0000774352-97-0001128-K RESIDENTIAL FUNDING MORTGAGE SECURITIES I INC 19970813199708131608071605560000000 0000774352-97-000112 8-K 2 19970725 5 7 19970813 NONE RESIDENTIAL FUNDING MORTGAGE SECURITIES I INC 0000774352 6189 752006294 DE 1231 8-K 34 002-99554 97659199 8400 NORMANDALE LAKE BLVD STE 600 MINNEAPOLIS MN 55437 6128327000 SALOMON BROTHERS MORTGAGE SECURITIES IV INC 19870506 8-K 1 JULY 1997 FINANCE 8-K W/DISTRIBUTION STATEMENTS 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) July 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 July 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 1997-S8 RFM1 1997-QPCR1 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: July 25, 1997 EX-19 2 JULY 1997 DISTRIBUTION STATEMENTS 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: 07/01/97 GROSS INTEREST RATE: 12.22521 NET INTEREST RATE: 10.000000 TOTAL NUMBER OF LOANS: 9 REPORT DATE: 07/25/97 ***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL GROSS INTEREST 14,419.87 14,419.87 14,419.87 LESS SERVICE FEE 2,625.21 2,625.21 2,625.21 NET INTEREST 11,794.66 11,794.66 11,794.66 PAYOFF NET INTEREST 0.00 0.00 0.00 PLUS REO NET INT GAIN 0.00 0.00 0.00 LESS REO REIMBURSEMENT 0.00 0.00 0.00 PRINCIPAL INSTALLMENT 1,780.30 1,780.30 1,780.30 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 13,574.96 13,574.96 13,574.96 ***SECTION 2***PRINCIPAL BALANCE DATA 1) BEGINNING PRINCIPAL BALANCE 1,415,423.07 1,415,423.07 1,415,423.07 LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00 2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00 LESS REO BALANCE FOR CURRENT MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00 ADJ BEGINNING PRINCIPAL CURRENT MONTHS P&I CALCULATION 1,415,423.07 1,415,423.07 1,415,423.07 PRINCIPAL REMITTANCE: REGULAR INSTALLMENTS 1,780.30 1,780.30 1,780.30 PRINCIPAL PREPAYMENT ADDITIONAL PRINCIPAL 0.00 0.00 0.00 PAYOFF PRINCIPAL 0.00 0.00 0.00 REO PRINCIPAL 0.00 0.00 0.00 PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00 3) TOTAL PRINCIPAL REMITTANCE 1,780.30 1,780.30 1,780.30 ENDING PRINCIPAL BALANCE 1,413,642.77 1,413,642.77 1,413,642.77 ***SECTION 3***DELINQUENCY DATA #LOANS AGGREGATGE PR BAL DELINQ ON LOANS DELINQ 30-59 DAYS 1 PRINCIPAL 162.27 0.00 0.00 0.00 INTEREST 1,227.90 1,227.90 1,227.90 60-89 DAYS 0 PRINCIPAL 0.00 0.00 0.00 0.00 INTEREST 0.00 0.00 0.00 OVER 90 DAYS 0 PRINCIPAL 0.00 0.00 0.00 0.00 INTEREST 0.00 0.00 0.00 FORECLOSURE 1 PRINCIPAL 11,058.18 0.00 0.00 0.00 INTEREST 123,449.82 123,449.82 123,449.82 REO 0 PRINICPAL 0.00 0.00 0.00 0.00 INTEREST 0.00 0.00 0.00 TOTAL 2 11,220.45 124,677.72 124,677.72 124,677.72 ***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) ------------------------------------------------------------------------------- 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: 07/01/97 GROSS INTEREST RATE: 12.40476 NET INTEREST RATE: 10.25 TOTAL NUMBER OF LOANS: 6 REPORT DATE: 07/25/97 ***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL GROSS INTEREST 6,006.51 6,006.51 6,006.51 LESS SERVICE FEE 1,043.35 1,043.35 1,043.35 NET INTEREST 4,963.16 4,963.16 4,963.16 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 740.49 740.49 740.49 ADDITIONAL PRINCIPAL 0.00 0.00 0.00 PAYOFF PRINCIPAL 0.00 0.00 0.00 REO PRINCIPAL 0.00 0.00 0.00 ADJUSTMENT + OR- 0.00 0.00 0.00 TOTAL REMITTANCE 5,703.65 5,703.65 5,703.65 ***SECTION 2***PRINCIPAL BALANCE DATA 1) BEGINNING PRINCIPAL BALANCE 581,052.43 581,052.43 581,052.43 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 581,052.43 581,052.43 581,052.43 PRINCIPAL REMITTANCE: REGULAR INSTALLMENTS 740.49 740.49 740.49 PRINCIPAL PREPAYMENT ADDITIONAL PRINCIPAL 0.00 0.00 0.00 PAYOFF PRINCIPAL 0.00 0.00 0.00 REO PRINCIPAL 0.00 0.00 0.00 PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00 3) TOTAL PRINCIPAL REMITTANCE 740.49 740.49 740.49 ENDING PRINCIPAL BALANCE 580,311.94 580,311.94 580,311.94 ***SECTION 3***DELINQUENCY DATA #LOANS AGGREGATGE PR BAL DELINQ ON LOANS DELINQ 30-59 DAYS 0 PRINCIPAL 0.00 0.00 0.00 0.00 INTEREST 0.00 0.00 0.00 60-89 DAYS 0 PRINCIPAL 0.00 0.00 0.00 0.00 INTEREST 0.00 0.00 0.00 OVER 90 DAYS 1 PRINCIPAL 1,966.02 0.00 0.00 0.00 INTEREST 29,096.38 29,096.38 29,096.38 FORECLOSURE 0 PRINCIPAL 0.00 0.00 0.00 0.00 INTEREST 0.00 0.00 0.00 REO 0 PRINICPAL 0.00 0.00 0.00 0.00 INTEREST 0.00 0.00 0.00 TOTAL 1 1,966.02 29,096.38 29,096.38 29,096.38 ***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED NET INTEREST 0.00 0.00 0.00 SERVICE FEE 0.00 0.00 0.00 PRINCIPAL 0.00 0.00 0.00 TOTAL NOT ADVANCED 0.00 0.00 0.00 IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS THROUGH DEPARTMENT (215-682-1909) ------------------------------------------------------------------------------- Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-12 (POOL 3010) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3010 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 795483AN6 51,185,471.15 358,192.69 8.0000 665.70 STRIP 0.00 0.00 1.4364 0.00 -------------------------------------------------------------------------------- 51,185,471.15 358,192.69 665.70 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 2,387.95 0.00 3,053.65 0.00 357,526.99 STRIP 428.75 0.00 428.75 0.00 0.00 2,816.70 0.00 3,482.40 0.00 357,526.99 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 6.997937 0.013006 0.046653 0.000000 0.059659 6.984931 STRIP 0.000000 0.000000 0.008376 0.000000 0.008376 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-12 (POOL 3010) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 74.62 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 134.32 SUBSERVICER ADVANCES THIS MONTH 0.00 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 0 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 357,526.99 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 357,849.52 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 2 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 100.00 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 565.70 MORTGAGE POOL INSURANCE 3,273,620.71 SPECIAL HAZARD LOSS COVERAGE 973,995.52 BANKRUPTCY BOND 0.00 MORTGAGE REPURCHASE BOND 0.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.1363% NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000% POOL TRADING FACTOR 0.006984931 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-15 (POOL 3014) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3014 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 795483AR7 50,250,749.71 1,109,395.07 8.0000 1,937.47 STRIP 0.00 0.00 1.5597 0.00 -------------------------------------------------------------------------------- 50,250,749.71 1,109,395.07 1,937.47 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 7,395.97 0.00 9,333.44 0.00 1,107,457.60 STRIP 1,441.97 0.00 1,441.97 0.00 0.00 8,837.94 0.00 10,775.41 0.00 1,107,457.60 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 22.077184 0.038556 0.147181 0.000000 0.185737 22.038628 STRIP 0.000000 0.000000 0.028695 0.000000 0.028695 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-15 (POOL 3014) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 324.83 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 402.16 SUBSERVICER ADVANCES THIS MONTH 2,910.20 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 137,659.16 (B) TWO MONTHLY PAYMENTS: 1 165,093.76 (C) THREE OR MORE MONTHLY PAYMENTS: 1 128,359.06 (D) LOANS IN FORECLOSURE 0 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 1,107,457.60 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 1,110,623.30 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 7 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,937.47 MORTGAGE POOL INSURANCE 2,914,650.07 SPECIAL HAZARD LOSS COVERAGE 718,071.50 BANKRUPTCY BOND 0.00 MORTGAGE REPURCHASE BOND 0.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3461% NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000% POOL TRADING FACTOR 0.022038628 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-1 (POOL 3029) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3029 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 795483BA3 96,428,600.14 4,352,225.19 8.5000 75,351.04 STRIP 0.00 0.00 0.9106 0.00 -------------------------------------------------------------------------------- 96,428,600.14 4,352,225.19 75,351.04 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 30,582.08 0.00 105,933.12 0.00 4,276,874.15 STRIP 3,288.75 0.00 3,288.75 0.00 0.00 33,870.83 0.00 109,221.87 0.00 4,276,874.15 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 45.134174 0.781418 0.317147 0.000000 1.098565 44.352756 STRIP 0.000000 0.000000 0.034106 0.000000 0.034106 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-1 (POOL 3029) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,973.10 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,421.17 SUBSERVICER ADVANCES THIS MONTH 4,318.29 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 310,704.77 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 1 140,667.05 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 4,276,874.15 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 4,289,268.04 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 31 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 68,569.30 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 425.53 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,356.21 MORTGAGE POOL INSURANCE 5,259,137.89 SPECIAL HAZARD LOSS COVERAGE 975,802.16 BANKRUPTCY BOND 100,000.00 MORTGAGE REPURCHASE BOND 0.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3543% NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000% POOL TRADING FACTOR 0.044352756 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL 3028) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3028 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 795483AY2 99,525,248.34 2,096,971.40 6.5000 3,385.11 STRIP 0.00 0.00 2.8919 0.00 -------------------------------------------------------------------------------- 99,525,248.34 2,096,971.40 3,385.11 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 11,358.60 0.00 14,743.71 0.00 2,093,586.29 STRIP 5,053.61 0.00 5,053.61 0.00 0.00 16,412.21 0.00 19,797.32 0.00 2,093,586.29 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 21.069743 0.034013 0.114128 0.000000 0.148141 21.035730 STRIP 0.000000 0.000000 0.050777 0.000000 0.050777 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL 3028) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 757.99 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 674.00 SUBSERVICER ADVANCES THIS MONTH 5,500.04 MASTER SERVICER ADVANCES THIS MONTH 1,447.89 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 395,579.04 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 1 176,138.97 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 2,093,586.29 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 1,950,669.33 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 11 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 147,796.06 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 109.92 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,275.19 MORTGAGE POOL INSURANCE 7,415,287.39 SPECIAL HAZARD LOSS COVERAGE 976,420.16 BANKRUPTCY BOND 100,000.00 MORTGAGE REPURCHASE BOND 0.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.2565% NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000% POOL TRADING FACTOR 0.021035730 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3033 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 795483BB1 106,883,729.60 5,314,509.90 7.0000 15,222.92 STRIP 0.00 0.00 1.9466 0.00 -------------------------------------------------------------------------------- 106,883,729.60 5,314,509.90 15,222.92 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 31,001.31 0.00 46,224.23 0.00 5,299,286.98 STRIP 8,620.94 0.00 8,620.94 0.00 0.00 39,622.25 0.00 54,845.17 0.00 5,299,286.98 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 49.722347 0.142425 0.290047 0.000000 0.432472 49.579922 STRIP 0.000000 0.000000 0.080657 0.000000 0.080657 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,242.34 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,837.93 SUBSERVICER ADVANCES THIS MONTH 6,838.85 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 4 738,964.71 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 0 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 5,299,286.98 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 5,308,240.01 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 31 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,227.11 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,995.81 MORTGAGE POOL INSURANCE 6,565,698.13 SPECIAL HAZARD LOSS COVERAGE 973,390.58 BANKRUPTCY BOND 100,000.00 MORTGAGE REPURCHASE BOND 0.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8679% NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000% POOL TRADING FACTOR 0.049579922 ................................................................................ SEC REPORT DISTRIBUTION DATE: 07/25/97 MONTHLY Cutoff: Jun-97 DETERMINATION DATE: 07/21/97 RUN TIME/DATE: 07/15/97 04:15 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 9,122.55 3,468.11 PRINCIPAL DISTRIBUTION BY CLASS Total Principal Distributed 1,554.92 Total Principal Prepayments 23.17 Principal Payoffs-In-Full 0.00 Principal Curtailments 23.17 Principal Liquidations 0.00 Scheduled Principal Due 1,531.75 INTEREST DISTRIBUTION BY CLASS Total Interest Distributed 7,567.63 3,468.11 Prepayment Interest Shortfall 0.00 0.00 Unpaid Interest Shortfall Paid 0.00 Remaining Unpaid Interest Shortfall 0.00 BALANCES BY CLASS INITIAL Scheduled Pool Balance 117,952,531.57 Current Period BEGINNING Prin Bal 1,068,371.32 Current Period ENDING Prin Bal 1,066,816.40 Change in Principal Balance 1,554.92 PER CERTIFICATE DATA BY CLASS Principal Distributed 0.013183 Interest Distributed 0.064158 Total Distribution 0.077341 Total Principal Prepayments 0.000196 Current Period Interest Shortfall 0.000000 BEGINNING Principal Balance 9.057638 ENDING Principal Balance 9.044455 MISCELLANEOUS DATA BY CLASS Foreclosure Profits Distributed Passthru Rate 8.500000% 1.507098% Subordinated Unpaid Amounts Period Ending Class Percentages 38.689185% Prepayment Percentages 38.689185% Trading Factors 0.904446% Certificate Denominations 1,000 Sub-Servicer Fees 378.74 Master Servicer Fees 133.55 Percentage Interest Current Period Master Servicer Advance 0.00 CLASS B CLASS C TOTALS CUSIP Number NA NA Tot Principal and Interest Distr 10,615.36 30.24 23,236.26 PRINCIPAL DISTRIBUTION BY CLASS Total Principal Distributed 1,885.54 3,440.46 Total Principal Prepayments 36.71 59.88 Principal Payoffs-In-Full 0.00 0.00 Principal Curtailments 36.71 59.88 Principal Liquidations 0.00 0.00 Scheduled Principal Due 2,427.37 3,959.12 INTEREST DISTRIBUTION BY CLASS Total Interest Distributed 8,729.82 30.24 19,795.80 Prepayment Interest Shortfall 0.00 0.00 0.00 Unpaid Interest Shortfall Paid 0.00 0.00 Remaining Unpaid Interest Shortfall 0.00 0.00 BALANCES BY CLASS INITIAL Scheduled Pool Balance 8,878,147.54 126,830,679.11 Current Period BEGINNING Prin Bal 1,693,049.80 2,761,421.12 Current Period ENDING Prin Bal 1,690,585.72 2,757,402.12 Change in Principal Balance 2,464.08 4,019.00 PER CERTIFICATE DATA BY CLASS Principal Distributed 53.094973 Interest Distributed 245.823241 Total Distribution 298.918213 Total Principal Prepayments 1.033718 Current Period Interest Shortfall BEGINNING Principal Balance 190.698543 ENDING Principal Balance 190.420999 MISCELLANEOUS DATA BY CLASS Foreclosure Profits Distributed 0.00 Passthru Rate 8.380000% 0.120000% Subordinated Unpaid Amounts 593,280.72 3,324.70 596,605.42 Period Ending Class Percentages 61.310815% Prepayment Percentages 61.310815% Trading Factors 19.042100% 2.174081% Certificate Denominations 250,000 Sub-Servicer Fees 600.20 978.94 Master Servicer Fees 211.63 345.18 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 21.6274% Loans in Pool 17 Current Period Sub-Servicer Fee 978.94 Current Period Master Servicer Fee 345.18 Aggregate REO Losses (509,401.82) ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3042 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920AD0 126,773,722.44 5,735,872.02 8.5000 147,995.95 STRIP 0.00 0.00 0.3298 0.00 -------------------------------------------------------------------------------- 126,773,722.44 5,735,872.02 147,995.95 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 40,372.08 0.00 188,368.03 0.00 5,587,876.07 STRIP 1,557.04 0.00 1,557.04 0.00 0.00 41,929.12 0.00 189,925.07 0.00 5,587,876.07 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 45.244960 1.167402 0.318458 0.000000 1.485860 44.077558 STRIP 0.000000 0.000000 0.012282 0.000000 0.012282 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,528.83 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,077.50 SUBSERVICER ADVANCES THIS MONTH 928.31 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 1 103,470.13 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 5,587,876.07 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 5,598,359.66 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 32 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 131,124.62 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,732.04 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,139.29 MORTGAGE POOL INSURANCE 7,927,816.44 SPECIAL HAZARD LOSS COVERAGE 1,165,417.74 BANKRUPTCY BOND 100,000.00 MORTGAGE REPURCHASE BOND 0.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.7942% NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000% POOL TRADING FACTOR 0.044077558 ................................................................................ SEC REPORT DISTRIBUTION DATE: 07/25/97 MONTHLY Cutoff: Jun-97 DETERMINATION DATE: 07/21/97 RUN TIME/DATE: 07/15/97 04:21 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 116,779.06 1,245.00 PRINCIPAL DISTRIBUTION BY CLASS Total Principal Distributed 103,045.83 Total Principal Prepayments 77,367.38 Principal Payoffs-In-Full 71,637.64 Principal Curtailments 5,729.74 Principal Liquidations 0.00 Scheduled Principal Due 25,678.45 INTEREST DISTRIBUTION BY CLASS Total Interest Distributed 13,733.23 1,245.00 Prepayment Interest Shortfall 110.20 1.67 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 1,898,527.01 Current Period ENDING Princ Balance 1,795,481.18 Change in Principal Balance 103,045.83 PER CERTIFICATE DATA BY CLASS Principal Distributed 1.429908 Interest Distributed 0.190568 Total Distribution 1.620476 Total Principal Prepayments 1.073583 Current Period Interest Shortfall 0.000000 BEGINNING Principal Balance 26.344770 ENDING Principal Balance 24.914862 MISCELLANEOUS DATA BY CLASS Foreclosure Profits Distributed Passthru Rate 8.750000% 0.592606% Subordinated Unpaid Amounts Period Ending Class Percentages 75.306472% Prepayment Percentages 75.306472% Trading Factors 2.491486% Certificate Denominations 1,000 Sub-Servicer Fees 521.14 Master Servicer Fees 235.42 Percentage Interest Curr Period Master Servicer Adv Amt 0.00 CLASS B CLASS C TOTALS CUSIP Number NA NA Total Princ and Interest Distributed 35,416.62 49.27 153,489.95 PRINCIPAL DISTRIBUTION BY CLASS Total Principal Distributed 31,974.46 135,020.29 Total Principal Prepayments 25,369.31 102,736.69 Principal Payoffs-In-Full 23,490.49 95,128.13 Principal Curtailments 1,878.82 7,608.56 Principal Liquidations 0.00 0.00 Scheduled Principal Due 8,420.15 34,098.60 INTEREST DISTRIBUTION BY CLASS Total Interest Distributed 3,442.16 49.27 18,469.66 Prepayment Interest Shortfall 35.88 0.25 148.00 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 622,540.53 2,521,067.54 Current Period ENDING Princ Balance 588,751.07 2,384,232.25 Change in Principal Balance 33,789.46 136,835.29 PER CERTIFICATE DATA BY CLASS Principal Distributed 2,354.028487 Interest Distributed 253.419220 Total Distribution 2,607.447707 Total Principal Prepayments 1,867.743144 Current Period Interest Shortfall BEGINNING Principal Balance 183.331089 ENDING Principal Balance 173.380478 MISCELLANEOUS DATA BY CLASS Foreclosure Profits Distributed 0.00 Passthru Rate 8.690000% 0.060000% Subordinated Unpaid Amounts 118,053.67 164.21 118,217.88 Period Ending Class Percentages 24.693528% Prepayment Percentages 24.693528% Trading Factors 17.338048% 3.159581% Certificate Denominations 250,000 Sub-Servicer Fees 170.88 692.02 Master Servicer Fees 77.20 312.62 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 588,751.07 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 148,013.98 2 REO/Pending Cash Liquidations 0.00 0 Principal Balance New REO 0.00 Six Month Average Delinq 2+ Pmts 10.2886% Loans in Pool 35 Curr Period Sub-Servicer Fee 692.02 Curr Period Master Servicer Fee 312.62 Aggregate REO Losses (105,184.39) ................................................................................ SEC REPORT DISTRIBUTION DATE: 07/25/97 MONTHLY Cutoff: Jun-97 DETERMINATION DATE: 07/21/97 RUN TIME/DATE: 07/15/97 04:32 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 27,580.03 696.31 PRINCIPAL DISTRIBUTION BY CLASS Total Principal Distributed 7,868.08 Total Principal Prepayments 3,570.26 Principal Payoffs-In-Full 0.00 Principal Curtailments 3,570.26 Principal Liquidations 0.00 Scheduled Principal Due 4,297.82 INTEREST DISTRIBUTION BY CLASS Total Interest Distributed 19,711.95 696.31 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 2,628,259.44 Curr Period ENDING Princ Balance 2,620,391.36 Change in Principal Balance 7,868.08 PER CERTIFICATE DATA BY CLASS Principal Distributed 0.082659 Interest Distributed 0.207085 Total Distribution 0.289744 Total Principal Prepayments 0.037508 Current Period Interest Shortfall 0.000000 BEGINNING Principal Balance 27.611345 ENDING Principal Balance 27.528686 MISCELLANEOUS DATA BY CLASS Foreclosure Profits Distributed Passthru Rate 9.000000% 0.209900% Subordinated Unpaid Amounts Period Ending Class Percentages 66.023163% Prepayment Percentages 66.023163% Trading Factors 2.752869% Certificate Denominations 1,000 Sub-Servicer Fees 671.38 Master Servicer Fees 273.78 Percentage Interest Curr Period Master Servicer Adv Amt 0.00 CLASS B CLASS C TOTALS CUSIP Number NA NA Total Princ and Interest Distributed 14,184.61 8.62 42,469.57 PRINCIPAL DISTRIBUTION BY CLASS Total Principal Distributed 4,049.07 11,917.15 Total Principal Prepayments 1,837.33 5,407.59 Principal Payoffs-In-Full 0.00 0.00 Principal Curtailments 1,837.33 5,407.59 Principal Liquidations 0.00 0.00 Scheduled Principal Due 2,211.74 6,509.56 INTEREST DISTRIBUTION BY CLASS Total Interest Distributed 10,135.54 8.62 30,552.42 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 1,352,554.75 3,980,814.19 Curr Period ENDING Princ Balance 1,348,505.68 3,968,897.04 Change in Principal Balance 4,049.07 11,917.15 PER CERTIFICATE DATA BY CLASS Principal Distributed 174.312340 Interest Distributed 436.334687 Total Distribution 610.647027 Total Principal Prepayments 79.097000 Current Period Interest Shortfall BEGINNING Principal Balance 232.909763 ENDING Principal Balance 232.212513 MISCELLANEOUS DATA BY CLASS Foreclosure Profits Distributed 0.00 Passthru Rate 8.980000% 0.020000% Subordinated Unpaid Amounts 372,359.09 347.77 372,706.86 Period Ending Class Percentages 33.976837% Prepayment Percentages 33.976837% Trading Factors 23.221251% 3.929801% Certificate Denominations 250,000 Sub-Servicer Fees 345.51 1,016.89 Master Servicer Fees 140.89 414.67 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 187,733.65 2 Loans Delinquent TWO Payments 0.00 0 Loans Delinquent THREE + Payments 0.00 0 Total Unpaid Principal on Delinq Loans 187,733.65 2 Loans in Foreclosure, INCL in Delinq 0.00 0 REO/Pending Cash Liquidations 0.00 0 Principal Balance New REO 0.00 Six Month Avg Delinquencies 2+ Pmts 4.6298% Loans in Pool 29 Current Period Sub-Servicer Fee 1,016.89 Current Period Master Servicer Fee 414.67 Aggregate REO Losses (380,719.66) ................................................................................ CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 16-Jul-97 1987-SA1, CLASS A, 7.74870172% PASS-THROUGH RATE (POOL 4009) 03:16 PM RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER) RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) DETERMINATION DATE: JULY 21, 1997 DISTRIBUTION DATE: JULY 25, 1997 ORIGINAL POOL BALANCE: $43,895,323.25 BEGINNING POOL BALANCE $3,094,507.93 ENDING POOL BALANCE $3,043,327.15 PRINCIPAL DISTRIBUTIONS $51,180.78 PRINCIPAL DISTRIBUTIONS PRINCIPAL PREPAYMENTS IN FULL $44,130.20 PARTIAL PRINCIPAL PREPAYMENTS $1,504.50 LIQUIDATED MORTGAGE LOAN $0.00 SCHEDULED PAYMENTS DUE 05/01 $5,546.08 $51,180.78 INTEREST DUE ON BEG POOL BALANCE $19,982.02 PREPAYMENT INTEREST SHORTFALL ($43.25) $19,938.77 TOTAL DISTRIBUTION DUE THIS PERIOD $71,119.55 UNPAID INTEREST SHORTFALL $0.00 ADVANCE BY MASTER SERVICER $0.00 RFC MANAGEMENT FEE $321.65 PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 54.469071% TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $1.165973416 TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.454234495 TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $1.039625560 REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98 SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,587,257.28 TRADING FACTOR 0.069331467 NUMBER OF LOANS DELINQUENT ONE MONTH 1 NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0 NUMBER OF LOANS IN FORECLOSURE 1 NUMBER OF REO PROPERTIES 0 ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $64,944.09 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-Jul-97 1987-SA1, CLASS B, 7.71870172% PASS-THROUGH RATE (POOL 4009) 03:16 PM RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER) RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) DETERMINATION DATE: JULY 21, 1997 DISTRIBUTION DATE: JULY 25, 1997 ORIGINAL POOL BALANCE: $3,177,409.46 BEGINNING POOL BALANCE $2,548,497.64 ENDING POOL BALANCE $2,543,930.13 NET CHANGE TO PRINCIPAL BALANCE $4,567.51 PRINCIPAL DISTRIBUTIONS PRINCIPAL PREPAYMENTS IN FULL $0.00 PARTIAL PRINCIPAL PREPAYMENTS $0.00 LIQUIDATED MORTGAGE LOAN $0.00 SCHEDULED PAYMENTS DUE 05/01 $4,567.51 $4,567.51 INTEREST DUE ON BEGINNING POOL BALANCE $16,392.58 PREPAYMENT INTEREST SHORTFALL ($35.48) LOSS ON LIQUIDATED MORTGAGE $0.00 $16,357.10 TOTAL DISTRIBUTION DUE THIS PERIOD $20,924.61 PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $359.37 INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,286.98 ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT CURRENT DISTRIBUTION) $0.00 ADVANCE BY MASTER SERVICER $0.00 RFC MANAGEMENT FEE $264.89 PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 45.530929% REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98 SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,587,257.28 NUMBER OF LOANS DELINQUENT ONE MONTH 1 NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0 NUMBER OF LOANS IN FORECLOSURE 1 NUMBER OF REO PROPERTIES 0 ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $64,944.09 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-Jul-97 1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 03:16 PM RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER) RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) DETERMINATION DATE: JULY 21, 1997 DISTRIBUTION DATE: JULY 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 $63.71 PREPAYMENT INTEREST SHORTFALL ($0.14) LOSS ON LIQUIDATED MORTGAGE $0.00 TOTAL DISTRIBUTION DUE THIS PERIOD $63.57 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 $5,587,257.28 NUMBER OF LOANS DELINQUENT ONE MONTH 1 NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0 NUMBER OF LOANS IN FORECLOSURE 1 NUMBER OF REO PROPERTIES 0 ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $64,944.09 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 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL 3085) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3085 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920AW8 25,441,326.74 3,618,363.14 7.6474 105,809.86 -------------------------------------------------------------------------------- 25,441,326.74 3,618,363.14 105,809.86 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 22,563.82 0.00 128,373.68 0.00 3,512,553.28 22,563.82 0.00 128,373.68 0.00 3,512,553.28 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 142.223838 4.158976 0.886896 0.000000 5.045872 138.064863 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL 3085) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,100.31 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,083.10 SUBSERVICER ADVANCES THIS MONTH 0.00 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 0 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 3,512,553.28 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 3,517,539.17 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 26 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 89,913.77 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 10,543.90 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,352.19 LOC AMOUNT AVAILABLE 1,786,561.39 BANKRUPTCY AMOUNT AVAILABLE 388,117.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4899% NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7498% POOL TRADING FACTOR 0.138064863 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3086 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920AX6 38,297,875.16 4,583,586.13 7.8083 209,674.38 -------------------------------------------------------------------------------- 38,297,875.16 4,583,586.13 209,674.38 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 29,694.37 0.00 239,368.75 0.00 4,373,911.75 29,694.37 0.00 239,368.75 0.00 4,373,911.75 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 119.682518 5.474831 0.775353 0.000000 6.250184 114.207687 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,391.40 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 922.66 SUBSERVICER ADVANCES THIS MONTH 1,154.30 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 76,868.34 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 1 65,444.14 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 4,373,911.75 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 4,380,028.34 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 40 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 67,562.47 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 487.19 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 136,100.90 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,523.82 LOC AMOUNT AVAILABLE 1,786,561.39 BANKRUPTCY AMOUNT AVAILABLE 388,117.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4911% NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8520% POOL TRADING FACTOR 0.114207687 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3087 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920AY4 69,360,201.61 7,994,913.05 6.7500 13,956.20 -------------------------------------------------------------------------------- 69,360,201.61 7,994,913.05 13,956.20 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 44,971.39 0.00 58,927.59 0.00 7,980,956.85 44,971.39 0.00 58,927.59 0.00 7,980,956.85 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 115.266577 0.201213 0.648375 0.000000 0.849588 115.065364 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,775.31 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,627.23 SUBSERVICER ADVANCES THIS MONTH 5,727.27 MASTER SERVICER ADVANCES THIS MONTH 1,336.53 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 318,599.13 (B) TWO MONTHLY PAYMENTS: 1 114,132.69 (C) THREE OR MORE MONTHLY PAYMENTS: 1 127,517.78 (D) LOANS IN FORECLOSURE 1 47,084.41 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 7,980,956.85 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 7,810,253.35 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 59 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 183,917.92 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 977.85 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,978.35 LOC AMOUNT AVAILABLE 1,786,561.39 BANKRUPTCY AMOUNT AVAILABLE 388,117.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4227% NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7482% POOL TRADING FACTOR 0.115065364 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4B (POOL 3088) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3088 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920BA5 9,209,655.99 916,328.39 8.5000 11,964.52 STRIP 0.00 0.00 0.2368 0.00 -------------------------------------------------------------------------------- 9,209,655.99 916,328.39 11,964.52 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 6,490.66 0.00 18,455.18 0.00 904,363.87 STRIP 180.81 0.00 180.81 0.00 0.00 6,671.47 0.00 18,635.99 0.00 904,363.87 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 99.496484 1.299128 0.704767 0.000000 2.003895 98.197356 STRIP 0.000000 0.000000 0.019633 0.000000 0.019633 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4B (POOL 3088) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 190.90 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 167.99 SUBSERVICER ADVANCES THIS MONTH 0.00 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 0 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 904,363.87 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 914,425.02 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 7 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,964.52 LOC AMOUNT AVAILABLE 1,606,222.01 BANKRUPTCY AMOUNT AVAILABLE 696,851.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 344,782.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2068% NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000% POOL TRADING FACTOR 0.098197356 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-2 (POOL 3094) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3094 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920BF4 199,725,759.94 23,544,367.31 6.7318 386,154.94 -------------------------------------------------------------------------------- 199,725,759.94 23,544,367.31 386,154.94 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 130,831.86 0.00 516,986.80 0.00 23,158,212.37 130,831.86 0.00 516,986.80 0.00 23,158,212.37 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 117.883478 1.933426 0.655058 0.000000 2.588484 115.950053 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-2 (POOL 3094) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,394.01 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,782.23 SUBSERVICER ADVANCES THIS MONTH 10,993.52 MASTER SERVICER ADVANCES THIS MONTH 3,027.15 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 193,250.54 (B) TWO MONTHLY PAYMENTS: 3 398,368.83 (C) THREE OR MORE MONTHLY PAYMENTS: 1 136,389.97 (D) LOANS IN FORECLOSURE 7 960,099.50 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 23,158,212.37 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 22,786,254.68 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 168 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 419,602.16 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 344,966.64 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,959.34 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 37,228.96 FSA GUARANTY INSURANCE POLICY 5,775,116.19 BANKRUPTCY AMOUNT AVAILABLE 373,426.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,174,005.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4175% NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7275% POOL TRADING FACTOR 0.115950053 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL 3095) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3095 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920BH0 60,404,491.94 8,531,141.42 7.8149 440,657.62 -------------------------------------------------------------------------------- 60,404,491.94 8,531,141.42 440,657.62 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 53,644.16 0.00 494,301.78 0.00 8,090,483.80 53,644.16 0.00 494,301.78 0.00 8,090,483.80 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 141.233560 7.295113 0.888082 0.000000 8.183195 133.938446 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL 3095) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,860.58 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,709.41 SUBSERVICER ADVANCES THIS MONTH 790.68 MASTER SERVICER ADVANCES THIS MONTH 958.76 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 1 100,293.39 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 8,090,483.80 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 7,982,074.38 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 64 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 123,409.44 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 426,321.23 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,800.98 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,535.41 LOC AMOUNT AVAILABLE 11,806,248.64 BANKRUPTCY AMOUNT AVAILABLE 136,507.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 909,743.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5016% NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8288% POOL TRADING FACTOR 0.133938446 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3097 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920BJ6 80,948,485.59 11,315,139.96 6.7312 311,673.27 -------------------------------------------------------------------------------- 80,948,485.59 11,315,139.96 311,673.27 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 63,390.90 0.00 375,064.17 0.00 11,003,466.69 63,390.90 0.00 375,064.17 0.00 11,003,466.69 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 139.781985 3.850267 0.783102 0.000000 4.633369 135.931718 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,774.75 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,357.81 SUBSERVICER ADVANCES THIS MONTH 4,643.74 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 293,492.48 (B) TWO MONTHLY PAYMENTS: 1 228,490.40 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 1 106,694.47 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 11,003,466.69 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 11,020,872.70 AGGREGATE NUMBER 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 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 292,651.56 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,318.82 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,702.89 LOC AMOUNT AVAILABLE 11,806,248.64 BANKRUPTCY AMOUNT AVAILABLE 136,507.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 909,743.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3826% NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7312% POOL TRADING FACTOR 0.135931718 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1A (POOL 2000) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 2000 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920BK3 42,805,537.40 9,160,048.59 6.8544 219,994.23 -------------------------------------------------------------------------------- 42,805,537.40 9,160,048.59 219,994.23 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 51,851.07 0.00 271,845.30 0.00 8,940,054.36 51,851.07 0.00 271,845.30 0.00 8,940,054.36 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 213.992141 5.139387 1.211317 0.000000 6.350704 208.852754 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1A (POOL 2000) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,784.66 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,899.33 SUBSERVICER ADVANCES THIS MONTH 9,586.09 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 6 909,993.67 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 2 354,011.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 8,940,054.36 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 8,958,430.46 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 76 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 204,731.32 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,355.63 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,907.28 FSA GUARANTY INSURANCE POLICY 7,872,143.96 BANKRUPTCY AMOUNT AVAILABLE 497,233.28 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 972,601.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.5099% NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7599% POOL TRADING FACTOR 0.208852754 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B (POOL 2001) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 2001 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920BL1 55,464,913.85 9,634,775.02 6.5655 17,988.53 -------------------------------------------------------------------------------- 55,464,913.85 9,634,775.02 17,988.53 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 52,704.06 0.00 70,692.59 0.00 9,616,786.49 52,704.06 0.00 70,692.59 0.00 9,616,786.49 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 173.709366 0.324323 0.950223 0.000000 1.274546 173.385043 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B (POOL 2001) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,952.94 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,978.46 SUBSERVICER ADVANCES THIS MONTH 7,252.60 MASTER SERVICER ADVANCES THIS MONTH 1,345.02 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 7 950,307.86 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 4 610,135.34 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 9,616,786.49 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,456,573.11 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 68 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 185,047.81 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,865.33 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,123.20 FSA GUARANTY INSURANCE POLICY 7,872,143.96 BANKRUPTCY AMOUNT AVAILABLE 497,233.28 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 972,601.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4346% NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6846% POOL TRADING FACTOR 0.173385043 ................................................................................ DISTRIBUTION DATE: 07/25/97 MONTHLY Cutoff: Jun-97 DETERMINATION DATE: 07/21/97 RUN TIME/DATE: 07/15/97 04:38 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 374,612.05 PRINCIPAL DISTRIBUTION BY CLASS Total Principal Distributed 320,307.25 Total Principal Prepayments 305,053.04 Principal Payoffs-In-Full 239,861.57 Principal Curtailments 65,191.47 Principal Liquidations 0.00 Scheduled Principal Due 15,254.21 INTEREST DISTRIBUTION BY CLASS Total Interest Distributed 54,304.80 Prepayment Interest Shortfall 315.41 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 9,576,506.40 Curr Period ENDING Princ Balance 9,256,199.15 Change in Principal Balance 320,307.25 PER CERTIFICATE DATA BY CLASS Principal Distributed 2.120662 Interest Distributed 0.359536 Total Distribution 2.480198 Total Principal Prepayments 2.019668 Current Period Interest Shortfall 0.000000 BEGINNING Principal Balance 63.403284 ENDING Principal Balance 61.282622 MISCELLANEOUS DATA BY CLASS Foreclosure Profits Distributed Passthru Rate 6.844276% Subordinated Unpaid Amounts Period Ending Class Percentages 49.263980% Prepayment Percentages 100.000000% Trading Factors 6.128262% Certificate Denominations 1,000 Sub-Servicer Fees 3,452.23 Master Servicer Fees 961.88 Percentage Interest Curr Period Master Servicer Adv Amt 0.00 CLASS B CLASS C TOTALS CUSIP Number NA NA Total Princ and Interest Distributed 61,414.33 57.76 436,084.14 PRINCIPAL DISTRIBUTION BY CLASS Total Principal Distributed 13,535.15 333,842.40 Total Principal Prepayments 0.00 305,053.04 Principal Payoffs-In-Full 0.00 239,861.57 Principal Curtailments 0.00 65,191.47 Principal Liquidations 0.00 0.00 Scheduled Principal Due 14,684.78 29,938.99 INTEREST DISTRIBUTION BY CLASS Total Interest Distributed 47,879.18 57.76 102,241.74 Prepayment Interest Shortfall 314.01 0.46 629.88 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 9,547,989.39 19,124,495.79 Curr Period ENDING Princ Balance 9,532,780.61 18,788,979.76 Change in Principal Balance 15,208.78 335,516.03 PER CERTIFICATE DATA BY CLASS Principal Distributed 280.341246 Interest Distributed 991.677890 Total Distribution 1,272.019136 Total Principal Prepayments 0.000000 Current Period Interest Shortfall BEGINNING Principal Balance 791.035266 ENDING Principal Balance 789.775243 MISCELLANEOUS DATA BY CLASS Foreclosure Profits Distributed 0.00 Passthru Rate 6.834276% 0.010000% Subordinated Unpaid Amounts 1,208,185.63 1,045.96 1,010,728.31 Period Ending Class Percentages 50.736020% Prepayment Percentages 0.000000% Trading Factors 78.977524% 11.519108% Certificate Denominations 250,000 Sub-Servicer Fees 3,555.39 7,007.62 Master Servicer Fees 990.62 1,952.50 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 754,114.77 5 Loans Delinquent TWO Payments 0.00 0 Loans Delinquent THREE + Payments 1,097,941.43 5 Total Unpaid Princ on Delinquent Loans 1,852,056.20 10 Loans in Foreclosure, INCL in Delinq 754,347.61 3 REO/Pending Cash Liquidations 343,593.82 2 Principal Balance New REO 0.00 Six Month Avg Delinquencies 2+ Pmts 7.0791% Loans in Pool 126 Current Period Sub-Servicer Fee 7,007.62 Current Period Master Servicer Fee 1,952.50 Aggregate REO Losses (923,043.23) ................................................................................ SEC REPORT DISTRIBUTION DATE: 07/25/97 MONTHLY Cutoff: Jun-97 DETERMINATION DATE: 07/21/97 RUN TIME/DATE: 07/14/97 04:16 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 157,370.26 PRINCIPAL DISTRIBUTION BY CLASS Total Principal Distributed 43,232.74 Total Principal Prepayments 13,937.03 Principal Payoffs-In-Full 0.00 Principal Curtailments 13,937.03 Principal Liquidations 0.00 Scheduled Principal Due 29,295.71 INTEREST DISTRIBUTION BY CLASS Total Interest Distributed 114,137.52 Prepayment Interest Shortfall 55.08 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 17,174,895.35 Current Period ENDING Prin Bal 17,131,662.61 Change in Principal Balance 43,232.74 PER CERTIFICATE DATA BY CLASS Principal Distributed 0.322833 Interest Distributed 0.852303 Total Distribution 1.175136 Total Principal Prepayments 0.104072 Current Period Interest Shortfall 0.000000 BEGINNING Principal Balance 128.250614 ENDING Principal Balance 127.927781 MISCELLANEOUS DATA BY CLASS Foreclosure Profits Distributed Passthru Rate 7.978571% Subordinated Unpaid Amounts Period Ending Class Percentages 59.419415% Prepayment Percentages 100.000000% Trading Factors 12.792778% Certificate Denominations 1,000 Sub-Servicer Fees 5,365.38 Master Servicer Fees 1,788.46 Percentage Interest Current Period Master Servicer Advance 0.00 CLASS B CLASS C TOTALS CUSIP Number NA NA Tot Prin & Int Distributed 90,573.53 86.45 248,030.24 PRINCIPAL DISTRIBUTION BY CLASS Total Principal Distributed 18,811.87 62,044.61 Total Principal Prepayments 0.00 13,937.03 Principal Payoffs-In-Full 0.00 0.00 Principal Curtailments 0.00 13,937.03 Principal Liquidations 0.00 0.00 Scheduled Principal Due 19,991.29 49,287.00 INTEREST DISTRIBUTION BY CLASS Total Interest Distributed 71,761.66 86.45 185,985.63 Prepayment Interest Shortfall 37.53 0.05 92.66 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 11,720,087.58 28,894,982.93 Current Period ENDING Prin Bal 11,700,096.29 28,831,758.90 Change in Principal Balance 19,991.29 63,224.03 PER CERTIFICATE DATA BY CLASS Principal Distributed 330.700254 Interest Distributed 1,261.522601 Total Distribution 1,592.222855 Total Principal Prepayments 0.000000 Current Period Interest Shortfall BEGINNING Principal Balance 824.125605 ENDING Principal Balance 822.719871 MISCELLANEOUS DATA BY CLASS Foreclosure Profits Distributed 0.00 Passthru Rate 7.968571% 0.010000% Subordinated Unpaid Amounts 1,922,527.63 1,569.73 1,924,097.36 Period Ending Class Percentages 40.580585% Prepayment Percentages 0.000000% Trading Factors 82.271987% 19.462782% Certificate Denominations 250,000 Sub-Servicer Fees 3,664.30 9,029.68 Master Servicer Fees 1,221.43 3,009.89 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 9,029.68 Current Period Master Servicer Fee 3,009.89 POOL DELINQUENCY DATA Unpaid Number Prin Bal of Loans Loans Delinquent ONE Payment 240,852.22 2 Loans Delinquent TWO Payments 0.00 0 Loans Delinquent THREE + Payments 644,137.11 3 Tot Unpaid Prin on Delinquent Loans 884,989.33 5 Loans in Foreclosure, INCL in Delinq 359,285.83 2 REO/Pending Cash Liquidations 0.00 0 Principal Balance New REO 0.00 6 Mo Avg Delinquencies 2+ Payments 3.1078% Aggregate REO Losses (1,861,130.82) ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL 3098) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3098 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920BS6 69,922,443.97 8,871,695.31 6.7312 14,459.63 -------------------------------------------------------------------------------- 69,922,443.97 8,871,695.31 14,459.63 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 49,761.30 0.00 64,220.93 0.00 8,857,235.68 49,761.30 0.00 64,220.93 0.00 8,857,235.68 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 126.879079 0.206795 0.711664 0.000000 0.918459 126.672284 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL 3098) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,487.01 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,849.96 SUBSERVICER ADVANCES THIS MONTH 5,758.73 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 3 688,443.65 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 2 242,689.73 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 8,857,235.68 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 8,876,757.42 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 46 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 534.24 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,925.39 LOC AMOUNT AVAILABLE 10,086,347.73 BANKRUPTCY AMOUNT AVAILABLE 100,000.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3981% NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7038% POOL TRADING FACTOR 0.126672284 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4B (POOL 3099) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3099 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920BV9 74,994,327.48 8,265,790.37 6.7533 467,695.64 -------------------------------------------------------------------------------- 74,994,327.48 8,265,790.37 467,695.64 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 45,424.22 0.00 513,119.86 0.00 7,798,094.73 45,424.22 0.00 513,119.86 0.00 7,798,094.73 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 110.218875 6.236414 0.605702 0.000000 6.842116 103.982461 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4B (POOL 3099) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,000.07 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,666.67 SUBSERVICER ADVANCES THIS MONTH 4,928.05 MASTER SERVICER ADVANCES THIS MONTH 769.79 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 4 492,524.69 (B) TWO MONTHLY PAYMENTS: 1 89,384.11 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 1 85,702.20 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 7,798,094.73 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 7,704,441.70 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 53 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 104,410.55 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 453,815.40 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,555.39 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,324.85 LOC AMOUNT AVAILABLE 10,086,347.73 BANKRUPTCY AMOUNT AVAILABLE 100,000.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4521% NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7500% POOL TRADING FACTOR 0.103982461 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3100 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920BT4 37,402,303.81 5,660,943.05 7.7181 10,088.75 -------------------------------------------------------------------------------- 37,402,303.81 5,660,943.05 10,088.75 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 36,395.51 0.00 46,484.26 0.00 5,650,854.30 36,395.51 0.00 46,484.26 0.00 5,650,854.30 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 151.352790 0.269736 0.973082 0.000000 1.242818 151.083054 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,057.62 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,190.59 SUBSERVICER ADVANCES THIS MONTH 4,958.67 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 159,744.63 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 1 443,206.29 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 5,650,854.30 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 5,660,690.41 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 32 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,217.63 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,871.12 LOC AMOUNT AVAILABLE 10,086,347.73 BANKRUPTCY AMOUNT AVAILABLE 100,000.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4042% NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7181% POOL TRADING FACTOR 0.151083054 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4D (POOL 3101) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3101 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920BQ0 22,040,775.69 2,967,641.27 7.8126 5,925.81 -------------------------------------------------------------------------------- 22,040,775.69 2,967,641.27 5,925.81 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 19,310.37 0.00 25,236.18 0.00 2,961,715.46 19,310.37 0.00 25,236.18 0.00 2,961,715.46 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 134.643232 0.268857 0.876120 0.000000 1.144977 134.374375 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4D (POOL 3101) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,062.51 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 625.11 SUBSERVICER ADVANCES THIS MONTH 0.00 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 0 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 2,961,715.46 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,965,396.28 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 19 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 492.89 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,194.00 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,238.92 LOC AMOUNT AVAILABLE 10,086,347.73 BANKRUPTCY AMOUNT AVAILABLE 100,000.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4922% NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8125% POOL TRADING FACTOR 0.134374375 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4E (POOL 3102) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3102 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920BR8 20,728,527.60 2,104,172.03 7.6612 2,925.46 -------------------------------------------------------------------------------- 20,728,527.60 2,104,172.03 2,925.46 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 13,433.69 0.00 16,359.15 0.00 2,101,246.57 13,433.69 0.00 16,359.15 0.00 2,101,246.57 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 101.510926 0.141132 0.648077 0.000000 0.789209 101.369794 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4E (POOL 3102) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 766.99 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 438.42 SUBSERVICER ADVANCES THIS MONTH 0.00 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 0 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 2,101,246.57 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,104,066.73 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 7 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 7.25 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,918.21 LOC AMOUNT AVAILABLE 10,086,347.73 BANKRUPTCY AMOUNT AVAILABLE 100,000.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3486% NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6612% POOL TRADING FACTOR 0.101369794 ................................................................................ SEC REPORT DISTRIBUTION DATE: 07/25/97 MONTHLY Cutoff: Jun-97 DETERMINATION DATE: 07/21/97 RUN TIME/DATE: 07/18/97 10:09 AM CERTIFICATEHOLDER STATEMENT CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES POOL #: 4015 SERIES: 1989-S4 SELLER: Residential Funding Mortgage Securities I, Inc MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION CLASS A-1 CLASS A-2 CUSIP Number 760920BZ0 760920CA4 Tot Principal and Interest Distr 1,031,607.54 3,518.00 PRINCIPAL DISTRIBUTION BY CLASS Total Principal Distributed 960,920.48 132.66 Total Principal Prepayments 950,377.67 131.20 Principal Payoffs-In-Full 725,110.58 100.08 Principal Curtailments 1,144.19 0.16 Principal Liquidations 224,122.90 30.96 Scheduled Principal Due 10,542.81 1.46 INTEREST DISTRIBUTION BY CLASS Total Interest Distributed 70,687.06 3,385.34 Prepayment Interest Shortfall 2,275.37 108.66 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 10,806,314.56 1,493.39 Current Period ENDING Prin Bal 9,845,394.08 1,360.73 Change in Principal Balance 960,920.48 132.66 PER CERTIFICATE DATA BY CLASS Principal Distributed 12.413659 13.266000 Interest Distributed 0.913171 338.534000 Total Distribution 12.277462 13.120000 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 127.187807 136.073000 MISCELLANEOUS DATA BY CLASS Foreclosure Profits Distributed Passthru Rate 8.1022% 0.2500% Subordinated Unpaid Amounts Period Ending Class Percentages 62.7867% 0.0087% Prepayment Percentages 100.0000% 100.0000% Trading Factors 12.7188% 13.6073% Certificate Denominations 1,000 1,000 Sub-Servicer fees 4,722.73 0.65 Master Servicer Fees 988.04 0.14 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 28,411.83 7.47 1,063,544.84 PRINCIPAL DISTRIBUTION BY CLASS Total Principal Distributed 0.00 0.00 961,053.14 Total Principal Prepayments Principal Payoffs-In-Full Principal Curtailments Principal Liquidations Scheduled Principal Due INTEREST DISTRIBUTION BY CLASS Total Interest Distributed 28,411.83 7.47 102,491.70 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 5,963,303.11 151.71 16,771,262.77 Current Period ENDING Prin Bal 5,833,806.18 148.47 15,680,709.46 Change in Principal Balance 129,496.93 3.24 1,090,553.31 PER CERTIFICATE DATA BY CLASS Principal Distributed 0.000000 Interest Distributed 956.798112 Total Principal Prepayments Unpaid Interest Shortfall Paid Current Period Interest Shortfall Unpaid Interest Shortfall Remaining ENDING Principal Balance 785.838116 MISCELLANEOUS DATA BY CLASS Foreclosure Profits Distributed 0.00 0.00 Passthru Rate 8.1022% 8.1022% Subordinated Unpaid Amounts 2,133,057.22 560.91 Period Ending Class Percentages 37.2037% 0.0009% 100.0000% Prepayment Percentages 0.0000% 0.0000% Trading Factors 78.5838% Certificate Denominations 250,000 Sub-Servicer fees 2,606.17 7,329.55 Master Servicer Fees 545.23 1,533.41 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 (22,612.68) Unpaid Number POOL DELINQUENCY DATA Prin Bal of Loans Loans Delinquent ONE Payment 87,501.37 1 Loans Delinquent TWO Payments 510,882.10 2 Loans Delinquent THREE + Payments 1,357,178.62 6 Tot Unpaid Principal on Delinq Loans 1,955,562.09 9 Loans in Foreclosure (incl in delinq) 160,606.50 1 REO/Pending Cash Liquidations 1,196,572.12 5 6 Mo Avg Delinquencies 2+ Payments 13.6398% Loans in Pool 85 Current Period Sub-Servicer Fee 7,329.62 Current Period Master Servicer Fee 1,533.42 Aggregate REO Losses (1,950,245.43) ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3105 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920CC0 87,338,199.16 16,630,309.84 7.7008 162,472.40 -------------------------------------------------------------------------------- 87,338,199.16 16,630,309.84 162,472.40 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 105,861.24 0.00 268,333.64 0.00 16,467,837.44 105,861.24 0.00 268,333.64 0.00 16,467,837.44 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 190.412786 1.860267 1.212084 0.000000 3.072351 188.552519 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,664.02 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,203.01 SUBSERVICER ADVANCES THIS MONTH 8,323.66 MASTER SERVICER ADVANCES THIS MONTH 3,562.30 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 3 520,588.67 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 1 181,913.79 (D) LOANS IN FORECLOSURE 2 335,533.33 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 16,467,837.44 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 16,036,073.86 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 83 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 456,938.10 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 123,200.79 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 19,121.01 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 20,150.60 MORTGAGE POOL INSURANCE 8,575,722.92 SPECIAL HAZARD LOSS COVERAGE 1,996,946.00 BANKRUPTCY BOND 104,405.00 MORTGAGE REPURCHASE BOND 0.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5291% NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7262% POOL TRADING FACTOR 0.188552519 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3106 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920CE6 62,922,765.27 10,338,991.57 8.3078 197,985.44 -------------------------------------------------------------------------------- 62,922,765.27 10,338,991.57 197,985.44 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 73,226.94 0.00 271,212.38 0.00 10,141,006.13 73,226.94 0.00 271,212.38 0.00 10,141,006.13 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 164.312416 3.146483 1.163759 0.000000 4.310242 161.165932 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,103.23 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,175.75 SUBSERVICER ADVANCES THIS MONTH 13,950.74 MASTER SERVICER ADVANCES THIS MONTH 1,539.74 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 3 393,614.47 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 1 196,056.82 (D) LOANS IN FORECLOSURE 4 888,709.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 10,141,006.13 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,969,235.87 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 65 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 190,421.05 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 68,273.59 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,212.83 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 115,393.69 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,105.33 MORTGAGE POOL INSURANCE 8,575,722.92 SPECIAL HAZARD LOSS COVERAGE 1,996,946.00 BANKRUPTCY BOND 104,405.00 MORTGAGE REPURCHASE BOND 0.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2415% NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3653% POOL TRADING FACTOR 0.161165932 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-7 (POOL 3108) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3108 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920CG1 120,931,254.07 2,919,636.77 10.0000 149,472.32 -------------------------------------------------------------------------------- 120,931,254.07 2,919,636.77 149,472.32 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 23,266.08 0.00 172,738.40 0.00 2,770,164.45 23,266.08 0.00 172,738.40 0.00 2,770,164.45 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 24.142946 1.236011 0.192391 0.000000 1.428402 22.906936 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-7 (POOL 3108) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,010.37 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,867.91 SUBSERVICER ADVANCES THIS MONTH 3,441.22 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 1 115,444.79 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 1 227,064.03 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 2,770,164.45 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,773,117.43 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 14 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 146,940.36 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 89.85 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,442.11 MORTGAGE POOL INSURANCE 2,576,599.46 SPECIAL HAZARD LOSS COVERAGE 1,516,886.00 BANKRUPTCY BOND 100,000.00 MORTGAGE REPURCHASE BOND 0.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6660% NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000% POOL TRADING FACTOR 0.022906936 ................................................................................ Run: 07/23/97 15:29:51 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,739,396.13 9.000000 % 127,353.43 A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00 A-6 760920CJ5 100,000.00 5,805.09 1237.750000 % 103.73 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 10,000.00 291.14 0.538038 % 5.20 B 17,727,586.62 5,551,539.28 10.000000 % 15,514.73 R-I 0.00 0.00 10.000000 % 0.00 R-II 0.00 0.00 0.000000 % 0.00 ------------------------------------------------------------------------------- 262,737,586.62 12,685,031.64 142,977.09 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 35,531.08 162,884.51 0.00 0.00 4,612,042.70 A-5 17,902.75 17,902.75 0.00 0.00 2,388,000.00 A-6 5,985.29 6,089.02 0.00 0.00 5,701.36 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 5,685.22 5,690.42 0.00 0.00 285.94 B 46,244.24 61,758.97 0.00 79,486.24 5,456,540.72 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 ------------------------------------------------------------------------------- 111,348.58 254,325.67 0.00 79,486.24 12,462,570.72 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-4 243.871366 6.553125 1.828295 8.381420 0.000000 237.318241 A-5 1000.000000 0.000000 7.496964 7.496964 0.000000 1000.000000 A-6 58.050900 1.037300 59.852900 60.890200 0.000000 57.014000 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 29.114000 0.520000 568.522000 569.042000 0.000000 28.594000 B 78,289.552310 218.7936 652.150811 870.944411 0.000000 76,949.85275 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:29:52 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 3,873.41 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,304.89 SUBSERVICER ADVANCES THIS MONTH 34,818.88 MASTER SERVICER ADVANCES THIS MONTH 3,700.44 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 4 790,434.59 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 1 188,321.14 FORECLOSURES NUMBER OF LOANS 9 AGGREGATE PRINCIPAL BALANCE 2,682,849.80 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 12,462,570.72 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 49 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 387,161.45 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,393.26 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 56.23551100 % 43.76448900 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 56.21657170 % 43.78342830 % CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5267 % BANKRUPTCY AMOUNT AVAILABLE 0.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,150,331.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.03468258 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 259.97 POOL TRADING FACTOR: 4.74335282 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-2 (POOL 3117) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3117 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920DA3 193,971,603.35 4,044,276.69 10.5000 213,529.43 -------------------------------------------------------------------------------- 193,971,603.35 4,044,276.69 213,529.43 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 47,523.07 0.00 261,052.50 0.00 3,830,747.26 47,523.07 0.00 261,052.50 0.00 3,830,747.26 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 20.849839 1.100828 0.245000 0.000000 1.345828 19.749011 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-2 (POOL 3117) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 997.51 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,589.86 SUBSERVICER ADVANCES THIS MONTH 2,634.59 MASTER SERVICER ADVANCES THIS MONTH 5,832.02 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 250,935.15 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 6 1,580,587.40 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 3,830,747.26 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 3,262,899.98 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 12 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 583,778.05 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 210,203.81 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,325.62 MORTGAGE POOL INSURANCE 1,356,247.35 SPECIAL HAZARD LOSS COVERAGE 856,064.00 BANKRUPTCY BOND 100,000.00 MORTGAGE REPURCHASE BOND 366,957.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.4896% NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000% POOL TRADING FACTOR 0.019749011 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL 3118) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3118 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920DB1 46,306,707.62 9,433,783.78 7.3333 249,493.12 -------------------------------------------------------------------------------- 46,306,707.62 9,433,783.78 249,493.12 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 57,613.72 0.00 307,106.84 0.00 9,184,290.66 57,613.72 0.00 307,106.84 0.00 9,184,290.66 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 203.723915 5.387840 1.244177 0.000000 6.632017 198.336076 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL 3118) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,640.41 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,005.31 SUBSERVICER ADVANCES THIS MONTH 4,934.84 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 408,523.57 (B) TWO MONTHLY PAYMENTS: 1 224,257.97 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 0 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 9,184,290.66 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,197,010.07 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 45 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 236,613.88 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 149.32 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,729.92 FSA GUARANTY INSURANCE POLICY 5,564,361.10 BANKRUPTCY AMOUNT AVAILABLE 102,899.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 862,471.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3185% NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4699% POOL TRADING FACTOR 0.198336076 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3B (POOL 3119) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3119 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920DC9 19,212,019.52 2,982,653.20 7.7481 5,061.66 -------------------------------------------------------------------------------- 19,212,019.52 2,982,653.20 5,061.66 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 19,251.47 0.00 24,313.13 0.00 2,977,591.54 19,251.47 0.00 24,313.13 0.00 2,977,591.54 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 155.249332 0.263463 1.002053 0.000000 1.265516 154.985869 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3B (POOL 3119) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 914.13 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 938.85 SUBSERVICER ADVANCES THIS MONTH 0.00 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 0 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 2,977,591.54 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,981,612.83 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 17 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,048.82 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,012.84 FSA GUARANTY INSURANCE POLICY 5,564,361.10 BANKRUPTCY AMOUNT AVAILABLE 102,899.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 862,471.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5543% NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7798% POOL TRADING FACTOR 0.154985869 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL 3120) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3120 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920DD7 15,507,832.37 1,586,288.25 8.2500 2,165.75 -------------------------------------------------------------------------------- 15,507,832.37 1,586,288.25 2,165.75 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 10,903.67 0.00 13,069.42 0.00 1,584,122.50 10,903.67 0.00 13,069.42 0.00 1,584,122.50 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 102.289489 0.139655 0.703107 0.000000 0.842762 102.149834 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL 3120) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 544.53 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 497.78 SUBSERVICER ADVANCES THIS MONTH 0.00 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 0 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 1,584,122.50 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 1,585,988.25 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 8 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 300.00 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,865.75 FSA GUARANTY INSURANCE POLICY 5,564,361.10 BANKRUPTCY AMOUNT AVAILABLE 102,899.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 862,471.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.1599% NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3115% POOL TRADING FACTOR 0.102149834 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-5 (POOL 3126) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3126 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920DJ4 199,971,518.09 0.00 0.0000 0.00 -------------------------------------------------------------------------------- 199,971,518.09 0.00 0.00 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-5 (POOL 3126) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00 SUBSERVICER ADVANCES THIS MONTH . MASTER SERVICER ADVANCES THIS MONTH . NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: . (B) TWO MONTHLY PAYMENTS: . (C) THREE OR MORE MONTHLY PAYMENTS: . (D) LOANS IN FORECLOSURE . SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION . ACTUAL UPAID PRINCIPAL BALANCE @ / . AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION . TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION . TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION . TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION . TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 0.00 LOC AMOUNT AVAILABLE . BANKRUPTCY AMOUNT AVAILABLE . FRAUD AMOUNT AVAILABLE . SPECIAL HAZARD AMOUNT AVAILABLE . ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.0000% NEXT PERIOD ADJUSTABLE PASS THRU RATE 0.0000% ................................................................................ ................................................................................ Run: 07/30/97 16:44:53 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL 3129) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3129 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- A 760920ED6 95,187,660.42 3,119,383.30 10.5000 2,705.10 S 760920ED6 0.00 0.00 0.6544 0.00 -------------------------------------------------------------------------------- 95,187,660.42 3,119,383.30 2,705.10 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- A 27,291.47 0.00 29,996.57 0.00 3,116,678.20 S 1,700.90 0.00 1,700.90 0.00 0.00 28,992.37 0.00 31,697.47 0.00 3,116,678.20 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR A 32.770879 0.028419 0.286712 0.000000 0.315131 32.742460 S 0.000000 0.000000 0.017869 0.000000 0.017869 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 16:44:53 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL 3129) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,071.42 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 294.71 SUBSERVICER ADVANCES THIS MONTH 10,194.05 MASTER SERVICER ADVANCES THIS MONTH 3,187.34 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 997,021.90 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 0 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 3,116,678.20 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,797,605.87 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 12 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 321,896.07 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 375.45 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,329.65 FSA GUARANTY INSURANCE POLICY 1,737,443.07 BANKRUPTCY AMOUNT AVAILABLE 100,000.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,396,176.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.7569% NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000% POOL TRADING FACTOR 0.032742460 ................................................................................ Run: 07/23/97 15:29:52 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,590,274.98 9.500000 % 452,057.17 I 760920FV5 10,000.00 575.59 0.500000 % 41.47 B 11,825,033.00 4,740,442.39 9.500000 % 4,025.39 S 760920FW3 0.00 0.00 0.130820 % 0.00 ------------------------------------------------------------------------------- 110,000,309.00 6,331,292.96 456,124.03 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 12,374.91 464,432.08 0.00 0.00 1,138,217.81 I 2,593.04 2,634.51 0.00 0.00 534.12 B 36,888.30 40,913.69 0.00 0.00 4,736,417.00 S 682.92 682.92 0.00 0.00 0.00 ------------------------------------------------------------------------------- 52,539.17 508,663.20 0.00 0.00 5,875,168.93 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 16.199975 4.605062 0.126062 4.731124 0.000000 11.594913 I 57.559000 4.147000 259.304000 263.451000 0.000000 53.412000 B 400.881959 0.340413 3.119509 3.459922 0.000000 400.541546 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:29:53 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 1,860.75 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 649.44 SUBSERVICER ADVANCES THIS MONTH 4,721.93 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 515,366.61 (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 5,875,168.93 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 21 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 450,747.75 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 25.12678820 % 74.87321180 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 19.38245430 % 80.61754570 % CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1409 % 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 10.63106384 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 277.24 POOL TRADING FACTOR: 5.34104766 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL 2009) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 2009 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920FT0 190,576,742.37 20,988,333.48 7.3130 448,218.98 -------------------------------------------------------------------------------- 190,576,742.37 20,988,333.48 448,218.98 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 126,045.79 0.00 574,264.77 0.00 20,540,114.50 126,045.79 0.00 574,264.77 0.00 20,540,114.50 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 110.130613 2.351908 0.661391 0.000000 3.013299 107.778705 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL 2009) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,240.96 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,532.41 SUBSERVICER ADVANCES THIS MONTH 11,136.98 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 3 594,718.97 (B) TWO MONTHLY PAYMENTS: 2 609,576.52 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 1 206,739.43 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 20,540,114.50 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 20,570,311.69 AGGREGATE NUMBER 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 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 415,214.64 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,544.88 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 30,459.46 LOC AMOUNT AVAILABLE 2,684,757.64 BANKRUPTCY AMOUNT AVAILABLE 100,000.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,457,325.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0516% NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3116% POOL TRADING FACTOR 0.107778705 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3151 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920HN1 139,233,192.04 27,972,866.34 6.5878 849,924.93 -------------------------------------------------------------------------------- 139,233,192.04 27,972,866.34 849,924.93 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 149,222.70 0.00 999,147.63 0.00 27,122,941.41 149,222.70 0.00 999,147.63 0.00 27,122,941.41 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 200.906594 6.104327 1.071747 0.000000 7.176074 194.802267 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,215.35 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,363.81 SUBSERVICER ADVANCES THIS MONTH 25,657.89 MASTER SERVICER ADVANCES THIS MONTH 3,304.71 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 11 2,420,914.45 (B) TWO MONTHLY PAYMENTS: 2 806,155.34 (C) THREE OR MORE MONTHLY PAYMENTS: 1 227,526.25 (D) LOANS IN FORECLOSURE 5 1,288,649.34 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 27,122,941.41 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 26,692,875.13 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 105 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 483,507.50 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 810,074.74 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,355.45 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 36,494.74 LOC AMOUNT AVAILABLE 2,242,291.97 BANKRUPTCY AMOUNT AVAILABLE 787,159.00 FRAUD AMOUNT AVAILABLE 453,278.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,889,834.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3604% NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5713% POOL TRADING FACTOR 0.194802267 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 2014 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- A 760920HW1 180,816,953.83 36,577,455.35 5.8871 72,959.75 S 760920JG4 0.00 0.00 0.5500 0.00 -------------------------------------------------------------------------------- 180,816,953.83 36,577,455.35 72,959.75 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- A 179,392.90 0.00 252,352.65 0.00 36,504,495.60 S 16,759.71 0.00 16,759.71 0.00 0.00 196,152.61 0.00 269,112.36 0.00 36,504,495.60 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR A 202.289966 0.403501 0.992124 0.000000 1.395625 201.886465 S 0.000000 0.000000 0.092689 0.000000 0.092689 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,220.77 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,812.00 SUBSERVICER ADVANCES THIS MONTH 3,597.87 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 481,884.95 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 0 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 36,504,495.60 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 36,556,995.36 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 145 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 10,814.27 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 62,145.48 LOC AMOUNT AVAILABLE 2,502,726.14 BANKRUPTCY AMOUNT AVAILABLE 1,022,179.00 FRAUD AMOUNT AVAILABLE 614,130.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,686,952.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.1577% NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8871% POOL TRADING FACTOR 0.201886465 ................................................................................ Run: 07/23/97 15:29:53 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,734,000.00 928,282.37 10.000000 % 725.54 A-3 760920KA5 62,000,000.00 1,142,750.89 10.000000 % 893.17 A-4 760920KB3 10,000.00 174.40 0.692500 % 0.14 B 10,439,807.67 1,761,445.25 10.000000 % 1,363.99 R 0.00 9.90 10.000000 % 0.01 ------------------------------------------------------------------------------- 122,813,807.67 3,832,662.81 2,982.85 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 7,735.66 8,461.20 0.00 0.00 927,556.83 A-3 9,522.88 10,416.05 0.00 0.00 1,141,857.72 A-4 2,211.76 2,211.90 0.00 0.00 174.26 B 14,678.53 16,042.52 0.00 0.00 1,760,081.26 R 1.54 1.55 0.00 0.00 9.89 ------------------------------------------------------------------------------- 34,150.37 37,133.22 0.00 0.00 3,829,679.96 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-2 106.283761 0.083071 0.885695 0.968766 0.000000 106.200690 A-3 18.431466 0.014406 0.153595 0.168001 0.000000 18.417060 A-4 17.440000 0.014000 221.176000 221.190000 0.000000 17.426000 B 168.723918 0.130653 1.406015 1.536668 0.000000 168.593265 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:29:54 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 1,426.69 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 375.32 SUBSERVICER ADVANCES THIS MONTH 8,026.49 MASTER SERVICER ADVANCES THIS MONTH 2,179.08 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 559,760.07 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 1 AGGREGATE PRINCIPAL BALANCE 251,697.85 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 3,829,679.96 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 15 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 230,648.21 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 15.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 54.04121530 % 45.95878470 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 54.04103530 % 45.95896470 % CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6925 % BANKRUPTCY AMOUNT AVAILABLE 489,203.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 949,988.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.27922043 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 16.86 POOL TRADING FACTOR: 3.11828127 ................................................................................ Run: 07/23/97 15:29:49 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,506,688.99 7.069228 % 290,360.31 R 760920KT4 100.00 0.00 7.069228 % 0.00 B 10,120,256.77 6,881,836.47 7.069228 % 10,706.64 ------------------------------------------------------------------------------- 155,696,256.77 17,388,525.46 301,066.95 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 61,813.87 352,174.18 0.00 0.00 10,216,328.68 R 0.00 0.00 0.00 0.00 0.00 B 40,487.82 51,194.46 0.00 0.00 6,871,129.83 ------------------------------------------------------------------------------- 102,301.69 403,368.64 0.00 0.00 17,087,458.51 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 72.173272 1.994563 0.424616 2.419179 0.000000 70.178709 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 680.006113 1.057942 4.000671 5.058613 0.000000 678.948172 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:29:49 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R13 (POOL # 2015) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 2015 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,768.24 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,845.23 SPREAD 3,256.02 SUBSERVICER ADVANCES THIS MONTH 2,231.58 MASTER SERVICER ADVANCES THIS MONTH 1,959.77 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 295,201.38 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 17,087,458.51 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 69 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 273,932.67 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 274,014.18 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 60.42311650 % 39.57688350 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 59.78846220 % 40.21153780 % 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 7.82367027 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 259.13 POOL TRADING FACTOR: 10.97486790 ................................................................................ Run: 07/23/97 15:29:50 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,892,808.51 6.142312 % 464,353.11 R 760920KR8 100.00 0.00 6.142312 % 0.00 B 9,358,525.99 8,115,311.15 6.142312 % 93,560.73 ------------------------------------------------------------------------------- 120,755,165.99 27,008,119.66 557,913.84 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 96,331.34 560,684.45 0.00 0.00 18,428,455.40 R 0.00 0.00 0.00 0.00 0.00 B 41,378.64 134,939.37 0.00 2,680.80 8,019,069.62 ------------------------------------------------------------------------------- 137,709.98 695,623.82 0.00 2,680.80 26,447,525.02 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 169.599599 4.168470 0.864761 5.033231 0.000000 165.431129 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 867.156982 9.997379 4.421491 14.418870 0.000000 856.873147 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:29:50 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 8,990.84 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,816.85 SPREAD 4,994.91 SUBSERVICER ADVANCES THIS MONTH 7,123.00 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 435,687.23 (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 26,447,525.02 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 111 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 240,298.53 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 69.95232820 % 30.04767180 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 69.67931930 % 30.32068070 % 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 6.89037937 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 240.28 POOL TRADING FACTOR: 21.90177522 ................................................................................ Run: 07/23/97 15:29:54 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,314,256.59 9.000000 % 6,314,256.59 S 760920LY2 10,000.00 894.21 0.744380 % 894.21 R 0.00 0.00 9.000000 % 0.00 ------------------------------------------------------------------------------- 70,625,405.90 6,315,150.80 6,315,150.80 =============================================================================== _______________________________________________________________________________ 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 47,355.42 6,361,612.01 0.00 0.00 0.00 S 3,917.27 4,811.48 0.00 0.00 0.00 R 6.71 6.71 0.00 0.00 0.00 ------------------------------------------------------------------------------- 51,279.40 6,366,430.20 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-2 149.029249 149.029249 1.117684 150.146933 0.000000 0.000000 S 89.421000 89.421000 391.727000 481.148000 0.000000 0.000000 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:29:54 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 1,448.12 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 659.44 SUBSERVICER ADVANCES THIS MONTH 5,969.66 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 3 669,405.51 (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 6,309,532.30 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 190.72 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 0.00000000 % 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 10.14454864 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.27 POOL TRADING FACTOR: 8.93379970 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL 3152) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3152 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- A 760920MK1 114,708,718.07 26,223,786.41 6.5983 216,947.47 S 760920ML9 0.00 0.00 0.2500 0.00 -------------------------------------------------------------------------------- 114,708,718.07 26,223,786.41 216,947.47 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- A 143,214.88 0.00 360,162.35 0.00 26,006,838.94 S 5,426.21 0.00 5,426.21 0.00 0.00 148,641.09 0.00 365,588.56 0.00 26,006,838.94 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR A 228.611974 1.891290 1.248509 0.000000 3.139799 226.720683 S 0.000000 0.000000 0.047304 0.000000 0.047304 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL 3152) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,359.75 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,705.81 SUBSERVICER ADVANCES THIS MONTH 2,155.80 MASTER SERVICER ADVANCES THIS MONTH 1,437.06 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 300,605.12 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 1 198,918.15 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 26,006,838.94 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 25,832,791.65 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 90 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 205,057.85 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 180,859.36 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,403.66 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 33,684.45 LOC AMOUNT AVAILABLE 14,320,349.03 BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,875,311.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3319% NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5687% POOL TRADING FACTOR 0.226720683 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21B (POOL 3153) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3153 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- A 760920MM7 56,810,233.31 13,300,669.18 7.6534 512,098.51 S 760920MN5 0.00 0.00 0.2500 0.00 -------------------------------------------------------------------------------- 56,810,233.31 13,300,669.18 512,098.51 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- A 82,619.44 0.00 594,717.95 0.00 12,788,570.67 S 2,698.78 0.00 2,698.78 0.00 0.00 85,318.22 0.00 597,416.73 0.00 12,788,570.67 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR A 234.124530 9.014195 1.454306 0.000000 10.468501 225.110335 S 0.000000 0.000000 0.047505 0.000000 0.047505 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21B (POOL 3153) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,640.51 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,594.92 SUBSERVICER ADVANCES THIS MONTH 2,805.92 MASTER SERVICER ADVANCES THIS MONTH 1,267.57 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 357,958.66 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 0 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 12,788,570.67 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 12,635,225.89 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 54 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 166,548.77 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 495,727.83 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,225.34 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,145.34 LOC AMOUNT AVAILABLE 14,320,349.03 BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,875,311.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4230% NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6795% POOL TRADING FACTOR 0.225110335 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21C (POOL 3154) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3154 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- A 760920MB1 23,305,328.64 5,178,360.54 8.3042 232,012.80 S 760920MC9 0.00 0.00 0.2500 0.00 -------------------------------------------------------------------------------- 23,305,328.64 5,178,360.54 232,012.80 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- A 35,504.30 0.00 267,517.10 0.00 4,946,347.74 S 1,068.87 0.00 1,068.87 0.00 0.00 36,573.17 0.00 268,585.97 0.00 4,946,347.74 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR A 222.196418 9.955354 1.523441 0.000000 11.478795 212.241064 S 0.000000 0.000000 0.045864 0.000000 0.045864 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21C (POOL 3154) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,800.86 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 504.01 SUBSERVICER ADVANCES THIS MONTH 0.00 MASTER SERVICER ADVANCES THIS MONTH 2,540.70 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 1 88,349.80 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 0 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 4,946,347.74 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 4,637,491.14 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 27 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 313,193.02 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 226,558.18 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 315.03 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,139.59 LOC AMOUNT AVAILABLE 14,320,349.03 BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,875,311.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.1804% NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3588% POOL TRADING FACTOR 0.212241064 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3159 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- A 760920NV6 56,799,660.28 13,376,663.28 6.6250 222,119.51 S 760920NX2 0.00 0.00 0.2750 0.00 -------------------------------------------------------------------------------- 56,799,660.28 13,376,663.28 222,119.51 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- A 73,421.39 0.00 295,540.90 0.00 13,154,543.77 S 3,047.68 0.00 3,047.68 0.00 0.00 76,469.07 0.00 298,588.58 0.00 13,154,543.77 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR A 235.506044 3.910578 1.292638 0.000000 5.203216 231.595466 S 0.000000 0.000000 0.053657 0.000000 0.053657 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,156.20 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,113.38 SUBSERVICER ADVANCES THIS MONTH 7,003.09 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 661,471.89 (B) TWO MONTHLY PAYMENTS: 1 325,465.86 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 0 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 13,154,543.77 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 13,171,160.31 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 51 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 204,656.31 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 878.61 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,584.59 LOC AMOUNT AVAILABLE 13,882,257.19 BANKRUPTCY AMOUNT AVAILABLE 951,412.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,883,017.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3410% NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5910% POOL TRADING FACTOR 0.231595466 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL 3160) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3160 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- A 760920NW4 79,584,135.22 19,399,000.99 7.6383 210,475.75 S 760920NY0 0.00 0.00 0.2750 0.00 -------------------------------------------------------------------------------- 79,584,135.22 19,399,000.99 210,475.75 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- A 123,267.30 0.00 333,743.05 0.00 19,188,525.24 S 4,437.96 0.00 4,437.96 0.00 0.00 127,705.26 0.00 338,181.01 0.00 19,188,525.24 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR A 243.754624 2.644695 1.548893 0.000000 4.193588 241.109930 S 0.000000 0.000000 0.055764 0.000000 0.055764 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL 3160) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,170.09 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,747.60 SUBSERVICER ADVANCES THIS MONTH 6,672.93 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 199,307.49 (B) TWO MONTHLY PAYMENTS: 1 268,333.66 (C) THREE OR MORE MONTHLY PAYMENTS: 1 142,482.79 (D) LOANS IN FORECLOSURE 1 241,088.86 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 19,188,525.24 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 19,209,098.23 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 76 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 182,761.87 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,003.14 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 21,710.74 LOC AMOUNT AVAILABLE 13,882,257.19 BANKRUPTCY AMOUNT AVAILABLE 951,412.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,883,017.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4248% NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6617% POOL TRADING FACTOR 0.241109930 ................................................................................ Run: 07/23/97 15:29:55 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,561,508.86 6.800000 % 569,929.12 A-6 760920TY4 3,789,773.00 2,223,973.40 14.279000 % 167,626.23 A-7 760920UA4 10,000.00 645.36 7590.550000 % 48.64 A-8 760920TZ1 0.00 0.00 0.053073 % 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 3,050,538.34 9.000000 % 64,761.93 B 8,174,757.92 5,206,461.11 9.000000 % 1,310.20 ------------------------------------------------------------------------------- 163,495,140.92 18,043,127.07 803,676.12 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 42,048.12 611,977.24 0.00 0.00 6,991,579.74 A-6 25,969.08 193,595.31 0.00 0.00 2,056,347.17 A-7 4,005.94 4,054.58 0.00 0.00 596.72 A-8 783.10 783.10 0.00 0.00 0.00 R-I 1.82 1.82 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 M 22,451.65 87,213.58 0.00 0.00 2,985,776.41 B 38,319.02 39,629.22 0.00 0.00 5,095,929.64 ------------------------------------------------------------------------------- 133,578.73 937,254.85 0.00 0.00 17,130,229.68 =============================================================================== _______________________________________________________________________________ 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-5 586.835518 44.231205 3.263281 47.494486 0.000000 542.604313 A-6 586.835518 44.231206 6.852410 51.083616 0.000000 542.604312 A-7 64.536000 4.864000 400.594000 405.458000 0.000000 59.672000 R-I 0.000000 0.000000 18.200000 18.200000 0.000000 0.000000 R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M 829.134713 17.602258 6.102347 23.704605 0.000000 811.532454 B 636.894837 0.160274 4.687481 4.847755 0.000000 623.373767 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:29:56 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4051 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,085.52 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,708.21 SUBSERVICER ADVANCES THIS MONTH 9,937.39 MASTER SERVICER ADVANCES THIS MONTH 9,183.76 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 23,004.07 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 5 AGGREGATE PRINCIPAL BALANCE 1,146,946.89 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 17,130,229.68 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 63 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 1,084,493.52 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 529,847.70 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 54.23742560 % 16.90692700 % 28.85564730 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 52.82196330 % 17.42986793 % 29.74816880 % CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0472 % 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 9.46827827 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.54 POOL TRADING FACTOR: 10.47751608 ................................................................................ Run: 07/23/97 15:29:56 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,787,657.85 8.000000 % 1,485,684.36 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 3,133,460.04 8.000000 % 178,714.33 A-16 760920SY5 0.00 0.00 0.500000 % 0.00 A-17 760920SZ2 10,000.00 579.02 8.000000 % 33.02 A-18 760920UR7 0.00 0.00 0.166688 % 0.00 R-I 760920TR9 38,000.00 4,977.53 8.000000 % 0.00 R-II 760920TS7 702,000.00 1,024,593.02 8.000000 % 0.00 M 760920TQ1 12,177,000.00 10,786,104.00 8.000000 % 85,079.08 B 27,060,001.70 22,999,831.01 8.000000 % 137,194.09 ------------------------------------------------------------------------------- 541,188,443.70 62,848,644.47 1,886,704.88 =============================================================================== _______________________________________________________________________________ REMAINING 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 38,035.62 1,523,719.98 0.00 0.00 4,301,973.49 A-10 125,597.52 125,597.52 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 20,592.62 199,306.95 0.00 0.00 2,954,745.71 A-16 25,827.69 25,827.69 0.00 0.00 0.00 A-17 3.81 36.83 0.00 0.00 546.00 A-18 8,610.34 8,610.34 0.00 0.00 0.00 R-I 0.00 0.00 33.18 0.00 5,010.71 R-II 0.00 0.00 6,830.62 0.00 1,031,423.64 M 70,920.89 155,999.97 0.00 0.00 10,701,024.92 B 151,228.70 288,422.79 0.00 0.00 22,818,411.99 ------------------------------------------------------------------------------- 440,817.19 2,327,522.07 6,863.80 0.00 60,924,578.46 =============================================================================== Run: 07/23/97 15:29:56 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-9 934.850242 239.974860 6.143696 246.118556 0.000000 694.875382 A-10 1000.000000 0.000000 6.571849 6.571849 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-15 178.047619 10.154800 1.170102 11.324902 0.000000 167.892818 A-17 57.902000 3.302000 0.381000 3.683000 0.000000 54.600000 R-I 130.987632 0.000000 0.000000 0.000000 0.873158 131.860790 R-II 1459.534217 0.000000 0.000000 0.000000 9.730228 1469.264444 M 885.776792 6.986867 5.824168 12.811035 0.000000 878.789925 B 849.956747 5.069996 5.588643 10.658639 0.000000 843.252423 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:29:57 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 17,598.58 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,769.34 SUBSERVICER ADVANCES THIS MONTH 14,916.45 MASTER SERVICER ADVANCES THIS MONTH 3,392.36 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 5 1,556,406.91 (B) TWO MONTHLY PAYMENTS: 1 286,565.75 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 0 AGGREGATE PRINCIPAL BALANCE 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 60,924,578.46 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 232 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 417,686.11 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,428,325.86 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 46.24238070 % 17.16203100 % 36.59558800 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 44.98207820 % 17.56438073 % 37.45354100 % CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1655 % 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 9.13625772 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.07 POOL TRADING FACTOR: 11.25755348 ................................................................................ Run: 07/23/97 15:29:58 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,840,985.31 8.080021 % 359,219.39 R 100.00 0.00 8.080021 % 0.00 B 5,302,117.23 4,017,046.62 8.080021 % 87,539.46 ------------------------------------------------------------------------------- 106,042,332.23 10,858,031.93 446,758.85 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 45,459.62 404,679.01 0.00 0.00 6,481,765.92 R 0.00 0.00 0.00 0.00 0.00 B 26,694.03 114,233.49 0.00 0.00 3,929,507.16 ------------------------------------------------------------------------------- 72,153.65 518,912.50 0.00 0.00 10,411,273.08 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 67.907261 3.565803 0.451256 4.017059 0.000000 64.341458 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 757.630668 16.510284 5.034597 21.544881 0.000000 741.120384 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:29:59 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 3,656.59 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,176.76 SUBSERVICER ADVANCES THIS MONTH 14,143.22 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 303,622.08 (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 10,411,273.08 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 210,140.68 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 63.00391590 % 36.99608410 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 62.25718860 % 37.74281140 % 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 8.61461168 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 109.20 POOL TRADING FACTOR: 9.81803480 PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0055 ................................................................................ Run: 07/23/97 15:30:00 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-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 5,846,126.26 7.500000 % 70,995.16 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 0.414729 % 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 4,139,684.19 7.500000 % 24,517.27 ------------------------------------------------------------------------------- 116,500,312.92 9,985,810.45 95,512.43 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 36,405.79 107,400.95 0.00 0.00 5,775,131.10 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 4,145.66 4,145.66 0.00 0.00 0.00 A-12 3,438.66 3,438.66 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 B 25,779.21 50,296.48 0.00 0.00 4,115,166.92 ------------------------------------------------------------------------------- 69,769.32 165,281.75 0.00 0.00 9,890,298.02 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 838.996306 10.188743 5.224712 15.413455 0.000000 828.807563 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 710.637222 4.208747 4.425378 8.634125 0.000000 706.428475 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:00 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4055 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,885.69 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,294.14 SUBSERVICER ADVANCES THIS MONTH 1,048.07 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 9,890,298.02 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 36,371.49 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 58.54433440 % 41.45566560 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 58.39188150 % 41.60811850 % CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4149 % 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 8.88793974 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 110.25 POOL TRADING FACTOR: 8.48950339 ................................................................................ Run: 07/23/97 15:30:01 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 27,509,973.00 5.672000 % 656,006.47 A-10 760920VS4 10,124,000.00 9,170,292.94 12.983819 % 218,676.03 A-11 760920VT2 0.00 0.00 1.000000 % 0.00 A-12 760920VU9 0.00 0.00 0.139624 % 0.00 R 760920VX3 100.00 0.00 7.500000 % 0.00 M 760920VW5 10,339,213.00 8,717,886.31 7.500000 % 8,451.87 B 22,976,027.86 19,221,006.79 7.500000 % 18,634.50 ------------------------------------------------------------------------------- 459,500,240.86 64,619,159.04 901,768.87 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 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-9 128,638.67 784,645.14 0.00 0.00 26,853,966.53 A-10 98,159.16 316,835.19 0.00 0.00 8,951,616.91 A-11 53,272.91 53,272.91 0.00 0.00 0.00 A-12 7,438.17 7,438.17 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 M 53,903.58 62,355.45 0.00 0.00 8,709,434.44 B 118,845.45 137,479.95 0.00 0.00 19,202,372.29 ------------------------------------------------------------------------------- 460,257.94 1,362,026.81 0.00 0.00 63,717,390.17 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-4 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-9 905.797405 21.599765 4.235576 25.835341 0.000000 884.197640 A-10 905.797406 21.599766 9.695689 31.295455 0.000000 884.197640 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M 843.186644 0.817458 5.213509 6.030967 0.000000 842.369186 B 836.567874 0.811041 5.172584 5.983625 0.000000 835.756833 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:02 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4056 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,361.46 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,579.21 SUBSERVICER ADVANCES THIS MONTH 41,622.45 MASTER SERVICER ADVANCES THIS MONTH 12,015.81 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 10 2,977,067.71 (B) TWO MONTHLY PAYMENTS: 1 271,565.30 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 6 AGGREGATE PRINCIPAL BALANCE 1,911,909.96 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 63,717,390.17 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 249 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 3 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,487,495.08 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 839,121.50 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 56.76376250 % 13.49117900 % 29.74505870 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 56.19436600 % 13.66884993 % 30.13678410 % CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1414 % 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 9.15757029 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.29 POOL TRADING FACTOR: 13.86667177 ................................................................................ Run: 07/23/97 15:30:03 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 24,372,602.47 8.500000 % 199,655.17 A-5 760920WY0 30,082,000.00 2,708,095.95 8.500000 % 22,184.14 A-6 760920WW4 0.00 0.00 0.124411 % 0.00 R 760920XA1 539,100.00 0.00 8.500000 % 0.00 M 760920WZ7 7,278,000.00 6,380,079.69 8.500000 % 49,383.92 B 15,364,881.77 12,418,905.47 8.500000 % 57,348.85 ------------------------------------------------------------------------------- 323,459,981.77 45,879,683.58 328,572.08 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 172,592.78 372,247.95 0.00 0.00 24,172,947.30 A-5 19,177.18 41,361.32 0.00 0.00 2,685,911.81 A-6 4,755.35 4,755.35 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 M 45,180.06 94,563.98 0.00 0.00 6,330,695.77 B 87,943.55 145,292.40 0.00 0.00 12,322,779.02 ------------------------------------------------------------------------------- 329,648.92 658,221.00 0.00 0.00 45,512,333.90 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-4 769.482935 6.303440 5.449036 11.752476 0.000000 763.179494 A-5 90.023800 0.737456 0.637497 1.374953 0.000000 89.286344 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M 876.625404 6.785370 6.207758 12.993128 0.000000 869.840034 B 808.265606 3.732463 5.723673 9.456136 0.000000 802.009362 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:03 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4057 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,800.02 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,785.65 SUBSERVICER ADVANCES THIS MONTH 26,558.68 MASTER SERVICER ADVANCES THIS MONTH 4,022.38 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 607,882.80 (B) TWO MONTHLY PAYMENTS: 2 545,637.99 (C) THREE OR MORE MONTHLY PAYMENTS: 1 225,683.81 FORECLOSURES NUMBER OF LOANS 5 AGGREGATE PRINCIPAL BALANCE 1,893,581.49 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 45,512,333.90 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 182 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 484,171.73 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,225.76 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 59.02546900 % 13.90611100 % 27.06842010 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 59.01446230 % 13.90984647 % 27.07569130 % CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1252 % 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 9.06367607 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.18 POOL TRADING FACTOR: 14.07046821 OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT SUPPORT DEPLETION DATE ................................................................................ Run: 07/23/97 15:30:04 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-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 23,085,473.82 7.749272 % 925,269.51 S 760920WF1 0.00 0.00 0.150000 % 0.00 R 760920WE4 100.00 0.00 7.749272 % 0.00 B 7,295,556.68 4,766,540.22 7.749272 % 0.00 ------------------------------------------------------------------------------- 108,082,314.68 27,852,014.04 925,269.51 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 146,081.05 1,071,350.56 0.00 0.00 22,160,204.31 S 3,411.47 3,411.47 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 B 0.00 0.00 0.00 100,846.25 4,695,855.84 ------------------------------------------------------------------------------- 149,492.52 1,074,762.03 0.00 100,846.25 26,856,060.15 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 229.052875 9.180476 1.449409 10.629885 0.000000 219.872399 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 653.348391 0.000000 0.000000 0.000000 0.000000 643.659702 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:04 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4058 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,875.28 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,157.51 SUBSERVICER ADVANCES THIS MONTH 11,843.78 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 3 721,386.37 (B) TWO MONTHLY PAYMENTS: 3 744,420.23 (C) THREE OR MORE MONTHLY PAYMENTS: 1 84,663.02 FORECLOSURES NUMBER OF LOANS 0 AGGREGATE PRINCIPAL BALANCE 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 26,856,060.15 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 114 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 30,161.88 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 610,932.51 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 82.88619200 % 17.11380810 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 82.51472550 % 17.48527450 % 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 8.43832537 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.65 POOL TRADING FACTOR: 24.84778405 PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1994 TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00 TOTAL REPURCHASE OF CONVERTING AND CONVERTED LOANS IN THIS DISTRIBUTION: 0.00 ................................................................................ Run: 07/23/97 15:30:05 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,739,682.19 8.000000 % 634,040.46 A-6 760920WG9 5,000,000.00 7,559,859.10 8.000000 % 0.00 A-7 760920WH7 20,288,000.00 2,811,061.73 8.000000 % 64,863.18 A-8 760920WJ3 0.00 0.00 0.185638 % 0.00 R 760920WL8 100.00 0.00 8.000000 % 0.00 M 760920WK0 4,908,000.00 4,576,557.66 8.000000 % 5,199.60 B 10,363,398.83 9,663,547.85 8.000000 % 10,979.12 ------------------------------------------------------------------------------- 218,151,398.83 42,350,708.53 715,082.36 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 117,966.86 752,007.32 0.00 0.00 17,105,641.73 A-6 0.00 0.00 50,272.20 0.00 7,610,131.30 A-7 18,693.24 83,556.42 0.00 0.00 2,746,198.55 A-8 6,535.09 6,535.09 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 M 30,433.58 35,633.18 0.00 0.00 4,571,358.06 B 64,261.47 75,240.59 0.00 0.00 9,652,568.73 ------------------------------------------------------------------------------- 237,890.24 952,972.60 50,272.20 0.00 41,685,898.37 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-5 713.184591 25.490191 4.742596 30.232787 0.000000 687.694400 A-6 1511.971820 0.000000 0.000000 0.000000 10.054440 1522.026260 A-7 138.557853 3.197120 0.921394 4.118514 0.000000 135.360733 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M 932.468961 1.059413 6.200811 7.260224 0.000000 931.409548 B 932.468972 1.059412 6.200811 7.260223 0.000000 931.409559 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:05 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4059 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,168.79 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,459.95 SUBSERVICER ADVANCES THIS MONTH 7,178.53 MASTER SERVICER ADVANCES THIS MONTH 1,633.18 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 95,085.99 (B) TWO MONTHLY PAYMENTS: 1 461,753.77 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 2 AGGREGATE PRINCIPAL BALANCE 360,432.98 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 41,685,898.37 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 173 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 207,595.53 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 616,693.92 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 66.37575620 % 10.80633100 % 22.81791310 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 65.87832490 % 10.96619778 % 23.15547730 % CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1847 % 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 8.68799659 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 281.78 POOL TRADING FACTOR: 19.10870093 OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT SUPPORT DEPLETION DATE ................................................................................ Run: 07/23/97 15:30:06 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,016,951.40 8.000000 % 564,468.12 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 0.160513 % 0.00 R 760920WS3 100.00 0.00 8.000000 % 0.00 B 7,347,668.28 5,416,943.82 8.000000 % 81,445.60 ------------------------------------------------------------------------------- 139,954,768.28 17,933,895.22 645,913.72 =============================================================================== _______________________________________________________________________________ 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 6,622.99 571,091.11 0.00 0.00 452,483.28 A-3 74,894.81 74,894.81 0.00 0.00 11,500,000.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 2,343.41 2,343.41 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 B 35,278.34 116,723.94 0.00 0.00 5,335,498.22 ------------------------------------------------------------------------------- 119,139.55 765,053.27 0.00 0.00 17,287,981.50 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-2 23.873780 13.251359 0.155480 13.406839 0.000000 10.622421 A-3 1000.000000 0.000000 6.512592 6.512592 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 737.233040 11.084549 4.801299 15.885848 0.000000 726.148489 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:06 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4060 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,109.94 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,282.71 SUBSERVICER ADVANCES THIS MONTH 7,326.45 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 164,570.09 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 2 AGGREGATE PRINCIPAL BALANCE 437,322.17 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 17,287,981.50 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 532,877.93 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 69.79494000 % 30.20506010 % CURRENT PREPAYMENT PERCENTAGE 91.12309420 % 8.87690580 % PERCENTAGE FOR NEXT DISTRIBUTION 69.13752930 % 30.86247070 % CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1638 % 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 8.63958104 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 109.04 POOL TRADING FACTOR: 12.35254912 CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00 CLASS A-4 COMPANION PRINCIPAL: 0.00 ................................................................................ Run: 07/23/97 15:30:07 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 22,228,595.00 8.500000 % 224,035.59 A-10 760920XQ6 6,395,000.00 3,660,877.28 8.500000 % 36,896.92 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 0.175888 % 0.00 R 760920XW3 100.00 0.00 8.500000 % 0.00 M 760920XV5 7,292,000.00 6,323,281.37 8.500000 % 6,433.30 B 15,395,727.87 12,732,591.87 8.500000 % 12,954.11 ------------------------------------------------------------------------------- 324,107,827.87 44,945,345.52 280,319.92 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 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-9 156,672.12 380,707.71 0.00 0.00 22,004,559.41 A-10 25,802.68 62,699.60 0.00 0.00 3,623,980.36 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 6,555.15 6,555.15 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 M 44,567.90 51,001.20 0.00 0.00 6,316,848.07 B 89,742.16 102,696.27 0.00 0.00 12,719,637.76 ------------------------------------------------------------------------------- 323,340.01 603,659.93 0.00 0.00 44,665,025.60 =============================================================================== Run: 07/23/97 15:30:07 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-9 572.459310 5.769652 4.034822 9.804474 0.000000 566.689658 A-10 572.459309 5.769652 4.034821 9.804473 0.000000 566.689657 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 867.153232 0.882241 6.111890 6.994131 0.000000 866.270992 B 827.021105 0.841409 5.829030 6.670439 0.000000 826.179695 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:08 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 12,331.54 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,572.80 SUBSERVICER ADVANCES THIS MONTH 17,750.48 MASTER SERVICER ADVANCES THIS MONTH 12,109.98 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 5 1,260,319.12 (B) TWO MONTHLY PAYMENTS: 1 211,515.34 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 3 AGGREGATE PRINCIPAL BALANCE 733,595.81 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 44,665,025.60 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 175 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 1,476,849.88 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 234,592.60 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 57.60212090 % 14.06882400 % 28.32905550 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 57.37943600 % 14.14271678 % 28.47784720 % CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1768 % 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 9.14379295 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 284.91 POOL TRADING FACTOR: 13.78091541 OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT SUPPORT DEPLETION DATE ................................................................................ Run: 07/23/97 15:30:09 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-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 7,847,137.09 7.891867 % 50,327.31 R 760920XF0 100.00 0.00 7.891867 % 0.00 B 5,010,927.54 3,802,755.95 7.891867 % 22,625.62 ------------------------------------------------------------------------------- 105,493,196.54 11,649,893.04 72,952.93 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 51,590.51 101,917.82 0.00 0.00 7,796,809.78 R 0.00 0.00 0.00 0.00 0.00 B 25,000.99 47,626.61 0.00 0.00 3,780,130.33 ------------------------------------------------------------------------------- 76,591.50 149,544.43 0.00 0.00 11,576,940.11 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 78.094822 0.500858 0.513430 1.014288 0.000000 77.593964 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 758.892624 4.515256 4.989294 9.504550 0.000000 754.377368 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:09 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 2,901.36 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,238.22 SUBSERVICER ADVANCES THIS MONTH 5,047.86 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 412,744.69 (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 11,576,940.11 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 3,638.44 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 67.35801830 % 32.64198170 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 67.34775950 % 32.65224050 % 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 8.31584058 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 112.35 POOL TRADING FACTOR: 10.97411064 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3165 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- 760920XX1 149,986,318.83 26,352,032.44 8.3529 642,144.65 -------------------------------------------------------------------------------- 149,986,318.83 26,352,032.44 642,144.65 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- 181,760.24 0.00 823,904.89 0.00 25,709,887.79 181,760.24 0.00 823,904.89 0.00 25,709,887.79 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR 175.696241 4.281355 1.211845 0.000000 5.493200 171.414886 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,652.20 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,966.84 SUBSERVICER ADVANCES THIS MONTH 5,487.05 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 240,702.10 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 3 1,088,199.52 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 25,709,887.79 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 25,743,435.59 AGGREGATE NUMBER 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 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 610,768.87 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,657.10 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 26,718.68 FSA GUARANTY INSURANCE POLICY 8,134,018.83 BANKRUPTCY AMOUNT AVAILABLE 100,000.00 FRAUD AMOUNT AVAILABLE 266,496.00 SPECIAL HAZARD AMOUNT AVAILABLE 684,318.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.9224% NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3466% POOL TRADING FACTOR 0.171414886 ................................................................................ Run: 07/23/97 15:30:10 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,492,531.98 8.377621 % 391,737.30 S 760920XD5 0.00 0.00 0.150000 % 0.00 R 760920XC7 100.00 0.00 8.377621 % 0.00 B 6,546,994.01 3,246,460.41 8.377621 % 22,944.16 ------------------------------------------------------------------------------- 93,528,473.01 17,738,992.39 414,681.46 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 100,968.19 492,705.49 0.00 0.00 14,100,794.68 S 2,212.78 2,212.78 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 B 22,617.81 45,561.97 0.00 18,427.83 3,205,088.43 ------------------------------------------------------------------------------- 125,798.78 540,480.24 0.00 18,427.83 17,305,883.11 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 166.616489 4.503692 1.160802 5.664494 0.000000 162.112798 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 495.870380 3.504534 3.454685 6.959219 0.000000 489.551147 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:10 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4063 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,424.89 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,234.64 SUBSERVICER ADVANCES THIS MONTH 21,916.21 MASTER SERVICER ADVANCES THIS MONTH 1,565.86 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 3 582,094.61 (B) TWO MONTHLY PAYMENTS: 1 217,013.33 (C) THREE OR MORE MONTHLY PAYMENTS: 1 323,269.32 FORECLOSURES NUMBER OF LOANS 5 AGGREGATE PRINCIPAL BALANCE 1,590,971.67 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 17,305,883.11 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 78 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 188,299.22 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 207,048.58 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 81.69873270 % 18.30126730 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 81.47977530 % 18.52022470 % 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 9.15509060 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 266.40 POOL TRADING FACTOR: 18.50333118 PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1861 TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00 TOTAL REPURCHASE OF CONVERTING AND CONVERTED LOANS IN THIS DISTRIBUTION: 0.00 ................................................................................ Run: 07/23/97 15:30:11 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-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 2,952,331.90 8.000000 % 21,302.61 A-6 760920ZF8 6,450,000.00 3,808,508.18 8.000000 % 27,480.37 A-7 760920ZG6 37,500,000.00 0.00 8.000000 % 0.00 A-8 760920ZH4 10,000,000.00 1,476,165.97 8.000000 % 10,651.31 A-9 760920ZJ0 9,350,000.00 177,139.92 8.000000 % 1,278.16 A-10 760920ZC5 60,000,000.00 4,029,313.19 8.000000 % 29,073.59 A-11 760920ZD3 15,000,000.00 1,007,328.27 8.000000 % 7,268.40 A-12 760920ZB7 0.00 0.00 0.246833 % 0.00 R 760920ZK7 100.00 0.00 8.000000 % 0.00 B 8,345,599.90 6,275,936.60 8.000000 % 40,787.77 ------------------------------------------------------------------------------- 208,639,599.90 19,726,724.03 137,842.21 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 19,668.63 40,971.24 0.00 0.00 2,931,029.29 A-6 25,372.54 52,852.91 0.00 0.00 3,781,027.81 A-7 0.00 0.00 0.00 0.00 0.00 A-8 9,834.32 20,485.63 0.00 0.00 1,465,514.66 A-9 1,180.12 2,458.28 0.00 0.00 175,861.76 A-10 26,843.56 55,917.15 0.00 0.00 4,000,239.60 A-11 6,710.89 13,979.29 0.00 0.00 1,000,059.87 A-12 4,054.87 4,054.87 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 B 41,810.71 82,598.48 0.00 0.00 6,235,148.83 ------------------------------------------------------------------------------- 135,475.64 273,317.85 0.00 0.00 19,588,881.82 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-5 150.629179 1.086868 1.003502 2.090370 0.000000 149.542311 A-6 590.466384 4.260522 3.933727 8.194249 0.000000 586.205862 A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-8 147.616597 1.065131 0.983432 2.048563 0.000000 146.551466 A-9 18.945446 0.136702 0.126216 0.262918 0.000000 18.808744 A-10 67.155220 0.484560 0.447393 0.931953 0.000000 66.670660 A-11 67.155218 0.484560 0.447393 0.931953 0.000000 66.670658 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 752.005449 4.887339 5.009912 9.897251 0.000000 747.118111 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:12 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4064 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,168.81 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,141.42 SUBSERVICER ADVANCES THIS MONTH 6,044.05 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 206,017.28 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 1 177,262.18 FORECLOSURES NUMBER OF LOANS 1 AGGREGATE PRINCIPAL BALANCE 103,806.95 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 19,588,881.82 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 101 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 13,766.78 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 68.18561160 % 31.81438840 % CURRENT PREPAYMENT PERCENTAGE 90.45568350 % 9.54431650 % PERCENTAGE FOR NEXT DISTRIBUTION 68.16996050 % 31.83003950 % CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2467 % 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 8.68634959 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 108.49 POOL TRADING FACTOR: 9.38886090 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: 07/23/97 15:30:12 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,628,621.46 6.072000 % 950,588.87 A-9 760920YL6 4,375,000.00 3,527,283.33 18.517713 % 201,640.06 A-10 760920XZ6 23,595,000.00 1,760,983.40 7.270000 % 100,668.07 A-11 760920YA0 6,435,000.00 480,268.17 11.843331 % 27,454.93 A-12 760920YB8 0.00 0.00 0.500000 % 0.00 A-13 760920YC6 0.00 0.00 0.226692 % 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 6,016,497.90 8.750000 % 42,725.69 B 15,327,940.64 11,750,794.38 8.750000 % 28,164.76 ------------------------------------------------------------------------------- 322,682,743.64 40,164,448.64 1,351,242.38 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 0.00 0.00 0.00 0.00 0.00 A-6 0.00 0.00 0.00 0.00 0.00 A-7 0.00 0.00 0.00 0.00 0.00 A-8 82,732.64 1,033,321.51 0.00 0.00 15,678,032.59 A-9 53,520.06 255,160.12 0.00 0.00 3,325,643.27 A-10 10,490.07 111,158.14 0.00 0.00 1,660,315.33 A-11 4,660.65 32,115.58 0.00 0.00 452,813.24 A-12 9,175.97 9,175.97 0.00 0.00 0.00 A-13 7,460.48 7,460.48 0.00 0.00 0.00 R-I 0.01 0.01 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 M 43,136.08 85,861.77 0.00 0.00 5,973,772.21 B 84,248.87 112,413.63 0.00 0.00 11,667,347.03 ------------------------------------------------------------------------------- 295,424.83 1,646,667.21 0.00 0.00 38,757,923.67 =============================================================================== Run: 07/23/97 15:30:12 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-8 806.236192 46.089157 4.011280 50.100437 0.000000 760.147035 A-9 806.236190 46.089157 12.233157 58.322314 0.000000 760.147033 A-10 74.633753 4.266500 0.444589 4.711089 0.000000 70.367253 A-11 74.633748 4.266500 0.724266 4.990766 0.000000 70.367248 R-I 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000 R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M 828.649893 5.884593 5.941115 11.825708 0.000000 822.765301 B 766.625776 1.837478 5.496426 7.333904 0.000000 761.181642 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:13 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4065 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,415.85 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,124.60 SUBSERVICER ADVANCES THIS MONTH 32,467.73 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 7 1,908,771.91 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 2 426,089.10 FORECLOSURES NUMBER OF LOANS 5 AGGREGATE PRINCIPAL BALANCE 1,573,230.35 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 38,757,923.67 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 158 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,121,300.28 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 55.76363460 % 14.97966000 % 29.25670530 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 54.48383820 % 15.41303466 % 30.10312710 % CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2272 % 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 9.41988753 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.95 POOL TRADING FACTOR: 12.01115474 LIBOR INDEX: 0.0000 COFI INDEX: 0.0000 TREASURY INDEX: 0.0000 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17A (POOL 3166) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3166 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- A 760920YR3 32,200,599.87 5,267,066.62 8.0000 5,167.84 S 760920YS1 0.00 0.00 0.5700 0.00 -------------------------------------------------------------------------------- 32,200,599.87 5,267,066.62 5,167.84 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- A 35,111.91 0.00 40,279.75 0.00 5,261,898.78 S 2,501.73 0.00 2,501.73 0.00 0.00 37,613.64 0.00 42,781.48 0.00 5,261,898.78 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR A 163.570450 0.160489 1.090412 0.000000 1.250901 163.409961 S 0.000000 0.000000 0.077692 0.000000 0.077692 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17A (POOL 3166) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,611.67 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 526.24 SUBSERVICER ADVANCES THIS MONTH 6,216.47 MASTER SERVICER ADVANCES THIS MONTH 1,977.09 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 212,389.99 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 1 581,112.78 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 5,261,898.78 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 5,039,487.83 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 19 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 234,123.76 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 267.60 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,900.24 FSA GUARANTY INSURANCE POLICY 12,547,329.22 BANKRUPTCY AMOUNT AVAILABLE 100,000.00 FRAUD AMOUNT AVAILABLE 141,653.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,772,279.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0544% NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000% POOL TRADING FACTOR 0.163409961 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B (POOL 3167) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3167 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- A 760920YT9 63,951,716.07 6,931,722.33 7.5503 418,111.66 S 760920YU6 0.00 0.00 0.2500 0.00 -------------------------------------------------------------------------------- 63,951,716.07 6,931,722.33 418,111.66 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- A 42,729.83 0.00 460,841.49 0.00 6,513,610.67 S 1,414.84 0.00 1,414.84 0.00 0.00 44,144.67 0.00 462,256.33 0.00 6,513,610.67 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR A 108.389935 6.537927 0.668158 0.000000 7.206085 101.852008 S 0.000000 0.000000 0.022124 0.000000 0.022124 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B (POOL 3167) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,480.73 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 708.28 SUBSERVICER ADVANCES THIS MONTH 1,946.02 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 1 257,744.59 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 6,513,610.67 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 6,521,777.09 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 24 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 411,129.58 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 142.26 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,839.82 FSA GUARANTY INSURANCE POLICY 12,547,329.22 BANKRUPTCY AMOUNT AVAILABLE 100,000.00 FRAUD AMOUNT AVAILABLE 141,653.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,772,279.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1906% NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5534% POOL TRADING FACTOR 0.101852008 ................................................................................ Run: 07/30/97 17:00:04 rept1.rkg Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL 3168) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY 3168 -------------------------------------------------------------------------------- PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION -------------------------------------------------------------------------------- A 760920YV4 75,606,730.04 9,452,089.70 7.5788 333,504.37 S 760920YW2 0.00 0.00 0.2500 0.00 -------------------------------------------------------------------------------- 75,606,730.04 9,452,089.70 333,504.37 ================================================================================ -------------------------------------------------------------------------------- REO LIQUIDATIONS/ REAL ESTATE REMAINING INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE -------------------------------------------------------------------------------- A 58,743.07 0.00 392,247.44 0.00 9,118,585.33 S 1,937.75 0.00 1,937.75 0.00 0.00 60,680.82 0.00 394,185.19 0.00 9,118,585.33 ================================================================================ -------------------------------------------------------------------------------- AMOUNT PER $1,000 UNIT -------------------------------------------------------------------------------- BEGINNING REO LIQ./ ENDING BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR A 125.016512 4.411041 0.776956 0.000000 5.187997 120.605472 S 0.000000 0.000000 0.025629 0.000000 0.025629 0.000000 Determination Date Distribution Date MASTER SERVICER RESIDENTIAL FUNDING CORPORATION BOND ADMINISTRATION 10 UNIVERSAL CITY PLAZA, SUITE 2100 UNIVERSAL CITY, CA 91608 (818) 753-3500 Run: 07/30/97 17:00:04 rept2.rkg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (SELLER) RESIDENTIAL FUNDING CORPORATION (SERVICER) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL 3168) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION -------------------------------------------------------------------------------- SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,610.37 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 973.24 SUBSERVICER ADVANCES THIS MONTH 2,529.96 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 (D) LOANS IN FORECLOSURE 1 334,050.61 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 9,118,585.33 ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,129,253.55 AGGREGATE NUMBER LOANS IN THE POOL AS OF THE DETERMINATION DATE 33 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 323,527.68 TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 543.02 TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,433.67 FSA GUARANTY INSURANCE POLICY 12,547,329.22 BANKRUPTCY AMOUNT AVAILABLE 100,000.00 FRAUD AMOUNT AVAILABLE 141,653.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,772,279.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2771% NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5639% POOL TRADING FACTOR 0.120605472 ................................................................................ Run: 07/23/97 15:30:13 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 5,009,035.47 7.950000 % 187,649.48 A-5 760920B31 41,703.00 250.44 1008.000000 % 9.38 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 0.387148 % 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 5,578,568.00 8.000000 % 48,098.53 ------------------------------------------------------------------------------- 157,858,019.23 16,075,853.91 235,757.39 =============================================================================== _______________________________________________________________________________ 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 33,114.09 220,763.57 0.00 0.00 4,821,385.99 A-5 209.92 219.30 0.00 0.00 241.06 A-6 36,508.65 36,508.65 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 5,175.38 5,175.38 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 37,111.16 85,209.69 0.00 0.00 5,530,469.47 ------------------------------------------------------------------------------- 112,119.20 347,876.59 0.00 0.00 15,840,096.52 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 527.266892 19.752577 3.485694 23.238271 0.000000 507.514315 A-5 6.005323 0.224924 5.033691 5.258615 0.000000 5.780400 A-6 1000.000000 0.000000 6.652451 6.652451 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 785.288173 6.770772 5.224090 11.994862 0.000000 778.517402 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:14 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 4,272.17 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,701.62 SUBSERVICER ADVANCES THIS MONTH 4,653.92 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 379,597.53 (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 15,840,096.52 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 93 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 138,787.17 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 65.29846540 % 34.70153460 % CURRENT PREPAYMENT PERCENTAGE 89.58953960 % 10.41046040 % PERCENTAGE FOR NEXT DISTRIBUTION 65.08563280 % 34.91436720 % CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3832 % BANKRUPTCY AMOUNT AVAILABLE 225,000.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,084,332.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.82571376 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.28 POOL TRADING FACTOR: 10.03439458 ................................................................................ Run: 07/23/97 15:30:14 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 12,472,183.23 8.500000 % 681,006.55 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 0.166991 % 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 5,480,667.02 8.500000 % 5,456.52 B 12,805,385.16 10,619,092.09 8.500000 % 10,572.29 ------------------------------------------------------------------------------- 320,111,585.16 37,675,942.34 697,035.36 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 0.00 0.00 0.00 0.00 0.00 A-6 87,513.16 768,519.71 0.00 0.00 11,791,176.68 A-7 63,879.74 63,879.74 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 5,193.60 5,193.60 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 38,456.02 43,912.54 0.00 0.00 5,475,210.50 B 74,510.63 85,082.92 0.00 0.00 10,608,519.80 ------------------------------------------------------------------------------- 269,553.15 966,588.51 0.00 0.00 36,978,906.98 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-2 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-6 370.094458 20.207909 2.596830 22.804739 0.000000 349.886548 A-7 1000.000000 0.000000 7.016667 7.016667 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 856.086695 0.852315 6.006876 6.859191 0.000000 855.234380 B 829.267684 0.825612 5.818696 6.644308 0.000000 828.442071 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:15 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4067 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,913.97 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,807.25 SUBSERVICER ADVANCES THIS MONTH 22,286.36 MASTER SERVICER ADVANCES THIS MONTH 8,935.05 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 6 1,628,471.96 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 2 451,222.18 FORECLOSURES NUMBER OF LOANS 2 AGGREGATE PRINCIPAL BALANCE 638,679.83 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 36,978,906.98 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 141 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 1,102,153.41 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 659,525.44 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 57.26779980 % 14.54686100 % 28.18533910 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 56.50566330 % 14.80630702 % 28.68802970 % CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1675 % BANKRUPTCY AMOUNT AVAILABLE 211,734.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,914,566.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.09168535 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.99 POOL TRADING FACTOR: 11.55188025 ................................................................................ Run: 07/23/97 15:30:16 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-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 7,366,657.99 8.100000 % 318,569.07 A-6 760920D70 2,829,000.00 569,782.96 8.100000 % 46,291.70 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 6,894,217.04 8.100000 % 0.00 A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00 A-11 760920D96 8,130,000.00 1,857,878.41 8.100000 % 25,231.10 A-12 760920F37 10,000,000.00 744,342.33 8.100000 % 10,108.62 A-13 760920E95 0.00 0.00 0.400000 % 0.00 A-14 760920F29 0.00 0.00 0.246728 % 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 7,439,451.86 8.500000 % 7,740.50 B 16,895,592.50 14,831,630.33 8.500000 % 15,431.82 ------------------------------------------------------------------------------- 375,449,692.50 48,330,960.92 423,372.81 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 49,463.93 368,033.00 0.00 0.00 7,048,088.92 A-6 3,825.84 50,117.54 0.00 0.00 523,491.26 A-7 16,987.86 16,987.86 0.00 0.00 2,530,000.00 A-8 40,938.73 40,938.73 0.00 0.00 6,097,000.00 A-9 0.00 0.00 46,291.70 0.00 6,940,508.74 A-10 0.00 0.00 0.00 0.00 0.00 A-11 12,474.85 37,705.95 0.00 0.00 1,832,647.31 A-12 4,997.94 15,106.56 0.00 0.00 734,233.71 A-13 8,641.03 8,641.03 0.00 0.00 0.00 A-14 9,885.02 9,885.02 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 M 52,419.52 60,160.02 0.00 0.00 7,431,711.36 B 104,505.94 119,937.76 0.00 0.00 14,816,198.51 ------------------------------------------------------------------------------- 304,140.66 727,513.47 46,291.70 0.00 47,953,879.81 =============================================================================== Run: 07/23/97 15:30:16 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-5 191.815076 8.294989 1.287955 9.582944 0.000000 183.520086 A-6 201.407904 16.363273 1.352365 17.715638 0.000000 185.044631 A-7 1000.000000 0.000000 6.714569 6.714569 0.000000 1000.000000 A-8 1000.000000 0.000000 6.714569 6.714569 0.000000 1000.000000 A-9 1487.425467 0.000000 0.000000 0.000000 9.987422 1497.412889 A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-11 228.521330 3.103456 1.534422 4.637878 0.000000 225.417873 A-12 74.434233 1.010862 0.499794 1.510656 0.000000 73.423371 R-I 0.000000 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 880.616934 0.916252 6.204962 7.121214 0.000000 879.700682 B 877.840202 0.913364 6.185397 7.098761 0.000000 876.926838 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:16 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4068 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,722.18 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,060.40 SUBSERVICER ADVANCES THIS MONTH 23,543.43 MASTER SERVICER ADVANCES THIS MONTH 2,591.20 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 4 1,106,929.17 (B) TWO MONTHLY PAYMENTS: 1 206,124.61 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 5 AGGREGATE PRINCIPAL BALANCE 1,559,233.57 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 47,953,879.81 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 180 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 304,825.31 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 326,794.35 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 53.91963710 % 15.39272500 % 30.68763800 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 53.60561030 % 15.49762269 % 30.89676700 % CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2459 % BANKRUPTCY AMOUNT AVAILABLE 340,194.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,917,602.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.19010311 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.29 POOL TRADING FACTOR: 12.77238489 ................................................................................ Run: 07/23/97 15:30:17 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 32,287,567.39 6.711060 % 40,065.41 S 760920ZN1 0.00 0.00 0.150000 % 0.00 R 760920ZM3 100.00 0.00 6.711060 % 0.00 B 7,968,810.12 1,888,245.85 6.711060 % 2,300.04 ------------------------------------------------------------------------------- 113,840,137.12 34,175,813.24 42,365.45 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 180,565.92 220,631.33 0.00 0.00 32,247,501.98 S 4,271.89 4,271.89 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 B 10,559.88 12,859.92 0.00 0.00 1,885,945.81 ------------------------------------------------------------------------------- 195,397.69 237,763.14 0.00 0.00 34,133,447.79 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 304.970182 0.378435 1.705524 2.083959 0.000000 304.591747 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 236.954554 0.288630 1.325151 1.613781 0.000000 236.665924 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:17 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4069 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,311.10 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,726.54 SUBSERVICER ADVANCES THIS MONTH 19,838.66 MASTER SERVICER ADVANCES THIS MONTH 2,274.80 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 5 1,165,756.44 (B) TWO MONTHLY PAYMENTS: 2 287,655.24 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 4 AGGREGATE PRINCIPAL BALANCE 1,533,570.10 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 34,133,447.79 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 121 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 325,050.40 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 736.43 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 94.47490590 % 5.52509410 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 94.47478670 % 5.52521330 % BANKRUPTCY AMOUNT AVAILABLE 100,000.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,836,592.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.37335406 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.53 POOL TRADING FACTOR: 29.98366714 PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1301 TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00 TOTAL REPURCHASE OF CONVERTING AND CONVERTED LOANS IN THIS DISTRIBUTION: 0.00 ................................................................................ Run: 07/23/97 15:35:33 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 15,635,753.17 8.500000 % 618,316.06 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 3,661,879.00 727,628.78 0.096443 % 6,628.38 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 3,851,222.21 8.500000 % 93,991.50 B 10,804,782.23 9,546,854.73 8.500000 % 22,276.95 ------------------------------------------------------------------------------- 216,050,982.23 32,736,580.29 741,212.89 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 0.00 0.00 0.00 0.00 0.00 A-6 109,622.74 727,938.80 0.00 0.00 15,017,437.11 A-7 20,858.67 20,858.67 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 2,604.16 9,232.54 0.00 0.00 721,000.40 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 27,001.04 120,992.54 0.00 0.00 3,757,230.71 B 66,933.28 89,210.23 0.00 46,564.01 9,478,013.77 B RECOURSE OBLIGATION 46,564.01 ------------------------------------------------------------------------------- 227,019.89 1,014,796.79 0.00 46,564.01 31,948,803.39 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-6 762.719667 30.161759 5.347451 35.509210 0.000000 732.557908 A-7 1000.000000 0.000000 7.011032 7.011032 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-11 198.703666 1.810104 0.711154 2.521258 0.000000 196.893562 R-I 0.000000 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 891.486623 21.757292 6.250241 28.007533 0.000000 869.729331 B 883.576784 2.061768 6.194783 8.256551 0.000000 877.205442 B RECOURSE OBLIGATION 4.309574 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:35:34 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4070 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,090.16 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,381.47 SUBSERVICER ADVANCES THIS MONTH 8,295.12 MASTER SERVICER ADVANCES THIS MONTH 2,309.13 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 80,001.27 (B) TWO MONTHLY PAYMENTS: 1 225,203.83 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 2 AGGREGATE PRINCIPAL BALANCE 721,853.61 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 31,948,803.39 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 131 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 300,110.88 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 557,022.12 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 59.07307110 % 11.76427800 % 29.16265120 % PREPAYMENT PERCENT 87.72192130 % 12.00000000 % 12.27807870 % NEXT DISTRIBUTION 58.57358310 % 11.76016098 % 29.66625590 % CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0970 % BANKRUPTCY AMOUNT AVAILABLE 100,000.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,284,794.00 LOSS AMOUNT COVERED BY LOSS OBLIGATION 46,564.01 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.83669500 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.40 POOL TRADING FACTOR: 14.78762238 COFI INDEX USED FOR THIS DISTRIBUTION 0.0000 ................................................................................ Run: 07/23/97 15:30:18 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,908,543.77 8.000000 % 176,223.48 A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00 A-8 760920K23 10,000,000.00 967,523.26 8.000000 % 24,679.63 A-9 760920K31 37,500,000.00 3,774,473.01 8.000000 % 96,279.45 A-10 760920J74 17,000,000.00 5,649,127.93 8.000000 % 144,098.24 A-11 760920J66 0.00 0.00 0.349202 % 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 6,448,281.78 8.000000 % 36,242.14 ------------------------------------------------------------------------------- 183,771,178.70 23,747,949.75 477,522.94 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 0.00 0.00 0.00 0.00 0.00 A-6 45,597.98 221,821.46 0.00 0.00 6,732,320.29 A-7 0.00 0.00 0.00 0.00 0.00 A-8 6,385.88 31,065.51 0.00 0.00 942,843.63 A-9 24,912.39 121,191.84 0.00 0.00 3,678,193.56 A-10 37,285.54 181,383.78 0.00 0.00 5,505,029.69 A-11 6,841.82 6,841.82 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 B 42,560.14 78,802.28 0.00 0.00 6,412,039.64 ------------------------------------------------------------------------------- 163,583.75 641,106.69 0.00 0.00 23,270,426.81 =============================================================================== _______________________________________________________________________________ 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 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-6 629.078835 16.046574 4.152065 20.198639 0.000000 613.032261 A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-8 96.752326 2.467963 0.638588 3.106551 0.000000 94.284363 A-9 100.652614 2.567452 0.664330 3.231782 0.000000 98.085162 A-10 332.301643 8.476367 2.193267 10.669634 0.000000 323.825276 R-I 0.000000 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 779.721691 4.382375 5.146343 9.528718 0.000000 775.339317 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:18 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4072 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,115.68 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,542.19 SUBSERVICER ADVANCES THIS MONTH 4,387.29 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 1 152,766.07 FORECLOSURES NUMBER OF LOANS 1 AGGREGATE PRINCIPAL BALANCE 193,270.13 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 23,270,426.81 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 105 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 344,049.09 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 72.84699590 % 27.15300420 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 72.44554350 % 27.55445650 % CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3445 % 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 8.78145661 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.88 POOL TRADING FACTOR: 12.66271837 PAC COMPANION ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00 ENDING A-8 PRINCIPAL COMPONENT: 942,843.63 0.00 ENDING A-9 PRINCIPAL COMPONENT: 3,678,193.56 0.00 ENDING A-10 PRINCIPAL COMPONENT: 5,505,029.69 0.00 ................................................................................ Run: 07/23/97 15:30:20 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S25 (POOL # 4074) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY FOR POOL# 4074 _______________________________________________________________________________ PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION _______________________________________________________________________________ A 760920H68 126,657,873.00 28,454,060.66 7.821275 % 430,927.82 S 760920H84 0.00 0.00 0.150000 % 0.00 R 760920H76 100.00 0.00 7.821275 % 0.00 B 8,084,552.09 6,450,176.66 7.821275 % 6,702.03 ------------------------------------------------------------------------------- 134,742,525.09 34,904,237.32 437,629.85 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 185,053.89 615,981.71 0.00 0.00 28,023,132.84 S 4,353.57 4,353.57 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 B 41,949.38 48,651.41 0.00 0.00 6,443,474.63 ------------------------------------------------------------------------------- 231,356.84 668,986.69 0.00 0.00 34,466,607.47 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 224.652917 3.402298 1.461053 4.863351 0.000000 221.250619 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 797.839706 0.828992 5.188832 6.017824 0.000000 797.010714 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:20 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4074 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,285.41 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,864.49 SUBSERVICER ADVANCES THIS MONTH 18,563.05 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 1 526,455.96 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 4 AGGREGATE PRINCIPAL BALANCE 1,914,990.10 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 34,466,607.47 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 119 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 401,362.76 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 81.52036210 % 18.47963790 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 81.30516720 % 18.69483280 % 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 8.47085740 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.67 POOL TRADING FACTOR: 25.57960632 PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1633 TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00 TOTAL REPURCHASE OF CONVERTING AND CONVERTED LOANS IN THIS DISTRIBUTION: 0.00 ................................................................................ Run: 07/23/97 15:30:21 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S26 (POOL # 4075) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY FOR POOL# 4075 _______________________________________________________________________________ PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION _______________________________________________________________________________ A-1 760920N46 26,393,671.00 0.00 6.000000 % 0.00 A-2 760920N20 80,949,153.00 0.00 0.000000 % 0.00 A-3 760920N38 227,532.00 0.00 0.000000 % 0.00 A-4 760920N79 48,309,228.00 0.00 6.000000 % 0.00 A-5 760920N53 47,204,957.00 0.00 0.000000 % 0.00 A-6 760920N61 416,459.00 0.00 0.000000 % 0.00 A-7 760920N87 35,500,000.00 0.00 8.500000 % 0.00 A-8 760920N95 27,999,000.00 0.00 8.500000 % 0.00 A-9 760920P28 2,000,000.00 0.00 8.500000 % 0.00 A-10 760920P36 2,200,000.00 1,023,625.67 8.500000 % 35,175.54 A-11 760920T24 20,000,000.00 9,305,687.63 8.500000 % 319,777.58 A-12 760920P44 39,837,000.00 18,535,533.93 8.500000 % 636,948.98 A-13 760920P77 4,598,000.00 6,887,101.65 8.500000 % 0.00 A-14 760920M62 2,400,000.00 110,898.33 8.500000 % 48,679.79 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 0.094391 % 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 7,653,013.32 8.500000 % 7,429.59 B 17,878,726.36 15,044,440.60 8.500000 % 14,605.24 ------------------------------------------------------------------------------- 376,384,926.36 70,562,301.13 1,062,616.72 =============================================================================== _______________________________________________________________________________ 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 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 7,235.25 42,410.79 0.00 0.00 988,450.13 A-11 65,774.98 385,552.56 0.00 0.00 8,985,910.05 A-12 131,013.88 767,962.86 0.00 0.00 17,898,584.95 A-13 0.00 0.00 48,679.79 0.00 6,935,781.44 A-14 783.86 49,463.65 0.00 0.00 62,218.54 A-15 26,152.54 26,152.54 0.00 0.00 3,700,000.00 A-16 28,273.02 28,273.02 0.00 0.00 4,000,000.00 A-17 30,407.63 30,407.63 0.00 0.00 4,302,000.00 A-18 5,538.53 5,538.53 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 M 54,093.44 61,523.03 0.00 0.00 7,645,583.73 B 106,337.95 120,943.19 0.00 0.00 15,029,835.36 ------------------------------------------------------------------------------- 455,611.08 1,518,227.80 48,679.79 0.00 69,548,364.20 =============================================================================== Run: 07/23/97 15:30:21 Page: 2 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S26 (POOL # 4075) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY FOR POOL# 4075 _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-10 465.284395 15.988882 3.288750 19.277632 0.000000 449.295514 A-11 465.284382 15.988879 3.288749 19.277628 0.000000 449.295503 A-12 465.284382 15.988879 3.288749 19.277628 0.000000 449.295503 A-13 1497.847249 0.000000 0.000000 0.000000 10.587166 1508.434415 A-14 46.207638 20.283246 0.326608 20.609854 0.000000 25.924392 A-15 1000.000000 0.000000 7.068254 7.068254 0.000000 1000.000000 A-16 1000.000000 0.000000 7.068255 7.068255 0.000000 1000.000000 A-17 1000.000000 0.000000 7.068254 7.068254 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 903.650174 0.877269 6.387229 7.264498 0.000000 902.772905 B 841.471607 0.816907 5.947736 6.764643 0.000000 840.654701 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:22 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 18,317.35 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,344.88 SUBSERVICER ADVANCES THIS MONTH 14,495.51 MASTER SERVICER ADVANCES THIS MONTH 6,663.07 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 3 795,615.00 (B) TWO MONTHLY PAYMENTS: 2 289,406.18 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 3 AGGREGATE PRINCIPAL BALANCE 701,705.63 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 69,548,364.20 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 829,624.32 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 945,434.60 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 67.83345560 % 10.84575400 % 21.32079080 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 67.39618630 % 10.99318987 % 21.61062380 % CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0931 % 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 9.03352603 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.46 POOL TRADING FACTOR: 18.47798871 ................................................................................ Run: 07/23/97 15:30:23 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,614,374.68 8.000000 % 111,792.04 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 0.169013 % 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 5,898,079.20 8.000000 % 33,512.35 ------------------------------------------------------------------------------- 157,499,405.19 23,533,453.88 145,304.39 =============================================================================== _______________________________________________________________________________ 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 0.00 0.00 0.00 0.00 0.00 A-6 0.00 0.00 0.00 0.00 0.00 A-7 30,747.45 142,539.49 0.00 0.00 4,502,582.64 A-8 86,764.19 86,764.19 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 3,312.93 3,312.93 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 B 39,301.28 72,813.63 0.00 0.00 5,864,566.85 ------------------------------------------------------------------------------- 160,125.85 305,430.24 0.00 0.00 23,388,149.49 =============================================================================== _______________________________________________________________________________ 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 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-7 279.930519 6.781851 1.865291 8.647142 0.000000 273.148668 A-8 1000.000000 0.000000 6.663405 6.663405 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 788.365160 4.479418 5.253196 9.732614 0.000000 783.885741 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:24 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4076 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,699.10 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,529.80 SUBSERVICER ADVANCES THIS MONTH 10,118.22 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 239,981.07 (B) TWO MONTHLY PAYMENTS: 1 78,901.65 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 2 AGGREGATE PRINCIPAL BALANCE 522,125.96 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 23,388,149.49 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 11,589.44 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 74.93746890 % 25.06253110 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 74.92504970 % 25.07495030 % 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 8.63582790 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 115.62 POOL TRADING FACTOR: 14.84967480 ................................................................................ Run: 07/23/97 15:30:24 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 40,991,570.37 8.000000 % 713,850.17 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 0.267303 % 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 6,632,887.99 8.000000 % 7,027.07 B 16,432,384.46 14,765,639.19 8.000000 % 15,643.14 ------------------------------------------------------------------------------- 365,162,840.46 67,993,097.55 736,520.38 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 0.00 0.00 0.00 0.00 0.00 A-6 0.00 0.00 0.00 0.00 0.00 A-7 0.00 0.00 0.00 0.00 0.00 A-8 0.00 0.00 0.00 0.00 0.00 A-9 0.00 0.00 0.00 0.00 0.00 A-10 272,168.47 986,018.64 0.00 0.00 40,277,720.20 A-11 37,201.79 37,201.79 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 15,084.19 15,084.19 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 M 44,039.86 51,066.93 0.00 0.00 6,625,860.92 B 98,038.23 113,681.37 0.00 0.00 14,749,996.05 ------------------------------------------------------------------------------- 466,532.54 1,203,052.92 0.00 0.00 67,256,577.17 =============================================================================== Run: 07/23/97 15:30:24 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-10 864.801063 15.060130 5.741951 20.802081 0.000000 849.740933 A-11 1000.000000 0.000000 6.639620 6.639620 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 908.209707 0.962183 6.030168 6.992351 0.000000 907.247524 B 898.569482 0.951970 5.966160 6.918130 0.000000 897.617512 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:25 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4077 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,864.32 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,147.04 SUBSERVICER ADVANCES THIS MONTH 15,100.49 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 6 1,652,275.41 (B) TWO MONTHLY PAYMENTS: 1 117,604.56 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 1 AGGREGATE PRINCIPAL BALANCE 145,537.75 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 67,256,577.17 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 263 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 664,486.56 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 68.52838310 % 9.75523700 % 21.71637960 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 68.21744750 % 9.85161779 % 21.93093470 % 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 8.69140733 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.72 POOL TRADING FACTOR: 18.41824242 ................................................................................ Run: 07/23/97 15:30:26 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 15,883,303.82 7.254596 % 634,221.75 S 760920U30 0.00 0.00 0.250000 % 0.00 R 760920U48 100.00 0.00 7.254596 % 0.00 B 6,095,852.88 4,039,422.01 7.254596 % 4,483.71 ------------------------------------------------------------------------------- 116,111,466.88 19,922,725.83 638,705.46 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 94,297.14 728,518.89 0.00 0.00 15,249,082.07 S 4,075.99 4,075.99 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 B 23,981.53 28,465.24 0.00 0.00 4,034,938.30 ------------------------------------------------------------------------------- 122,354.66 761,060.12 0.00 0.00 19,284,020.37 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 144.373309 5.764839 0.857126 6.621965 0.000000 138.608470 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 662.650836 0.735534 3.934073 4.669607 0.000000 661.915302 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:26 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4078 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,124.40 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,078.02 SPREAD 1,108.88 SUBSERVICER ADVANCES THIS MONTH 9,094.72 MASTER SERVICER ADVANCES THIS MONTH 3,062.16 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 310,970.19 (B) TWO MONTHLY PAYMENTS: 1 187,483.64 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 3 AGGREGATE PRINCIPAL BALANCE 706,028.30 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 19,284,020.37 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 63 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 401,058.85 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 616,591.48 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 79.72455150 % 20.27544850 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 79.07625990 % 20.92374010 % 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 8.07921336 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.66 POOL TRADING FACTOR: 16.60819632 ................................................................................ Run: 07/23/97 15:30:28 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 18,247,500.29 7.500000 % 1,242,542.59 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 4,768,694.37 7.500000 % 149,649.48 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 0.202785 % 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 9,302,709.84 7.500000 % 52,103.12 ------------------------------------------------------------------------------- 261,801,192.58 53,254,904.50 1,444,295.19 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 113,007.48 1,355,550.07 0.00 0.00 17,004,957.70 A-5 129,657.46 129,657.46 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 29,532.71 179,182.19 0.00 0.00 4,619,044.89 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 8,917.38 8,917.38 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 57,612.05 109,715.17 0.00 0.00 9,250,606.72 ------------------------------------------------------------------------------- 338,727.08 1,783,022.27 0.00 0.00 51,810,609.31 =============================================================================== Run: 07/23/97 15:30:28 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-4 745.739519 50.780277 4.618394 55.398671 0.000000 694.959242 A-5 1000.000000 0.000000 6.193039 6.193039 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-8 317.912958 9.976632 1.968847 11.945479 0.000000 307.936326 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 788.298931 4.415148 4.881966 9.297114 0.000000 783.883784 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:29 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4080 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,657.02 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,577.75 SUBSERVICER ADVANCES THIS MONTH 2,418.39 MASTER SERVICER ADVANCES THIS MONTH 2,262.54 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 1 205,176.71 FORECLOSURES NUMBER OF LOANS 0 AGGREGATE PRINCIPAL BALANCE 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 51,810,609.31 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 230 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 194,669.07 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,146,022.19 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 82.53173130 % 17.46826880 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 82.14534270 % 17.85465730 % CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2022 % 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 8.11500450 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.37 POOL TRADING FACTOR: 19.79005856 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: 149,649.48 N/A 0.00 CLASS A-8 ENDING BAL: 4,619,044.89 N/A 0.00 ................................................................................ Run: 07/23/97 15:30:30 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 54,989,569.85 7.750000 % 1,886,819.04 A-11 760920U55 2,522,000.00 0.00 7.750000 % 0.00 A-12 760920U63 2,475,000.00 1,949,775.92 7.750000 % 64,186.80 A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00 A-14 760920W46 6,968,000.00 10,015,224.08 7.750000 % 0.00 A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00 A-16 760920W53 16,332,000.00 8,656,880.28 7.750000 % 209,644.82 A-17 760920W38 0.00 0.00 0.323362 % 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 7,851,066.52 7.750000 % 8,178.46 B 20,436,665.48 18,644,124.30 7.750000 % 19,421.60 ------------------------------------------------------------------------------- 430,245,573.48 113,064,640.95 2,188,250.72 =============================================================================== _______________________________________________________________________________ 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 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-10 352,423.92 2,239,242.96 0.00 0.00 53,102,750.81 A-11 0.00 0.00 0.00 0.00 0.00 A-12 12,495.96 76,682.76 0.00 0.00 1,885,589.12 A-13 70,228.98 70,228.98 0.00 0.00 10,958,000.00 A-14 0.00 0.00 64,186.80 0.00 10,079,410.88 A-15 0.00 0.00 0.00 0.00 0.00 A-16 55,481.28 265,126.10 0.00 0.00 8,447,235.46 A-17 30,234.25 30,234.25 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 50,316.88 58,495.34 0.00 0.00 7,842,888.06 B 119,488.75 138,910.35 0.00 0.00 18,624,702.70 ------------------------------------------------------------------------------- 690,670.02 2,878,920.74 64,186.80 0.00 110,940,577.03 =============================================================================== Run: 07/23/97 15:30:30 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-10 836.967015 28.718270 5.364057 34.082327 0.000000 808.248745 A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-12 787.788251 25.934061 5.048873 30.982934 0.000000 761.854190 A-13 1000.000000 0.000000 6.408923 6.408923 0.000000 1000.000000 A-14 1437.316889 0.000000 0.000000 0.000000 9.211653 1446.528542 A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-16 530.056348 12.836445 3.397090 16.233535 0.000000 517.219903 R-I 0.000000 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 912.287991 0.950331 5.846783 6.797114 0.000000 911.337660 B 912.287982 0.950331 5.846784 6.797115 0.000000 911.337650 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:31 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4081 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,746.94 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,774.48 SUBSERVICER ADVANCES THIS MONTH 22,237.94 MASTER SERVICER ADVANCES THIS MONTH 4,634.92 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 4 856,901.62 (B) TWO MONTHLY PAYMENTS: 1 316,624.95 (C) THREE OR MORE MONTHLY PAYMENTS: 1 206,524.32 FORECLOSURES NUMBER OF LOANS 5 AGGREGATE PRINCIPAL BALANCE 1,425,964.75 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 110,940,577.03 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 415 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 2 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 567,958.45 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,006,284.42 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 76.56633360 % 6.94387400 % 16.48979220 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 76.14255170 % 7.06944949 % 16.78799880 % CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3252 % 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 8.56372151 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.15 POOL TRADING FACTOR: 25.78540812 ................................................................................ Run: 07/23/97 15:30:32 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,270,131.28 8.000000 % 767,887.25 A-8 7609204H8 36,700,000.00 20,806,889.85 8.000000 % 401,742.34 A-9 7609204J4 15,000,000.00 13,168,917.65 8.000000 % 254,267.30 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 0.168376 % 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 6,744,953.15 8.000000 % 6,964.37 B 15,322,642.27 13,114,819.50 8.000000 % 13,541.44 ------------------------------------------------------------------------------- 322,581,934.27 93,605,711.43 1,444,402.70 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 0.00 0.00 0.00 0.00 0.00 A-6 0.00 0.00 0.00 0.00 0.00 A-7 41,310.14 809,197.39 0.00 0.00 5,502,244.03 A-8 137,084.11 538,826.45 0.00 0.00 20,405,147.51 A-9 86,762.09 341,029.39 0.00 0.00 12,914,650.35 A-10 210,828.79 210,828.79 0.00 0.00 32,000,000.00 A-11 9,882.60 9,882.60 0.00 0.00 1,500,000.00 A-12 0.00 0.00 0.00 0.00 0.00 A-13 12,979.95 12,979.95 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 M 44,438.44 51,402.81 0.00 0.00 6,737,988.78 B 86,405.70 99,947.14 0.00 0.00 13,101,278.06 ------------------------------------------------------------------------------- 629,691.82 2,074,094.52 0.00 0.00 92,161,308.73 =============================================================================== Run: 07/23/97 15:30:32 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-7 531.367058 65.075191 3.500859 68.576050 0.000000 466.291867 A-8 566.945228 10.946658 3.735262 14.681920 0.000000 555.998570 A-9 877.927843 16.951153 5.784139 22.735292 0.000000 860.976690 A-10 1000.000000 0.000000 6.588400 6.588400 0.000000 1000.000000 A-11 1000.000000 0.000000 6.588400 6.588400 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 929.173118 0.959400 6.121763 7.081163 0.000000 928.213719 B 855.911093 0.883755 5.639085 6.522840 0.000000 855.027340 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:33 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4082 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,997.73 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,756.33 SUBSERVICER ADVANCES THIS MONTH 39,077.31 MASTER SERVICER ADVANCES THIS MONTH 4,137.23 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 8 1,973,983.19 (B) TWO MONTHLY PAYMENTS: 2 641,718.57 (C) THREE OR MORE MONTHLY PAYMENTS: 1 204,170.98 FORECLOSURES NUMBER OF LOANS 7 AGGREGATE PRINCIPAL BALANCE 2,195,475.41 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 92,161,308.73 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 358 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 531,355.31 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,347,752.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 78.78358880 % 7.20570700 % 14.01070440 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 78.47332340 % 7.31108192 % 14.21559460 % CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1703 % 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 8.60820167 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.99 POOL TRADING FACTOR: 28.56989153 ................................................................................ Run: 07/23/97 15:30:34 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 27,833,287.17 7.500000 % 1,064,454.73 A-7 7609203P1 15,000,000.00 9,397,211.38 7.500000 % 359,386.44 A-8 7609204B1 7,005,400.00 6,943,635.23 7.500000 % 35,938.64 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 15,334,237.46 7.500000 % 0.00 A-12 7609203Y2 0.00 0.00 0.277636 % 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 10,977,428.06 7.500000 % 12,313.42 B 16,042,796.83 14,733,745.10 7.500000 % 16,526.89 ------------------------------------------------------------------------------- 427,807,906.83 155,757,544.40 1,488,620.12 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 0.00 0.00 0.00 0.00 0.00 A-6 173,276.55 1,237,731.28 0.00 0.00 26,768,832.44 A-7 58,502.48 417,888.92 0.00 0.00 9,037,824.94 A-8 32,619.97 68,558.61 10,607.74 0.00 6,918,304.33 A-9 190,114.78 190,114.78 0.00 0.00 30,538,000.00 A-10 249,020.61 249,020.61 0.00 0.00 40,000,000.00 A-11 0.00 0.00 95,463.53 0.00 15,429,700.99 A-12 35,895.42 35,895.42 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 68,340.15 80,653.57 0.00 0.00 10,965,114.64 B 91,725.16 108,252.05 0.00 0.00 14,717,218.21 ------------------------------------------------------------------------------- 899,495.12 2,388,115.24 106,071.27 0.00 154,374,995.55 =============================================================================== Run: 07/23/97 15:30:34 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-6 626.480759 23.959096 3.900165 27.859261 0.000000 602.521663 A-7 626.480759 23.959096 3.900165 27.859261 0.000000 602.521663 A-8 991.183263 5.130134 4.656403 9.786537 1.514223 987.567353 A-9 1000.000000 0.000000 6.225515 6.225515 0.000000 1000.000000 A-10 1000.000000 0.000000 6.225515 6.225515 0.000000 1000.000000 A-11 1413.567369 0.000000 0.000000 0.000000 8.800185 1422.367554 R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M 933.046559 1.046602 5.808696 6.855298 0.000000 931.999958 B 918.402524 1.030174 5.717529 6.747703 0.000000 917.372349 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:36 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4083 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,256.20 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,705.65 SUBSERVICER ADVANCES THIS MONTH 27,605.27 MASTER SERVICER ADVANCES THIS MONTH 7,114.80 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 7 2,199,387.94 (B) TWO MONTHLY PAYMENTS: 1 246,478.90 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 5 AGGREGATE PRINCIPAL BALANCE 1,225,919.04 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 154,374,995.55 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 591 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 961,639.11 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,207,835.12 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 83.49282330 % 7.04776700 % 9.45941020 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 83.36367050 % 7.10290847 % 9.53342100 % CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2777 % 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 8.24099017 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.80 POOL TRADING FACTOR: 36.08511977 COMPONENTS ACCRUAL NON-ACCRUAL CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 35,938.64 CLASS A-8 ENDING BALANCE: 1,714,521.83 5,203,782.50 ................................................................................ Run: 07/23/97 15:30:38 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,930,819.68 6.500000 % 1,189,391.63 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 4,806.42 2775.250000 % 214.83 A-11 7609203B2 0.00 0.00 0.449113 % 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 4,630,689.58 7.000000 % 26,882.46 ------------------------------------------------------------------------------- 146,754,518.99 46,246,315.68 1,216,488.92 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 100,723.32 1,290,114.95 0.00 0.00 17,741,428.05 A-6 17,942.69 17,942.69 0.00 0.00 3,680,000.00 A-7 14,783.08 14,783.08 0.00 0.00 2,800,000.00 A-8 8,136.42 8,136.42 0.00 0.00 1,200,000.00 A-9 85,948.16 85,948.16 0.00 0.00 15,000,000.00 A-10 10,918.71 11,133.54 0.00 0.00 4,591.59 A-11 17,001.23 17,001.23 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 B 26,533.29 53,415.75 0.00 0.00 4,603,807.16 ------------------------------------------------------------------------------- 281,986.90 1,498,475.82 0.00 0.00 45,029,826.80 =============================================================================== _______________________________________________________________________________ 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 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-5 910.135562 57.182290 4.842467 62.024757 0.000000 852.953272 A-6 1000.000000 0.000000 4.875731 4.875731 0.000000 1000.000000 A-7 176.211454 0.000000 0.930339 0.930339 0.000000 176.211454 A-8 176.211454 0.000000 1.194775 1.194775 0.000000 176.211454 A-9 403.225806 0.000000 2.310434 2.310434 0.000000 403.225807 A-10 240.321000 10.741500 545.935500 556.677000 0.000000 229.579500 R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 784.288516 4.553016 4.493878 9.046894 0.000000 779.735507 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:40 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4084 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,312.02 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,992.47 SUBSERVICER ADVANCES THIS MONTH 4,919.12 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 422,935.87 (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 45,029,826.80 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 206 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 948,016.40 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 89.98690060 % 10.01309950 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 89.77609400 % 10.22390600 % CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4473 % 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 7.87099864 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.75 POOL TRADING FACTOR: 30.68377527 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: 07/23/97 15:30:42 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 16,380,147.65 5.700000 % 1,525,235.08 A-3 7609204R6 19,990,000.00 11,805,767.93 6.400000 % 325,135.46 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 0.348718 % 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 8,080,159.51 7.000000 % 46,625.06 ------------------------------------------------------------------------------- 260,444,078.54 98,526,075.09 1,896,995.60 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 77,483.81 1,602,718.89 0.00 0.00 14,854,912.57 A-3 62,703.61 387,839.07 0.00 0.00 11,480,632.47 A-4 215,801.00 215,801.00 0.00 0.00 38,524,000.00 A-5 103,549.00 103,549.00 0.00 0.00 17,825,000.00 A-6 34,338.18 34,338.18 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 31,542.84 31,542.84 0.00 0.00 0.00 A-12 28,513.02 28,513.02 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 B 46,939.26 93,564.32 0.00 0.00 8,033,534.45 ------------------------------------------------------------------------------- 600,870.72 2,497,866.32 0.00 0.00 96,629,079.49 =============================================================================== _______________________________________________________________________________ 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-2 299.055149 27.846477 1.414635 29.261112 0.000000 271.208672 A-3 590.583688 16.264905 3.136749 19.401654 0.000000 574.318783 A-4 1000.000000 0.000000 5.601729 5.601729 0.000000 1000.000000 A-5 1000.000000 0.000000 5.809201 5.809201 0.000000 1000.000000 A-6 1000.000000 0.000000 5.809200 5.809200 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 775.590190 4.475398 4.505558 8.980956 0.000000 771.114790 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:44 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4085 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,751.89 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,579.85 SUBSERVICER ADVANCES THIS MONTH 13,313.49 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 3 858,076.22 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 1 AGGREGATE PRINCIPAL BALANCE 270,139.45 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 96,629,079.49 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 436 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,328,469.33 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 91.79896340 % 8.20103660 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 91.68621440 % 8.31378560 % CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3498 % 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 7.76563891 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.29 POOL TRADING FACTOR: 37.10166114 ................................................................................ Run: 07/23/97 15:30:46 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,700,509.53 7.650000 % 1,146,395.44 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 8,427,985.18 7.650000 % 126,106.60 A-12 7609206G8 0.00 0.00 0.350000 % 0.00 A-13 7609206H6 0.00 0.00 0.104203 % 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 8,646,071.21 8.000000 % 54,103.40 B 16,935,768.50 15,562,930.33 8.000000 % 31,286.44 ------------------------------------------------------------------------------- 376,350,379.50 109,253,148.25 1,357,891.88 =============================================================================== _______________________________________________________________________________ REMAINING 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 23,530.18 1,169,925.62 0.00 0.00 2,554,114.09 A-9 326,140.61 326,140.61 0.00 0.00 51,291,000.00 A-10 137,503.21 137,503.21 0.00 0.00 21,624,652.00 A-11 53,590.46 179,697.06 0.00 0.00 8,301,878.58 A-12 24,740.85 24,740.85 0.00 0.00 0.00 A-13 9,462.74 9,462.74 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 57,492.48 111,595.88 0.00 0.00 8,591,967.81 B 103,486.49 134,772.93 0.00 66,099.70 15,465,544.19 ------------------------------------------------------------------------------- 735,947.02 2,093,838.90 0.00 66,099.70 107,829,156.67 =============================================================================== Run: 07/23/97 15:30:46 Page: 2 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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-8 141.289356 43.770587 0.898407 44.668994 0.000000 97.518769 A-9 1000.000000 0.000000 6.358632 6.358632 0.000000 1000.000000 A-10 1000.000000 0.000000 6.358632 6.358632 0.000000 1000.000000 A-11 773.067802 11.567290 4.915654 16.482944 0.000000 761.500512 R-I 0.000000 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 918.938535 5.750323 6.110527 11.860850 0.000000 913.188212 B 918.938537 1.847359 6.110528 7.957887 0.000000 913.188214 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:47 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4086 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,773.42 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,352.89 SUBSERVICER ADVANCES THIS MONTH 28,561.03 MASTER SERVICER ADVANCES THIS MONTH 1,796.20 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 6 1,497,547.43 (B) TWO MONTHLY PAYMENTS: 3 635,587.67 (C) THREE OR MORE MONTHLY PAYMENTS: 1 734,829.71 FORECLOSURES NUMBER OF LOANS 3 AGGREGATE PRINCIPAL BALANCE 815,838.57 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 107,829,156.67 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 395 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 235,229.16 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 740,332.26 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 77.84136940 % 7.91379600 % 14.24483470 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 77.68923290 % 7.96813040 % 14.34263670 % CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1023 % 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 8.52461111 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.04 POOL TRADING FACTOR: 28.65126822 ................................................................................ Run: 07/23/97 15:30:49 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 11,252,021.08 7.500000 % 1,352,423.29 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 9,929,603.65 7.500000 % 0.00 A-9 7609206B9 9,248,000.00 12,995,812.06 7.500000 % 0.00 A-10 7609205S3 0.00 0.00 0.199896 % 0.00 R 7609206D5 100.00 0.00 7.500000 % 0.00 M 7609206C7 9,625,924.00 9,108,257.80 7.500000 % 9,941.89 B 18,182,304.74 17,022,444.71 7.500000 % 18,580.41 ------------------------------------------------------------------------------- 427,814,328.74 182,847,139.30 1,380,945.59 =============================================================================== _______________________________________________________________________________ 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 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 70,225.27 1,422,648.56 0.00 0.00 9,899,597.79 A-6 288,227.63 288,227.63 0.00 0.00 46,182,000.00 A-7 476,553.57 476,553.57 0.00 0.00 76,357,000.00 A-8 52,955.94 52,955.94 9,015.95 0.00 9,938,619.60 A-9 0.00 0.00 81,108.49 0.00 13,076,920.55 A-10 30,415.43 30,415.43 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 M 56,845.77 66,787.66 0.00 0.00 9,098,315.91 B 106,239.20 124,819.61 0.00 0.00 17,003,864.30 ------------------------------------------------------------------------------- 1,081,462.81 2,462,408.40 90,124.44 0.00 181,556,318.15 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-5 160.701835 19.315366 1.002960 20.318326 0.000000 141.386469 A-6 1000.000000 0.000000 6.241125 6.241125 0.000000 1000.000000 A-7 1000.000000 0.000000 6.241125 6.241125 0.000000 1000.000000 A-8 1043.793088 0.000000 5.566692 5.566692 0.947750 1044.740839 A-9 1405.256494 0.000000 0.000000 0.000000 8.770382 1414.026876 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M 946.221661 1.032824 5.905487 6.938311 0.000000 945.188837 B 936.209405 1.021895 5.843000 6.864895 0.000000 935.187510 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:50 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4087 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,819.71 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,357.82 SUBSERVICER ADVANCES THIS MONTH 34,394.17 MASTER SERVICER ADVANCES THIS MONTH 1,848.26 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 12 3,334,476.49 (B) TWO MONTHLY PAYMENTS: 2 420,416.06 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 4 AGGREGATE PRINCIPAL BALANCE 850,697.38 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 181,556,318.15 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 693 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 253,256.59 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,091,239.01 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 85.70899030 % 4.98135100 % 9.30965880 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 85.62309450 % 5.01129126 % 9.36561420 % CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1989 % 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 8.15901709 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.71 POOL TRADING FACTOR: 42.43811064 COMPONENTS ACCRUAL NON-ACCRUAL CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00 CLASS A-8 ENDING BALANCE: 1,453,619.60 8,485,000.00 ................................................................................ Run: 07/23/97 15:30:51 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-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 18,423,882.11 7.500000 % 1,184,988.15 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 0.151729 % 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 6,824,488.44 7.500000 % 37,868.41 ------------------------------------------------------------------------------- 183,802,829.51 44,813,370.55 1,222,856.56 =============================================================================== _______________________________________________________________________________ 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-7 113,183.89 1,298,172.04 0.00 0.00 17,238,893.96 A-8 120,194.15 120,194.15 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 5,569.54 5,569.54 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 B 41,925.04 79,793.45 0.00 0.00 6,786,620.03 ------------------------------------------------------------------------------- 280,872.62 1,503,729.18 0.00 0.00 43,590,513.99 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-7 616.616423 39.659565 3.788075 43.447640 0.000000 576.956858 A-8 1000.000000 0.000000 6.143325 6.143325 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 781.654072 4.337320 4.801955 9.139275 0.000000 777.316751 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:54 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4088 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,409.05 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,953.90 SUBSERVICER ADVANCES THIS MONTH 12,237.04 MASTER SERVICER ADVANCES THIS MONTH 2,585.55 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 472,613.12 (B) TWO MONTHLY PAYMENTS: 2 568,304.28 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 0 AGGREGATE PRINCIPAL BALANCE 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 43,590,513.99 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 192 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 223,165.62 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 974,191.60 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 84.77131190 % 15.22868810 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 84.43097040 % 15.56902960 % CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1524 % 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 8.14452452 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.74 POOL TRADING FACTOR: 23.71591020 ................................................................................ Run: 07/23/97 15:30:57 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-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 34,580,063.92 7.991533 % 671,042.87 R 7609206F0 100.00 0.00 7.991533 % 0.00 B 11,237,146.51 8,406,923.21 7.991533 % 7,973.89 ------------------------------------------------------------------------------- 187,272,146.51 42,986,987.13 679,016.76 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 228,064.45 899,107.32 0.00 0.00 33,909,021.05 R 0.00 0.00 0.00 0.00 0.00 B 55,445.84 63,419.73 0.00 0.00 8,398,949.32 ------------------------------------------------------------------------------- 283,510.29 962,527.05 0.00 0.00 42,307,970.37 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 196.438683 3.811988 1.295564 5.107552 0.000000 192.626695 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 748.136834 0.709601 4.934157 5.643758 0.000000 747.427233 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:30:58 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4089 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,126.96 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,357.94 SUBSERVICER ADVANCES THIS MONTH 24,227.02 MASTER SERVICER ADVANCES THIS MONTH 7,436.35 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 3 776,696.76 (B) TWO MONTHLY PAYMENTS: 1 256,256.40 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 5 AGGREGATE PRINCIPAL BALANCE 2,160,509.52 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 42,307,970.37 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 147 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 965,211.29 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 638,243.99 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 80.44309740 % 19.55690260 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 80.14806840 % 19.85193160 % 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 8.52469432 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.07 POOL TRADING FACTOR: 22.59170472 TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00 TOTAL REPURCHASE OF CONVERTING AND CONVERTED LOANS IN THIS DISTRIBUTION: 0.00 ................................................................................ Run: 07/23/97 15:31:01 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,744,984.74 7.000000 % 417,825.54 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 0.399953 % 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 4,989,311.12 7.000000 % 28,879.77 ------------------------------------------------------------------------------- 156,959,931.35 55,634,295.86 446,705.31 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 0.00 0.00 0.00 0.00 0.00 A-6 0.00 0.00 0.00 0.00 0.00 A-7 0.00 0.00 0.00 0.00 0.00 A-8 62,580.12 480,405.66 0.00 0.00 10,327,159.20 A-9 82,120.14 82,120.14 0.00 0.00 14,100,000.00 A-10 56,493.99 56,493.99 0.00 0.00 9,700,000.00 A-11 93,768.39 93,768.39 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 18,513.31 18,513.31 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 B 29,058.36 57,938.13 0.00 0.00 4,960,431.35 ------------------------------------------------------------------------------- 342,534.31 789,239.62 0.00 0.00 55,187,590.55 =============================================================================== Run: 07/23/97 15:31:01 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-8 767.498910 29.844681 4.470009 34.314690 0.000000 737.654229 A-9 1000.000000 0.000000 5.824123 5.824123 0.000000 1000.000000 A-10 1000.000000 0.000000 5.824123 5.824123 0.000000 1000.000000 A-11 1000.000000 0.000000 5.824124 5.824124 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 794.611510 4.599472 4.627915 9.227387 0.000000 790.012038 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:31:04 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 14,959.96 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,938.24 SUBSERVICER ADVANCES THIS MONTH 10,662.17 MASTER SERVICER ADVANCES THIS MONTH 5,072.31 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 4 924,938.14 (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 55,187,590.55 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 257 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 2 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 440,036.60 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 124,675.75 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 91.03195060 % 8.96804940 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 91.01169070 % 8.98830930 % CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.400011 % 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 7.85021342 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.61 POOL TRADING FACTOR: 35.16030497 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: 07/23/97 15:31:07 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-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 29,583,168.85 7.956837 % 328,755.52 M 760944AB4 5,352,000.00 4,099,043.14 7.956837 % 43,529.48 R 760944AC2 100.00 0.00 7.956837 % 0.00 B 8,362,385.57 5,895,538.02 7.956837 % 67,539.55 ------------------------------------------------------------------------------- 133,787,485.57 39,577,750.01 439,824.55 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 195,458.93 524,214.45 0.00 0.00 29,254,413.33 M 27,082.78 70,612.26 0.00 0.00 4,055,513.66 R 0.00 0.00 0.00 0.00 0.00 B 38,952.41 106,491.96 0.00 0.00 5,827,998.47 ------------------------------------------------------------------------------- 261,494.12 701,318.67 0.00 0.00 39,137,925.46 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 246.376528 2.737964 1.627834 4.365798 0.000000 243.638564 M 765.889974 8.133311 5.060310 13.193621 0.000000 757.756663 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 705.006720 8.076588 4.658050 12.734638 0.000000 696.930131 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:31:08 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4091 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,909.08 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,138.37 SUBSERVICER ADVANCES THIS MONTH 10,849.12 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 589,894.25 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 2 443,189.38 FORECLOSURES NUMBER OF LOANS 1 AGGREGATE PRINCIPAL BALANCE 392,475.15 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 39,137,925.46 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 139 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 402,884.67 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 74.74696980 % 10.35693800 % 14.89609190 % PREPAYMENT PERCENT 74.74696980 % 0.00000000 % 25.25303020 % NEXT DISTRIBUTION 74.74696980 % 10.36210686 % 14.89092330 % 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 8.47477538 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.75 POOL TRADING FACTOR: 29.25380150 TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00 TOTAL REPURCHASE OF CONVERTING AND CONVERTED LOANS IN THIS DISTRIBUTION: 0.00 ................................................................................ Run: 07/23/97 15:31:10 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 2,848,560.52 8.000000 % 255,406.04 A-6 760944BH0 45,000,000.00 0.00 8.500000 % 0.00 A-7 760944BB3 15,000,000.00 14,589,687.11 8.000000 % 329,438.09 A-8 760944BC1 4,612,500.00 4,612,500.00 8.000000 % 0.00 A-9 760944BD9 38,895,833.00 37,305,300.68 8.000000 % 1,277,030.13 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 0.157985 % 0.00 R 760944BF4 100.00 0.00 8.000000 % 0.00 M 760944BE7 9,408,500.00 8,732,747.93 8.000000 % 8,647.40 B 16,938,486.28 15,591,305.45 8.000000 % 15,438.92 ------------------------------------------------------------------------------- 376,347,086.28 123,005,101.69 1,885,960.58 =============================================================================== _______________________________________________________________________________ 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 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 18,768.17 274,174.21 0.00 0.00 2,593,154.48 A-6 0.00 0.00 0.00 0.00 0.00 A-7 96,126.37 425,564.46 0.00 0.00 14,260,249.02 A-8 30,390.16 30,390.16 0.00 0.00 4,612,500.00 A-9 245,791.64 1,522,821.77 0.00 0.00 36,028,270.55 A-10 154,000.00 154,000.00 0.00 0.00 23,100,000.00 A-11 98,829.78 98,829.78 0.00 0.00 15,000,000.00 A-12 8,071.10 8,071.10 0.00 0.00 1,225,000.00 A-13 16,004.64 16,004.64 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 M 57,537.04 66,184.44 0.00 0.00 8,724,100.53 B 102,725.68 118,164.60 0.00 0.00 15,575,866.53 ------------------------------------------------------------------------------- 828,244.58 2,714,205.16 0.00 0.00 121,119,141.11 =============================================================================== Run: 07/23/97 15:31:10 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-5 569.712104 51.081208 3.753634 54.834842 0.000000 518.630896 A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-7 972.645807 21.962539 6.408425 28.370964 0.000000 950.683268 A-8 1000.000000 0.000000 6.588653 6.588653 0.000000 1000.000000 A-9 959.107899 32.832055 6.319228 39.151283 0.000000 926.275844 A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000 A-11 1000.000000 0.000000 6.588652 6.588652 0.000000 1000.000000 A-12 1000.000000 0.000000 6.588653 6.588653 0.000000 1000.000000 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M 928.176429 0.919105 6.115432 7.034537 0.000000 927.257324 B 920.466280 0.911469 6.064632 6.976101 0.000000 919.554810 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:31:13 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4092 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,766.89 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,772.79 SUBSERVICER ADVANCES THIS MONTH 31,021.17 MASTER SERVICER ADVANCES THIS MONTH 4,385.49 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 3 716,320.17 (B) TWO MONTHLY PAYMENTS: 3 928,912.99 (C) THREE OR MORE MONTHLY PAYMENTS: 5 1,314,128.15 FORECLOSURES NUMBER OF LOANS 4 AGGREGATE PRINCIPAL BALANCE 1,158,573.28 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 121,119,141.11 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 438 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 563,326.03 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,764,157.70 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 80.22516710 % 7.09950100 % 12.67533240 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 79.93713720 % 7.20290819 % 12.85995460 % CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1573 % 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 8.57741205 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.34 POOL TRADING FACTOR: 32.18282950 AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 1,802.14 AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00 AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 62,537.35 ................................................................................ Run: 07/23/97 15:31:15 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 2,170,942.03 7.500000 % 169,736.10 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 1,212,538.00 7.500000 % 18,859.57 A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00 A-12 760944AE8 0.00 0.00 0.143547 % 0.00 R 760944AU2 100.00 0.00 7.500000 % 0.00 M 760944AT5 3,008,033.00 2,874,547.08 7.500000 % 3,165.48 B 5,682,302.33 5,378,709.14 7.500000 % 5,923.10 ------------------------------------------------------------------------------- 133,690,335.33 62,128,636.25 197,684.25 =============================================================================== _______________________________________________________________________________ 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 13,540.63 183,276.73 0.00 0.00 2,001,205.93 A-6 26,121.45 26,121.45 0.00 0.00 4,188,000.00 A-7 68,771.52 68,771.52 0.00 0.00 11,026,000.00 A-8 118,962.38 118,962.38 0.00 0.00 19,073,000.00 A-9 75,033.07 75,033.07 0.00 0.00 12,029,900.00 A-10 7,562.86 26,422.43 0.00 0.00 1,193,678.43 A-11 26,040.37 26,040.37 0.00 0.00 4,175,000.00 A-12 7,416.78 7,416.78 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 M 17,929.17 21,094.65 0.00 0.00 2,871,381.60 B 33,548.15 39,471.25 0.00 0.00 5,372,786.04 ------------------------------------------------------------------------------- 394,926.38 592,610.63 0.00 0.00 61,930,952.00 =============================================================================== _______________________________________________________________________________ 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-5 145.612853 11.384808 0.908219 12.293027 0.000000 134.228046 A-6 1000.000000 0.000000 6.237213 6.237213 0.000000 1000.000000 A-7 1000.000000 0.000000 6.237214 6.237214 0.000000 1000.000000 A-8 1000.000000 0.000000 6.237214 6.237214 0.000000 1000.000000 A-9 1000.000000 0.000000 6.237215 6.237215 0.000000 1000.000000 A-10 145.650210 2.265414 0.908452 3.173866 0.000000 143.384796 A-11 1000.000000 0.000000 6.237214 6.237214 0.000000 1000.000000 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M 955.623519 1.052342 5.960430 7.012772 0.000000 954.571177 B 946.572151 1.042375 5.903973 6.946348 0.000000 945.529774 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:31:17 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4093 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,798.79 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,512.53 SUBSERVICER ADVANCES THIS MONTH 1,947.18 MASTER SERVICER ADVANCES THIS MONTH 2,687.75 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 266,698.60 (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 61,930,952.00 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 234 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 370,459.96 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 129,267.50 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 86.71585810 % 4.62676700 % 8.65737520 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 86.68813030 % 4.63642413 % 8.67544560 % CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1433 % BANKRUPTCY AMOUNT AVAILABLE 131,657.00 FRAUD AMOUNT AVAILABLE 331,785.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,922,460.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.09644227 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.03 POOL TRADING FACTOR: 46.32418031 ................................................................................ Run: 07/23/97 15:31:19 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 37,565,975.16 7.857768 % 1,099,074.71 R 760944CB2 100.00 0.00 7.857768 % 0.00 B 3,851,896.47 3,114,800.76 7.857768 % 16,790.05 ------------------------------------------------------------------------------- 154,075,839.47 40,680,775.92 1,115,864.76 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 243,810.04 1,342,884.75 0.00 0.00 36,466,900.45 R 0.00 0.00 0.00 0.00 0.00 B 20,215.62 37,005.67 0.00 0.00 3,098,010.71 ------------------------------------------------------------------------------- 264,025.66 1,379,890.42 0.00 0.00 39,564,911.16 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 250.066663 7.316247 1.622978 8.939225 0.000000 242.750417 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 808.640830 4.358905 5.248225 9.607130 0.000000 804.281926 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:31:20 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4094 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,646.38 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,275.76 SUBSERVICER ADVANCES THIS MONTH 7,344.96 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 3 642,413.13 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 0 AGGREGATE PRINCIPAL BALANCE 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 39,564,911.16 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 896,578.77 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 92.34331040 % 7.65668970 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 92.16980240 % 7.83019760 % 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 8.23866401 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.49 POOL TRADING FACTOR: 25.67885484 ................................................................................ Run: 07/23/97 15:31:21 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,233,779.82 8.000000 % 700,677.79 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 0.229245 % 0.00 R 760944CM8 100.00 0.00 8.000000 % 0.00 M-1 760944CJ5 6,417,561.00 5,937,648.08 8.000000 % 21,759.44 M-2 760944CK2 4,813,170.00 4,576,029.15 8.000000 % 16,769.57 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 1,604,363.09 700,085.86 8.000000 % 0.00 ------------------------------------------------------------------------------- 320,878,029.09 83,465,716.63 739,206.80 =============================================================================== _______________________________________________________________________________ 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-4 154,083.13 854,760.92 0.00 0.00 22,533,102.03 A-5 273,059.31 273,059.31 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 15,861.85 15,861.85 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 M-1 39,377.64 61,137.08 0.00 0.00 5,915,888.64 M-2 60,724.21 77,493.78 0.00 0.00 4,559,259.58 M-3 4,518.05 4,518.05 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 0.00 668,773.64 ------------------------------------------------------------------------------- 547,624.19 1,286,830.99 0.00 0.00 82,695,197.61 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 740.467076 22.330798 4.910673 27.241471 0.000000 718.136278 A-5 1000.000000 0.000000 6.631858 6.631858 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-1 925.218799 3.390609 6.135920 9.526529 0.000000 921.828190 M-2 950.730839 3.484101 12.616261 16.100362 0.000000 947.246738 M-3 961.144525 0.000000 1.408027 1.408027 0.000000 961.144525 B-1 988.993198 0.000000 0.000000 0.000000 0.000000 988.993198 B-2 436.363729 0.000000 0.000000 0.000000 0.000000 416.846812 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:31:24 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4095 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,608.21 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,079.81 SUBSERVICER ADVANCES THIS MONTH 21,070.29 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 7 1,562,324.97 (B) TWO MONTHLY PAYMENTS: 1 91,863.12 (C) THREE OR MORE MONTHLY PAYMENTS: 1 356,927.47 FORECLOSURES NUMBER OF LOANS 3 AGGREGATE PRINCIPAL BALANCE 679,880.50 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 82,695,197.61 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 352 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 464,645.88 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 77.16660500 % 16.29145400 % 6.54194140 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 77.03830920 % 16.39665899 % 6.56503180 % CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2287 % 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 8.68128456 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.54 POOL TRADING FACTOR: 25.77153626 ................................................................................ Run: 07/23/97 15:31:26 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,967,280.59 7.500000 % 32,383.13 A-4 760944BV9 37,600,000.00 17,725,732.81 7.500000 % 26,330.21 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 0.181166 % 0.00 R 760944BZ0 100.00 0.00 7.500000 % 0.00 M 760944BY3 2,674,000.00 2,561,030.35 7.500000 % 2,797.77 B-1 3,744,527.00 3,586,330.29 7.500000 % 0.00 B-2 534,817.23 411,283.03 7.500000 % 0.00 ------------------------------------------------------------------------------- 106,963,444.23 47,251,657.07 61,511.11 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 24,788.02 57,171.15 0.00 0.00 3,934,897.46 A-4 110,752.42 137,082.63 0.00 0.00 17,699,402.60 A-5 62,481.15 62,481.15 0.00 0.00 10,000,000.00 A-6 56,233.04 56,233.04 0.00 0.00 9,000,000.00 A-7 7,131.52 7,131.52 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 M 31,763.99 34,561.76 0.00 0.00 2,558,232.58 B-1 13,582.32 13,582.32 0.00 0.00 3,586,330.29 B-2 0.00 0.00 0.00 0.00 406,915.88 ------------------------------------------------------------------------------- 306,732.46 368,243.57 0.00 0.00 47,185,778.81 =============================================================================== _______________________________________________________________________________ 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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-3 370.773887 3.026461 2.316637 5.343098 0.000000 367.747426 A-4 471.429064 0.700272 2.945543 3.645815 0.000000 470.728793 A-5 1000.000000 0.000000 6.248115 6.248115 0.000000 1000.000000 A-6 1000.000000 0.000000 6.248116 6.248116 0.000000 1000.000000 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M 957.752562 1.046286 11.878829 12.925115 0.000000 956.706275 B-1 957.752552 0.000000 3.627246 3.627246 0.000000 957.752552 B-2 769.016043 0.000000 0.000000 0.000000 0.000000 760.850356 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:31:28 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4096 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,493.95 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,013.29 SUBSERVICER ADVANCES THIS MONTH 6,838.57 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 315,817.17 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 2 600,656.38 FORECLOSURES NUMBER OF LOANS 0 AGGREGATE PRINCIPAL BALANCE 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 47,185,778.81 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 14,258.63 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 86.11975940 % 5.41998000 % 8.46026060 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 86.11556510 % 5.42161779 % 8.46281710 % 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 8.14896363 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.46 POOL TRADING FACTOR: 44.11392990 ................................................................................ Run: 07/23/97 15:31:30 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-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 30,778,205.96 7.892673 % 528,028.12 R 760944BR8 100.00 0.00 7.892673 % 0.00 B 7,272,473.94 5,470,745.46 7.892673 % 5,442.48 ------------------------------------------------------------------------------- 121,207,887.94 36,248,951.42 533,470.60 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 199,755.33 727,783.45 0.00 0.00 30,250,177.84 R 0.00 0.00 0.00 0.00 0.00 B 35,505.98 40,948.46 0.00 0.00 5,465,302.98 ------------------------------------------------------------------------------- 235,261.31 768,731.91 0.00 0.00 35,715,480.82 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 270.137545 4.634455 1.753235 6.387690 0.000000 265.503089 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 752.253704 0.748366 4.882244 5.630610 0.000000 751.505337 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:31:32 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4097 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,465.06 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,747.55 SUBSERVICER ADVANCES THIS MONTH 10,402.12 MASTER SERVICER ADVANCES THIS MONTH 1,410.37 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 451,961.18 (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 35,715,480.82 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 136 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 188,227.10 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 497,408.93 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 84.90785180 % 15.09214820 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 84.69766370 % 15.30233630 % 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 8.41567415 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.05 POOL TRADING FACTOR: 29.46630077 TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00 TOTAL REPURCHASE OF CONVERTING AND CONVERTED LOANS IN THIS DISTRIBUTION: 0.00 ................................................................................ Run: 07/23/97 15:31:36 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-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 40,814,961.68 6.909026 % 2,512,647.96 R 760944BK3 100.00 0.00 6.909026 % 0.00 B 11,897,842.91 9,552,211.43 6.909026 % 3,874.35 ------------------------------------------------------------------------------- 153,520,242.91 50,367,173.11 2,516,522.31 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 229,757.35 2,742,405.31 0.00 0.00 38,302,313.72 R 0.00 0.00 0.00 0.00 0.00 B 53,771.72 57,646.07 0.00 0.00 9,513,860.79 ------------------------------------------------------------------------------- 283,529.07 2,800,051.38 0.00 0.00 47,816,174.51 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 288.195868 17.741895 1.622325 19.364220 0.000000 270.453973 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 802.852374 0.325635 4.519452 4.845087 0.000000 799.629047 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:31:37 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4098 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,445.63 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,434.26 SPREAD 9,827.20 SUBSERVICER ADVANCES THIS MONTH 13,124.58 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 245,614.12 (B) TWO MONTHLY PAYMENTS: 0 0.00 (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 47,816,174.51 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 165 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,348,782.28 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 81.03484700 % 18.96515300 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 80.10325820 % 19.89674180 % 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 7.63234023 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.11 POOL TRADING FACTOR: 31.14649482 ................................................................................ Run: 07/23/97 15:31:38 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S6 (POOL # 4099) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY FOR POOL# 4099 _______________________________________________________________________________ PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION _______________________________________________________________________________ A-1 760944ES3 52,656,000.00 758,658.79 8.000000 % 200,991.48 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 24,636,563.20 8.000000 % 447,368.13 A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00 A-7 760944EW4 5,326,000.00 7,498,604.77 8.000000 % 0.00 A-8 760944ER5 18,394,000.00 0.00 8.000000 % 0.00 A-9 760944EX2 7,607,000.00 7,399,711.87 8.000000 % 72,040.26 A-10 760944EV6 40,000,000.00 11,383,734.24 8.000000 % 110,826.91 A-11 760944EF1 2,607,000.00 434,395.23 8.000000 % 49,691.58 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 0.221975 % 0.00 R 760944FB9 100.00 0.00 8.000000 % 0.00 M-1 760944EY0 9,677,910.00 9,110,386.54 8.000000 % 9,361.55 M-2 760944EZ7 4,032,382.00 3,856,894.39 8.000000 % 3,963.23 M-3 760944FA1 2,419,429.00 2,335,413.03 8.000000 % 2,399.80 B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00 B-2 1,451,657.66 651,686.87 8.000000 % 0.00 ------------------------------------------------------------------------------- 322,590,531.66 106,267,171.48 896,642.94 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 5,027.47 206,018.95 0.00 0.00 557,667.31 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 163,260.99 610,629.12 0.00 0.00 24,189,195.07 A-6 156,371.38 156,371.38 0.00 0.00 23,596,900.00 A-7 0.00 0.00 49,691.58 0.00 7,548,296.35 A-8 0.00 0.00 0.00 0.00 0.00 A-9 49,036.23 121,076.49 0.00 0.00 7,327,671.61 A-10 75,437.46 186,264.37 0.00 0.00 11,272,907.33 A-11 2,878.64 52,570.22 0.00 0.00 384,703.65 A-12 25,745.03 25,745.03 0.00 0.00 3,885,000.00 A-13 38,349.15 38,349.15 0.00 0.00 5,787,000.00 A-14 19,539.57 19,539.57 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 M-1 60,372.49 69,734.04 0.00 0.00 9,101,024.99 M-2 25,558.78 29,522.01 0.00 0.00 3,852,931.16 M-3 15,476.26 17,876.06 0.00 0.00 2,333,013.23 B-1 42,741.16 42,741.16 0.00 0.00 4,932,222.55 B-2 0.00 0.00 0.00 0.00 645,949.01 ------------------------------------------------------------------------------- 679,794.61 1,576,437.55 49,691.58 0.00 105,414,482.26 =============================================================================== Run: 07/23/97 15:31:38 Page: 2 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S6 (POOL # 4099) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY FOR POOL# 4099 _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 14.407832 3.817067 0.095478 3.912545 0.000000 10.590765 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-5 637.212922 11.570963 4.222667 15.793630 0.000000 625.641959 A-6 1000.000000 0.000000 6.626776 6.626776 0.000000 1000.000000 A-7 1407.924290 0.000000 0.000000 0.000000 9.330000 1417.254290 A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-9 972.750344 9.470259 6.446198 15.916457 0.000000 963.280085 A-10 284.593356 2.770673 1.885937 4.656610 0.000000 281.822683 A-11 166.626479 19.060829 1.104196 20.165025 0.000000 147.565650 A-12 1000.000000 0.000000 6.626777 6.626777 0.000000 1000.000000 A-13 1000.000000 0.000000 6.626776 6.626776 0.000000 1000.000000 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M-1 941.358882 0.967311 6.238174 7.205485 0.000000 940.391571 M-2 956.480410 0.982851 6.338383 7.321234 0.000000 955.497560 M-3 965.274464 0.991887 6.396658 7.388545 0.000000 964.282577 B-1 986.414326 0.000000 8.547970 8.547970 0.000000 986.414326 B-2 448.926002 0.000000 0.000000 0.000000 0.000000 444.973376 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:31:39 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4099 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,964.71 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,176.53 SUBSERVICER ADVANCES THIS MONTH 43,174.38 MASTER SERVICER ADVANCES THIS MONTH 683.24 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 8 3,091,732.25 (B) TWO MONTHLY PAYMENTS: 2 557,946.64 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 7 AGGREGATE PRINCIPAL BALANCE 1,846,112.06 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 105,414,482.26 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 404 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 87,491.51 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 743,492.37 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 80.34519680 % 14.40020800 % 5.25459490 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 80.20657080 % 14.50177343 % 5.29165580 % CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2215 % 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 8.71005987 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.50 POOL TRADING FACTOR: 32.67748800 ................................................................................ Run: 07/23/97 15:31:41 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 3,325,720.20 6.400000 % 70,265.55 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 23,755,145.64 7.150000 % 501,896.79 A-7 760944DY1 1,986,000.00 837,829.26 7.500000 % 17,701.59 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 3,837,829.26 7.500000 % 17,701.59 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 0.328095 % 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 2,754,608.41 7.500000 % 14,990.39 M-2 760944EB0 6,051,700.00 5,039,263.04 7.500000 % 27,423.33 B 1,344,847.83 863,334.47 7.500000 % 4,698.20 ------------------------------------------------------------------------------- 268,959,047.83 71,495,730.28 654,677.44 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 17,692.35 87,957.90 0.00 0.00 3,255,454.65 A-4 9,951.95 9,951.95 0.00 0.00 0.00 A-5 0.00 0.00 0.00 0.00 0.00 A-6 141,183.39 643,080.18 0.00 0.00 23,253,248.85 A-7 5,223.20 22,924.79 0.00 0.00 820,127.67 A-8 193,771.57 193,771.57 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 23,925.81 41,627.40 0.00 0.00 3,820,127.67 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 19,498.45 19,498.45 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 17,172.79 32,163.18 0.00 0.00 2,739,618.02 M-2 31,415.80 58,839.13 0.00 0.00 5,011,839.71 B 5,382.20 10,080.40 0.00 0.00 858,636.27 ------------------------------------------------------------------------------- 465,217.51 1,119,894.95 0.00 0.00 70,841,052.84 =============================================================================== Run: 07/23/97 15:31:41 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 78.886330 1.666704 0.419664 2.086368 0.000000 77.219626 A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-6 421.867705 8.913187 2.507276 11.420463 0.000000 412.954519 A-7 421.867704 8.913187 2.630010 11.543197 0.000000 412.954517 A-8 1000.000000 0.000000 6.234205 6.234205 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-11 102.437722 0.472483 0.638618 1.111101 0.000000 101.965239 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-1 819.214397 4.458109 5.107149 9.565258 0.000000 814.756289 M-2 832.702057 4.531509 5.191236 9.722745 0.000000 828.170549 B 641.956994 3.493488 4.002088 7.495576 0.000000 638.463513 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:31:45 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 16,272.01 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,637.30 SUBSERVICER ADVANCES THIS MONTH 22,975.51 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 5 1,436,621.13 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 1 92,823.83 FORECLOSURES NUMBER OF LOANS 2 AGGREGATE PRINCIPAL BALANCE 522,810.13 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 70,841,052.84 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 317 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 265,602.51 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 87.89129660 % 10.90117000 % 1.20753290 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 87.84589770 % 10.94204196 % 1.21206030 % CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3268 % 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 8.22526423 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.91 POOL TRADING FACTOR: 26.33897369 ................................................................................ Run: 07/23/97 15:31:49 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 28,511,096.65 7.851553 % 1,225,755.97 R 760944DC9 100.00 0.00 7.851553 % 0.00 B 6,746,402.77 5,131,601.91 7.851553 % 30,676.24 ------------------------------------------------------------------------------- 112,439,802.77 33,642,698.56 1,256,432.21 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A 184,539.78 1,410,295.75 0.00 0.00 27,285,340.68 R 0.00 0.00 0.00 0.00 0.00 B 33,214.60 63,890.84 0.00 20,145.41 5,080,780.26 ------------------------------------------------------------------------------- 217,754.38 1,474,186.59 0.00 20,145.41 32,366,120.94 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A 269.753113 11.597291 1.745993 13.343284 0.000000 258.155821 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 B 760.642684 4.547051 4.923305 9.470356 0.000000 753.109536 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:31:50 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4101 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,519.11 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,578.05 SUBSERVICER ADVANCES THIS MONTH 6,554.94 MASTER SERVICER ADVANCES THIS MONTH 1,593.41 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 3 630,325.56 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 1 AGGREGATE PRINCIPAL BALANCE 245,004.34 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 32,366,120.94 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 110 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 215,296.05 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 943,391.70 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 84.74675890 % 15.25324110 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 84.30216500 % 15.69783500 % 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 8.33665567 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.92 POOL TRADING FACTOR: 28.78528790 ................................................................................ Run: 07/23/97 15:31:51 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-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 4,694,990.81 6.000000 % 906,063.13 A-4 760944EL8 10,000.00 1,584.80 2969.500000 % 305.84 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 0.212748 % 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 3,547,665.60 7.000000 % 19,787.73 B-2 677,492.20 545,658.46 7.000000 % 3,043.51 ------------------------------------------------------------------------------- 135,502,292.20 67,992,947.24 929,200.21 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 23,425.47 929,488.60 0.00 0.00 3,788,927.68 A-4 3,913.45 4,219.29 0.00 0.00 1,278.96 A-5 195,586.88 195,586.88 0.00 0.00 33,600,000.00 A-6 121,368.64 121,368.64 0.00 0.00 20,850,000.00 A-7 17,983.98 17,983.98 0.00 0.00 3,327,133.30 A-8 9,683.69 9,683.69 0.00 0.00 1,425,914.27 A-9 12,029.07 12,029.07 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 B-1 20,651.10 40,438.83 0.00 0.00 3,527,877.87 B-2 3,176.33 6,219.84 0.00 0.00 542,614.95 ------------------------------------------------------------------------------- 407,818.61 1,337,018.82 0.00 0.00 67,063,747.03 =============================================================================== _______________________________________________________________________________ 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-3 263.024695 50.759839 1.312351 52.072190 0.000000 212.264856 A-4 158.480000 30.584000 391.345000 421.929000 0.000000 127.896000 A-5 1000.000000 0.000000 5.821038 5.821038 0.000000 1000.000000 A-6 1000.000000 0.000000 5.821038 5.821038 0.000000 1000.000000 A-7 94.569568 0.000000 0.511172 0.511172 0.000000 94.569568 A-8 94.569568 0.000000 0.642242 0.642242 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-1 805.409008 4.492311 4.688317 9.180628 0.000000 800.916698 B-2 805.409214 4.492317 4.688320 9.180637 0.000000 800.916896 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:31:52 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4102 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,347.56 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,336.75 SUBSERVICER ADVANCES THIS MONTH 8,647.51 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 236,354.27 (B) TWO MONTHLY PAYMENTS: 2 442,297.59 (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 67,063,747.03 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 310 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 549,957.50 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 93.97978140 % 6.02021860 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 93.93041250 % 6.06958750 % CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2116 % 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 7.62598820 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.20 POOL TRADING FACTOR: 49.49270300 ................................................................................ Run: 07/23/97 15:31:53 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-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 17,148,430.72 8.150000 % 374,804.77 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 2,465,029.58 8.500000 % 37,480.48 A-10 760944FD5 0.00 0.00 0.147663 % 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 3,083,784.14 8.500000 % 2,743.44 M-2 760944CY2 2,016,155.00 1,876,762.94 8.500000 % 1,669.63 M-3 760944EE4 1,344,103.00 1,261,846.49 8.500000 % 1,122.58 B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00 B-2 672,055.59 110,740.36 8.500000 % 0.00 ------------------------------------------------------------------------------- 134,410,378.59 35,431,023.07 417,820.90 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 115,818.76 490,623.53 0.00 0.00 16,773,625.95 A-6 4,973.82 4,973.82 0.00 0.00 0.00 A-7 50,908.72 50,908.72 0.00 0.00 7,500,864.00 A-8 1,933.99 1,933.99 0.00 0.00 1,000.00 A-9 17,363.53 54,844.01 0.00 0.00 2,427,549.10 A-10 4,335.61 4,335.61 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 21,722.00 24,465.44 0.00 0.00 3,081,040.70 M-2 13,219.81 14,889.44 0.00 0.00 1,875,093.31 M-3 8,888.38 10,010.96 0.00 0.00 1,260,723.91 B-1 16,607.40 16,607.40 0.00 0.00 1,982,564.84 B-2 0.00 0.00 0.00 0.00 108,878.07 ------------------------------------------------------------------------------- 255,772.02 673,592.92 0.00 0.00 35,011,339.88 =============================================================================== Run: 07/23/97 15:31:53 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-5 832.205703 18.189109 5.620633 23.809742 0.000000 814.016595 A-7 1000.000000 0.000000 6.787047 6.787047 0.000000 1000.000000 A-8 1000.000000 0.000000 1933.990000 1933.990000 0.000000 1000.000000 A-9 472.881317 7.190104 3.330949 10.521053 0.000000 465.691213 R-I 0.000000 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-1 917.722158 0.816437 6.464383 7.280820 0.000000 916.905721 M-2 930.862429 0.828126 6.556941 7.385067 0.000000 930.034303 M-3 938.801930 0.835189 6.612871 7.448060 0.000000 937.966741 B-1 983.339495 0.000000 8.237164 8.237164 0.000000 983.339495 B-2 164.778571 0.000000 0.000000 0.000000 0.000000 162.007536 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:31:54 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4103 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,786.78 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,695.41 SUBSERVICER ADVANCES THIS MONTH 24,161.73 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 6 1,709,761.87 (B) TWO MONTHLY PAYMENTS: 1 260,976.96 (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 35,011,339.88 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 142 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 388,162.51 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 76.52989370 % 17.56199200 % 5.90811390 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 76.26968620 % 17.75669809 % 5.97361570 % CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1480 % 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 9.07197799 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.18 POOL TRADING FACTOR: 26.04809260 ................................................................................ Run: 07/31/97 12:07:10 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ1 (POOL # 8013) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY FOR POOL# 8013 _______________________________________________________________________________ PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION _______________________________________________________________________________ A-1 760944GM4 33,088,000.00 28,480,276.77 7.470000 % 128,244.03 A-2 760944GN2 35,036,830.43 35,036,830.43 7.470000 % 0.00 S-1 760944GQ5 0.00 0.00 1.000000 % 0.00 S-2 760944GR3 0.00 0.00 0.500000 % 0.00 S-3 760944GS1 0.00 0.00 0.250000 % 0.00 R 760944GP7 100.00 0.00 7.470000 % 0.00 ------------------------------------------------------------------------------- 68,124,930.43 63,517,107.20 128,244.03 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 176,513.20 304,757.23 0.00 0.00 28,352,032.74 A-2 217,148.99 217,148.99 0.00 0.00 35,036,830.43 S-1 2,558.56 2,558.56 0.00 0.00 0.00 S-2 12,288.45 12,288.45 0.00 0.00 0.00 S-3 1,628.48 1,628.48 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 ------------------------------------------------------------------------------- 410,137.68 538,381.71 0.00 0.00 63,388,863.17 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 860.743374 3.875847 5.334659 9.210506 0.000000 856.867527 A-2 1000.000000 0.000000 6.197735 6.197735 0.000000 1000.000000 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 _______________________________________________________________________________ DETERMINATION DATE 25-July-97 DISTRIBUTION DATE 30-July-97 Run: 07/31/97 12:07:10 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) MORTGAGE PASS-THROUGH CERTIFICATES 1993-MZ1 STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 8013 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,587.93 SUBSERVICER ADVANCES THIS MONTH 0.00 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 0 0.00 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 0 AGGREGATE PRINCIPAL BALANCE 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 63,388,863.17 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 0 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,949,653.04 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 % BANKRUPTCY AMOUNT AVAILABLE 0.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 0.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00 POOL TRADING FACTOR: 93.04796756 ................................................................................ Run: 07/23/97 15:31:56 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,160,194.09 10.000000 % 48,809.77 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 31,349,553.10 7.250000 % 390,478.19 A-6 7609208K7 48,625,000.00 7,837,388.23 6.500000 % 97,619.55 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 0.163089 % 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 8,143,348.34 8.000000 % 25,416.24 M-2 7609208S0 5,252,983.00 4,966,666.02 8.000000 % 15,501.49 M-3 7609208T8 3,501,988.00 3,341,598.05 8.000000 % 10,429.48 B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00 B-2 1,750,995.34 1,019,721.06 8.000000 % 0.00 ------------------------------------------------------------------------------- 350,198,858.34 123,368,409.78 588,254.72 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 76,260.71 125,070.48 0.00 0.00 9,111,384.32 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-5 189,219.35 579,697.54 0.00 0.00 30,959,074.91 A-6 42,411.23 140,030.78 0.00 0.00 7,739,768.68 A-7 22,836.82 22,836.82 0.00 0.00 0.00 A-8 43,267.38 43,267.38 0.00 0.00 6,663,000.00 A-9 231,174.96 231,174.96 0.00 0.00 35,600,000.00 A-10 65,923.82 65,923.82 0.00 0.00 10,152,000.00 A-11 16,750.36 16,750.36 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 M-1 54,236.19 79,652.43 0.00 0.00 8,117,932.10 M-2 33,078.91 48,580.40 0.00 0.00 4,951,164.53 M-3 22,255.65 32,685.13 0.00 0.00 3,331,168.57 B-1 60,200.52 60,200.52 0.00 0.00 5,134,940.89 B-2 0.00 0.00 0.00 0.00 1,000,511.72 ------------------------------------------------------------------------------- 857,615.90 1,445,870.62 0.00 0.00 122,760,945.72 =============================================================================== Run: 07/23/97 15:31:56 Page: 2 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-1 309.947692 1.651545 2.580385 4.231930 0.000000 308.296147 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-5 529.124242 6.590572 3.193683 9.784255 0.000000 522.533671 A-6 161.180221 2.007600 0.872210 2.879810 0.000000 159.172621 A-8 1000.000000 0.000000 6.493679 6.493679 0.000000 1000.000000 A-9 1000.000000 0.000000 6.493679 6.493679 0.000000 1000.000000 A-10 1000.000000 0.000000 6.493678 6.493678 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-1 930.139956 2.903064 6.194902 9.097966 0.000000 927.236892 M-2 945.494402 2.950988 6.297167 9.248155 0.000000 942.543414 M-3 954.200314 2.978160 6.355147 9.333307 0.000000 951.222154 B-1 977.528557 0.000000 11.460254 11.460254 0.000000 977.528557 B-2 582.366518 0.000000 0.000000 0.000000 0.000000 571.395992 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:31:57 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4104 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,714.45 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,941.83 SUBSERVICER ADVANCES THIS MONTH 42,878.74 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 12 2,998,686.78 (B) TWO MONTHLY PAYMENTS: 2 460,837.18 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 7 AGGREGATE PRINCIPAL BALANCE 2,104,229.56 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 122,760,945.72 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 473 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 222,418.31 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 81.67579980 % 13.33535300 % 4.98884760 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 81.64260000 % 13.35951357 % 4.99788640 % CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1637 % 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 8.64703369 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.75 POOL TRADING FACTOR: 35.05463904 ................................................................................ Run: 07/23/97 15:31:59 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S12 (POOL # 4105) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY FOR POOL# 4105 _______________________________________________________________________________ PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION _______________________________________________________________________________ A-1 760944GC6 40,873,000.00 0.00 7.500000 % 0.00 A-2 760944GB8 9,405,000.00 0.00 5.500000 % 0.00 A-3 760944GF9 27,507,000.00 0.00 7.500000 % 0.00 A-4 760944GE2 39,680,000.00 0.00 6.750000 % 0.00 A-5 760944GJ1 22,004,000.00 7,847,001.28 7.500000 % 440,022.31 A-6 760944GG7 20,505,000.00 7,312,432.33 7.000000 % 410,046.24 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 7,475,000.00 611,297.11 7.500000 % 157,585.64 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 25,213,702.89 7.500000 % 0.00 A-13 760944GH5 23,529,000.00 1,462,486.49 6.450000 % 82,009.25 A-14 760944GU6 0.00 0.00 3.550000 % 0.00 A-15 760944GV4 0.00 0.00 0.162199 % 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 7,716,471.97 7.500000 % 8,353.11 M-2 760944GX0 3,698,106.00 3,511,748.25 7.500000 % 3,801.48 M-3 760944GY8 2,218,863.00 2,120,042.77 7.500000 % 2,294.95 B-1 4,437,728.00 4,318,634.31 7.500000 % 4,674.94 B-2 1,479,242.76 1,171,106.13 7.500000 % 0.00 ------------------------------------------------------------------------------- 295,848,488.76 127,834,923.53 1,108,787.92 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 48,805.48 488,827.79 0.00 0.00 7,406,978.97 A-6 42,448.62 452,494.86 0.00 0.00 6,902,386.09 A-7 143,996.97 143,996.97 0.00 0.00 23,152,000.00 A-8 62,196.34 62,196.34 0.00 0.00 10,000,000.00 A-9 3,802.05 161,387.69 0.00 0.00 453,711.47 A-10 21,165.42 21,165.42 0.00 0.00 3,403,000.00 A-11 186,557.92 186,557.92 0.00 0.00 29,995,000.00 A-12 0.00 0.00 157,585.64 0.00 25,371,288.53 A-13 7,822.67 89,831.92 0.00 0.00 1,380,477.24 A-14 4,305.50 4,305.50 0.00 0.00 0.00 A-15 17,214.39 17,214.39 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 48,047.84 56,400.95 0.00 0.00 7,708,118.86 M-2 21,866.46 25,667.94 0.00 0.00 3,507,946.77 M-3 13,200.79 15,495.74 0.00 0.00 2,117,747.82 B-1 31,440.47 36,115.41 0.00 0.00 4,313,959.37 B-2 4,009.99 4,009.99 0.00 0.00 1,169,838.40 ------------------------------------------------------------------------------- 656,880.91 1,765,668.83 157,585.64 0.00 126,882,453.52 =============================================================================== Run: 07/23/97 15:31:59 Page: 2 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S12 (POOL # 4105) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY FOR POOL# 4105 _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-5 356.617037 19.997378 2.218028 22.215406 0.000000 336.619659 A-6 356.617036 19.997378 2.070159 22.067537 0.000000 336.619658 A-7 1000.000000 0.000000 6.219634 6.219634 0.000000 1000.000000 A-8 1000.000000 0.000000 6.219634 6.219634 0.000000 1000.000000 A-9 81.778878 21.081691 0.508635 21.590326 0.000000 60.697187 A-10 1000.000000 0.000000 6.219636 6.219636 0.000000 1000.000000 A-11 1000.000000 0.000000 6.219634 6.219634 0.000000 1000.000000 A-12 1374.043754 0.000000 0.000000 0.000000 8.587773 1382.631528 A-13 62.156764 3.485454 0.332469 3.817923 0.000000 58.671309 R-I 0.000000 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-1 948.394909 1.026641 5.905332 6.931973 0.000000 947.368268 M-2 949.607245 1.027953 5.912881 6.940834 0.000000 948.579292 M-3 955.463573 1.034291 5.949349 6.983640 0.000000 954.429282 B-1 973.163364 1.053453 7.084812 8.138265 0.000000 972.109911 B-2 791.692994 0.000000 2.710840 2.710840 0.000000 790.835982 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:32:01 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4105 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,647.80 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,539.11 SUBSERVICER ADVANCES THIS MONTH 25,034.89 MASTER SERVICER ADVANCES THIS MONTH 641.76 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 8 1,671,930.45 (B) TWO MONTHLY PAYMENTS: 2 340,966.55 (C) THREE OR MORE MONTHLY PAYMENTS: 1 197,897.30 FORECLOSURES NUMBER OF LOANS 4 AGGREGATE PRINCIPAL BALANCE 1,167,296.21 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 126,882,453.52 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 486 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 1 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 88,578.02 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 814,088.22 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 85.26380510 % 10.44179700 % 4.29439800 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 85.16925650 % 10.50879226 % 4.32195120 % CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1628 % 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 8.22801614 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.28 POOL TRADING FACTOR: 42.88764633 ................................................................................ Run: 07/23/97 15:32:03 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 1,150,560.18 6.500000 % 422,383.45 A-6 760944FK9 0.00 0.00 2.000000 % 0.00 A-7 760944FN3 6,666,667.00 920,448.25 6.250000 % 337,906.79 A-8 760944FU7 32,500,001.00 32,500,001.00 7.500000 % 0.00 A-9 760944FR4 12,000,000.00 12,000,000.00 6.516390 % 0.00 A-10 760944FY9 40,000,000.00 4,800,000.00 10.000000 % 0.00 A-11 760944FE3 10,389,750.00 0.00 0.000000 % 0.00 A-12 760944FF0 5,594,480.00 0.00 0.000000 % 0.00 A-13 760944FG8 5,368,770.00 0.00 0.000000 % 0.00 A-14 760944FQ6 200,000.00 200,000.00 6.516390 % 0.00 A-15 760944FH6 0.00 0.00 0.278558 % 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 % 10,060.76 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-2 917,329.35 582,597.71 7.500000 % 0.00 ------------------------------------------------------------------------------- 183,302,633.35 58,186,298.21 770,351.00 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 6,199.78 428,583.23 0.00 0.00 728,176.73 A-6 1,907.62 1,907.62 0.00 0.00 0.00 A-7 4,769.06 342,675.85 0.00 0.00 582,541.46 A-8 202,068.31 202,068.31 0.00 0.00 32,500,001.00 A-9 64,824.90 64,824.90 0.00 0.00 12,000,000.00 A-10 39,791.91 39,791.91 0.00 0.00 4,800,000.00 A-11 0.00 0.00 0.00 0.00 0.00 A-12 0.00 0.00 0.00 0.00 0.00 A-13 0.00 0.00 0.00 0.00 0.00 A-14 1,080.42 1,080.42 0.00 0.00 200,000.00 A-15 13,436.61 13,436.61 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 23,390.12 33,450.88 0.00 0.00 1,869,387.36 M-2 43,091.51 43,091.51 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 0.00 557,246.57 ------------------------------------------------------------------------------- 400,560.24 1,170,911.24 0.00 0.00 57,390,596.07 =============================================================================== Run: 07/23/97 15:32:03 Page: 2 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 63.045333 23.144644 0.339719 23.484363 0.000000 39.900690 A-7 138.067231 50.686016 0.715359 51.401375 0.000000 87.381215 A-8 1000.000000 0.000000 6.217486 6.217486 0.000000 1000.000000 A-9 1000.000000 0.000000 5.402075 5.402075 0.000000 1000.000000 A-10 120.000000 0.000000 0.994798 0.994798 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 5.402100 5.402100 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 4.390887 10.208311 14.599198 0.000000 815.869614 M-2 823.897922 0.000000 9.403360 9.403360 0.000000 823.897922 B-1 824.161975 0.000000 0.000000 0.000000 0.000000 824.161975 B-2 635.102006 0.000000 0.000000 0.000000 0.000000 607.466195 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:32:06 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4106 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,596.70 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,432.46 SUBSERVICER ADVANCES THIS MONTH 7,957.82 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 3 680,509.57 (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 57,390,596.07 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 268 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 484,228.67 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 88.63084780 % 9.71880700 % 1.65034540 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 88.53492150 % 9.83602459 % 1.62905390 % CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2802 % 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 8.22886744 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.15 POOL TRADING FACTOR: 31.30920436 ................................................................................ Run: 07/23/97 15:32:10 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-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 20,639,061.94 7.500000 % 619,453.42 A-7 760944HD3 36,855,000.00 23,312,879.33 7.000000 % 699,704.41 A-8 760944HW1 29,999,000.00 4,662,221.54 10.000190 % 139,930.25 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 18,697,062.66 7.500000 % 561,187.72 A-16 760944HM3 0.00 0.00 0.295291 % 0.00 R 760944HV3 1,000.00 0.00 7.500000 % 0.00 M-1 760944HS0 13,271,500.00 12,523,063.79 7.500000 % 27,009.33 M-2 760944HT8 6,032,300.00 5,708,633.89 7.500000 % 12,312.19 M-3 760944HU5 3,619,400.00 3,451,143.89 7.500000 % 7,443.31 B-1 4,825,900.00 4,651,804.26 7.500000 % 199.89 B-2 2,413,000.00 2,358,480.75 7.500000 % 0.00 B-3 2,412,994.79 1,776,373.37 7.500000 % 0.00 ------------------------------------------------------------------------------- 482,582,094.79 202,897,725.42 2,067,240.52 =============================================================================== _______________________________________________________________________________ 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-6 128,345.66 747,799.08 0.00 0.00 20,019,608.52 A-7 135,308.14 835,012.55 0.00 0.00 22,613,174.92 A-8 38,657.26 178,587.51 0.00 0.00 4,522,291.29 A-9 593,041.11 593,041.11 0.00 0.00 95,366,000.00 A-10 52,024.64 52,024.64 0.00 0.00 8,366,000.00 A-11 8,612.73 8,612.73 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-15 116,269.18 677,456.90 0.00 0.00 18,135,874.94 A-16 49,677.23 49,677.23 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 M-1 77,875.68 104,885.01 0.00 0.00 12,496,054.46 M-2 35,499.60 47,811.79 0.00 0.00 5,696,321.70 M-3 21,461.22 28,904.53 0.00 0.00 3,443,700.58 B-1 48,111.45 48,311.34 0.00 0.00 4,651,604.37 B-2 0.00 0.00 0.00 0.00 2,358,480.75 B-3 0.00 0.00 0.00 0.00 1,757,622.48 ------------------------------------------------------------------------------- 1,304,883.90 3,372,124.42 0.00 0.00 200,811,734.01 =============================================================================== Run: 07/23/97 15:32:10 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-6 632.556759 18.985332 3.933605 22.918937 0.000000 613.571427 A-7 632.556758 18.985332 3.671365 22.656697 0.000000 613.571426 A-8 155.412565 4.664497 1.288618 5.953115 0.000000 150.748068 A-9 1000.000000 0.000000 6.218580 6.218580 0.000000 1000.000000 A-10 1000.000000 0.000000 6.218580 6.218580 0.000000 1000.000000 A-11 1000.000000 0.000000 6.218578 6.218578 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-15 632.533667 18.985342 3.933461 22.918803 0.000000 613.548325 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M-1 943.605756 2.035138 5.867888 7.903026 0.000000 941.570618 M-2 946.344494 2.041044 5.884920 7.925964 0.000000 944.303450 M-3 953.512707 2.056504 5.929497 7.986001 0.000000 951.456203 B-1 963.924710 0.041420 9.969425 10.010845 0.000000 963.883290 B-2 977.406030 0.000000 0.000000 0.000000 0.000000 977.406030 B-3 736.169584 0.000000 0.000000 0.000000 0.000000 728.398788 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:32:13 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4107 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,985.01 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,152.32 SUBSERVICER ADVANCES THIS MONTH 43,372.88 MASTER SERVICER ADVANCES THIS MONTH 8,585.47 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 9 2,723,289.58 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 1 244,487.82 FORECLOSURES NUMBER OF LOANS 9 AGGREGATE PRINCIPAL BALANCE 2,814,241.40 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 200,811,734.01 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 727 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 1,105,157.79 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,648,388.33 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 84.98282820 % 10.68658700 % 4.33058500 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 84.85955790 % 10.77430900 % 4.36613310 % CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2950 % 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 8.26713946 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.56 POOL TRADING FACTOR: 41.61193218 ................................................................................ Run: 07/23/97 15:32:14 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,301,333.98 5.600000 % 573,233.04 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 10,845,628.22 6.500000 % 434,377.38 A-11 760944JE9 0.00 0.00 2.000000 % 0.00 A-12 760944JN9 2,200,013.00 578,188.52 7.500000 % 12,724.40 A-13 760944JP4 9,999,984.00 2,628,093.58 9.500000 % 57,837.39 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 6.622000 % 0.00 A-17 760944JT6 11,027,260.00 2,328,663.67 8.058400 % 0.00 A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00 A-19 760944JV1 0.00 0.00 0.311036 % 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 4,736,315.53 7.000000 % 25,846.87 M-2 760944JK5 5,050,288.00 4,232,731.77 7.000000 % 23,098.73 B-1 1,442,939.00 1,252,424.22 7.000000 % 6,834.69 B-2 721,471.33 268,856.81 7.000000 % 1,467.21 ------------------------------------------------------------------------------- 288,587,914.33 119,842,268.62 1,135,419.71 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 29,354.13 602,587.17 0.00 0.00 5,728,100.94 A-4 51,402.25 51,402.25 0.00 0.00 10,298,695.00 A-5 222,937.67 222,937.67 0.00 0.00 40,000,000.00 A-6 67,374.71 67,374.71 0.00 0.00 11,700,000.00 A-7 7,403.19 7,403.19 0.00 0.00 0.00 A-8 103,371.87 103,371.87 0.00 0.00 18,141,079.00 A-9 2,321.85 2,321.85 0.00 0.00 10,000.00 A-10 58,643.07 493,020.45 0.00 0.00 10,411,250.84 A-11 18,044.03 18,044.03 0.00 0.00 0.00 A-12 3,607.28 16,331.68 0.00 0.00 565,464.12 A-13 20,768.88 78,606.27 0.00 0.00 2,570,256.19 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 35,917.22 35,917.22 0.00 0.00 6,520,258.32 A-17 15,610.05 15,610.05 0.00 0.00 2,328,663.67 A-18 0.00 0.00 0.00 0.00 0.00 A-19 31,007.64 31,007.64 0.00 0.00 0.00 R-I 0.03 0.03 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 M-1 27,579.56 53,426.43 0.00 0.00 4,710,468.66 M-2 24,647.20 47,745.93 0.00 0.00 4,209,633.04 B-1 7,292.87 14,127.56 0.00 0.00 1,245,589.53 B-2 1,565.53 3,032.74 0.00 0.00 267,389.60 ------------------------------------------------------------------------------- 728,849.03 1,864,268.74 0.00 0.00 118,706,848.91 =============================================================================== Run: 07/23/97 15:32:14 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-3 265.664062 24.167489 1.237569 25.405058 0.000000 241.496574 A-4 1000.000000 0.000000 4.991142 4.991142 0.000000 1000.000000 A-5 1000.000000 0.000000 5.573442 5.573442 0.000000 1000.000000 A-6 1000.000000 0.000000 5.758522 5.758522 0.000000 1000.000000 A-8 1000.000000 0.000000 5.698221 5.698221 0.000000 1000.000000 A-9 1000.000000 0.000000 232.185000 232.185000 0.000000 1000.000000 A-10 341.201257 13.665424 1.844899 15.510323 0.000000 327.535833 A-12 262.811411 5.783784 1.639663 7.423447 0.000000 257.027627 A-13 262.809778 5.783748 2.076891 7.860639 0.000000 257.026030 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 0.914718 0.914718 0.000000 166.053934 A-17 211.173371 0.000000 1.415587 1.415587 0.000000 211.173371 A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 R-I 0.000000 0.000000 0.300000 0.300000 0.000000 0.000000 R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M-1 820.565212 4.477962 4.778150 9.256112 0.000000 816.087249 M-2 838.116909 4.573745 4.880355 9.454100 0.000000 833.543164 B-1 867.967544 4.736645 5.054178 9.790823 0.000000 863.230899 B-2 372.650719 2.033594 2.169941 4.203535 0.000000 370.617083 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:32:17 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4108 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,757.58 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,666.40 SUBSERVICER ADVANCES THIS MONTH 24,078.04 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 8 1,293,794.76 (B) TWO MONTHLY PAYMENTS: 2 656,481.70 (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 118,706,848.91 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 530 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 481,420.25 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 91.24655400 % 7.48404300 % 1.26940270 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 91.21105400 % 7.51439515 % 1.27455080 % CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3118 % 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 7.76548878 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.59 POOL TRADING FACTOR: 41.13368683 ................................................................................ Run: 07/31/97 12:07:13 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ2 (POOL # 8018) STATEMENT TO CERTIFICATEHOLDERS DISTRIBUTION SUMMARY FOR POOL# 8018 _______________________________________________________________________________ PRINCIPAL CURRENT ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION _______________________________________________________________________________ A-1 760944MC9 31,903,000.00 28,047,923.62 7.470000 % 159,631.71 A-2 760944MD7 24,068,520.58 24,068,520.58 7.470000 % 0.00 S-1 760944MB1 0.00 0.00 1.500000 % 0.00 S-2 760944MA3 0.00 0.00 1.000000 % 0.00 S-3 760944LZ9 0.00 0.00 0.500000 % 0.00 R 760944ME5 100.00 0.00 7.470000 % 0.00 ------------------------------------------------------------------------------- 55,971,620.58 52,116,444.20 159,631.71 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 173,848.47 333,480.18 0.00 0.00 27,888,291.91 A-2 149,183.06 149,183.06 0.00 0.00 24,068,520.58 S-1 3,796.79 3,796.79 0.00 0.00 0.00 S-2 6,350.12 6,350.12 0.00 0.00 0.00 S-3 3,378.49 3,378.49 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 ------------------------------------------------------------------------------- 336,556.93 496,188.64 0.00 0.00 51,956,812.49 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 879.162575 5.003658 5.449283 10.452941 0.000000 874.158916 A-2 1000.000000 0.000000 6.198265 6.198265 0.000000 1000.000000 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 _______________________________________________________________________________ DETERMINATION DATE 25-July-97 DISTRIBUTION DATE 30-July-97 Run: 07/31/97 12:07:14 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) MORTGAGE PASS-THROUGH CERTIFICATES 1993-MZ2 STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 8018 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,302.91 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 51,956,812.49 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 0 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 3,597,253.54 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR SUBORDINATE PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 % CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 % PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 % BANKRUPTCY AMOUNT AVAILABLE 0.00 FRAUD AMOUNT AVAILABLE 0.00 SPECIAL HAZARD AMOUNT AVAILABLE 0.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00 POOL TRADING FACTOR: 92.82706477 ................................................................................ Run: 07/23/97 15:32:18 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-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 13,861,976.09 7.000000 % 1,004,616.20 A-2 760944KV9 20,040,000.00 10,100,309.06 7.000000 % 275,054.21 A-3 760944KS6 30,024,000.00 15,132,319.36 6.000000 % 412,087.20 A-4 760944LF3 10,008,000.00 5,044,106.43 10.000000 % 137,362.40 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 0.239109 % 0.00 R 760944LE6 333,970.00 0.00 7.000000 % 0.00 M-1 760944LB2 5,917,999.88 5,669,470.15 7.000000 % 6,585.94 M-2 760944LC0 2,689,999.61 2,579,933.27 7.000000 % 2,996.98 M-3 760944LD8 1,613,999.76 1,547,959.97 7.000000 % 1,798.19 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 1,075,999.84 878,185.64 7.000000 % 0.00 ------------------------------------------------------------------------------- 215,199,968.62 148,028,108.15 1,840,501.12 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 80,407.02 1,085,023.22 0.00 0.00 12,857,359.89 A-2 58,587.30 333,641.51 0.00 0.00 9,825,254.85 A-3 75,236.32 487,323.52 0.00 0.00 14,720,232.16 A-4 41,797.95 179,160.35 0.00 0.00 4,906,744.03 A-5 129,531.98 129,531.98 0.00 0.00 22,331,000.00 A-6 106,010.76 106,010.76 0.00 0.00 18,276,000.00 A-7 196,609.47 196,609.47 0.00 0.00 33,895,000.00 A-8 81,439.65 81,439.65 0.00 0.00 14,040,000.00 A-9 9,048.85 9,048.85 0.00 0.00 1,560,000.00 A-10 29,329.86 29,329.86 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 M-1 32,886.02 39,471.96 0.00 0.00 5,662,884.21 M-2 14,965.02 17,962.00 0.00 0.00 2,576,936.29 M-3 8,979.02 10,777.21 0.00 0.00 1,546,161.78 B-1 27,779.37 27,779.37 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 0.00 873,550.61 ------------------------------------------------------------------------------- 892,608.59 2,733,109.71 0.00 0.00 146,182,972.00 =============================================================================== Run: 07/23/97 15:32:18 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-1 276.322132 20.025838 1.602819 21.628657 0.000000 256.296294 A-2 504.007438 13.725260 2.923518 16.648778 0.000000 490.282178 A-3 504.007439 13.725260 2.505873 16.231133 0.000000 490.282180 A-4 504.007437 13.725260 4.176454 17.901714 0.000000 490.282177 A-5 1000.000000 0.000000 5.800545 5.800545 0.000000 1000.000000 A-6 1000.000000 0.000000 5.800545 5.800545 0.000000 1000.000000 A-7 1000.000000 0.000000 5.800545 5.800545 0.000000 1000.000000 A-8 1000.000000 0.000000 5.800545 5.800545 0.000000 1000.000000 A-9 1000.000000 0.000000 5.800545 5.800545 0.000000 1000.000000 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M-1 958.004438 1.112866 5.556948 6.669814 0.000000 956.891572 M-2 959.083139 1.114119 5.563205 6.677324 0.000000 957.969020 M-3 959.083148 1.114120 5.563210 6.677330 0.000000 957.969027 B-1 963.316956 0.000000 12.908631 12.908631 0.000000 963.316956 B-2 965.418722 0.000000 0.000000 0.000000 0.000000 965.418722 B-3 816.157779 0.000000 0.000000 0.000000 0.000000 811.850130 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:32:20 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4109 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,143.65 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,420.19 SUBSERVICER ADVANCES THIS MONTH 18,931.11 MASTER SERVICER ADVANCES THIS MONTH 3,401.45 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 7 1,365,315.13 (B) TWO MONTHLY PAYMENTS: 2 901,845.26 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 2 AGGREGATE PRINCIPAL BALANCE 427,542.86 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 146,182,972.00 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 525 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 494,544.89 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,673,179.31 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 90.68596000 % 6.61858300 % 2.69545690 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 90.57935350 % 6.69433802 % 2.72630850 % CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2380 % 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 7.63529563 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.32 POOL TRADING FACTOR: 67.92890024 ................................................................................ Run: 07/23/97 15:32:21 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,271,420.21 5.650000 % 1,334,247.18 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 15,001,325.30 6.350000 % 720,442.07 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 6,634,032.96 7.000000 % 104,254.71 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 0.138218 % 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 3,368,489.21 7.000000 % 18,282.74 M-2 760944KM9 2,343,800.00 1,943,831.85 7.000000 % 10,550.30 M-3 760944MF2 1,171,900.00 978,171.75 7.000000 % 5,309.10 B-1 1,406,270.00 1,202,066.63 7.000000 % 6,524.31 B-2 351,564.90 135,561.53 7.000000 % 735.78 ------------------------------------------------------------------------------- 234,376,334.90 101,528,899.44 2,200,346.19 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 29,342.49 1,363,589.67 0.00 0.00 4,937,173.03 A-4 37,294.46 37,294.46 0.00 0.00 7,444,000.00 A-5 150,011.90 150,011.90 0.00 0.00 28,305,000.00 A-6 71,245.96 71,245.96 0.00 0.00 12,746,000.00 A-7 78,883.45 799,325.52 0.00 0.00 14,280,883.23 A-8 39,131.16 39,131.16 0.00 0.00 0.00 A-9 85,391.14 85,391.14 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 38,455.48 142,710.19 0.00 0.00 6,529,778.25 A-14 14,555.34 14,555.34 0.00 0.00 2,768,000.00 A-15 0.00 0.00 0.00 0.00 0.00 A-16 11,620.85 11,620.85 0.00 0.00 0.00 R-I 2.97 2.97 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 M-1 19,526.11 37,808.85 0.00 0.00 3,350,206.47 M-2 11,267.81 21,818.11 0.00 0.00 1,933,281.55 M-3 5,670.16 10,979.26 0.00 0.00 972,862.65 B-1 6,968.02 13,492.33 0.00 0.00 1,195,542.32 B-2 785.84 1,521.62 0.00 0.00 134,825.75 ------------------------------------------------------------------------------- 600,153.14 2,800,499.33 0.00 0.00 99,328,553.25 =============================================================================== Run: 07/23/97 15:32:21 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-3 294.668055 62.690748 1.378682 64.069430 0.000000 231.977307 A-4 1000.000000 0.000000 5.010003 5.010003 0.000000 1000.000000 A-5 1000.000000 0.000000 5.299837 5.299837 0.000000 1000.000000 A-6 1000.000000 0.000000 5.589672 5.589672 0.000000 1000.000000 A-7 320.035100 15.369759 1.682883 17.052642 0.000000 304.665342 A-9 1000.000000 0.000000 5.796697 5.796697 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-13 192.961983 3.032423 1.118542 4.150965 0.000000 189.929559 A-14 461.333333 0.000000 2.425890 2.425890 0.000000 461.333333 A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 R-I 0.000000 0.000000 29.730000 29.730000 0.000000 0.000000 R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M-1 821.262242 4.457465 4.760608 9.218073 0.000000 816.804776 M-2 829.350563 4.501365 4.807496 9.308861 0.000000 824.849198 M-3 834.688753 4.530335 4.838433 9.368768 0.000000 830.158418 B-1 854.790780 4.639443 4.954966 9.594409 0.000000 850.151337 B-2 385.594609 2.092843 2.235178 4.328021 0.000000 383.501738 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:32:23 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4110 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,926.86 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,709.29 SUBSERVICER ADVANCES THIS MONTH 4,972.95 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 1 104,147.39 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 1 AGGREGATE PRINCIPAL BALANCE 369,439.56 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 99,328,553.25 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 433 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,649,290.22 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 92.48674910 % 6.19576600 % 1.31748510 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 92.36199610 % 6.29864270 % 1.33936120 % CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1398 % 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 7.60919516 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.55 POOL TRADING FACTOR: 42.37994134 ................................................................................ Run: 07/23/97 15:32:24 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,798,299.08 7.500000 % 444,011.67 A-3 760944LY2 81,356,000.00 14,326,980.63 6.250000 % 828,819.85 A-4 760944LN6 40,678,000.00 7,163,490.31 10.000000 % 414,409.93 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 0.130294 % 0.00 R 760944LX4 1,000.00 0.00 7.500000 % 0.00 M-1 760944LU0 13,767,600.00 13,030,008.44 7.500000 % 26,661.51 M-2 760944LV8 6,257,900.00 5,959,734.06 7.500000 % 12,194.58 M-3 760944LW6 3,754,700.00 3,590,051.04 7.500000 % 7,345.83 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 2,100,965.83 7.500000 % 0.00 ------------------------------------------------------------------------------- 500,624,336.49 246,268,908.23 1,733,443.37 =============================================================================== _______________________________________________________________________________ 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 29,885.34 473,897.01 0.00 0.00 4,354,287.41 A-3 74,360.83 903,180.68 0.00 0.00 13,498,160.78 A-4 59,488.66 473,898.59 0.00 0.00 6,749,080.38 A-5 414,756.18 414,756.18 0.00 0.00 66,592,000.00 A-6 327,404.01 327,404.01 0.00 0.00 52,567,000.00 A-7 332,841.34 332,841.34 0.00 0.00 53,440,000.00 A-8 89,849.72 89,849.72 0.00 0.00 14,426,000.00 A-9 26,646.78 26,646.78 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 M-1 81,155.04 107,816.55 0.00 0.00 13,003,346.93 M-2 74,237.28 86,431.86 0.00 0.00 5,947,539.48 M-3 44,719.38 52,065.21 0.00 0.00 3,582,705.21 B-1 14,344.50 14,344.50 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 2,079,736.20 ------------------------------------------------------------------------------- 1,569,689.06 3,303,132.43 0.00 0.00 244,514,235.23 =============================================================================== Run: 07/23/97 15:32:24 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 67.406989 6.237521 0.419832 6.657353 0.000000 61.169468 A-3 176.102323 10.187569 0.914018 11.101587 0.000000 165.914755 A-4 176.102323 10.187569 1.462428 11.649997 0.000000 165.914754 A-5 1000.000000 0.000000 6.228318 6.228318 0.000000 1000.000000 A-6 1000.000000 0.000000 6.228318 6.228318 0.000000 1000.000000 A-7 1000.000000 0.000000 6.228318 6.228318 0.000000 1000.000000 A-8 1000.000000 0.000000 6.228318 6.228318 0.000000 1000.000000 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M-1 946.425553 1.936540 5.894640 7.831180 0.000000 944.489013 M-2 952.353675 1.948670 11.862970 13.811640 0.000000 950.405005 M-3 956.148571 1.956436 11.910240 13.866676 0.000000 954.192135 B-1 969.833141 0.000000 2.491576 2.491576 0.000000 969.833141 B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130 B-3 763.034062 0.000000 0.000000 0.000000 0.000000 755.323832 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:32:27 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4111 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 64,071.50 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,589.33 SUBSERVICER ADVANCES THIS MONTH 30,304.41 MASTER SERVICER ADVANCES THIS MONTH 3,591.74 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 9 1,635,855.93 (B) TWO MONTHLY PAYMENTS: 1 469,875.01 (C) THREE OR MORE MONTHLY PAYMENTS: 2 624,476.66 FORECLOSURES NUMBER OF LOANS 4 AGGREGATE PRINCIPAL BALANCE 1,363,927.37 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 244,514,235.23 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 873 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 489,399.89 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,250,766.82 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 86.61823030 % 9.16875500 % 4.21301440 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 86.54977830 % 9.21565634 % 4.23456530 % CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1306 % 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 8.07013374 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.56 POOL TRADING FACTOR: 48.84185954 ................................................................................ Run: 07/23/97 15:29:50 REPT1B.FRG Page: 1 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-19 (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 25,898,663.16 6.928658 % 758,929.02 A-2 760944LJ5 5,265,582.31 1,653,028.49 6.928658 % 48,440.00 S-1 760944LK2 0.00 0.00 0.090000 % 0.00 S-2 760944LG1 0.00 0.00 0.133812 % 0.00 ------------------------------------------------------------------------------- 87,763,582.31 27,551,691.65 807,369.02 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 145,815.08 904,744.10 0.00 0.00 25,139,734.14 A-2 9,306.91 57,746.91 0.00 0.00 1,604,588.49 S-1 2,014.96 2,014.96 0.00 0.00 0.00 S-2 2,995.86 2,995.86 0.00 0.00 0.00 ------------------------------------------------------------------------------- 160,132.81 967,501.83 0.00 0.00 26,744,322.63 =============================================================================== _______________________________________________________________________________ AMOUNTS PER $1,000 UNIT _______________________________________________________________________________ BEGINNING ENDING BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR _______________________________________________________________________________ A-1 313.930800 9.199363 1.767498 10.966861 0.000000 304.731438 A-2 313.930804 9.199362 1.767499 10.966861 0.000000 304.731442 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:29:50 rept2.frg Page: 2 of 2 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL # 3184) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 3184 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,414.10 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,883.31 SUBSERVICER ADVANCES THIS MONTH 4,531.39 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 621,350.62 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 0 AGGREGATE PRINCIPAL BALANCE 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 26,744,322.60 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 778,847.22 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 7,667,152.52 BANKRUPTCY AMOUNT AVAILABLE 149,087.00 FRAUD AMOUNT AVAILABLE 1,755,272.00 SPECIAL HAZARD AMOUNT AVAILABLE 2,146,180.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.91354728 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.66 POOL TRADING FACTOR: 30.47314375 ................................................................................ Run: 07/23/97 15:32:30 REPT1B.FRG Page: 1 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 5.249810 % 0.00 A-5 760944NJ3 21,873,000.00 21,265,071.23 5.750030 % 572,148.48 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 25,808,406.60 6.450000 % 476,777.32 A-10 760944NK0 0.00 0.00 2.050000 % 0.00 A-11 760944NL8 37,000,000.00 12,499,498.87 7.250000 % 0.00 A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00 A-13 760944NN4 34,545,000.00 9,020,493.03 6.022000 % 0.00 A-14 760944NP9 13,505,000.00 3,526,465.71 8.896293 % 0.00 A-15 760944NQ7 0.00 0.00 0.093668 % 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 3,238,473.77 7.000000 % 17,620.56 M-2 760944NW4 1,958,800.00 1,619,236.89 7.000000 % 8,810.28 M-3 760944NX2 1,305,860.00 1,085,057.39 7.000000 % 5,903.80 B-1 1,567,032.00 1,302,684.75 7.000000 % 7,087.92 B-2 783,516.00 657,909.62 7.000000 % 3,579.69 B-3 914,107.69 667,473.64 7.000000 % 3,631.73 ------------------------------------------------------------------------------- 261,172,115.69 137,507,771.50 1,095,559.78 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 A-5 101,659.40 673,807.88 0.00 0.00 20,692,922.75 A-6 62,702.20 62,702.20 0.00 0.00 12,561,000.00 A-7 138,242.59 138,242.59 0.00 0.00 23,816,000.00 A-8 104,715.16 104,715.16 0.00 0.00 18,040,000.00 A-9 138,398.55 615,175.87 0.00 0.00 25,331,629.28 A-10 43,987.13 43,987.13 0.00 0.00 0.00 A-11 75,342.71 75,342.71 0.00 0.00 12,499,498.87 A-12 14,091.83 14,091.83 0.00 0.00 2,400,000.00 A-13 45,162.88 45,162.88 0.00 0.00 9,020,493.03 A-14 26,083.11 26,083.11 0.00 0.00 3,526,465.71 A-15 10,708.55 10,708.55 0.00 0.00 0.00 R-I 2.63 2.63 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 M-1 18,847.30 36,467.86 0.00 0.00 3,220,853.21 M-2 9,423.65 18,233.93 0.00 0.00 1,610,426.61 M-3 6,314.82 12,218.62 0.00 0.00 1,079,153.59 B-1 7,581.37 14,669.29 0.00 0.00 1,295,596.83 B-2 3,828.91 7,408.60 0.00 0.00 654,329.93 B-3 3,884.58 7,516.31 0.00 0.00 663,841.91 ------------------------------------------------------------------------------- 810,977.37 1,906,537.15 0.00 0.00 136,412,211.72 =============================================================================== Run: 07/23/97 15:32:30 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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 A-5 972.206429 26.157751 4.647712 30.805463 0.000000 946.048679 A-6 1000.000000 0.000000 4.991816 4.991816 0.000000 1000.000000 A-7 1000.000000 0.000000 5.804610 5.804610 0.000000 1000.000000 A-8 1000.000000 0.000000 5.804610 5.804610 0.000000 1000.000000 A-9 725.423914 13.401279 3.890113 17.291392 0.000000 712.022635 A-11 337.824294 0.000000 2.036289 2.036289 0.000000 337.824294 A-12 1000.000000 0.000000 5.871596 5.871596 0.000000 1000.000000 A-13 261.122971 0.000000 1.307364 1.307364 0.000000 261.122971 A-14 261.122970 0.000000 1.931367 1.931367 0.000000 261.122970 R-I 0.000000 0.000000 26.300000 26.300000 0.000000 0.000000 R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M-1 826.647379 4.497795 4.810930 9.308725 0.000000 822.149584 M-2 826.647381 4.497795 4.810930 9.308725 0.000000 822.149587 M-3 830.914026 4.521005 4.835756 9.356761 0.000000 826.393021 B-1 831.307051 4.523150 4.838044 9.361194 0.000000 826.783901 B-2 839.688813 4.568752 4.886831 9.455583 0.000000 835.120061 B-3 730.191472 3.972978 4.249576 8.222554 0.000000 726.218494 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:32:33 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4112 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,426.04 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,762.59 SUBSERVICER ADVANCES THIS MONTH 9,071.35 MASTER SERVICER ADVANCES THIS MONTH 2,422.77 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 2 360,579.11 (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 136,412,211.72 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 557 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 224,659.93 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 347,379.03 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 93.76701700 % 4.32176900 % 1.91121420 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 93.75114440 % 4.33277442 % 1.91608110 % CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0938 % BANKRUPTCY AMOUNT AVAILABLE 100,000.00 FRAUD AMOUNT AVAILABLE 689,682.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,652,051.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54677216 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.43 POOL TRADING FACTOR: 52.23077179 ................................................................................ Run: 07/23/97 15:32:35 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-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 6,574,625.66 6.500000 % 1,668,742.21 A-4 760944QX9 38,099,400.00 2,629,847.53 10.000000 % 667,496.18 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 0.079006 % 0.00 R 760944QL5 1,000.00 0.00 7.500000 % 0.00 M-1 760944QH4 7,403,017.00 7,062,670.83 7.500000 % 17,696.48 M-2 760944QJ0 3,365,008.00 3,225,529.27 7.500000 % 4,016.53 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 1,233,182.74 7.500000 % 0.00 ------------------------------------------------------------------------------- 269,200,605.82 144,110,916.10 2,357,951.40 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 A-3 35,383.38 1,704,125.59 0.00 0.00 4,905,883.45 A-4 21,774.37 689,270.55 0.00 0.00 1,962,351.35 A-5 382,870.13 382,870.13 0.00 0.00 61,656,000.00 A-6 56,012.21 56,012.21 0.00 0.00 9,020,000.00 A-7 230,693.29 230,693.29 0.00 0.00 37,150,000.00 A-8 57,015.46 57,015.46 0.00 0.00 9,181,560.00 A-9 9,426.92 9,426.92 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 M-1 43,857.62 61,554.10 0.00 0.00 7,044,974.35 M-2 40,181.08 44,197.61 0.00 0.00 3,221,512.74 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 1,210,047.68 ------------------------------------------------------------------------------- 877,214.46 3,235,165.86 0.00 0.00 141,729,829.64 =============================================================================== Run: 07/23/97 15:32:35 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-3 164.198980 41.676254 0.883688 42.559942 0.000000 122.522726 A-4 69.025957 17.519861 0.571515 18.091376 0.000000 51.506096 A-5 1000.000000 0.000000 6.209779 6.209779 0.000000 1000.000000 A-6 1000.000000 0.000000 6.209779 6.209779 0.000000 1000.000000 A-7 1000.000000 0.000000 6.209779 6.209779 0.000000 1000.000000 A-8 1000.000000 0.000000 6.209779 6.209779 0.000000 1000.000000 R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 M-1 954.026018 2.390442 5.924290 8.314732 0.000000 951.635576 M-2 958.550253 1.193617 11.940857 13.134474 0.000000 957.356636 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-3 832.891772 0.000000 0.000000 0.000000 0.000000 817.266350 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:32:36 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4113 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,416.32 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,221.40 SUBSERVICER ADVANCES THIS MONTH 30,878.37 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 7 2,742,400.72 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 3 AGGREGATE PRINCIPAL BALANCE 1,404,196.89 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 141,729,829.64 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 502 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,019,997.09 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 87.57978690 % 8.93756800 % 3.48264550 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 87.40276840 % 9.07240041 % 3.52483120 % CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0790 % BANKRUPTCY AMOUNT AVAILABLE 140,181.00 FRAUD AMOUNT AVAILABLE 1,440,380.00 SPECIAL HAZARD AMOUNT AVAILABLE 2,507,700.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.02671663 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.11 POOL TRADING FACTOR: 52.64840664 ................................................................................ Run: 07/23/97 15:32:37 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-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 3,619,611.96 7.000000 % 921,478.02 A-2 760944PP7 20,000,000.00 12,695,657.93 7.000000 % 258,484.98 A-3 760944PQ5 20,000,000.00 13,447,832.41 7.000000 % 231,867.14 A-4 760944PR3 44,814,000.00 31,977,766.68 7.000000 % 454,246.73 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 11,931,150.89 7.000000 % 108,599.98 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 6.222000 % 0.00 A-13 760944PM4 9,750,000.00 1,837,004.63 8.815328 % 0.00 A-14 760944PN2 0.00 0.00 0.210367 % 0.00 R 760944QA9 100.00 0.00 7.000000 % 0.00 M-1 760944PX0 8,667,030.00 8,265,336.96 7.000000 % 9,516.46 M-2 760944PY8 4,333,550.00 4,146,248.35 7.000000 % 4,773.86 M-3 760944PZ5 2,600,140.00 2,487,758.57 7.000000 % 2,864.33 B-1 2,773,475.00 2,659,138.65 7.000000 % 3,061.65 B-2 1,560,100.00 1,498,981.07 7.000000 % 1,725.88 B-3 1,733,428.45 1,606,020.62 7.000000 % 1,849.12 ------------------------------------------------------------------------------- 346,680,823.45 263,498,852.87 1,998,468.15 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 21,057.45 942,535.47 0.00 0.00 2,698,133.94 A-2 73,858.25 332,343.23 0.00 0.00 12,437,172.95 A-3 78,234.10 310,101.24 0.00 0.00 13,215,965.27 A-4 186,033.84 640,280.57 0.00 0.00 31,523,519.95 A-5 152,711.99 152,711.99 0.00 0.00 26,250,000.00 A-6 174,138.21 174,138.21 0.00 0.00 29,933,000.00 A-7 69,410.66 178,010.64 0.00 0.00 11,822,550.91 A-8 218,159.98 218,159.98 0.00 0.00 37,500,000.00 A-9 250,488.38 250,488.38 0.00 0.00 43,057,000.00 A-10 15,707.52 15,707.52 0.00 0.00 2,700,000.00 A-11 137,295.35 137,295.35 0.00 0.00 23,600,000.00 A-12 22,164.75 22,164.75 0.00 0.00 4,286,344.15 A-13 13,458.43 13,458.43 0.00 0.00 1,837,004.63 A-14 46,068.39 46,068.39 0.00 0.00 0.00 R 0.01 0.01 0.00 0.00 0.00 M-1 48,084.42 57,600.88 0.00 0.00 8,255,820.50 M-2 24,121.21 28,895.07 0.00 0.00 4,141,474.49 M-3 14,472.78 17,337.11 0.00 0.00 2,484,894.24 B-1 15,469.80 18,531.45 0.00 0.00 2,656,077.00 B-2 8,720.48 10,446.36 0.00 0.00 1,497,255.19 B-3 9,343.19 11,192.31 0.00 0.00 1,604,171.50 ------------------------------------------------------------------------------- 1,578,999.19 3,577,467.34 0.00 0.00 261,500,384.72 =============================================================================== Run: 07/23/97 15:32:37 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-1 122.040931 31.069086 0.709985 31.779071 0.000000 90.971845 A-2 634.782897 12.924249 3.692913 16.617162 0.000000 621.858648 A-3 672.391621 11.593357 3.911705 15.505062 0.000000 660.798264 A-4 713.566445 10.136268 4.151244 14.287512 0.000000 703.430177 A-5 1000.000000 0.000000 5.817600 5.817600 0.000000 1000.000000 A-6 1000.000000 0.000000 5.817600 5.817600 0.000000 1000.000000 A-7 795.410059 7.239999 4.627377 11.867376 0.000000 788.170061 A-8 1000.000000 0.000000 5.817599 5.817599 0.000000 1000.000000 A-9 1000.000000 0.000000 5.817599 5.817599 0.000000 1000.000000 A-10 1000.000000 0.000000 5.817600 5.817600 0.000000 1000.000000 A-11 1000.000000 0.000000 5.817600 5.817600 0.000000 1000.000000 A-12 188.410732 0.000000 0.974275 0.974275 0.000000 188.410732 A-13 188.410731 0.000000 1.380352 1.380352 0.000000 188.410731 R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000 M-1 953.652746 1.098007 5.547970 6.645977 0.000000 952.554739 M-2 956.778703 1.101605 5.566155 6.667760 0.000000 955.677099 M-3 956.778700 1.101606 5.566154 6.667760 0.000000 955.677094 B-1 958.775057 1.103904 5.577768 6.681672 0.000000 957.671153 B-2 960.823710 1.106262 5.589693 6.695955 0.000000 959.717448 B-3 926.499516 1.066741 5.390000 6.456741 0.000000 925.432775 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:32:38 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4114 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 68,314.65 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,858.61 SUBSERVICER ADVANCES THIS MONTH 31,717.93 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 10 3,178,888.02 (B) TWO MONTHLY PAYMENTS: 1 245,975.13 (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 261,500,384.72 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 917 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,695,083.66 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 92.15803640 % 5.65442500 % 2.18753910 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 92.10720360 % 5.69107737 % 2.20171900 % CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2102 % BANKRUPTCY AMOUNT AVAILABLE 109,526.00 FRAUD AMOUNT AVAILABLE 2,637,700.00 SPECIAL HAZARD AMOUNT AVAILABLE 4,592,358.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.64712113 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.45 POOL TRADING FACTOR: 75.42972297 ................................................................................ Run: 07/23/97 15:32:40 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-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 3,991,337.35 5.500000 % 616,794.15 A-3 760944MH8 12,946,000.00 4,482,534.93 6.700000 % 246,717.66 A-4 760944MJ4 0.00 0.00 2.300000 % 0.00 A-5 760944MV7 22,700,000.00 11,974,241.22 6.500000 % 213,074.34 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 0.271631 % 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 2,240,067.95 6.500000 % 12,292.14 M-2 760944NA2 1,368,000.00 1,118,807.23 6.500000 % 6,139.34 M-3 760944NB0 912,000.00 745,871.47 6.500000 % 4,092.89 B-1 729,800.00 596,860.74 6.500000 % 3,275.21 B-2 547,100.00 447,441.11 6.500000 % 2,455.29 B-3 547,219.77 447,538.99 6.500000 % 2,455.82 ------------------------------------------------------------------------------- 182,383,319.77 116,527,662.47 1,107,296.84 =============================================================================== _______________________________________________________________________________ REMAINING INTEREST TOTAL DEFERRED REALIZED PRINCIPAL DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE _______________________________________________________________________________ A-1 0.00 0.00 0.00 0.00 0.00 A-2 18,232.30 635,026.45 0.00 0.00 3,374,543.20 A-3 24,943.58 271,661.24 0.00 0.00 4,235,817.27 A-4 8,562.72 8,562.72 0.00 0.00 0.00 A-5 64,643.01 277,717.35 0.00 0.00 11,761,166.88 A-6 53,931.07 53,931.07 0.00 0.00 11,100,000.00 A-7 87,941.66 87,941.66 0.00 0.00 16,290,000.00 A-8 68,760.76 68,760.76 0.00 0.00 12,737,000.00 A-9 39,409.10 39,409.10 0.00 0.00 7,300,000.00 A-10 82,057.28 82,057.28 0.00 0.00 15,200,000.00 A-11 21,110.35 21,110.35 0.00 0.00 3,694,424.61 A-12 9,573.23 9,573.23 0.00 0.00 1,989,305.77 A-13 64,336.34 64,336.34 0.00 0.00 11,476,048.76 A-14 26,211.02 26,211.02 0.00 0.00 5,296,638.91 A-15 20,711.47 20,711.47 0.00 0.00 3,694,424.61 A-16 8,437.97 8,437.97 0.00 0.00 1,705,118.82 A-17 26,288.67 26,288.67 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 12,093.02 24,385.16 0.00 0.00 2,227,775.81 M-2 6,039.89 12,179.23 0.00 0.00 1,112,667.89 M-3 4,026.59 8,119.48 0.00 0.00 741,778.58 B-1 3,222.16 6,497.37 0.00 0.00 593,585.53 B-2 2,415.51 4,870.80 0.00 0.00 444,985.82 B-3 2,416.06 4,871.88 0.00 0.00 445,083.17 ------------------------------------------------------------------------------- 655,363.93 1,762,660.77 0.00 0.00 115,420,365.63 =============================================================================== Run: 07/23/97 15:32:40 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-2 158.701286 24.524618 0.724942 25.249560 0.000000 134.176668 A-3 346.248643 19.057443 1.926740 20.984183 0.000000 327.191200 A-5 527.499613 9.386535 2.847710 12.234245 0.000000 518.113078 A-6 1000.000000 0.000000 4.858655 4.858655 0.000000 1000.000000 A-7 1000.000000 0.000000 5.398506 5.398506 0.000000 1000.000000 A-8 1000.000000 0.000000 5.398505 5.398505 0.000000 1000.000000 A-9 1000.000000 0.000000 5.398507 5.398507 0.000000 1000.000000 A-10 1000.000000 0.000000 5.398505 5.398505 0.000000 1000.000000 A-11 738.884922 0.000000 4.222070 4.222070 0.000000 738.884922 A-12 738.884916 0.000000 3.555771 3.555771 0.000000 738.884916 A-13 738.884919 0.000000 4.142293 4.142293 0.000000 738.884920 A-14 738.884919 0.000000 3.656456 3.656456 0.000000 738.884919 A-15 738.884922 0.000000 4.142294 4.142294 0.000000 738.884922 A-16 738.884921 0.000000 3.656454 3.656454 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-1 817.841530 4.487820 4.415122 8.902942 0.000000 813.353709 M-2 817.841542 4.487822 4.415124 8.902946 0.000000 813.353721 M-3 817.841524 4.487818 4.415121 8.902939 0.000000 813.353706 B-1 817.841518 4.487819 4.415127 8.902946 0.000000 813.353700 B-2 817.841546 4.487827 4.415116 8.902943 0.000000 813.353720 B-3 817.841413 4.487813 4.415118 8.902931 0.000000 813.353600 _______________________________________________________________________________ DETERMINATION DATE 21-July-97 DISTRIBUTION DATE 25-July-97 Run: 07/23/97 15:32:44 rept2.frg Page: 3 of 3 RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER) RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY) CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115) STATEMENT TO CERTIFICATEHOLDERS ADDITIONAL RELATED INFORMATION FOR POOL 4115 _______________________________________________________________________________ SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,148.43 SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,383.87 SUBSERVICER ADVANCES THIS MONTH 8,812.26 MASTER SERVICER ADVANCES THIS MONTH 0.00 NUMBER OF PRINCIPAL DELINQUENCIES: LOANS BALANCE (A) ONE MONTHLY PAYMENT: 4 838,980.37 (B) TWO MONTHLY PAYMENTS: 0 0.00 (C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00 FORECLOSURES NUMBER OF LOANS 0 AGGREGATE PRINCIPAL BALANCE 0.00 SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER DISTRIBUTION 115,420,365.63 AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE DETERMINATION DATE 450 NUMBER OF REO LOANS ACQUIRED INCLUDING ANY PENDING CASH LIQUIDATIONS 0 BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE OR GRANT OF A DEED IN LIEU OF FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00 REMAINING SUBCLASS INTEREST SHORTFALL 0.00 CLASS A SHORTFALL (PRINCIPAL) 0.00 CLASS A SHORTFALL (INTEREST) 0.00 TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 467,863.53 TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00 DISTRIBUTION PERCENTAGES: SENIOR CLASS M CLASS B CURRENT DISTRIBUTION 95.19720270 % 3.52255100 % 1.28024610 % PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 % NEXT DISTRIBUTION 95.17773420 % 3.53683014 % 1.28543560 % CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2715 % BANKRUPTCY AMOUNT AVAILABLE 100,000.00 FRAUD AMOUNT AVAILABLE 585,304.00 SPECIAL HAZARD AMOUNT AVAILABLE 1,832,153.00 ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13565590 ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.87 POOL TRADING FACTOR: 63.28449651 ................................................................................ Run: 07/23/97 15:32:49 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-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 8,991,820.12 6.500000 % 1,686,876.07 A-5 760944QB7 30,000,000.00 12,299,853.36 7.050000 % 363,793.56 A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00 A-7 760944QY7 55,044,571.00 25,027,272.63 10.000000 % 740,233.27 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 0.123498 % 0.00 R 760944QW1 100.00 0.00 7.500000 % 0.00 M-1 760944QT8 6,864,500.00 6,499,243.04 7.500000 % 6,803.20 M-2 760944QU5 3,432,150.00 3,273,462.66 7.500000 % 3,426.56 M-3 760944QV3 2,059,280.00 1,978,931.77 7.500000 % 2,071.48 B-1 2,196,565.00 2,135,614.83 7.500000 % 2,235.49 B-2 1,235,568.00 1,208,247.63 7.500000 % 0.00 B-3 1,372,850.89 949,692.05 7.500000 % 0.00 ------------------------------------------------------------------------------- 274,570,013.89 127,495,567.09 2,805,439.63 =============================================================================== _______________________________________________________________________________ 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 47,922.45 1,734,798.52 0.00 0.00 7,304,944.05 A-5 71,099.60 434,893.16 0.00 0.00 11,936,059.80 A-6 256,039.73 256,039.73 0.00 0.00 48,041,429.00 A-7 205,206.74 945,440.01 0.00 0.00 24,287,039.36 A-8 92,795.86 92,795.86 0.00 0.00 15,090,000.00 A-9 12,298.99 12,298.99 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 12,910.21 12,910.21 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 M-1 39,967.05 46,770.25 0.00 0.00 6,492,439.84 M-2 20,130.14 23,556.70 0.00 0.00 3,270,036.10 M-3 12,169.42 14,240.90 0.00 0.00 1,976,860.29 B-1 13,132.95 15,368.44 0.00 0.00 2,133,379.34 B-2 15,529.10 15,529.10 0.00 0.00 1,208,247.63 B-3 0.00 0.00 0.00 0.00 947,433.20 ------------------------------------------------------------------------------- 799,202.24 3,604,641.87 0.00 0.00 124,687,868.61 =============================================================================== Run: 07/23/97 15:32:49 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-4 336.268516 63.084371 1.792163 64.876534 0.000000 273.184146 A-5 409.995112 12.126452 2.369987 14.496439 0.000000 397.868660 A-6 1000.000000 0.000000 5.329561 5.329561 0.000000 1000.000000 A-7 454.672862 13.447889 3.728011 17.175900 0.000000 441.224973 A-8 1000.000000 0.000000