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)
August 25, 1998
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, 333-4846, 333-39665
(Commission File Number)
Delaware 333-57481 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
<PAGE>
Item 5. Other Events
See the respective monthly reports, each reflecting the required information for
the August 1998 distribution to holders of the following series of Conduit
Mortgage Pass-Through Certificates.
Master Serviced by Residential Funding Corporation
1986-12 RFM1
1986-15 RFM1
1987-1 RFM1
1987-3 RFM1
1987-4 RFM1
1987-6 RFM1
1987-S5 RFM1
1987-SA1 RFM1
1988-3A RFM1
1988-3B RFM1
1988-3C RFM1
1988-4B RFM1
1989-2 RFM1
1989-3A RFM1
1989-3C RFM1
1989-SW1A RFM1
1989-SW1B RFM1
1989-S1 RFM1
1989-SW2 RFM1
1989-4A RFM1
1989-4B RFM1
1989-S4 RFM1
1989-5A RFM1
1989-5B RFM1
1989-7 RFM1
1990-2 RFM1
1990-3A RFM1
1990-3B RFM1
1990-3C RFM1
1990-8 RFM1
1990-S14 RFM1
1990-R16 RFM1
1991-4 RFM1
<PAGE>
1991-R9 RFM1
1991-S11 RFM1
1991-R13 RFM1
1991-R14 RFM1
1991-21A RFM1
1991-21B RFM1
1991-21C RFM1
1991-25A RFM1
1991-25B RFM1
1992-S2 RFM1
1992-S5 RFM1
1992-S6 RFM1
1992-S7 RFM1
1992-S8 RFM1
1992-S9 RFM1
1992-S10 RFM1
1992-S11 RFM1
1992-13 RFM1
1992-S14 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-S24 RFM1
1992-S25 RFM1
1992-S26 RFM1
1992-S27 RFM1
1992-S28 RFM1
1992-S29 RFM1
1992-S30 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
<PAGE>
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
<PAGE>
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
<PAGE>
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
<PAGE>
1997-S8 RFM1 1997-QPCR1 RFM1 1997-QPCR2 RFM1 1997-S9 RFM1 1997-S10 RFM1 1997-S11
RFM1 1997-S12 RFM1 1997-S13 RFM1 1997-S14 RFM1 1997-S15 RFM1 1997-S16 RFM1 1997
S-18 RFM1 1997-S17 RFM1 1997-QPCR3 RFM1 1997-S19 RFM1 1997-S20 RFM1 1997-S21
RFM1 1998-S1 RFM1 1998-S2 RFM1 1998-S4 RFM1 1998-S3 RFM1 1998-S5 RFM1 1998-S6
RFM1 1998-S7 RFM1 1997-S12RIIIRFM1 1998-S8 RFM1 1996-S9 RFM1 1998-S10 RFM1
1998-NS1 RFM1 1998-S12 RFM1 1998-S13 RFM1 1998-S14 RFM1 1998-QS9 RFM1 1998-S15
RFM1 1998-S16 RFM1
Item 7. Financial Statements and Exhibits
(a) See attached monthly reports
<PAGE>
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: August 25, 1998
<PAGE>
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:
Name: Davee Olson
Title: Executive Vice President and
Chief Financial Officer
Dated: August 25, 1998
<PAGE>
Run: 08/28/98 09:40:40 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
- --------------------------------------------------------------------------------
STRIP 0.00 0.00 1.3000 0.00
795483AN6 51,185,471.15 159,472.11 8.0000 270.88
- --------------------------------------------------------------------------------
51,185,471.15 159,472.11 270.88
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
STRIP 172.76 0.00 172.76 0.00 0.00
1,063.15 0.00 1,334.03 0.00 159,201.23
1,235.91 0.00 1,506.79 0.00 159,201.23
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
STRIP 0.000000 0.000000 0.003375 0.000000 0.003375 0.000000
3.115574 0.005292 0.020771 0.000000 0.026063 3.110282
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 33.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 59.80
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 159,201.23
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 159,201.23
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 270.88
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 10.0000%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.003110282
................................................................................
Run: 08/28/98 09:40:40 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 50,250,749.71 772,263.04 8.0000 1,382.62
STRIP 0.00 0.00 1.5573 0.00
- --------------------------------------------------------------------------------
50,250,749.71 772,263.04 1,382.62
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
5,148.42 0.00 6,531.04 0.00 770,880.42
STRIP 1,002.22 0.00 1,002.22 0.00 0.00
6,150.64 0.00 7,533.26 0.00 770,880.42
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
15.368189 0.027514 0.102455 0.000000 0.129969 15.340675
STRIP 0.000000 0.000000 0.019944 0.000000 0.019944 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 252.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 279.95
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 770,880.42
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 772,263.04
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 5
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,382.62
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 10.3848%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.015340675
................................................................................
Run: 08/28/98 09:40:40 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 3,332,206.71 8.5000 206,970.74
STRIP 0.00 0.00 0.9217 0.00
- --------------------------------------------------------------------------------
96,428,600.14 3,332,206.71 206,970.74
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
23,211.08 0.00 230,181.82 0.00 3,125,235.97
STRIP 2,502.90 0.00 2,502.90 0.00 0.00
25,713.98 0.00 232,684.72 0.00 3,125,235.97
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
34.556207 2.146363 0.240707 0.000000 2.387070 32.409845
STRIP 0.000000 0.000000 0.025956 0.000000 0.025956 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 1,348.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,035.23
SUBSERVICER ADVANCES THIS MONTH 3,206.73
MASTER SERVICER ADVANCES THIS MONTH 1,288.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 322,400.65
(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 3,125,235.97
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,998,424.68
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 22
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 131,659.75
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 200,022.30
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,616.94
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,331.50
MORTGAGE POOL INSURANCE 5,237,225.62
SPECIAL HAZARD LOSS COVERAGE 975,802.16
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3021%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.032409845
................................................................................
Run: 08/28/98 09:40:40 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 1,362,300.37 6.5000 3,384.48
STRIP 0.00 0.00 2.8722 0.00
- --------------------------------------------------------------------------------
99,525,248.34 1,362,300.37 3,384.48
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
7,379.13 0.00 10,763.61 0.00 1,358,915.89
STRIP 3,260.70 0.00 3,260.70 0.00 0.00
10,639.83 0.00 14,024.31 0.00 1,358,915.89
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
13.687988 0.034006 0.074143 0.000000 0.108149 13.653981
STRIP 0.000000 0.000000 0.032763 0.000000 0.032763 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 571.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 471.13
SUBSERVICER ADVANCES THIS MONTH 1,815.56
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 1 193,928.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,358,915.89
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,365,205.53
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 834.59
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,549.89
MORTGAGE POOL INSURANCE 7,387,592.96
SPECIAL HAZARD LOSS COVERAGE 976,420.16
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.2905%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.013653981
................................................................................
Run: 08/28/98 09:40:40 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 3,987,801.89 7.0000 476,456.54
STRIP 0.00 0.00 1.9655 0.00
- --------------------------------------------------------------------------------
106,883,729.60 3,987,801.89 476,456.54
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
23,020.32 0.00 499,476.86 0.00 3,511,345.35
STRIP 6,424.72 0.00 6,424.72 0.00 0.00
29,445.04 0.00 505,901.58 0.00 3,511,345.35
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
37.309719 4.457709 0.215377 0.000000 4.673086 32.852010
STRIP 0.000000 0.000000 0.060109 0.000000 0.060109 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 1,630.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,364.77
SUBSERVICER ADVANCES THIS MONTH 3,786.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 220,855.19
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 182,391.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,511,345.35
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 3,519,622.49
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 22
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 468,407.66
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 395.69
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,653.19
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 9.8749%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.032852010
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/98
MONTHLY Cutoff: Jul-98
DETERMINATION DATE: 08/20/98
RUN TIME/DATE: 08/18/98 08:41 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4000
SERIES: 1987-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 795483BD7 NA
Tot Principal and Interest Distr 164,411.16 2,012.65
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 159,589.63
Total Principal Prepayments 158,478.11
Principal Payoffs-In-Full 158,478.11
Principal Curtailments 0.00
Principal Liquidations 0.00
Scheduled Principal Due 1,111.52
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 4,821.53 2,012.65
Prepayment Interest Shortfall 987.20 461.81
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 820,056.40
Current Period ENDING Prin Bal 660,466.77
Change in Principal Balance 159,589.63
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.352999
Interest Distributed 0.040877
Total Distribution 1.393876
Total Principal Prepayments 1.343575
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 6.952427
ENDING Principal Balance 5.599429
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.139450%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689187%
Prepayment Percentages 38.689187%
Trading Factors 0.559943%
Certificate Denominations 1,000
Sub-Servicer Fees 253.85
Master Servicer Fees 85.09
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 261,294.26 658.02 428,376.09
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 252,901.94 412,491.57
Total Principal Prepayments 251,140.51 409,618.62
Principal Payoffs-In-Full 251,140.51 409,618.62
Principal Curtailments 0.00 0.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 1,761.43 2,872.95
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 8,392.32 658.02 15,884.52
Prepayment Interest Shortfall 1,542.33 22.09 3,013.43
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 1,299,544.61 2,119,601.01
Current Period ENDING Prin Bal 1,046,642.67 1,707,109.44
Change in Principal Balance 252,901.94 412,491.57
PER CERTIFICATE DATA BY CLASS
Principal Distributed 7,121.472663
Interest Distributed 236.319569
Total Distribution 7,357.792232
Total Principal Prepayments 7,071.872507
Current Period Interest Shortfall
BEGINNING Principal Balance 146.375649
ENDING Principal Balance 117.889759
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 502,527.67 2,924.35 505,452.02
Period Ending Class Percentages 61.310813%
Prepayment Percentages 61.310813%
Trading Factors 11.788976% 1.345975%
Certificate Denominations 250,000
Sub-Servicer Fees 402.28 656.13
Master Servicer Fees 134.83 219.92
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,268,306.80
Current Special Hazard Amount 1,046,642.67
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 0.00 0
Tot Unpaid Principal on Delinq Loans 0.00 0
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 0.0000%
Loans in Pool 13
Current Period Sub-Servicer Fee 656.13
Current Period Master Servicer Fee 219.92
Aggregate REO Losses (509,401.82)
................................................................................
Run: 08/28/98 09:40:40 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
- --------------------------------------------------------------------------------
126,773,722.44 3,437,119.49 8.5000 10,004.21
STRIP 0.00 0.00 0.3006 0.00
- --------------------------------------------------------------------------------
126,773,722.44 3,437,119.49 10,004.21
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
24,346.26 0.00 34,350.47 0.00 3,427,115.28
STRIP 860.96 0.00 860.96 0.00 0.00
25,207.22 0.00 35,211.43 0.00 3,427,115.28
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
27.112239 0.078914 0.192045 0.000000 0.270959 27.033325
STRIP 0.000000 0.000000 0.006791 0.000000 0.006791 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 1,527.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,252.83
SUBSERVICER ADVANCES THIS MONTH 4,020.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 213,984.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 233,095.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,427,115.28
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 3,436,871.53
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 21
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,723.17
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,281.04
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 9.7709%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.027033325
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/98
MONTHLY Cutoff: Jul-98
DETERMINATION DATE: 08/20/98
RUN TIME/DATE: 08/18/98 08:48 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4004
SERIES: 1987-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AH1 NA
Total Princ and Interest Distributed 67,865.89 849.11
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 58,593.67
Total Principal Prepayments 32,692.02
Principal Payoffs-In-Full 27,981.69
Principal Curtailments 4,710.33
Principal Liquidations 0.00
Scheduled Principal Due 25,901.65
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,272.22 849.11
Prepayment Interest Shortfall 29.63 7.20
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 1,275,682.73
Current Period ENDING Princ Balance 1,217,089.06
Change in Principal Balance 58,593.67
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.813071
Interest Distributed 0.128665
Total Distribution 0.941736
Total Principal Prepayments 0.453648
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 17.701917
ENDING Principal Balance 16.888846
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.601499%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306470%
Prepayment Percentages 75.306470%
Trading Factors 1.688885%
Certificate Denominations 1,000
Sub-Servicer Fees 352.25
Master Servicer Fees 158.96
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 22,224.11 29.61 90,968.72
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 19,213.28 77,806.95
Total Principal Prepayments 10,719.94 43,411.96
Principal Payoffs-In-Full 9,175.39 37,157.08
Principal Curtailments 1,544.55 6,254.88
Principal Liquidations 0.00 0.00
Scheduled Principal Due 8,493.34 34,394.99
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 3,010.83 29.61 13,161.77
Prepayment Interest Shortfall 9.64 0.07 46.54
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,395,717.19 75,460,382.07
Current Period BEGINNING Princ Balance 418,305.48 1,693,988.21
Current Period ENDING Princ Balance 399,092.20 1,616,181.26
Change in Principal Balance 19,213.28 77,806.95
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,414.522980
Interest Distributed 221.663778
Total Distribution 1,636.186758
Total Principal Prepayments 789.225030
Current Period Interest Shortfall
BEGINNING Principal Balance 123.186195
ENDING Principal Balance 117.528103
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 105,991.33 141.21 106,132.54
Period Ending Class Percentages 24.693530%
Prepayment Percentages 24.693530%
Trading Factors 11.752810% 2.141761%
Certificate Denominations 250,000
Sub-Servicer Fees 115.51 467.76
Master Servicer Fees 52.12 211.08
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 399,092.20
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 0.00 0
Tot Unpaid Princ on Delinquent Loans 0.00 0
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 1.2470%
Loans in Pool 30
Curr Period Sub-Servicer Fee 467.76
Curr Period Master Servicer Fee 211.08
Aggregate REO Losses (105,184.39)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 17-Aug-98
1987-SA1, CLASS A, 7.54841126% PASS-THROUGH RATE (POOL 4009) 10:07 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1998
DISTRIBUTION DATE: AUGUST 25, 1998
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $1,047,947.04
ENDING POOL BALANCE $1,044,796.16
PRINCIPAL DISTRIBUTIONS $3,150.88
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $1,197.33
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 07/01 $1,953.55
$3,150.88
INTEREST DUE ON BEG POOL BALANCE $6,591.95
PREPAYMENT INTEREST SHORTFALL $0.00
$6,591.95
TOTAL DISTRIBUTION DUE THIS PERIOD $9,742.83
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $109.16
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.562553%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.071781679
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.150174313
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.027276938
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $3,534,187.86
TRADING FACTOR 0.023801993
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $405,028.36
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 17-Aug-98
1987-SA1, CLASS B, 7.51841126% PASS-THROUGH RATE (POOL 4009) 10:07 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1998
DISTRIBUTION DATE: AUGUST 25, 1998
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,494,041.02
ENDING POOL BALANCE $2,489,391.70
NET CHANGE TO PRINCIPAL BALANCE $4,649.32
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 07/01 $4,649.32
$4,649.32
INTEREST DUE ON BEGINNING POOL BALANCE $15,626.02
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$15,626.02
TOTAL DISTRIBUTION DUE THIS PERIOD $20,275.34
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $365.81
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,229.46
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $259.80
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.437447%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $3,534,187.86
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $405,028.36
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 17-Aug-98
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 10:07 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1998
DISTRIBUTION DATE: AUGUST 25, 1998
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 07/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $62.35
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $62.35
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 $3,534,187.86
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $405,028.36
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 19-Aug-98
1987-SA1, CLASS A, 7.54841126% PASS-THROUGH RATE (POOL 4009) 03:23 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1998
DISTRIBUTION DATE: AUGUST 25, 1998
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $1,047,947.04
ENDING POOL BALANCE $1,044,796.16
PRINCIPAL DISTRIBUTIONS $3,150.88
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $1,197.33
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 08/01 $1,953.55
$3,150.88
INTEREST DUE ON BEG POOL BALANCE $6,591.95
PREPAYMENT INTEREST SHORTFALL $0.00
$6,591.95
TOTAL DISTRIBUTION DUE THIS PERIOD $9,742.83
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $109.16
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.562553%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.071781679
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.150174313
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.027276938
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $3,534,187.86
TRADING FACTOR 0.023801993
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $405,028.36
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 19-Aug-98
1987-SA1, CLASS B, 7.51841126% PASS-THROUGH RATE (POOL 4009) 03:23 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1998
DISTRIBUTION DATE: AUGUST 25, 1998
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,494,041.02
ENDING POOL BALANCE $2,489,391.70
NET CHANGE TO PRINCIPAL BALANCE $4,649.32
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 08/01 $4,649.32
$4,649.32
INTEREST DUE ON BEGINNING POOL BALANCE $15,626.02
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$15,626.02
TOTAL DISTRIBUTION DUE THIS PERIOD $20,275.34
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $365.81
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,229.46
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $259.80
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.437447%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $3,534,187.86
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $405,028.36
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 19-Aug-98
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 03:23 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1998
DISTRIBUTION DATE: AUGUST 25, 1998
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 08/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $62.35
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $62.35
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 $3,534,187.86
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $405,028.36
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 31-Aug-98
1987-SA1, CLASS A, 7.54841126% PASS-THROUGH RATE (POOL 4009) 03:16 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1998
DISTRIBUTION DATE: AUGUST 25, 1998
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $1,047,947.04
ENDING POOL BALANCE $1,044,796.16
PRINCIPAL DISTRIBUTIONS $3,150.88
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $1,197.33
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 08/01 $1,953.55
$3,150.88
INTEREST DUE ON BEG POOL BALANCE $6,591.95
PREPAYMENT INTEREST SHORTFALL $0.00
$6,591.95
TOTAL DISTRIBUTION DUE THIS PERIOD $9,742.83
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $109.16
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.562553%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.071781679
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.150174313
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.027276938
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $3,534,187.86
TRADING FACTOR 0.023801993
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $405,028.36
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 31-Aug-98
1987-SA1, CLASS B, 7.51841126% PASS-THROUGH RATE (POOL 4009) 03:16 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1998
DISTRIBUTION DATE: AUGUST 25, 1998
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,494,041.02
ENDING POOL BALANCE $2,489,391.70
NET CHANGE TO PRINCIPAL BALANCE $4,649.32
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 08/01 $4,649.32
$4,649.32
INTEREST DUE ON BEGINNING POOL BALANCE $15,626.02
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$15,626.02
TOTAL DISTRIBUTION DUE THIS PERIOD $20,275.34
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $365.81
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,229.46
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $259.80
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.437447%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $3,534,187.86
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $405,028.36
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 31-Aug-98
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: AUGUST 20, 1998
DISTRIBUTION DATE: AUGUST 25, 1998
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 08/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $62.35
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $62.35
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 $3,534,187.86
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $405,028.36
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
................................................................................
Run: 08/28/98 09:40:40 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 2,729,408.44 7.4091 198,211.54
- --------------------------------------------------------------------------------
25,441,326.74 2,729,408.44 198,211.54
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
16,673.55 0.00 214,885.09 0.00 2,531,196.90
16,673.55 0.00 214,885.09 0.00 2,531,196.90
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
107.282473 7.790928 0.655373 0.000000 8.446301 99.491545
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 838.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 830.84
SUBSERVICER ADVANCES THIS MONTH 474.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 58,670.11
(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 2,531,196.90
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,535,193.59
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 193,730.35
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 203.34
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,277.85
LOC AMOUNT AVAILABLE 1,693,192.13
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 497,153.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1327%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3915%
POOL TRADING FACTOR 0.099491545
................................................................................
Run: 08/28/98 09:40:40 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
- --------------------------------------------------------------------------------
38,297,875.16 2,658,579.17 7.6172 225,514.17
- --------------------------------------------------------------------------------
38,297,875.16 2,658,579.17 225,514.17
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
15,517.90 0.00 241,032.07 0.00 2,433,065.00
15,517.90 0.00 241,032.07 0.00 2,433,065.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
69.418451 5.888425 0.405190 0.000000 6.293615 63.530026
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 805.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 509.26
SUBSERVICER ADVANCES THIS MONTH 489.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 60,271.59
(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 2,433,065.00
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,436,394.43
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 221,442.76
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 66.37
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,005.04
LOC AMOUNT AVAILABLE 1,693,192.13
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 497,153.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2628%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6172%
POOL TRADING FACTOR 0.063530026
................................................................................
Run: 08/28/98 09:40:40 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 5,682,919.53 6.8724 259,641.03
- --------------------------------------------------------------------------------
69,360,201.61 5,682,919.53 259,641.03
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
31,731.95 0.00 291,372.98 0.00 5,423,278.50
31,731.95 0.00 291,372.98 0.00 5,423,278.50
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
81.933434 3.743372 0.457495 0.000000 4.200867 78.190063
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 1,936.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,131.13
SUBSERVICER ADVANCES THIS MONTH 4,977.91
MASTER SERVICER ADVANCES THIS MONTH 833.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 279,627.28
(B) TWO MONTHLY PAYMENTS: 1 123,234.75
(C) THREE OR MORE MONTHLY PAYMENTS: 1 123,152.10
(D) LOANS IN FORECLOSURE 2 122,811.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,423,278.50
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 5,323,143.57
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 43
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 111,098.34
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 248,935.16
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,064.12
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,641.75
LOC AMOUNT AVAILABLE 1,693,192.13
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 497,153.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.5338%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8598%
POOL TRADING FACTOR 0.078190063
................................................................................
Run: 08/28/98 09:40:40 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 9,209,655.99 653,894.49 8.5000 11,305.72
STRIP 0.00 0.00 0.2301 0.00
- --------------------------------------------------------------------------------
9,209,655.99 653,894.49 11,305.72
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
4,631.75 0.00 15,937.47 0.00 642,588.77
STRIP 125.40 0.00 125.40 0.00 0.00
4,757.15 0.00 16,062.87 0.00 642,588.77
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
71.000968 1.227594 0.502923 0.000000 1.730517 69.773374
STRIP 0.000000 0.000000 0.013616 0.000000 0.013616 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 136.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 119.88
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 642,588.77
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 652,100.98
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 6
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 11,305.72
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 9.2001%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.069773374
................................................................................
Run: 08/28/98 09:40:40 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
- --------------------------------------------------------------------------------
199,725,759.94 17,762,663.99 6.8735 354,765.54
- --------------------------------------------------------------------------------
199,725,759.94 17,762,663.99 354,765.54
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
100,030.03 0.00 454,795.57 0.00 17,407,898.45
100,030.03 0.00 454,795.57 0.00 17,407,898.45
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
88.935268 1.776263 0.500837 0.000000 2.277100 87.159005
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 6,382.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,650.60
SUBSERVICER ADVANCES THIS MONTH 6,633.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 606,946.04
(B) TWO MONTHLY PAYMENTS: 2 201,295.01
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 109,735.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,407,898.45
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 17,437,745.73
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 140
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 320,913.37
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,321.74
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 30,530.43
FSA GUARANTY INSURANCE POLICY 5,604,318.62
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 7.5616%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8730%
POOL TRADING FACTOR 0.087159005
................................................................................
Run: 08/28/98 09:40:40 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 5,234,254.59 7.6522 86,328.08
- --------------------------------------------------------------------------------
60,404,491.94 5,234,254.59 86,328.08
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
33,353.78 0.00 119,681.86 0.00 5,147,926.51
33,353.78 0.00 119,681.86 0.00 5,147,926.51
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
86.653400 1.429167 0.552174 0.000000 1.981341 85.224233
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 1,851.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,085.26
SUBSERVICER ADVANCES THIS MONTH 1,137.24
MASTER SERVICER ADVANCES THIS MONTH 771.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 138,357.30
(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 5,147,926.51
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 5,061,675.09
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 44
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 94,010.40
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 75,359.81
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,496.63
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,471.64
LOC AMOUNT AVAILABLE 11,728,403.86
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 909,743.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3253%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6421%
POOL TRADING FACTOR 0.085224233
................................................................................
Run: 08/28/98 09:40:40 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 9,286,116.09 6.7705 89,097.42
- --------------------------------------------------------------------------------
80,948,485.59 9,286,116.09 89,097.42
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
52,230.09 0.00 141,327.51 0.00 9,197,018.67
52,230.09 0.00 141,327.51 0.00 9,197,018.67
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
114.716366 1.100668 0.645226 0.000000 1.745894 113.615698
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 3,017.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,941.40
SUBSERVICER ADVANCES THIS MONTH 6,699.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 477,008.84
(B) TWO MONTHLY PAYMENTS: 1 110,622.81
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 296,473.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,197,018.67
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,219,455.42
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 75
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 70,369.32
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,335.22
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,392.88
LOC AMOUNT AVAILABLE 11,728,403.86
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 909,743.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4116%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7705%
POOL TRADING FACTOR 0.113615698
................................................................................
Run: 08/28/98 09:40:40 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 7,600,521.49 6.8798 102,806.45
- --------------------------------------------------------------------------------
42,805,537.40 7,600,521.49 102,806.45
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
43,192.11 0.00 145,998.56 0.00 7,497,715.04
43,192.11 0.00 145,998.56 0.00 7,497,715.04
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
177.559305 2.401709 1.009031 0.000000 3.410740 175.157596
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 3,140.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,570.19
SUBSERVICER ADVANCES THIS MONTH 6,349.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 449,152.55
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 735,525.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,497,715.04
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 7,522,540.33
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 86,292.22
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,594.16
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,920.07
FSA GUARANTY INSURANCE POLICY 7,754,896.86
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 972,601.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6298%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8798%
POOL TRADING FACTOR 0.175157596
................................................................................
Run: 08/28/98 09:40:40 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 8,006,054.60 6.6981 14,678.62
- --------------------------------------------------------------------------------
55,464,913.85 8,006,054.60 14,678.62
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
44,686.29 0.00 59,364.91 0.00 7,991,375.98
44,686.29 0.00 59,364.91 0.00 7,991,375.98
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
144.344488 0.264647 0.805668 0.000000 1.070315 144.079841
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 3,302.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,652.39
SUBSERVICER ADVANCES THIS MONTH 13,872.34
MASTER SERVICER ADVANCES THIS MONTH 588.09
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 755,151.86
(B) TWO MONTHLY PAYMENTS: 1 84,976.82
(C) THREE OR MORE MONTHLY PAYMENTS: 2 575,108.62
(D) LOANS IN FORECLOSURE 2 422,496.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,991,375.98
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 7,935,333.57
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 57
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 79,355.18
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 269.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,408.83
FSA GUARANTY INSURANCE POLICY 7,754,896.86
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 972,601.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4464%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6964%
POOL TRADING FACTOR 0.144079841
................................................................................
DISTRIBUTION DATE: 08/25/98
MONTHLY Cutoff: Jul-98
DETERMINATION DATE: 08/20/98
RUN TIME/DATE: 08/18/98 08:57 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4012
SERIES: 1989-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920BN7
Total Princ and Interest Distributed 372,483.65
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 337,189.15
Total Principal Prepayments 326,737.08
Principal Payoffs-In-Full 321,206.50
Principal Curtailments 5,530.58
Principal Liquidations 0.00
Scheduled Principal Due 10,452.07
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 35,294.50
Prepayment Interest Shortfall 552.92
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 6,185,642.39
Curr Period ENDING Princ Balance 5,848,453.24
Change in Principal Balance 337,189.15
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.232432
Interest Distributed 0.233675
Total Distribution 2.466107
Total Principal Prepayments 2.163232
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 40.953352
ENDING Principal Balance 38.720920
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.954314%
Subordinated Unpaid Amounts
Period Ending Class Percentages 39.263280%
Prepayment Percentages 100.000000%
Trading Factors 3.872092%
Certificate Denominations 1,000
Sub-Servicer Fees 2,200.26
Master Servicer Fees 614.31
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 64,295.71 58.28 436,837.64
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 14,719.91 351,909.06
Total Principal Prepayments 0.00 326,737.08
Principal Payoffs-In-Full 0.00 321,206.50
Principal Curtailments 0.00 5,530.58
Principal Liquidations 0.00 0.00
Scheduled Principal Due 15,312.90 25,764.97
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 49,575.80 58.28 84,928.58
Prepayment Interest Shortfall 808.91 1.16 1,362.99
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 9,062,337.66 15,247,980.05
Curr Period ENDING Princ Balance 9,047,024.76 14,895,478.00
Change in Principal Balance 15,312.90 352,502.05
PER CERTIFICATE DATA BY CLASS
Principal Distributed 304.880102
Interest Distributed 1,026.818436
Total Distribution 1,331.698538
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 750.799816
ENDING Principal Balance 749.531168
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 7,252.20
Passthru Rate 6.944314% 0.010000%
Subordinated Unpaid Amounts 1,167,651.54 965.08 970,113.34
Period Ending Class Percentages 60.736720%
Prepayment Percentages 0.000000%
Trading Factors 74.953117% 9.132088%
Certificate Denominations 250,000
Sub-Servicer Fees 3,403.61 5,603.87
Master Servicer Fees 950.27 1,564.58
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 237,054.36 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 364,730.02 1
Total Unpaid Princ on Delinquent Loans 601,784.38 3
Loans in Foreclosure, INCL in Delinq 364,730.02 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 4.5149%
Loans in Pool 103
Current Period Sub-Servicer Fee 5,603.87
Current Period Master Servicer Fee 1,564.58
Aggregate REO Losses (923,595.07)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/98
MONTHLY Cutoff: Jul-98
DETERMINATION DATE: 08/20/98
RUN TIME/DATE: 08/17/98 05:01 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 573,862.32
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 513,968.05
Total Principal Prepayments 494,885.36
Principal Payoffs-In-Full 481,398.47
Principal Curtailments 13,486.89
Principal Liquidations 0.00
Scheduled Principal Due 19,082.69
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 59,894.27
Prepayment Interest Shortfall 418.92
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 9,417,852.26
Current Period ENDING Prin Bal 8,903,884.21
Change in Principal Balance 513,968.05
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.837969
Interest Distributed 0.447250
Total Distribution 4.285219
Total Principal Prepayments 3.695472
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 70.326212
ENDING Principal Balance 66.488243
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.684961%
Subordinated Unpaid Amounts
Period Ending Class Percentages 43.799276%
Prepayment Percentages 100.000000%
Trading Factors 6.648824%
Certificate Denominations 1,000
Sub-Servicer Fees 2,838.25
Master Servicer Fees 946.08
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 93,132.84 90.48 667,085.64
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 22,583.99 536,552.04
Total Principal Prepayments 0.00 494,885.36
Principal Payoffs-In-Full 0.00 481,398.47
Principal Curtailments 0.00 13,486.89
Principal Liquidations 0.00 0.00
Scheduled Principal Due 23,196.53 42,279.22
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 70,548.85 90.48 130,533.60
Prepayment Interest Shortfall 508.57 0.66 928.15
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 11,448,151.12 20,866,003.38
Current Period ENDING Prin Bal 11,424,954.59 20,328,838.80
Change in Principal Balance 23,196.53 537,164.58
PER CERTIFICATE DATA BY CLASS
Principal Distributed 397.011633
Interest Distributed 1,240.202202
Total Distribution 1,637.213835
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 805.003752
ENDING Principal Balance 803.372633
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.674961% 0.010000%
Subordinated Unpaid Amounts 1,911,837.16 1,591.55 1,913,428.71
Period Ending Class Percentages 56.200724%
Prepayment Percentages 0.000000%
Trading Factors 80.337263% 13.722914%
Certificate Denominations 250,000
Sub-Servicer Fees 3,641.88 6,480.13
Master Servicer Fees 1,213.96 2,160.04
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 104
Current Period Sub-Servicer Fee 6,480.13
Current Period Master Servicer Fee 2,160.04
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 458,076.47 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 351,551.16 2
Tot Unpaid Prin on Delinquent Loans 809,627.63 4
Loans in Foreclosure, INCL in Delinq 351,551.16 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 1.8399%
Aggregate REO Losses (1,861,130.82)
................................................................................
Run: 08/28/98 09:40:40 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 7,480,911.27 6.8553 264,901.65
- --------------------------------------------------------------------------------
69,922,443.97 7,480,911.27 264,901.65
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
42,670.39 0.00 307,572.04 0.00 7,216,009.62
42,670.39 0.00 307,572.04 0.00 7,216,009.62
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
106.988698 3.788507 0.610253 0.000000 4.398760 103.200192
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 2,767.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,559.15
SUBSERVICER ADVANCES THIS MONTH 2,485.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 149,960.47
(B) TWO MONTHLY PAYMENTS: 1 178,191.76
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,216,009.62
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 7,227,579.20
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 38
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 252,011.02
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 537.46
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,353.17
LOC AMOUNT AVAILABLE 10,030,360.78
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.5007%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8037%
POOL TRADING FACTOR 0.103200192
................................................................................
Run: 08/28/98 09:40:40 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 5,872,831.20 6.8527 11,149.06
- --------------------------------------------------------------------------------
74,994,327.48 5,872,831.20 11,149.06
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
33,531.47 0.00 44,680.53 0.00 5,861,682.14
33,531.47 0.00 44,680.53 0.00 5,861,682.14
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
78.310339 0.148665 0.447120 0.000000 0.595785 78.161674
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 2,153.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,207.80
SUBSERVICER ADVANCES THIS MONTH 3,304.41
MASTER SERVICER ADVANCES THIS MONTH 761.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 381,897.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 52,608.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,861,682.14
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 5,767,550.40
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 42
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 103,154.93
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,019.71
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,129.35
LOC AMOUNT AVAILABLE 10,030,360.78
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.5503%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8523%
POOL TRADING FACTOR 0.078161674
................................................................................
Run: 08/28/98 09:40:40 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 4,781,455.39 7.5927 59,570.58
- --------------------------------------------------------------------------------
37,402,303.81 4,781,455.39 59,570.58
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
30,196.21 0.00 89,766.79 0.00 4,721,884.81
30,196.21 0.00 89,766.79 0.00 4,721,884.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
127.838526 1.592698 0.807336 0.000000 2.400034 126.245828
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,557.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 909.48
SUBSERVICER ADVANCES THIS MONTH 2,509.58
MASTER SERVICER ADVANCES THIS MONTH 3,401.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 310,350.34
(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 4,721,884.81
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 4,297,193.12
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 24
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 430,202.76
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 49,972.51
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,162.35
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,435.72
LOC AMOUNT AVAILABLE 10,030,360.78
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2690%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5895%
POOL TRADING FACTOR 0.126245828
................................................................................
Run: 08/28/98 09:40:40 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 1,870,623.11 7.6643 116,070.70
- --------------------------------------------------------------------------------
22,040,775.69 1,870,623.11 116,070.70
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
11,569.87 0.00 127,640.57 0.00 1,754,552.41
11,569.87 0.00 127,640.57 0.00 1,754,552.41
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
84.871020 5.266180 0.524930 0.000000 5.791110 79.604839
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 635.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 387.05
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,754,552.41
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,756,905.47
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 13
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 110,154.56
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,016.34
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,899.80
LOC AMOUNT AVAILABLE 10,030,360.78
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3030%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6314%
POOL TRADING FACTOR 0.079604839
................................................................................
Run: 08/28/98 09:40:40 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 1,778,755.08 7.6396 2,962.18
- --------------------------------------------------------------------------------
20,728,527.60 1,778,755.08 2,962.18
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
11,322.87 0.00 14,285.05 0.00 1,775,792.90
11,322.87 0.00 14,285.05 0.00 1,775,792.90
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
85.811936 0.142904 0.546246 0.000000 0.689150 85.669032
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 695.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 371.21
SUBSERVICER ADVANCES THIS MONTH 567.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 70,241.40
(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 1,775,792.90
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,776,533.55
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 5
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 200.40
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,761.78
LOC AMOUNT AVAILABLE 10,030,360.78
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3151%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6177%
POOL TRADING FACTOR 0.085669032
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/98
MONTHLY Cutoff: Jul-98
DETERMINATION DATE: 08/20/98
RUN TIME/DATE: 08/18/98 09:01 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 209,090.29 2,042.91
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 178,261.84 24.60
Total Principal Prepayments 172,116.62 23.75
Principal Payoffs-In-Full 170,078.84 23.47
Principal Curtailments 2,037.78 0.28
Principal Liquidations 0.00 0.00
Scheduled Principal Due 6,145.22 0.85
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 30,828.45 2,018.31
Prepayment Interest Shortfall 298.63 19.55
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 4,597,230.07 636.03
Current Period ENDING Prin Bal 4,418,968.23 611.43
Change in Principal Balance 178,261.84 24.60
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.302877 2.460000
Interest Distributed 0.398258 201.831000
Total Distribution 2.223490 2.375000
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 57.086479 61.143000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.1250% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 46.0475% 0.0064%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 5.7086% 6.1143%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 2,102.39 0.29
Master Servicer Fees 466.71 0.06
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 45,146.01 9.16 256,288.37
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 10,384.34 4.01 188,674.79
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 34,761.67 5.15 67,613.58
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 5,183,764.65 132.22 9,781,762.97
Current Period ENDING Prin Bal 5,176,835.40 132.04 9,596,547.10
Change in Principal Balance 6,929.25 0.18 185,215.87
PER CERTIFICATE DATA BY CLASS
Principal Distributed 349.703518
Interest Distributed 1,170.635620
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 697.341402
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 8.1250% 8.1250%
Subordinated Unpaid Amounts 2,612,359.83 530.04
Period Ending Class Percentages 53.9447% 0.0014% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 69.7341%
Certificate Denominations 250,000
Sub-Servicer fees 2,370.63 4,473.31
Master Servicer Fees 526.25 993.02
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 4,792.44
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 315,816.62 2
Tot Unpaid Principal on Delinq Loans 315,816.62 2
Loans in Foreclosure (incl in delinq) 153,401.47 1
REO/Pending Cash Liquidations 162,415.15 1
6 Mo Avg Delinquencies 2+ Payments 7.7152%
Loans in Pool 52
Current Period Sub-Servicer Fee 4,473.37
Current Period Master Servicer Fee 993.04
Aggregate REO Losses (2,521,717.57)
................................................................................
Run: 08/28/98 09:40:40 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 10,937,890.28 7.4039 892,829.07
- --------------------------------------------------------------------------------
87,338,199.16 10,937,890.28 892,829.07
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
65,559.93 0.00 958,389.00 0.00 10,045,061.21
65,559.93 0.00 958,389.00 0.00 10,045,061.21
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
125.236041 10.222664 0.750644 0.000000 10.973308 115.013377
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 3,644.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,412.31
SUBSERVICER ADVANCES THIS MONTH 2,516.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 232,957.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 82,605.29
(D) LOANS IN FORECLOSURE 1 246,590.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,045,061.21
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 10,061,515.99
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 57
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 866,002.18
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 11,057.51
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,769.38
MORTGAGE POOL INSURANCE 8,154,145.77
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1618%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3704%
POOL TRADING FACTOR 0.115013377
................................................................................
Run: 08/28/98 09:40:40 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 7,082,036.25 8.5000 106,339.83
- --------------------------------------------------------------------------------
62,922,765.27 7,082,036.25 106,339.83
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
49,993.10 0.00 156,332.93 0.00 6,975,696.42
49,993.10 0.00 156,332.93 0.00 6,975,696.42
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
112.551256 1.690006 0.794515 0.000000 2.484521 110.861250
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 2,992.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,210.07
SUBSERVICER ADVANCES THIS MONTH 8,078.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 204,376.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 170,602.83
(D) LOANS IN FORECLOSURE 2 376,097.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,975,696.42
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 6,988,611.21
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 52
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 96,704.56
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 607.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,028.00
MORTGAGE POOL INSURANCE 8,154,145.77
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.3839%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.110861250
................................................................................
Run: 08/28/98 09:40:40 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 1,318,335.21 10.0000 1,417.36
- --------------------------------------------------------------------------------
120,931,254.07 1,318,335.21 1,417.36
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
10,985.26 0.00 12,402.62 0.00 1,316,917.85
10,985.26 0.00 12,402.62 0.00 1,316,917.85
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
10.901526 0.011720 0.090839 0.000000 0.102559 10.889806
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 411.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,389.85
SUBSERVICER ADVANCES THIS MONTH 2,333.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 222,596.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,316,917.85
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,319,540.12
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 103.87
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,313.49
MORTGAGE POOL INSURANCE 2,575,831.45
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6385%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.010889806
................................................................................
Run: 08/28/98 09:40:40 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 1,613,903.80 10.5000 1,478.70
- --------------------------------------------------------------------------------
193,971,603.35 1,613,903.80 1,478.70
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
14,121.66 0.00 15,600.36 0.00 1,612,425.10
14,121.66 0.00 15,600.36 0.00 1,612,425.10
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
8.320310 0.007623 0.072803 0.000000 0.080426 8.312686
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 557.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 781.94
SUBSERVICER ADVANCES THIS MONTH 11,065.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 815,480.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 249,425.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,612,425.10
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,616,239.25
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 6
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,478.70
MORTGAGE POOL INSURANCE 907,533.54
SPECIAL HAZARD LOSS COVERAGE 847,826.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.4963%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.008312686
................................................................................
Run: 08/28/98 09:40:40 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 6,100,372.94 7.3418 9,847.41
- --------------------------------------------------------------------------------
46,306,707.62 6,100,372.94 9,847.41
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
37,320.48 0.00 47,167.89 0.00 6,090,525.53
37,320.48 0.00 47,167.89 0.00 6,090,525.53
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
131.738430 0.212656 0.805941 0.000000 1.018597 131.525773
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 2,494.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,967.96
SUBSERVICER ADVANCES THIS MONTH 4,009.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 503,418.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,090,525.53
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 6,099,313.22
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 30
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 428.47
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,418.94
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 102,846.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 848,176.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1968%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3307%
POOL TRADING FACTOR 0.131525773
................................................................................
Run: 08/28/98 09:40:40 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 2,392,341.83 7.4774 4,794.95
- --------------------------------------------------------------------------------
19,212,019.52 2,392,341.83 4,794.95
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
14,900.18 0.00 19,695.13 0.00 2,387,546.88
14,900.18 0.00 19,695.13 0.00 2,387,546.88
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
124.523183 0.249581 0.775566 0.000000 1.025147 124.273603
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 933.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 754.51
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 2,387,546.88
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,391,235.10
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 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,106.71
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,688.24
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 102,846.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 848,176.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2086%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4214%
POOL TRADING FACTOR 0.124273603
................................................................................
Run: 08/28/98 09:40:40 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 1,074,964.72 8.5000 1,768.11
- --------------------------------------------------------------------------------
15,507,832.37 1,074,964.72 1,768.11
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
7,611.50 0.00 9,379.61 0.00 1,073,196.61
7,611.50 0.00 9,379.61 0.00 1,073,196.61
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
69.317535 0.114014 0.490816 0.000000 0.604830 69.203521
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 431.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 337.35
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 1,073,196.61
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,074,284.47
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 6
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 400.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,368.11
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 102,846.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 848,176.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.3567%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.069203521
................................................................................
Run: 08/28/98 09:40:40 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 2,111,122.19 10.5000 2,201.22
S 760920ED6 0.00 0.00 0.7193 0.00
- --------------------------------------------------------------------------------
95,187,660.42 2,111,122.19 2,201.22
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 18,468.99 0.00 20,670.21 0.00 2,108,920.97
S 1,265.21 0.00 1,265.21 0.00 0.00
19,734.20 0.00 21,935.42 0.00 2,108,920.97
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 22.178528 0.023125 0.194027 0.000000 0.217152 22.155403
S 0.000000 0.000000 0.013292 0.000000 0.013292 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 780.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 223.47
SUBSERVICER ADVANCES THIS MONTH 7,037.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 680,429.67
(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 2,108,920.97
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,111,315.41
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 380.21
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,821.01
FSA GUARANTY INSURANCE POLICY 1,543,342.64
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,375,622.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.7882%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.022155403
................................................................................
Run: 08/31/98 15:14:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 68,844.65 8.250000 % 68,844.65
I 760920FV5 10,000.00 0.00 0.000000 % 0.00
B 11,825,033.00 4,392,535.81 8.250000 % 272,679.09
S 760920FW3 0.00 0.00 0.250000 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 4,461,380.46 341,523.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 459.88 69,304.53 0.00 0.00 0.00
I 0.00 0.00 0.00 0.00 0.00
B 29,341.56 302,020.65 0.00 0.00 4,119,856.72
S 903.07 903.07 0.00 0.00 0.00
- -------------------------------------------------------------------------------
30,704.51 372,228.25 0.00 0.00 4,119,856.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 0.701314 0.701314 0.004685 0.705999 0.000000 0.000000
I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 371.460765 23.059478 2.481309 25.540787 0.000000 348.401287
S 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:14:23 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 903.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 455.42
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
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,119,856.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 15
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 336,462.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 1.54312440 % 98.45687560 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 100.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,710,758.91
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,027,272.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.87500000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 3.74531377
................................................................................
Run: 08/28/98 09:40:40 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 18,697,478.36 7.3068 880,957.98
- --------------------------------------------------------------------------------
190,576,742.37 18,697,478.36 880,957.98
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
109,956.44 0.00 990,914.42 0.00 17,816,520.38
109,956.44 0.00 990,914.42 0.00 17,816,520.38
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
98.109969 4.622589 0.576967 0.000000 5.199556 93.487380
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 6,317.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,820.01
SUBSERVICER ADVANCES THIS MONTH 7,218.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 500,106.20
(B) TWO MONTHLY PAYMENTS: 1 193,249.21
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 188,571.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,816,520.38
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 17,846,268.66
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 74
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 849,722.83
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,064.81
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 29,170.34
LOC AMOUNT AVAILABLE 1,432,190.00
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0519%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3119%
POOL TRADING FACTOR 0.093487380
................................................................................
Run: 08/28/98 09:40:40 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 21,152,280.70 6.7368 991,398.18
- --------------------------------------------------------------------------------
139,233,192.04 21,152,280.70 991,398.18
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
115,647.10 0.00 1,107,045.28 0.00 20,160,882.52
115,647.10 0.00 1,107,045.28 0.00 20,160,882.52
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
151.919815 7.120416 0.830600 0.000000 7.951016 144.799399
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 6,814.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,055.39
SUBSERVICER ADVANCES THIS MONTH 9,795.45
MASTER SERVICER ADVANCES THIS MONTH 8,923.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 708,822.24
(B) TWO MONTHLY PAYMENTS: 1 168,519.32
(C) THREE OR MORE MONTHLY PAYMENTS: 1 278,422.13
(D) LOANS IN FORECLOSURE 5 1,026,311.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,160,882.52
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 18,933,526.64
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 76
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 1,266,502.61
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 959,374.32
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,354.07
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 29,669.79
LOC AMOUNT AVAILABLE 2,090,804.71
BANKRUPTCY AMOUNT AVAILABLE 787,159.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,835,181.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.5328%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7338%
POOL TRADING FACTOR 0.144799399
................................................................................
Run: 08/28/98 09:40:40 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 28,829,809.40 5.9176 857,578.88
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 28,829,809.40 857,578.88
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 141,194.15 0.00 998,773.03 0.00 27,972,230.52
S 13,123.02 0.00 13,123.02 0.00 0.00
154,317.17 0.00 1,011,896.05 0.00 27,972,230.52
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 159.441959 4.742801 0.780868 0.000000 5.523669 154.699158
S 0.000000 0.000000 0.072576 0.000000 0.072576 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 9,555.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,832.17
SUBSERVICER ADVANCES THIS MONTH 4,136.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 538,297.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,972,230.52
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 28,015,901.75
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 116
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 770,222.83
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 34,903.42
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 52,452.63
LOC AMOUNT AVAILABLE 2,502,726.14
BANKRUPTCY AMOUNT AVAILABLE 1,022,179.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 951,684.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.1882%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.9174%
POOL TRADING FACTOR 0.154699158
................................................................................
Run: 08/31/98 15:14:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,734,000.00 550,595.14 10.000000 % 468.80
A-3 760920KA5 62,000,000.00 677,803.52 10.000000 % 577.11
A-4 760920KB3 10,000.00 103.43 0.728400 % 0.09
B 10,439,807.67 1,638,313.61 10.000000 % 1,394.92
R 0.00 5.86 10.000000 % 0.00
- -------------------------------------------------------------------------------
122,813,807.67 2,866,821.56 2,440.92
===============================================================================
_______________________________________________________________________________
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 4,588.29 5,057.09 0.00 0.00 550,126.34
A-3 5,648.36 6,225.47 0.00 0.00 677,226.41
A-4 1,740.16 1,740.25 0.00 0.00 103.34
B 13,652.59 15,047.51 0.00 0.00 1,636,918.69
R 0.91 0.91 0.00 0.00 5.86
- -------------------------------------------------------------------------------
25,630.31 28,071.23 0.00 0.00 2,864,380.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 63.040433 0.053675 0.525337 0.579012 0.000000 62.986758
A-3 10.932315 0.009308 0.091103 0.100411 0.000000 10.923007
A-4 10.343000 0.009000 174.016000 174.025000 0.000000 10.334000
B 156.929482 0.133616 1.307742 1.441358 0.000000 156.795867
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:14:28 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 1,063.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 272.74
SUBSERVICER ADVANCES THIS MONTH 4,345.91
MASTER SERVICER ADVANCES THIS MONTH 2,490.79
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 471,347.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,864,380.64
AGGREGATE NUMBER OF 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 248,347.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 42.85261310 % 57.14738700 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 42.85261300 % 57.14738700 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7284 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 942,695.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.32013945
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 22.80
POOL TRADING FACTOR: 2.33229528
................................................................................
Run: 08/31/98 15:14:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-R13(POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 2015
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 145,575,900.00 5,845,275.07 7.042111 % 558,362.31
R 760920KT4 100.00 0.00 7.042111 % 0.00
B 10,120,256.77 6,553,675.12 7.042111 % 10,899.36
- -------------------------------------------------------------------------------
155,696,256.77 12,398,950.19 569,261.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 33,547.01 591,909.32 0.00 0.00 5,286,912.76
R 0.00 0.00 0.00 0.00 0.00
B 37,612.64 48,512.00 0.00 0.00 6,542,775.76
- -------------------------------------------------------------------------------
71,159.65 640,421.32 0.00 0.00 11,829,688.52
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 40.152766 3.835541 0.230443 4.065984 0.000000 36.317225
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 647.579925 1.076985 3.716570 4.793555 0.000000 646.502940
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:14:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2015
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,089.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,289.17
SPREAD 2,271.81
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,829,688.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 48
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 548,641.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 47.14330630 % 52.85669370 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 44.69190170 % 55.30809830 %
BANKRUPTCY AMOUNT AVAILABLE 1,036,610.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,321,886.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.79409881
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 246.16
POOL TRADING FACTOR: 7.59792738
................................................................................
Run: 08/31/98 15:14:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 13,431,520.48 6.195266 % 288,296.83
R 760920KR8 100.00 0.00 6.195266 % 0.00
B 9,358,525.99 7,639,585.45 6.195266 % 15,361.82
- -------------------------------------------------------------------------------
120,755,165.99 21,071,105.93 303,658.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 69,064.95 357,361.78 0.00 0.00 13,143,223.65
R 0.00 0.00 0.00 0.00 0.00
B 39,282.78 54,644.60 0.00 3,219.98 7,621,003.65
- -------------------------------------------------------------------------------
108,347.73 412,006.38 0.00 3,219.98 20,764,227.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 120.573947 2.588023 0.619992 3.208015 0.000000 117.985924
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 816.323581 1.641479 4.197539 5.839018 0.000000 814.338033
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:14:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2016
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,082.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,236.24
SPREAD 3,934.80
SUBSERVICER ADVANCES THIS MONTH 1,824.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 246,382.44
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,764,227.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 92
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 255,627.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.74378510 % 36.25621490 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.29743680 % 36.70256320 %
BANKRUPTCY AMOUNT AVAILABLE 931,279.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,800,928.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.95120743
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 227.31
POOL TRADING FACTOR: 17.19531179
................................................................................
Run: 08/28/98 09:40:40 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 22,409,297.24 6.7202 1,496,453.44
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 22,409,297.24 1,496,453.44
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 119,685.40 0.00 1,616,138.84 0.00 20,912,843.80
S 4,452.45 0.00 4,452.45 0.00 0.00
124,137.85 0.00 1,620,591.29 0.00 20,912,843.80
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 195.358275 13.045682 1.043385 0.000000 14.089067 182.312593
S 0.000000 0.000000 0.038815 0.000000 0.038815 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 6,823.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,242.94
SUBSERVICER ADVANCES THIS MONTH 7,787.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,055,433.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 295,862.93
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,912,843.80
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 20,940,727.86
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 74
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,464,246.94
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,780.48
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 29,426.02
LOC AMOUNT AVAILABLE 14,059,375.21
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,245,018.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4585%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7031%
POOL TRADING FACTOR 0.182312593
................................................................................
Run: 08/28/98 09:40:40 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 9,718,158.48 7.4849 647,926.09
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 9,718,158.48 647,926.09
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 58,976.14 0.00 706,902.23 0.00 9,070,232.39
S 1,969.84 0.00 1,969.84 0.00 0.00
60,945.98 0.00 708,872.07 0.00 9,070,232.39
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 171.063520 11.405095 1.038125 0.000000 12.443220 159.658425
S 0.000000 0.000000 0.034674 0.000000 0.034674 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 2,548.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,170.72
SUBSERVICER ADVANCES THIS MONTH 5,522.63
MASTER SERVICER ADVANCES THIS MONTH 2,269.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 199,347.40
(B) TWO MONTHLY PAYMENTS: 1 511,549.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,070,232.39
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 8,788,877.17
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 39
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 290,765.40
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 633,118.63
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,766.59
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,040.87
LOC AMOUNT AVAILABLE 14,059,375.21
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,245,018.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2190%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4734%
POOL TRADING FACTOR 0.159658425
................................................................................
Run: 08/28/98 09:40:40 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 3,912,806.15 8.5000 193,238.98
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 3,912,806.15 193,238.98
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 27,710.83 0.00 220,949.81 0.00 3,719,567.17
S 815.03 0.00 815.03 0.00 0.00
28,525.86 0.00 221,764.84 0.00 3,719,567.17
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 167.893198 8.291622 1.189034 0.000000 9.480656 159.601576
S 0.000000 0.000000 0.034972 0.000000 0.034972 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 1,419.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 398.87
SUBSERVICER ADVANCES THIS MONTH 1,585.98
MASTER SERVICER ADVANCES THIS MONTH 1,113.00
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 0.00
(D) LOANS IN FORECLOSURE 1 187,472.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,719,567.17
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 3,592,877.24
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 22
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 131,714.07
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 687.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 192,551.75
LOC AMOUNT AVAILABLE 14,059,375.21
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,245,018.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.3254%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.159601576
................................................................................
Run: 08/28/98 09:40:40 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 10,921,758.67 6.7239 779,987.73
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 10,921,758.67 779,987.73
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 58,474.61 0.00 838,462.34 0.00 10,141,770.94
S 2,391.54 0.00 2,391.54 0.00 0.00
60,866.15 0.00 840,853.88 0.00 10,141,770.94
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 192.285634 13.732260 1.029489 0.000000 14.761749 178.553373
S 0.000000 0.000000 0.042105 0.000000 0.042105 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 3,261.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 873.46
SUBSERVICER ADVANCES THIS MONTH 1,976.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 271,819.94
(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 10,141,770.94
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 10,155,366.31
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 40
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 765,511.51
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 615.29
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,860.93
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,857,533.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4058%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6558%
POOL TRADING FACTOR 0.178553373
................................................................................
Run: 08/28/98 09:40:40 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 9,725,116.58 7.4702 356,148.83
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 9,725,116.58 356,148.83
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 60,325.33 0.00 416,474.16 0.00 9,368,967.75
S 2,220.75 0.00 2,220.75 0.00 0.00
62,546.08 0.00 418,694.91 0.00 9,368,967.75
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 122.199187 4.475123 0.758007 0.000000 5.233130 117.724063
S 0.000000 0.000000 0.027904 0.000000 0.027904 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 2,372.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,402.80
SUBSERVICER ADVANCES THIS MONTH 2,321.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 301,200.95
(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 9,368,967.75
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,379,765.60
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 44
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 340,455.79
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,833.87
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,859.17
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,857,533.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1839%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4411%
POOL TRADING FACTOR 0.117724063
................................................................................
Run: 08/31/98 15:14:32 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-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 0.00 8.000000 % 0.00
A-10 760920TJ7 19,111,442.00 7,760,031.86 8.000000 % 1,364,019.47
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 1,073,442.13 8.000000 % 163,936.39
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 198.37 8.000000 % 30.29
A-18 760920UR7 0.00 0.00 0.163433 % 0.00
R-I 760920TR9 38,000.00 5,426.59 8.000000 % 0.00
R-II 760920TS7 702,000.00 1,117,031.30 8.000000 % 0.00
M 760920TQ1 12,177,000.00 5,912,032.20 8.000000 % 522,099.10
B 27,060,001.70 22,362,350.06 8.000000 % 24,959.97
- -------------------------------------------------------------------------------
541,188,443.70 38,230,512.51 2,075,045.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 50,763.01 1,414,782.48 0.00 0.00 6,396,012.39
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 7,022.02 170,958.41 0.00 0.00 909,505.74
A-16 15,664.23 15,664.23 0.00 0.00 0.00
A-17 1.30 31.59 0.00 0.00 168.08
A-18 5,120.09 5,120.09 0.00 0.00 0.00
R-I 0.00 0.00 36.18 0.00 5,462.77
R-II 0.00 0.00 7,446.88 0.00 1,124,478.18
M 38,757.50 560,856.60 0.00 0.00 5,389,933.10
B 146,600.81 171,560.78 0.00 0.00 22,337,390.09
- -------------------------------------------------------------------------------
263,928.96 2,338,974.18 7,483.06 0.00 36,162,950.35
===============================================================================
Run: 08/31/98 15:14:32
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 406.041149 71.371876 2.656158 74.028034 0.000000 334.669273
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 60.994496 9.315097 0.399001 9.714098 0.000000 51.679399
A-16 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-17 19.837000 3.029000 0.130000 3.159000 0.000000 16.808000
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 142.805000 0.000000 0.000000 0.000000 0.952105 143.757105
R-II 1591.212678 0.000000 0.000000 0.000000 10.608091 1601.820769
M 485.508105 42.875840 3.182845 46.058685 0.000000 442.632266
B 826.398694 0.922394 5.417620 6.340014 0.000000 825.476300
_______________________________________________________________________________
DETERMINATION DATE 20-August-1998
DISTRIBUTION DATE 25-August-1998
Run: 08/31/98 15:14:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,822.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,920.32
SUBSERVICER ADVANCES THIS MONTH 23,625.59
MASTER SERVICER ADVANCES THIS MONTH 2,298.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,771,614.88
(B) TWO MONTHLY PAYMENTS: 1 303,680.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 741,061.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,162,950.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 148
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 282,039.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,024,890.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 26.04236670 % 15.46417200 % 58.49346140 %
PREPAYMENT PERCENT 74.54182070 % 25.45817930 % 25.45817930 %
NEXT DISTRIBUTION 23.32671170 % 14.90457235 % 61.76871600 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1603 %
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 1,984,789.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.13387077
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 271.05
POOL TRADING FACTOR: 6.68213647
................................................................................
Run: 08/31/98 15:14:38 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-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 3,400,868.19 7.500000 % 428,434.57
A-6 760920UX4 100,000.00 0.00 799.600500 % 0.00
A-7 760920UY2 15,340,000.00 0.00 7.500000 % 0.00
A-8 760920VA3 11,176,000.00 0.00 7.500000 % 0.00
A-9 760920VF2 5,427,000.00 0.00 0.000000 % 0.00
A-10 760920VB1 1,809,000.00 0.00 0.000000 % 0.00
A-11 760920VC9 0.00 0.00 0.500000 % 0.00
A-12 760920VD7 0.00 0.00 0.436869 % 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 3,431,263.50 7.500000 % 124,670.99
- -------------------------------------------------------------------------------
116,500,312.92 6,832,131.69 553,105.56
===============================================================================
_______________________________________________________________________________
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 20,419.61 448,854.18 0.00 0.00 2,972,433.62
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 2,734.78 2,734.78 0.00 0.00 0.00
A-12 2,389.48 2,389.48 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 20,602.10 145,273.09 0.00 0.00 3,306,592.51
- -------------------------------------------------------------------------------
46,145.97 599,251.53 0.00 0.00 6,279,026.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 488.069488 61.486018 2.930484 64.416502 0.000000 426.583470
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
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 589.026469 21.401594 3.536653 24.938247 0.000000 567.624874
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:14:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,820.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,442.19
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,279,026.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 39
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 508,113.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 49.77755620 % 50.22244380 %
CURRENT PREPAYMENT PERCENTAGE 79.91102250 % 20.08897750 %
PERCENTAGE FOR NEXT DISTRIBUTION 47.33908660 % 52.66091340 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4410 %
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 8.89223560
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 97.43
POOL TRADING FACTOR: 5.38970752
................................................................................
Run: 08/31/98 15:14:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 16,151,877.33 5.731000 % 2,139,796.16
A-10 760920VS4 10,124,000.00 5,384,136.36 12.806825 % 713,288.87
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.160045 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 8,231,192.48 7.500000 % 8,691.35
B 22,976,027.86 18,147,954.67 7.500000 % 19,162.51
- -------------------------------------------------------------------------------
459,500,240.86 47,915,160.84 2,880,938.89
===============================================================================
_______________________________________________________________________________
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 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 74,514.20 2,214,310.36 0.00 0.00 14,012,081.17
A-10 55,506.41 768,795.28 0.00 0.00 4,670,847.49
A-11 38,570.79 38,570.79 0.00 0.00 0.00
A-12 6,173.08 6,173.08 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 49,694.65 58,386.00 0.00 0.00 8,222,501.13
B 109,565.69 128,728.20 0.00 0.00 18,128,792.16
- -------------------------------------------------------------------------------
334,024.82 3,214,963.71 0.00 0.00 45,034,221.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-9 531.819082 70.455242 2.453466 72.908708 0.000000 461.363840
A-10 531.819079 70.455242 5.482656 75.937898 0.000000 461.363837
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 796.114025 0.840620 4.806425 5.647045 0.000000 795.273405
B 789.864757 0.834022 4.768696 5.602718 0.000000 789.030735
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:14:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,069.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,858.88
SUBSERVICER ADVANCES THIS MONTH 39,595.46
MASTER SERVICER ADVANCES THIS MONTH 6,827.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,912,941.03
(B) TWO MONTHLY PAYMENTS: 2 226,119.57
(C) THREE OR MORE MONTHLY PAYMENTS: 2 404,274.53
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 2,220,394.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,034,221.95
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 820,618.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,830,345.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 44.94613670 % 17.17868100 % 37.87518260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 41.48606960 % 18.25833949 % 40.25559090 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1605 %
BANKRUPTCY AMOUNT AVAILABLE 123,187.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,729,690.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.17845865
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 273.38
POOL TRADING FACTOR: 9.80069605
................................................................................
Run: 08/31/98 15:14:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S7(POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4057
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920WT1 107,070,000.00 0.00 8.500000 % 0.00
A-2 760920WU8 74,668,000.00 0.00 8.500000 % 0.00
A-3 760920WV6 56,784,000.00 0.00 8.500000 % 0.00
A-4 760920WX2 31,674,000.00 10,422,748.16 8.500000 % 686,188.71
A-5 760920WY0 30,082,000.00 1,158,095.54 8.500000 % 76,244.01
A-6 760920WW4 0.00 0.00 0.118222 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,148,854.26 8.500000 % 7,490.36
B 15,364,881.77 11,968,822.25 8.500000 % 14,580.08
- -------------------------------------------------------------------------------
323,459,981.77 29,698,520.21 784,503.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 72,696.38 758,885.09 0.00 0.00 9,736,559.45
A-5 8,077.47 84,321.48 0.00 0.00 1,081,851.53
A-6 2,881.02 2,881.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 42,886.91 50,377.27 0.00 0.00 6,141,363.90
B 83,479.91 98,059.99 0.00 0.00 11,954,242.17
- -------------------------------------------------------------------------------
210,021.69 994,524.85 0.00 0.00 28,914,017.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 329.063211 21.664100 2.295144 23.959244 0.000000 307.399111
A-5 38.497957 2.534539 0.268515 2.803054 0.000000 35.963418
A-6 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 844.854941 1.029178 5.892678 6.921856 0.000000 843.825763
B 778.972623 0.948922 5.433163 6.382085 0.000000 778.023700
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:14:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,488.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,235.60
SUBSERVICER ADVANCES THIS MONTH 23,351.83
MASTER SERVICER ADVANCES THIS MONTH 1,790.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,366,016.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,481,298.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,914,017.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 123
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 214,615.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 748,325.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 38.99468260 % 20.70424500 % 40.30107280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 37.41580070 % 21.24009227 % 41.34410710 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1142 %
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 9.04891311
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 271.73
POOL TRADING FACTOR: 8.93897814
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 08/31/98 15:14:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 13,650,277.64 7.594265 % 904,771.77
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.594265 % 0.00
B 7,295,556.68 4,539,264.51 7.594265 % 66,177.33
- -------------------------------------------------------------------------------
108,082,314.68 18,189,542.15 970,949.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 85,474.82 990,246.59 0.00 0.00 12,745,505.87
S 2,249.69 2,249.69 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 28,423.82 94,601.15 0.00 6,255.16 4,466,832.04
- -------------------------------------------------------------------------------
116,148.33 1,087,097.43 0.00 6,255.16 17,212,337.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 135.437348 8.977099 0.848077 9.825176 0.000000 126.460249
S 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 622.195771 9.070909 3.896043 12.966952 0.000000 612.267471
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:14:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,258.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,978.26
SUBSERVICER ADVANCES THIS MONTH 1,782.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 232,511.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,212,337.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 74
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 686,956.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.04464670 % 24.95535330 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.04866170 % 25.95133830 %
BANKRUPTCY AMOUNT AVAILABLE 168,986.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,788,346.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.19574325
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 277.91
POOL TRADING FACTOR: 15.92521215
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1126
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/31/98 15:14:51 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-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 3,785,276.33 8.000000 % 2,093,347.93
A-6 760920WG9 5,000,000.00 8,229,399.81 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 1,334,964.78 8.000000 % 226,992.29
A-8 760920WJ3 0.00 0.00 0.190204 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 2,336,672.45 8.000000 % 522,038.29
B 10,363,398.83 9,409,581.07 8.000000 % 10,627.06
- -------------------------------------------------------------------------------
218,151,398.83 25,095,894.44 2,853,005.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 23,191.01 2,116,538.94 0.00 0.00 1,691,928.40
A-6 0.00 0.00 50,418.53 0.00 8,279,818.34
A-7 8,178.85 235,171.14 0.00 0.00 1,107,972.49
A-8 3,655.56 3,655.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 14,315.94 536,354.23 0.00 0.00 1,814,634.16
B 57,649.06 68,276.12 0.00 0.00 9,398,954.01
- -------------------------------------------------------------------------------
106,990.42 2,959,995.99 50,418.53 0.00 22,293,307.40
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 152.178642 84.158412 0.932343 85.090755 0.000000 68.020230
A-6 1645.879962 0.000000 0.000000 0.000000 10.083706 1655.963668
A-7 65.800709 11.188500 0.403137 11.591637 0.000000 54.612209
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 476.094631 106.364770 2.916858 109.281628 0.000000 369.729862
B 907.962843 1.025441 5.562757 6.588198 0.000000 906.937402
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:14:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,650.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,443.96
SUBSERVICER ADVANCES THIS MONTH 7,454.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 524,576.77
(B) TWO MONTHLY PAYMENTS: 1 448,196.15
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,293,307.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 100
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,774,244.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 53.19452130 % 9.31097500 % 37.49450370 %
PREPAYMENT PERCENT 81.27780850 % 18.72219150 % 18.72219150 %
NEXT DISTRIBUTION 49.69975530 % 8.13981581 % 42.16042890 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2022 %
BANKRUPTCY AMOUNT AVAILABLE 132,754.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,889,606.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.66905458
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 268.31
POOL TRADING FACTOR: 10.21919067
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 08/31/98 15:14:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 0.00 8.000000 % 0.00
A-3 760920WP9 11,500,000.00 4,594,088.31 8.000000 % 787,391.24
A-4 760920WQ7 61,114,000.00 0.00 8.000000 % 0.00
A-5 760920WR5 0.00 0.00 0.202489 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 4,295,957.25 8.000000 % 103,807.04
- -------------------------------------------------------------------------------
139,954,768.28 8,890,045.56 891,198.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 29,786.00 817,177.24 0.00 0.00 3,806,697.07
A-4 0.00 0.00 0.00 0.00 0.00
A-5 1,458.91 1,458.91 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 27,853.04 131,660.08 0.00 0.00 4,192,150.21
- -------------------------------------------------------------------------------
59,097.95 950,296.23 0.00 0.00 7,998,847.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 399.485940 68.468803 2.590087 71.058890 0.000000 331.017137
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
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 584.669461 14.127887 3.790733 17.918620 0.000000 570.541572
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:14:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,503.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 942.23
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 7,998,847.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 50
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 828,591.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 51.67676900 % 48.32323100 %
CURRENT PREPAYMENT PERCENTAGE 91.12309420 % 8.87690580 %
PERCENTAGE FOR NEXT DISTRIBUTION 47.59057070 % 52.40942930 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2228 %
BANKRUPTCY AMOUNT AVAILABLE 210,276.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,411,358.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69485324
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 96.39
POOL TRADING FACTOR: 5.71530887
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 08/31/98 15:14:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,416,663.42 8.500000 % 2,575,307.27
A-10 760920XQ6 6,395,000.00 1,715,543.72 8.500000 % 424,133.15
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 0.178268 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 5,942,886.51 8.500000 % 5,978.54
B 15,395,727.87 11,966,626.85 8.500000 % 9,301.44
- -------------------------------------------------------------------------------
324,107,827.87 30,041,720.50 3,014,720.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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 70,393.40 2,645,700.67 0.00 0.00 7,841,356.15
A-10 11,593.25 435,726.40 0.00 0.00 1,291,410.57
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 4,257.79 4,257.79 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 40,160.66 46,139.20 0.00 0.00 5,936,907.97
B 80,867.68 90,169.12 0.00 2,736.96 11,954,588.43
- -------------------------------------------------------------------------------
207,272.78 3,221,993.18 0.00 2,736.96 27,024,263.12
===============================================================================
Run: 08/31/98 15:14:57
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-9 268.263287 66.322618 1.812861 68.135479 0.000000 201.940668
A-10 268.263287 66.322619 1.812862 68.135481 0.000000 201.940668
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
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 814.987179 0.819877 5.507496 6.327373 0.000000 814.167303
B 777.269315 0.604157 5.252606 5.856763 0.000000 776.487382
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:14:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,048.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,993.76
SUBSERVICER ADVANCES THIS MONTH 16,992.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 787,329.16
(B) TWO MONTHLY PAYMENTS: 2 642,245.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 630,561.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,024,263.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 108
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,987,235.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 40.38452840 % 19.78211100 % 39.83336060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 33.79469290 % 21.96880612 % 44.23650100 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1847 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 949,988.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14514701
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 274.25
POOL TRADING FACTOR: 8.33804703
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 08/28/98 09:40:40 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 17,829,604.57 8.3444 1,681,932.44
- --------------------------------------------------------------------------------
149,986,318.83 17,829,604.57 1,681,932.44
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
118,770.97 0.00 1,800,703.41 0.00 16,147,672.13
118,770.97 0.00 1,800,703.41 0.00 16,147,672.13
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
118.874873 11.213906 0.791879 0.000000 12.005785 107.660967
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 4,738.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,189.16
SUBSERVICER ADVANCES THIS MONTH 5,821.89
MASTER SERVICER ADVANCES THIS MONTH 2,208.19
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 104,065.08
(B) TWO MONTHLY PAYMENTS: 1 243,098.91
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 349,002.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,147,672.13
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 15,895,183.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 72
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 274,115.91
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,660,518.04
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,461.71
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,952.69
FSA GUARANTY INSURANCE POLICY 8,048,551.33
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 8.9110%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3450%
POOL TRADING FACTOR 0.107660967
................................................................................
Run: 08/31/98 15:15:00 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-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 8,557,761.04 8.600000 % 570,598.77
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.600000 % 0.00
B 6,546,994.01 2,795,818.55 8.600000 % 3,547.45
- -------------------------------------------------------------------------------
93,528,473.01 11,353,579.59 574,146.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 60,579.09 631,177.86 0.00 0.00 7,987,162.27
S 1,401.81 1,401.81 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 19,791.18 23,338.63 0.00 0.00 2,792,271.10
- -------------------------------------------------------------------------------
81,772.08 655,918.30 0.00 0.00 10,779,433.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 98.386127 6.560011 0.696460 7.256471 0.000000 91.826117
S 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 427.038507 0.541844 3.022942 3.564786 0.000000 426.496663
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:15:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,071.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,381.12
SUBSERVICER ADVANCES THIS MONTH 11,794.44
MASTER SERVICER ADVANCES THIS MONTH 2,958.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 413,387.99
(B) TWO MONTHLY PAYMENTS: 1 181,042.11
(C) THREE OR MORE MONTHLY PAYMENTS: 2 557,229.10
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 281,461.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,779,433.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 54
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 343,458.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 559,740.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.37500370 % 24.62499630 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.09630910 % 25.90369090 %
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 9.32747180
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 252.91
POOL TRADING FACTOR: 11.52529601
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1500
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/31/98 15:15:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,682,636.03 6.131000 % 1,012,737.29
A-9 760920YL6 4,375,000.00 1,205,407.64 18.239570 % 214,823.06
A-10 760920XZ6 23,595,000.00 601,795.39 7.150000 % 107,249.63
A-11 760920YA0 6,435,000.00 164,126.02 12.283331 % 29,249.90
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.231306 % 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 5,796,616.65 8.750000 % 5,595.51
B 15,327,940.64 11,321,345.35 8.750000 % 10,928.56
- -------------------------------------------------------------------------------
322,682,743.64 24,771,927.08 1,380,583.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 28,198.63 1,040,935.92 0.00 0.00 4,669,898.74
A-9 17,794.89 232,617.95 0.00 0.00 990,584.58
A-10 3,482.59 110,732.22 0.00 0.00 494,545.76
A-11 1,631.70 30,881.60 0.00 0.00 134,876.12
A-12 3,097.44 3,097.44 0.00 0.00 0.00
A-13 4,637.60 4,637.60 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 41,051.55 46,647.06 0.00 0.00 5,791,021.14
B 80,177.59 91,106.15 0.00 0.00 11,310,416.79
- -------------------------------------------------------------------------------
180,072.00 1,560,655.95 0.00 0.00 23,391,343.13
===============================================================================
Run: 08/31/98 15:15:02
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-8 275.521747 49.102414 1.367206 50.469620 0.000000 226.419333
A-9 275.521746 49.102414 4.067403 53.169817 0.000000 226.419333
A-10 25.505208 4.545439 0.147599 4.693038 0.000000 20.959769
A-11 25.505209 4.545439 0.253566 4.799005 0.000000 20.959770
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 0.100000 0.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 798.365735 0.770667 5.654014 6.424681 0.000000 797.595068
B 738.608376 0.712983 5.230813 5.943796 0.000000 737.895393
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:15:03 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 6,587.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,569.68
SUBSERVICER ADVANCES THIS MONTH 24,800.25
MASTER SERVICER ADVANCES THIS MONTH 675.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,310,374.44
(B) TWO MONTHLY PAYMENTS: 1 248,350.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,407,548.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,391,343.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 100
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 68,170.40
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,356,671.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 30.89773780 % 23.39994200 % 45.70231990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 26.88988470 % 24.75711253 % 48.35300280 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2347 %
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 9.43970504
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 276.92
POOL TRADING FACTOR: 7.24902202
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 08/28/98 09:40:40 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 2,962,578.35 8.0000 6,550.48
S 760920YS1 0.00 0.00 0.6049 0.00
- --------------------------------------------------------------------------------
32,200,599.87 2,962,578.35 6,550.48
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 19,729.22 0.00 26,279.70 0.00 2,956,027.87
S 1,491.78 0.00 1,491.78 0.00 0.00
21,221.00 0.00 27,771.48 0.00 2,956,027.87
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 92.003825 0.203427 0.612697 0.000000 0.816124 91.800398
S 0.000000 0.000000 0.046328 0.000000 0.046328 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 778.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 331.51
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 2,956,027.87
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,958,860.47
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 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,407.56
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,142.92
FSA GUARANTY INSURANCE POLICY 12,321,171.40
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,772,279.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0457%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.091800398
................................................................................
Run: 08/28/98 09:40:40 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 3,445,088.76 7.3686 316,659.96
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 3,445,088.76 316,659.96
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 19,697.94 0.00 336,357.90 0.00 3,128,428.80
S 668.31 0.00 668.31 0.00 0.00
20,366.25 0.00 337,026.21 0.00 3,128,428.80
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 53.870153 4.951548 0.308013 0.000000 5.259561 48.918606
S 0.000000 0.000000 0.010450 0.000000 0.010450 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 682.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 335.88
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,128,428.80
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 3,132,187.27
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 312,566.85
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 334.64
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,758.47
FSA GUARANTY INSURANCE POLICY 12,321,171.40
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,772,279.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0054%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3804%
POOL TRADING FACTOR 0.048918606
................................................................................
Run: 08/28/98 09:40:40 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 7,724,701.45 7.3543 208,656.05
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 7,724,701.45 208,656.05
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 46,133.91 0.00 254,789.96 0.00 7,516,045.40
S 1,568.26 0.00 1,568.26 0.00 0.00
47,702.17 0.00 256,358.22 0.00 7,516,045.40
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 102.169495 2.759755 0.610183 0.000000 3.369938 99.409740
S 0.000000 0.000000 0.020742 0.000000 0.020742 0.000000
Determination Date 20-August-1998
Distribution Date 25-August-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/28/98 09:40:40 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 2,104.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 784.87
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,516,045.40
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 7,522,442.84
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 199,618.39
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 161.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,876.43
FSA GUARANTY INSURANCE POLICY 12,321,171.40
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,772,279.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0677%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3570%
POOL TRADING FACTOR 0.099409740
................................................................................
Run: 08/31/98 15:15:05 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-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 9,500,000.00 323,216.32 7.950000 % 46,474.88
A-5 760920B31 41,703.00 16.13 1008.000000 % 2.32
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 0.389143 % 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 4,622,042.48 8.000000 % 33,966.99
- -------------------------------------------------------------------------------
157,858,019.23 10,433,274.93 80,444.19
===============================================================================
_______________________________________________________________________________
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 2,140.04 48,614.92 0.00 0.00 276,741.44
A-5 13.54 15.86 0.00 0.00 13.81
A-6 36,564.96 36,564.96 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 3,381.36 3,381.36 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
B 30,795.35 64,762.34 0.00 0.00 4,588,075.49
- -------------------------------------------------------------------------------
72,895.25 153,339.44 0.00 0.00 10,352,830.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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 34.022771 4.892093 0.225267 5.117360 0.000000 29.130678
A-5 0.386783 0.055631 0.324677 0.380308 0.000000 0.331151
A-6 1000.000000 0.000000 6.662711 6.662711 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
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 650.639249 4.781492 4.335022 9.116514 0.000000 645.857758
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:15:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,805.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,130.05
SUBSERVICER ADVANCES THIS MONTH 5,062.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 208,432.37
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 118,243.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,352,830.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 69
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,284.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 55.69902540 % 44.30097460 %
CURRENT PREPAYMENT PERCENTAGE 82.27961010 % 17.72038990 %
PERCENTAGE FOR NEXT DISTRIBUTION 55.68288900 % 44.31711100 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3893 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,008,581.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.83706000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 99.98
POOL TRADING FACTOR: 6.55831791
................................................................................
Run: 08/31/98 15:15:10 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-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 0.00 8.500000 % 0.00
A-7 760920ZX9 9,104,000.00 7,198,827.30 8.500000 % 208,117.40
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 0.165460 % 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 5,221,945.04 8.500000 % 6,086.27
B 12,805,385.16 10,117,804.09 8.500000 % 11,792.48
- -------------------------------------------------------------------------------
320,111,585.16 22,538,576.43 225,996.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 50,838.02 258,955.42 0.00 0.00 6,990,709.90
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 3,098.32 3,098.32 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 36,877.31 42,963.58 0.00 0.00 5,215,858.77
B 71,451.81 83,244.29 0.00 0.00 10,106,011.61
- -------------------------------------------------------------------------------
162,265.46 388,261.61 0.00 0.00 22,312,580.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-7 790.732348 22.859996 5.584141 28.444137 0.000000 767.872353
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 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 815.674014 0.950683 5.760280 6.710963 0.000000 814.723332
B 790.121028 0.920901 5.579824 6.500725 0.000000 789.200128
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:15:11 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 5,566.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,321.15
SUBSERVICER ADVANCES THIS MONTH 8,767.69
MASTER SERVICER ADVANCES THIS MONTH 2,549.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 424,157.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 196,552.49
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 438,644.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,312,580.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 91
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 301,636.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 199,727.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 31.94002660 % 23.16892100 % 44.89105210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 31.33080000 % 23.37631374 % 45.29288630 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1592 %
BANKRUPTCY AMOUNT AVAILABLE 211,734.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,130,997.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.08581943
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 272.10
POOL TRADING FACTOR: 6.97025079
................................................................................
Run: 08/31/98 15:15:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S20(POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4068
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920E20 54,519,000.00 0.00 8.100000 % 0.00
A-2 760920E46 121,290,000.00 0.00 8.100000 % 0.00
A-3 760920E61 38,352,000.00 0.00 8.100000 % 0.00
A-4 760920E79 45,739,000.00 0.00 8.100000 % 0.00
A-5 760920E87 38,405,000.00 0.00 8.100000 % 0.00
A-6 760920D70 2,829,000.00 0.00 8.100000 % 0.00
A-7 760920D88 2,530,000.00 0.00 8.100000 % 0.00
A-8 760920E38 6,097,000.00 0.00 8.100000 % 0.00
A-9 760920F45 4,635,000.00 7,481,773.61 8.100000 % 1,649,368.73
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 592,566.63 8.100000 % 130,632.24
A-12 760920F37 10,000,000.00 237,406.52 8.100000 % 52,336.64
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.273062 % 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 7,288,977.23 8.500000 % 57,763.43
B 16,895,592.50 14,531,637.25 8.500000 % 115,159.82
- -------------------------------------------------------------------------------
375,449,692.50 30,132,361.24 2,005,260.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 49,027.89 1,698,396.62 0.00 0.00 5,832,404.88
A-10 0.00 0.00 0.00 0.00 0.00
A-11 3,883.07 134,515.31 0.00 0.00 461,934.39
A-12 1,555.72 53,892.36 0.00 0.00 185,069.88
A-13 2,689.71 2,689.71 0.00 0.00 0.00
A-14 6,656.52 6,656.52 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 50,123.24 107,886.67 0.00 0.00 7,231,213.80
B 99,927.98 215,087.80 0.00 0.00 14,416,477.43
- -------------------------------------------------------------------------------
213,864.13 2,219,124.99 0.00 0.00 28,127,100.38
===============================================================================
Run: 08/31/98 15:15:14
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S20(POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4068
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 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 1614.190639 355.850859 10.577754 366.428613 0.000000 1258.339780
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 72.886424 16.067926 0.477622 16.545548 0.000000 56.818498
A-12 23.740652 5.233664 0.155572 5.389236 0.000000 18.506988
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
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 862.805070 6.837527 5.933149 12.770676 0.000000 855.967543
B 860.084501 6.815969 5.914440 12.730409 0.000000 853.268533
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:15:16 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 7,630.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,097.13
SUBSERVICER ADVANCES THIS MONTH 18,286.45
MASTER SERVICER ADVANCES THIS MONTH 1,836.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,232,599.66
(B) TWO MONTHLY PAYMENTS: 1 203,593.95
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 739,964.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,127,100.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 112
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 223,908.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,766,468.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 27.58412030 % 24.18986400 % 48.22601570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 23.03617890 % 25.70906244 % 51.25475870 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2771 %
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 9.21778827
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 272.90
POOL TRADING FACTOR: 7.49157635
................................................................................
Run: 08/31/98 15:15:18 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-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 26,179,512.95 6.828092 % 3,796,294.17
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.828092 % 0.00
B 7,968,810.12 1,598,164.93 6.828092 % 40,194.34
- -------------------------------------------------------------------------------
113,840,137.12 27,777,677.88 3,836,488.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 138,630.67 3,934,924.84 0.00 0.00 22,383,218.78
S 3,231.36 3,231.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 8,462.90 48,657.24 0.00 1,211.49 1,556,759.10
- -------------------------------------------------------------------------------
150,324.93 3,986,813.44 0.00 1,211.49 23,939,977.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 247.276939 35.857657 1.309427 37.167084 0.000000 211.419282
S 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 200.552517 5.043958 1.062003 6.105961 0.000000 195.356531
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:15:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,306.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,644.26
SUBSERVICER ADVANCES THIS MONTH 19,811.93
MASTER SERVICER ADVANCES THIS MONTH 2,385.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,816,518.90
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,939,977.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 91
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 336,601.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,118,025.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.24658560 % 5.75341440 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.49724090 % 6.50275910 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,809,322.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.49592148
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 279.49
POOL TRADING FACTOR: 21.02947035
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1377
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/31/98 15:34:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S23(POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4070
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920G28 37,023,610.00 0.00 7.000000 % 0.00
A-2 760920F86 58,150,652.00 0.00 0.000000 % 0.00
A-3 760920F94 307,675.00 0.00 0.000000 % 0.00
A-4 760920G36 42,213,063.00 0.00 8.500000 % 0.00
A-5 760920G44 18,094,000.00 0.00 8.500000 % 0.00
A-6 760920G51 20,500,000.00 2,334,653.51 8.500000 % 776,073.46
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 3,661,879.00 484,150.88 0.082062 % 6,604.25
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 3,728,314.19 8.500000 % 4,478.26
B 10,804,782.23 9,260,160.97 8.500000 % 11,122.83
- -------------------------------------------------------------------------------
216,050,982.23 18,782,400.95 798,278.80
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 16,368.90 792,442.36 0.00 0.00 1,558,580.05
A-7 20,859.39 20,859.39 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 1,271.36 7,875.61 0.00 0.00 477,546.63
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 26,140.23 30,618.49 0.00 0.00 3,723,835.93
B 64,925.52 76,048.35 0.00 0.00 9,249,038.14
- -------------------------------------------------------------------------------
129,565.40 927,844.20 0.00 0.00 17,984,122.15
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 113.885537 37.857242 0.798483 38.655725 0.000000 76.028295
A-7 1000.000000 0.000000 7.011274 7.011274 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-11 132.213784 1.803514 0.347188 2.150702 0.000000 130.410270
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 863.035692 1.036634 6.050979 7.087613 0.000000 861.999058
B 857.042814 1.029435 6.008962 7.038397 0.000000 856.013378
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:34:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,662.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,962.52
SUBSERVICER ADVANCES THIS MONTH 9,419.10
MASTER SERVICER ADVANCES THIS MONTH 2,122.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 445,415.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 712,687.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,984,122.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 82
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 263,077.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 775,718.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 30.84763130 % 19.85004000 % 49.30232830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 27.86484680 % 20.70624242 % 51.42891080 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0804 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 612,232.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.78527400
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 268.45
POOL TRADING FACTOR: 8.32401777
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 08/31/98 15:15:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,608,652.01 8.000000 % 202,686.13
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 505,382.17 8.000000 % 28,385.66
A-9 760920K31 37,500,000.00 1,971,581.87 8.000000 % 110,737.28
A-10 760920J74 17,000,000.00 2,950,800.84 8.000000 % 165,736.79
A-11 760920J66 0.00 0.00 0.315055 % 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 5,280,062.14 8.000000 % 112,135.51
- -------------------------------------------------------------------------------
183,771,178.70 14,316,479.03 619,681.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 23,458.16 226,144.29 0.00 0.00 3,405,965.88
A-7 0.00 0.00 0.00 0.00 0.00
A-8 3,285.25 31,670.91 0.00 0.00 476,996.51
A-9 12,816.33 123,553.61 0.00 0.00 1,860,844.59
A-10 19,181.78 184,918.57 0.00 0.00 2,785,064.05
A-11 3,665.06 3,665.06 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 34,323.22 146,458.73 0.00 0.00 5,167,926.63
- -------------------------------------------------------------------------------
96,729.80 716,411.17 0.00 0.00 13,696,797.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 328.596978 18.456213 2.136055 20.592268 0.000000 310.140765
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 50.538217 2.838566 0.328525 3.167091 0.000000 47.699651
A-9 52.575517 2.952994 0.341769 3.294763 0.000000 49.622522
A-10 173.576520 9.749223 1.128340 10.877563 0.000000 163.827297
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 638.461395 13.559347 4.150338 17.709685 0.000000 624.902048
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:15:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,584.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,513.06
SUBSERVICER ADVANCES THIS MONTH 14,933.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 876,832.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 177,081.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,696,797.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 70
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 526,057.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.11898950 % 36.88101050 %
CURRENT PREPAYMENT PERCENTAGE 85.24759580 % 14.75240420 %
PERCENTAGE FOR NEXT DISTRIBUTION 62.26908830 % 37.73091170 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3129 %
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 8.74673781
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 100.40
POOL TRADING FACTOR: 7.45318050
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 476,996.51 0.00
ENDING A-9 PRINCIPAL COMPONENT: 1,860,844.59 0.00
ENDING A-10 PRINCIPAL COMPONENT: 2,785,064.05 0.00
................................................................................
Run: 08/31/98 15:15:28 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-S24(POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4073
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920K80 41,803,000.00 0.00 8.125000 % 0.00
A-2 760920K98 63,713,000.00 0.00 8.125000 % 0.00
A-3 760920L22 62,468,000.00 0.00 8.125000 % 0.00
A-4 760920L30 16,820,000.00 0.00 8.125000 % 0.00
A-5 760920L55 39,009,000.00 0.00 8.125000 % 0.00
A-6 760920L63 56,332,000.00 0.00 8.125000 % 0.00
A-7 760920L71 23,000,000.00 0.00 8.125000 % 0.00
A-8 760920L89 27,721,000.00 0.00 8.125000 % 0.00
A-9 760920M47 29,187,000.00 12,277,806.15 8.125000 % 1,877,746.74
A-10 760920L48 10,749,000.00 0.00 8.125000 % 0.00
A-11 760920M39 29,251,000.00 3,381,174.72 8.125000 % 517,111.10
A-12 760920L97 0.00 0.00 0.375000 % 0.00
A-13 760920M21 0.00 0.00 0.201676 % 0.00
R-I 760920K64 100.00 0.00 8.500000 % 0.00
R-II 760920K72 168,000.00 0.00 8.500000 % 0.00
M 760920M54 9,708,890.00 6,165,565.80 8.500000 % 760,530.01
B 21,576,273.86 17,505,396.23 8.500000 % 17,176.93
- -------------------------------------------------------------------------------
431,506,263.86 39,329,942.90 3,172,564.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 80,028.07 1,957,774.81 0.00 0.00 10,400,059.41
A-10 0.00 0.00 0.00 0.00 0.00
A-11 22,038.86 539,149.96 0.00 0.00 2,864,063.62
A-12 4,710.78 4,710.78 0.00 0.00 0.00
A-13 6,363.19 6,363.19 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 42,042.65 802,572.66 0.00 0.00 5,405,035.79
B 119,368.31 136,545.24 0.00 0.00 17,488,219.30
- -------------------------------------------------------------------------------
274,551.86 3,447,116.64 0.00 0.00 36,157,378.12
===============================================================================
Run: 08/31/98 15:15:28
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S24(POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4073
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 420.660094 64.335038 2.741908 67.076946 0.000000 356.325056
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 115.591765 17.678408 0.753440 18.431848 0.000000 97.913358
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 635.043326 78.333364 4.330325 82.663689 0.000000 556.709963
B 811.326198 0.796103 5.532388 6.328491 0.000000 810.530095
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:15:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4073
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,898.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,995.36
SUBSERVICER ADVANCES THIS MONTH 8,280.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 769,927.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 218,989.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,157,378.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 148
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,133,972.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 39.81440020 % 15.67651900 % 44.50908120 %
PREPAYMENT PERCENT 75.92576010 % 24.07423990 % 24.07423990 %
NEXT DISTRIBUTION 36.68441610 % 14.94863862 % 48.36694530 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2044 %
BANKRUPTCY AMOUNT AVAILABLE 256,538.00
FRAUD AMOUNT AVAILABLE 747,229.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,729,144.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14477801
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 277.96
POOL TRADING FACTOR: 8.37934027
................................................................................
Run: 08/31/98 15:15:33 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-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 17,720,827.04 7.467282 % 1,083,812.42
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.467282 % 0.00
B 8,084,552.09 6,272,885.83 7.467282 % 7,563.75
- -------------------------------------------------------------------------------
134,742,525.09 23,993,712.87 1,091,376.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 107,533.67 1,191,346.09 0.00 0.00 16,637,014.62
S 2,924.73 2,924.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 38,065.18 45,628.93 0.00 0.00 6,265,322.08
- -------------------------------------------------------------------------------
148,523.58 1,239,899.75 0.00 0.00 22,902,336.70
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 139.910979 8.557008 0.849009 9.406017 0.000000 131.353971
S 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 775.910126 0.935582 4.708383 5.643965 0.000000 774.974545
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:15:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,630.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,563.05
SUBSERVICER ADVANCES THIS MONTH 12,699.00
MASTER SERVICER ADVANCES THIS MONTH 7,057.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,507,159.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 189,552.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,902,336.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 80
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 927,020.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,062,444.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 73.85612700 % 26.14387300 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.64330640 % 27.35669360 %
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 8.09440783
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 275.60
POOL TRADING FACTOR: 16.99711111
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1392
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/31/98 15:15:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 65,444.78 8.500000 % 52,121.65
A-11 760920T24 20,000,000.00 594,952.58 8.500000 % 473,833.25
A-12 760920P44 39,837,000.00 1,185,056.30 8.500000 % 943,804.77
A-13 760920P77 4,598,000.00 7,536,625.86 8.500000 % 0.00
A-14 760920M62 2,400,000.00 0.00 8.500000 % 0.00
A-15 760920M70 3,700,000.00 3,161,374.12 8.500000 % 52,090.64
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 0.083250 % 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 4,624,630.66 8.500000 % 247,337.10
B 17,878,726.36 14,467,877.34 8.500000 % 16,041.89
- -------------------------------------------------------------------------------
376,384,926.36 39,937,961.64 1,785,229.30
===============================================================================
_______________________________________________________________________________
REMAINING
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-10 452.34 52,573.99 0.00 0.00 13,323.13
A-11 4,112.12 477,945.37 0.00 0.00 121,119.33
A-12 8,190.71 951,995.48 0.00 0.00 241,251.53
A-13 0.00 0.00 52,090.63 0.00 7,588,716.49
A-14 0.00 0.00 0.00 0.00 0.00
A-15 21,850.36 73,941.00 0.00 0.00 3,109,283.48
A-16 27,646.66 27,646.66 0.00 0.00 4,000,000.00
A-17 29,733.98 29,733.98 0.00 0.00 4,302,000.00
A-18 2,703.55 2,703.55 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 31,963.90 279,301.00 0.00 0.00 4,377,293.56
B 99,997.11 116,039.00 0.00 0.00 14,451,835.45
- -------------------------------------------------------------------------------
226,650.73 2,011,880.03 52,090.63 0.00 38,204,822.97
===============================================================================
Run: 08/31/98 15:15:38
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 29.747627 23.691659 0.205609 23.897268 0.000000 6.055968
A-11 29.747629 23.691663 0.205606 23.897269 0.000000 6.055967
A-12 29.747629 23.691663 0.205606 23.897269 0.000000 6.055966
A-13 1639.109582 0.000000 0.000000 0.000000 11.328976 1650.438558
A-14 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-15 854.425438 14.078551 5.905503 19.984054 0.000000 840.346887
A-16 1000.000000 0.000000 6.911665 6.911665 0.000000 1000.000000
A-17 1000.000000 0.000000 6.911664 6.911664 0.000000 1000.000000
A-18 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 546.065729 29.204995 3.774224 32.979219 0.000000 516.860734
B 809.223042 0.897261 5.593078 6.490339 0.000000 808.325781
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:15:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,223.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,097.44
SUBSERVICER ADVANCES THIS MONTH 8,342.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 758,826.73
(B) TWO MONTHLY PAYMENTS: 1 220,852.53
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,204,822.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 154
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,688,855.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 52.19458580 % 11.57953600 % 36.22587820 %
PREPAYMENT PERCENT 85.65837570 % 14.34162430 % 14.34162430 %
NEXT DISTRIBUTION 50.71530880 % 11.45743710 % 37.82725410 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0867 %
BANKRUPTCY AMOUNT AVAILABLE 323,353.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,033,730.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.02614168
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 278.17
POOL TRADING FACTOR: 10.15046573
................................................................................
Run: 08/31/98 15:15:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 0.00 8.000000 % 0.00
A-8 760920R42 13,021,000.00 11,873,496.95 8.000000 % 452,493.18
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 0.175291 % 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 5,241,292.33 8.000000 % 72,495.94
- -------------------------------------------------------------------------------
157,499,405.19 17,114,789.28 524,989.12
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 78,007.59 530,500.77 0.00 0.00 11,421,003.77
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 2,463.76 2,463.76 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 34,434.72 106,930.66 0.00 0.00 5,168,796.39
- -------------------------------------------------------------------------------
114,906.07 639,895.19 0.00 0.00 16,589,800.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-8 911.872894 34.751031 5.990906 40.741937 0.000000 877.121862
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 700.575921 9.690150 4.602708 14.292858 0.000000 690.885771
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:15:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,891.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,868.90
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 16,589,800.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 100
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 411,803.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.37565370 % 30.62434630 %
CURRENT PREPAYMENT PERCENTAGE 90.81269610 % 9.18730390 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.84352830 % 31.15647170 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1782 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,191,758.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.65218864
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 101.92
POOL TRADING FACTOR: 10.53324623
................................................................................
Run: 08/31/98 15:15:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 22,606,736.36 8.000000 % 2,574,951.73
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 0.276380 % 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 4,700,231.63 8.000000 % 288,385.17
B 16,432,384.46 14,498,652.42 8.000000 % 16,177.26
- -------------------------------------------------------------------------------
365,162,840.46 47,408,620.41 2,879,514.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 146,205.94 2,721,157.67 0.00 0.00 20,031,784.63
A-11 36,236.62 36,236.62 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 10,592.57 10,592.57 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 30,398.10 318,783.27 0.00 0.00 4,411,846.46
B 93,768.02 109,945.28 0.00 0.00 14,481,449.28
- -------------------------------------------------------------------------------
317,201.25 3,196,715.41 0.00 0.00 44,528,080.37
===============================================================================
Run: 08/31/98 15:15:50
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-10 476.935366 54.323876 3.084514 57.408390 0.000000 422.611490
A-11 1000.000000 0.000000 6.467360 6.467360 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
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 643.580292 39.487205 4.162267 43.649472 0.000000 604.093087
B 882.321884 0.984474 5.706294 6.690768 0.000000 881.274980
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:15:52 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 11,271.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,838.11
SUBSERVICER ADVANCES THIS MONTH 14,882.93
MASTER SERVICER ADVANCES THIS MONTH 1,139.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,281,767.82
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 575,949.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,528,080.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 179
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 143,195.85
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,824,288.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.50339010 % 9.91429700 % 30.58231250 %
PREPAYMENT PERCENT 89.98656760 % 10.01343240 % 10.01343240 %
NEXT DISTRIBUTION 57.56992980 % 9.90800956 % 32.52206060 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2853 %
BANKRUPTCY AMOUNT AVAILABLE 233,273.00
FRAUD AMOUNT AVAILABLE 667,523.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,900,420.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.70675643
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 274.56
POOL TRADING FACTOR: 12.19403385
................................................................................
Run: 08/31/98 15:15:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,957,569.15 7.459238 % 677,980.63
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.459238 % 0.00
B 6,095,852.88 3,402,770.39 7.459238 % 331,583.11
- -------------------------------------------------------------------------------
116,111,466.88 10,360,339.54 1,009,563.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 41,687.15 719,667.78 0.00 0.00 6,279,588.52
S 2,080.48 2,080.48 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 20,388.12 351,971.23 0.00 0.00 3,071,187.28
- -------------------------------------------------------------------------------
64,155.75 1,073,719.49 0.00 0.00 9,350,775.80
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 63.241709 6.162591 0.378921 6.541512 0.000000 57.079118
S 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 558.210714 54.394866 3.344590 57.739456 0.000000 503.815847
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:15:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,704.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,042.11
SPREAD 0.00
SUBSERVICER ADVANCES THIS MONTH 6,398.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 499,707.51
(B) TWO MONTHLY PAYMENTS: 2 342,246.86
(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 9,350,775.80
AGGREGATE NUMBER OF 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
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 998,968.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 67.15580240 % 32.84419760 %
CURRENT PREPAYMENT PERCENTAGE 67.15580240 % 32.84419760 %
PERCENTAGE FOR NEXT DISTRIBUTION 67.15580240 % 32.84419760 %
BANKRUPTCY AMOUNT AVAILABLE 302,045.00
FRAUD AMOUNT AVAILABLE 244,969.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,897,800.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.06944197
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.76
POOL TRADING FACTOR: 8.05327506
................................................................................
Run: 08/31/98 15:15:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S30(POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4079
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Z27 25,905,000.00 0.00 6.000000 % 0.00
A-2 760920Z35 44,599,000.00 0.00 6.500000 % 0.00
A-3 760920Z43 25,000,000.00 0.00 6.500000 % 0.00
A-4 760920Z50 26,677,000.00 0.00 7.000000 % 0.00
A-5 760920Y85 11,517,000.00 0.00 7.000000 % 0.00
A-6 760920Y93 5,775,000.00 0.00 7.000000 % 0.00
A-7 760920Z68 25,900,000.00 10,542.78 7.000000 % 10,542.78
A-8 760920Z84 4,709,000.00 7,075,389.85 7.000000 % 1,953,288.05
A-9 760920Z76 50,000.00 1,535.16 4623.730000 % 423.18
A-10 7609202B3 20,035,000.00 20,035,000.00 8.000000 % 0.00
A-11 7609202L1 15,811,000.00 15,811,000.00 8.000000 % 0.00
A-12 7609202A5 24,277,000.00 0.00 7.000000 % 0.00
A-13 7609202G2 9,443,000.00 0.00 7.700000 % 0.00
A-14 7609202F4 10,000.00 0.00 2718.990000 % 0.00
A-15 7609202J6 5,128,000.00 0.00 8.000000 % 0.00
A-16 7609202M9 4,587,000.00 0.00 8.000000 % 0.00
A-17 7609202C1 12,800,000.00 0.00 0.000000 % 0.00
A-18 7609202D9 4,000,000.00 0.00 0.000000 % 0.00
A-19 760920Z92 10,298,000.00 0.00 8.000000 % 0.00
A-20 7609202E7 8,762,000.00 0.00 8.000000 % 0.00
A-21 7609202H0 6,304,000.00 0.00 8.000000 % 0.00
A-22 7609202N7 9,012,000.00 0.00 8.000000 % 0.00
A-23 7609202K3 0.00 0.00 0.125328 % 0.00
R-I 7609202Q0 100.00 0.00 8.000000 % 0.00
R-II 7609202R8 100.00 0.00 8.000000 % 0.00
M 7609202P2 6,430,878.00 4,000,145.17 8.000000 % 180,262.28
B 14,467,386.02 12,787,091.67 8.000000 % 49,775.83
- -------------------------------------------------------------------------------
321,497,464.02 59,720,704.63 2,194,292.12
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-7 61.00 10,603.78 0.00 0.00 0.00
A-8 30,730.33 1,984,018.38 10,542.78 0.00 5,132,644.58
A-9 5,859.09 6,282.27 0.00 0.00 1,111.98
A-10 132,300.89 132,300.89 0.00 0.00 20,035,000.00
A-11 104,407.76 104,407.76 0.00 0.00 15,811,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 0.00 0.00 0.00 0.00 0.00
A-17 0.00 0.00 0.00 0.00 0.00
A-18 0.00 0.00 0.00 0.00 0.00
A-19 0.00 0.00 0.00 0.00 0.00
A-20 0.00 0.00 0.00 0.00 0.00
A-21 0.00 0.00 0.00 0.00 0.00
A-22 0.00 0.00 0.00 0.00 0.00
A-23 6,186.62 6,186.62 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 26,451.36 206,713.64 0.00 0.00 3,819,882.89
B 84,555.94 134,331.77 0.00 43,049.53 12,694,266.32
- -------------------------------------------------------------------------------
390,552.99 2,584,845.11 10,542.78 43,049.53 57,493,905.77
===============================================================================
Run: 08/31/98 15:15:58
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S30(POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4079
__________________________________________________________________________
TS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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 0.407057 0.407057 0.002355 0.409412 0.000000 0.000000
A-8 1502.524920 414.798906 6.525872 421.324778 2.238858 1089.964872
A-9 30.703200 8.463600 117.181800 125.645400 0.000000 22.239600
A-10 1000.000000 0.000000 6.603488 6.603488 0.000000 1000.000000
A-11 1000.000000 0.000000 6.603489 6.603489 0.000000 1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-14 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-17 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-19 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-20 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-21 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-22 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-23 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 622.021623 28.030742 4.113180 32.143922 0.000000 593.990881
B 883.856396 3.440554 5.844589 9.285143 0.000000 877.440216
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:16:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4079
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,174.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,203.15
SUBSERVICER ADVANCES THIS MONTH 27,469.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,057,251.88
(B) TWO MONTHLY PAYMENTS: 1 243,912.92
(C) THREE OR MORE MONTHLY PAYMENTS: 1 213,633.48
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 971,074.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,493,905.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 226
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,793,268.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 71.89042400 % 6.69808800 % 21.41148830 %
PREPAYMENT PERCENT 91.56712720 % 8.43287280 % 8.43287280 %
NEXT DISTRIBUTION 71.27669620 % 6.64397876 % 22.07932500 %
CLASS A-23 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1230 %
BANKRUPTCY AMOUNT AVAILABLE 266,095.00
FRAUD AMOUNT AVAILABLE 484,204.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,873,624.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.55792522
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 277.00
POOL TRADING FACTOR: 17.88315996
................................................................................
Run: 08/31/98 15:16:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,910,121.86 7.500000 % 1,292,767.76
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 3,041,927.66 7.500000 % 155,698.50
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 0.196128 % 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 7,874,604.01 7.500000 % 138,279.13
- -------------------------------------------------------------------------------
261,801,192.58 35,762,653.53 1,586,745.39
===============================================================================
_______________________________________________________________________________
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 23,836.95 1,316,604.71 0.00 0.00 2,617,354.10
A-5 127,630.43 127,630.43 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 18,544.26 174,242.76 0.00 0.00 2,886,229.16
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 5,701.23 5,701.23 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 48,005.31 186,284.44 0.00 0.00 7,733,313.59
- -------------------------------------------------------------------------------
223,718.18 1,810,463.57 0.00 0.00 34,172,896.85
===============================================================================
Run: 08/31/98 15:16:04
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-4 159.799005 52.832881 0.974169 53.807050 0.000000 106.966125
A-5 1000.000000 0.000000 6.096218 6.096218 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-8 202.795177 10.379900 1.236284 11.616184 0.000000 192.415277
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
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
B 667.283193 11.717585 4.067904 15.785489 0.000000 655.310436
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:16:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,995.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,714.21
SUBSERVICER ADVANCES THIS MONTH 3,294.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 263,770.90
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,172,896.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 168
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,354,405.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 77.98092920 % 22.01907080 %
CURRENT PREPAYMENT PERCENTAGE 93.39427880 % 6.60572120 %
PERCENTAGE FOR NEXT DISTRIBUTION 77.37003790 % 22.62996210 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1925 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 302,240.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,380,492.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.09187490
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 103.30
POOL TRADING FACTOR: 13.05299510
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: 155,698.50 N/A 0.00
CLASS A-8 ENDING BAL: 2,886,229.16 N/A 0.00
................................................................................
Run: 08/31/98 15:16:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 22,129,897.90 7.750000 % 3,558,098.39
A-11 760920U55 2,522,000.00 0.00 7.750000 % 0.00
A-12 760920U63 2,475,000.00 1,090,617.76 7.750000 % 68,191.54
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00
A-14 760920W46 6,968,000.00 10,874,382.24 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 5,005,835.96 7.750000 % 395,340.98
A-17 760920W38 0.00 0.00 0.339091 % 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 4,990,003.02 7.750000 % 414,743.52
B 20,436,665.48 18,284,226.98 7.750000 % 84,765.31
- -------------------------------------------------------------------------------
430,245,573.48 73,332,963.86 4,521,139.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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-10 138,773.10 3,696,871.49 0.00 0.00 18,571,799.51
A-11 0.00 0.00 0.00 0.00 0.00
A-12 6,839.09 75,030.63 0.00 0.00 1,022,426.22
A-13 68,715.89 68,715.89 0.00 0.00 10,958,000.00
A-14 0.00 0.00 68,191.54 0.00 10,942,573.78
A-15 0.00 0.00 0.00 0.00 0.00
A-16 31,390.81 426,731.79 0.00 0.00 4,610,494.98
A-17 20,120.53 20,120.53 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 31,291.52 446,035.04 0.00 0.00 4,575,259.50
B 114,657.50 199,422.81 0.00 0.00 18,199,461.67
- -------------------------------------------------------------------------------
411,788.44 4,932,928.18 68,191.54 0.00 68,880,015.66
===============================================================================
Run: 08/31/98 15:16:09
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-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-10 336.827414 54.155924 2.112192 56.268116 0.000000 282.671489
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 440.653640 27.552137 2.763269 30.315406 0.000000 413.101503
A-13 1000.000000 0.000000 6.270842 6.270842 0.000000 1000.000000
A-14 1560.617428 0.000000 0.000000 0.000000 9.786386 1570.403815
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 306.504773 24.206526 1.922043 26.128569 0.000000 282.298248
A-17 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 579.834576 48.192883 3.636051 51.828934 0.000000 531.641693
B 894.677608 4.147707 5.610382 9.758089 0.000000 890.529900
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:16:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,451.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,398.10
SUBSERVICER ADVANCES THIS MONTH 29,939.04
MASTER SERVICER ADVANCES THIS MONTH 5,463.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 724,840.57
(B) TWO MONTHLY PAYMENTS: 2 1,031,503.34
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,227,991.81
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 737,388.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,880,015.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 270
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 701,476.76
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,112,978.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.26225370 % 6.80458400 % 24.93316240 %
PREPAYMENT PERCENT 90.47867610 % 9.52132390 % 9.52132390 %
NEXT DISTRIBUTION 66.93566200 % 6.64236129 % 26.42197670 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3341 %
BANKRUPTCY AMOUNT AVAILABLE 115,846.00
FRAUD AMOUNT AVAILABLE 1,231,335.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,479,595.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.55714015
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 274.59
POOL TRADING FACTOR: 16.00946527
................................................................................
Run: 08/31/98 15:16:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 0.00 8.000000 % 0.00
A-8 7609204H8 36,700,000.00 11,736,320.41 8.000000 % 604,049.57
A-9 7609204J4 15,000,000.00 7,428,050.90 8.000000 % 382,309.86
A-10 7609203X4 32,000,000.00 20,932,713.73 8.000000 % 1,154,575.76
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 0.156813 % 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 6,544,510.78 8.000000 % 30,236.72
B 15,322,642.27 12,725,081.35 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,581,934.27 60,866,677.17 2,171,171.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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 76,817.48 680,867.05 0.00 0.00 11,132,270.84
A-9 48,618.66 430,928.52 0.00 0.00 7,045,741.04
A-10 137,010.43 1,291,586.19 0.00 0.00 19,778,137.97
A-11 9,817.92 9,817.92 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 7,809.08 7,809.08 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 42,835.64 73,072.36 0.00 0.00 6,514,274.06
B 76,809.26 76,809.26 0.00 0.00 12,666,289.35
- -------------------------------------------------------------------------------
399,718.47 2,570,890.38 0.00 0.00 58,636,713.26
===============================================================================
Run: 08/31/98 15:16:14
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 319.790747 16.459116 2.093119 18.552235 0.000000 303.331631
A-9 495.203393 25.487324 3.241244 28.728568 0.000000 469.716069
A-10 654.147304 36.080493 4.281576 40.362069 0.000000 618.066812
A-11 1000.000000 0.000000 6.545280 6.545280 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 901.560523 4.165358 5.900964 10.066322 0.000000 897.395165
B 830.475653 0.000000 5.012795 5.012795 0.000000 826.638717
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:16:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,008.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,195.14
SUBSERVICER ADVANCES THIS MONTH 24,940.67
MASTER SERVICER ADVANCES THIS MONTH 4,160.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,014,497.09
(B) TWO MONTHLY PAYMENTS: 3 1,221,172.12
(C) THREE OR MORE MONTHLY PAYMENTS: 1 232,745.02
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 697,780.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,636,713.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 234
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 523,356.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,948,749.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.34131080 % 10.75220600 % 20.90648270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.28915670 % 11.10954843 % 21.60129490 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1572 %
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 8.60842874
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 279.71
POOL TRADING FACTOR: 18.17730847
................................................................................
Run: 08/31/98 15:16:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 0.00 7.500000 % 0.00
A-7 7609203P1 15,000,000.00 0.00 7.500000 % 0.00
A-8 7609204B1 7,005,400.00 5,709,098.14 7.500000 % 383,923.47
A-9 7609203V8 30,538,000.00 27,437,106.97 7.500000 % 2,726,570.94
A-10 7609203U0 40,000,000.00 35,938,315.51 7.500000 % 3,571,381.15
A-11 7609204A3 10,847,900.00 16,610,491.34 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.267951 % 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 8,533,738.74 7.500000 % 447,136.93
B 16,042,796.83 14,379,254.19 7.500000 % 16,196.69
- -------------------------------------------------------------------------------
427,807,906.83 108,608,004.89 7,145,209.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 23,543.90 407,467.37 11,248.13 0.00 5,336,422.80
A-9 167,205.53 2,893,776.47 0.00 0.00 24,710,536.03
A-10 219,013.07 3,790,394.22 0.00 0.00 32,366,934.36
A-11 0.00 0.00 101,226.63 0.00 16,711,717.97
A-12 23,646.55 23,646.55 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 52,005.79 499,142.72 0.00 0.00 8,086,601.81
B 87,629.17 103,825.86 0.00 891.05 14,362,166.45
- -------------------------------------------------------------------------------
573,044.01 7,718,253.19 112,474.76 891.05 101,574,379.42
===============================================================================
Run: 08/31/98 15:16:20
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 814.956768 54.803933 3.360822 58.164755 1.605637 761.758472
A-9 898.457888 89.284529 5.475327 94.759856 0.000000 809.173359
A-10 898.457888 89.284529 5.475327 94.759856 0.000000 809.173359
A-11 1531.217225 0.000000 0.000000 0.000000 9.331449 1540.548675
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 725.340720 38.005221 4.420327 42.425548 0.000000 687.335499
B 896.305946 1.009593 5.462213 6.471806 0.000000 895.240811
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:16:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,764.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,208.84
SUBSERVICER ADVANCES THIS MONTH 18,018.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,152,532.93
(B) TWO MONTHLY PAYMENTS: 1 233,619.29
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 966,866.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,574,379.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 398
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,904,560.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.90303490 % 7.85737500 % 13.23958970 %
PREPAYMENT PERCENT 93.67091050 % 6.32908950 % 6.32908950 %
NEXT DISTRIBUTION 77.89918250 % 7.96126135 % 14.13955620 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2698 %
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 8.23064695
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 276.46
POOL TRADING FACTOR: 23.74298787
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 383,923.47
CLASS A-8 ENDING BALANCE: 1,856,977.34 3,479,445.46
................................................................................
Run: 08/31/98 15:16:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 5,124,687.33 6.500000 % 1,046,934.25
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 2,312.77 2775.250000 % 189.10
A-11 7609203B2 0.00 0.00 0.437973 % 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 3,958,683.79 7.000000 % 60,465.79
- -------------------------------------------------------------------------------
146,754,518.99 31,765,683.89 1,107,589.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 27,347.22 1,074,281.47 0.00 0.00 4,077,753.08
A-6 17,995.87 17,995.87 0.00 0.00 3,680,000.00
A-7 14,826.89 14,826.89 0.00 0.00 2,800,000.00
A-8 8,160.54 8,160.54 0.00 0.00 1,200,000.00
A-9 86,202.88 86,202.88 0.00 0.00 15,000,000.00
A-10 5,269.47 5,458.57 0.00 0.00 2,123.67
A-11 11,421.88 11,421.88 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 22,749.99 83,215.78 0.00 0.00 3,898,218.03
- -------------------------------------------------------------------------------
193,974.74 1,301,563.88 0.00 0.00 30,658,094.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 246.379199 50.333377 1.314770 51.648147 0.000000 196.045821
A-6 1000.000000 0.000000 4.890182 4.890182 0.000000 1000.000000
A-7 176.211454 0.000000 0.933096 0.933096 0.000000 176.211454
A-8 176.211454 0.000000 1.198317 1.198317 0.000000 176.211454
A-9 403.225806 0.000000 2.317282 2.317282 0.000000 403.225807
A-10 115.638500 9.455000 263.473500 272.928500 0.000000 106.183500
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 670.472547 10.240942 3.853110 14.094052 0.000000 660.231610
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:16:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,583.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,800.82
SUBSERVICER ADVANCES THIS MONTH 2,480.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 197,919.96
(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 30,658,094.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 157
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 889,133.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.53786070 % 12.46213930 %
CURRENT PREPAYMENT PERCENTAGE 96.26135820 % 3.73864180 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.28486540 % 12.71513460 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4366 %
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 7.85275602
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 103.97
POOL TRADING FACTOR: 20.89073304
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: 08/31/98 15:16:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 0.00 5.700000 % 0.00
A-3 7609204R6 19,990,000.00 7,584,057.26 6.400000 % 214,338.19
A-4 7609204V7 38,524,000.00 35,141,715.38 6.750000 % 993,163.87
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 0.347430 % 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 7,092,249.02 7.000000 % 71,880.63
- -------------------------------------------------------------------------------
260,444,078.54 73,554,021.66 1,279,382.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 40,297.07 254,635.26 0.00 0.00 7,369,719.07
A-4 196,933.05 1,190,096.92 0.00 0.00 34,148,551.51
A-5 103,590.39 103,590.39 0.00 0.00 17,825,000.00
A-6 34,351.91 34,351.91 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 11,071.67 11,071.67 0.00 0.00 0.00
A-12 21,216.10 21,216.10 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 41,216.75 113,097.38 0.00 0.00 7,020,368.39
- -------------------------------------------------------------------------------
448,676.94 1,728,059.63 0.00 0.00 72,274,638.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 379.392559 10.722271 2.015861 12.738132 0.000000 368.670289
A-4 912.203182 25.780393 5.111957 30.892350 0.000000 886.422789
A-5 1000.000000 0.000000 5.811523 5.811523 0.000000 1000.000000
A-6 1000.000000 0.000000 5.811523 5.811523 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
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 680.763635 6.899604 3.956273 10.855877 0.000000 673.864030
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:16:37 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 17,526.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,396.94
SUBSERVICER ADVANCES THIS MONTH 4,807.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 297,229.90
(B) TWO MONTHLY PAYMENTS: 1 96,995.82
(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 72,274,638.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 362
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 762,722.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.35776850 % 9.64223150 %
CURRENT PREPAYMENT PERCENTAGE 97.10733060 % 2.89266940 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.28653970 % 9.71346030 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3463 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,258,516.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.75862449
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 103.40
POOL TRADING FACTOR: 27.75054030
................................................................................
Run: 08/31/98 15:16:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S37(POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4086
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609206K9 71,071,000.00 0.00 6.250000 % 0.00
A-2 7609206L7 59,799,000.00 0.00 6.750000 % 0.00
A-3 7609206M5 10,000,000.00 0.00 6.750000 % 0.00
A-4 7609206N3 34,297,000.00 0.00 6.750000 % 0.00
A-5 7609206J2 193,000.00 0.00 1008.609700 % 0.00
A-6 7609206R4 16,418,000.00 0.00 7.650000 % 0.00
A-7 7609206S2 48,219,000.00 0.00 7.650000 % 0.00
A-8 7609206T0 26,191,000.00 0.00 7.650000 % 0.00
A-9 7609206U7 51,291,000.00 27,713,230.94 7.650000 % 3,829,425.97
A-10 7609206P8 21,624,652.00 21,624,652.00 7.650000 % 0.00
A-11 7609206Q6 10,902,000.00 5,427,300.70 7.650000 % 421,247.22
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.105433 % 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 6,592,607.39 8.000000 % 397,893.72
B 16,935,768.50 15,159,796.76 8.000000 % 14,032.53
- -------------------------------------------------------------------------------
376,350,379.50 76,517,587.79 4,662,599.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 168,238.45 3,997,664.42 0.00 0.00 23,883,804.97
A-10 131,276.57 131,276.57 0.00 0.00 21,624,652.00
A-11 32,947.46 454,194.68 0.00 0.00 5,006,053.48
A-12 15,210.70 15,210.70 0.00 0.00 0.00
A-13 6,401.96 6,401.96 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 41,852.74 439,746.46 0.00 0.00 6,194,713.67
B 96,240.98 110,273.51 0.00 2,084.37 15,143,679.87
- -------------------------------------------------------------------------------
492,168.86 5,154,768.30 0.00 2,084.37 71,852,903.99
===============================================================================
Run: 08/31/98 15:16:40
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S37(POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4086
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 540.313719 74.660778 3.280077 77.940855 0.000000 465.652941
A-10 1000.000000 0.000000 6.070691 6.070691 0.000000 1000.000000
A-11 497.826151 38.639444 3.022148 41.661592 0.000000 459.186707
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 700.688304 42.289713 4.448274 46.737987 0.000000 658.398591
B 895.134860 0.828574 5.682705 6.511279 0.000000 894.183212
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:16:43 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 18,345.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,700.32
SUBSERVICER ADVANCES THIS MONTH 28,123.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,195,545.01
(B) TWO MONTHLY PAYMENTS: 1 202,180.61
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,177,900.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 71,852,903.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 278
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,583,335.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 71.57202050 % 8.61580700 % 19.81217290 %
PREPAYMENT PERCENT 91.47160620 % 8.52839380 % 8.52839380 %
NEXT DISTRIBUTION 70.30267070 % 8.62138247 % 21.07594690 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1092 %
BANKRUPTCY AMOUNT AVAILABLE 132,680.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,913,683.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53670945
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.56
POOL TRADING FACTOR: 19.09202379
................................................................................
Run: 08/31/98 15:16:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 0.00 7.500000 % 0.00
A-6 7609205Y0 46,182,000.00 6,525,392.93 7.500000 % 4,674,747.52
A-7 7609205Z7 76,357,000.00 76,357,000.00 7.500000 % 0.00
A-8 7609206A1 9,513,000.00 10,049,913.45 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 14,078,132.14 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.189373 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 6,995,630.07 7.500000 % 264,278.91
B 18,182,304.74 16,691,384.37 7.500000 % 18,015.92
- -------------------------------------------------------------------------------
427,814,328.74 130,697,452.96 4,957,042.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 40,123.24 4,714,870.76 0.00 0.00 1,850,645.41
A-7 469,502.70 469,502.70 0.00 0.00 76,357,000.00
A-8 52,172.43 52,172.43 9,622.32 0.00 10,059,535.77
A-9 0.00 0.00 86,563.40 0.00 14,164,695.54
A-10 20,291.42 20,291.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 43,014.62 307,293.53 0.00 0.00 6,731,351.16
B 102,631.72 120,647.64 0.00 2,309.00 16,671,059.43
- -------------------------------------------------------------------------------
727,736.13 5,684,778.48 96,185.72 2,309.00 125,834,287.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 141.297322 101.224449 0.868807 102.093256 0.000000 40.072873
A-7 1000.000000 0.000000 6.148784 6.148784 0.000000 1000.000000
A-8 1056.439972 0.000000 5.484330 5.484330 1.011492 1057.451463
A-9 1522.289375 0.000000 0.000000 0.000000 9.360229 1531.649604
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 726.748941 27.454913 4.468622 31.923535 0.000000 699.294027
B 918.001574 0.990849 5.644594 6.635443 0.000000 916.883732
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:16:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,323.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,896.49
SUBSERVICER ADVANCES THIS MONTH 13,445.46
MASTER SERVICER ADVANCES THIS MONTH 1,618.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,064,361.15
(B) TWO MONTHLY PAYMENTS: 1 253,493.81
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 454,857.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 125,834,287.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 500
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 213,520.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,704,016.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.87645290 % 5.35253700 % 12.77100970 %
PREPAYMENT PERCENT 94.56293590 % 5.43706410 % 5.43706410 %
NEXT DISTRIBUTION 81.40219880 % 5.34937759 % 13.24842360 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1888 %
BANKRUPTCY AMOUNT AVAILABLE 189,180.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,078,941.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.14198895
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 279.70
POOL TRADING FACTOR: 29.41329424
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,574,535.77 8,485,000.00
................................................................................
Run: 08/31/98 15:16:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,373,564.54 7.500000 % 2,358,756.97
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 0.135018 % 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 5,996,035.23 7.500000 % 164,588.96
- -------------------------------------------------------------------------------
183,802,829.51 32,934,599.77 2,523,345.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 44,041.31 2,402,798.28 0.00 0.00 5,014,807.57
A-8 116,859.11 116,859.11 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 3,541.32 3,541.32 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 35,813.51 200,402.47 0.00 0.00 5,831,446.27
- -------------------------------------------------------------------------------
200,255.25 2,723,601.18 0.00 0.00 30,411,253.84
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 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-7 246.780834 78.943638 1.473989 80.417627 0.000000 167.837196
A-8 1000.000000 0.000000 5.972865 5.972865 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
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 686.765813 18.851469 4.101960 22.953429 0.000000 667.914345
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:16:54 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 8,978.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,971.12
SUBSERVICER ADVANCES THIS MONTH 3,511.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 276,407.76
(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 30,411,253.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 152
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,313,290.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.79411540 % 18.20588460 %
CURRENT PREPAYMENT PERCENTAGE 94.53823460 % 5.46176540 %
PERCENTAGE FOR NEXT DISTRIBUTION 80.82470950 % 19.17529050 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1267 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,570,736.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.08557775
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 104.34
POOL TRADING FACTOR: 16.54558525
................................................................................
Run: 08/31/98 15:16:57 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 18,386,783.06 7.739939 % 914,938.90
R 7609206F0 100.00 0.00 7.739939 % 0.00
B 11,237,146.51 7,553,360.52 7.739939 % 375,427.40
- -------------------------------------------------------------------------------
187,272,146.51 25,940,143.58 1,290,366.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 115,205.27 1,030,144.17 0.00 0.00 17,471,844.16
R 0.00 0.00 0.00 0.00 0.00
B 47,326.77 422,754.17 0.00 433.00 7,177,500.13
- -------------------------------------------------------------------------------
162,532.04 1,452,898.34 0.00 433.00 24,649,344.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 104.449646 5.197486 0.654446 5.851932 0.000000 99.252161
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 672.177809 33.409496 4.211635 37.621131 0.000000 638.729781
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:16:58 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 7,950.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,633.74
SUBSERVICER ADVANCES THIS MONTH 7,412.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 540,974.54
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 241,739.50
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 207,126.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,649,344.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 89
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,263,541.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 70.88157780 % 29.11842220 %
CURRENT PREPAYMENT PERCENTAGE 70.88157780 % 29.11842220 %
PERCENTAGE FOR NEXT DISTRIBUTION 70.88157780 % 29.11842220 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 345,179.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,886,405.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.20894635
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.39
POOL TRADING FACTOR: 13.16231204
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/31/98 15:17:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 0.00 7.000000 % 0.00
A-9 7609208C5 14,100,000.00 11,777,435.38 7.000000 % 1,695,701.55
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 0.396670 % 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 4,378,938.91 7.000000 % 76,127.16
- -------------------------------------------------------------------------------
156,959,931.35 41,956,374.29 1,771,828.71
===============================================================================
_______________________________________________________________________________
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 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 68,075.40 1,763,776.95 0.00 0.00 10,081,733.83
A-10 56,067.49 56,067.49 0.00 0.00 9,700,000.00
A-11 93,060.49 93,060.49 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 13,742.60 13,742.60 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
B 25,310.95 101,438.11 0.00 0.00 4,302,811.75
- -------------------------------------------------------------------------------
256,256.93 2,028,085.64 0.00 0.00 40,184,545.58
===============================================================================
Run: 08/31/98 15:17:02
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 835.279105 120.262521 4.828043 125.090564 0.000000 715.016584
A-10 1000.000000 0.000000 5.780154 5.780154 0.000000 1000.000000
A-11 1000.000000 0.000000 5.780155 5.780155 0.000000 1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-14 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-17 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
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 697.401941 12.124224 4.031090 16.155314 0.000000 685.277718
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:17:05 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,029.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,476.63
SUBSERVICER ADVANCES THIS MONTH 4,878.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 193,504.57
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 211,727.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,184,545.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 207
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,489,176.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.56311410 % 10.43688590 %
CURRENT PREPAYMENT PERCENTAGE 96.86893420 % 3.13106580 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.29237180 % 10.70762820 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.400758 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,200,853.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.83777100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 104.07
POOL TRADING FACTOR: 25.60178590
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: 08/31/98 15:17:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 17,608,593.26 7.804717 % 782,992.68
M 760944AB4 5,352,000.00 2,513,688.85 7.804717 % 103,428.13
R 760944AC2 100.00 0.00 7.804717 % 0.00
B 8,362,385.57 3,435,319.35 7.804717 % 161,103.50
- -------------------------------------------------------------------------------
133,787,485.57 23,557,601.46 1,047,524.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 112,110.57 895,103.25 0.00 0.00 16,825,600.58
M 16,004.18 119,432.31 0.00 0.00 2,410,260.72
R 0.00 0.00 0.00 0.00 0.00
B 21,872.02 182,975.52 0.00 0.00 3,274,215.85
- -------------------------------------------------------------------------------
149,986.77 1,197,511.08 0.00 0.00 22,510,077.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 146.649066 6.520972 0.933687 7.454659 0.000000 140.128094
M 469.672805 19.325136 2.990318 22.315454 0.000000 450.347668
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 410.806142 19.265256 2.615524 21.880780 0.000000 391.540885
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:17:09 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,474.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,390.89
SUBSERVICER ADVANCES THIS MONTH 9,946.89
MASTER SERVICER ADVANCES THIS MONTH 1,396.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 592,523.67
(B) TWO MONTHLY PAYMENTS: 1 213,361.24
(C) THREE OR MORE MONTHLY PAYMENTS: 1 251,926.91
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 251,912.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,510,077.15
AGGREGATE NUMBER OF 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 179,250.47
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,023,458.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.74696990 % 10.67039400 % 14.58263630 %
PREPAYMENT PERCENT 74.74696980 % 0.00000000 % 25.25303020 %
NEXT DISTRIBUTION 74.74696980 % 10.70747427 % 14.54555590 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,885,065.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31842575
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.85
POOL TRADING FACTOR: 16.82524868
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/31/98 15:17:12 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-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 0.00 8.000000 % 0.00
A-6 760944BH0 45,000,000.00 0.00 8.500000 % 0.00
A-7 760944BB3 15,000,000.00 7,458,307.66 8.000000 % 670,750.18
A-8 760944BC1 4,612,500.00 1,932,260.28 8.000000 % 520,017.73
A-9 760944BD9 38,895,833.00 9,661,300.91 8.000000 % 2,600,088.52
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 0.152214 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 6,364,296.22 8.000000 % 333,374.35
B 16,938,486.28 15,054,047.28 8.000000 % 3,199.44
- -------------------------------------------------------------------------------
376,347,086.28 79,795,212.35 4,127,430.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 48,463.05 719,213.23 0.00 0.00 6,787,557.48
A-8 12,555.56 532,573.29 0.00 0.00 1,412,242.55
A-9 62,777.79 2,662,866.31 0.00 0.00 7,061,212.39
A-10 154,000.00 154,000.00 0.00 0.00 23,100,000.00
A-11 97,467.92 97,467.92 0.00 0.00 15,000,000.00
A-12 7,959.88 7,959.88 0.00 0.00 1,225,000.00
A-13 9,865.36 9,865.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 41,354.31 374,728.66 0.00 0.00 6,030,921.87
B 97,819.11 101,018.55 0.00 0.00 15,037,424.09
- -------------------------------------------------------------------------------
532,262.98 4,659,693.20 0.00 0.00 75,654,358.38
===============================================================================
Run: 08/31/98 15:17:12
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 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-7 497.220511 44.716679 3.230870 47.947549 0.000000 452.503832
A-8 418.918218 112.740971 2.722073 115.463044 0.000000 306.177247
A-9 248.389099 66.847483 1.613998 68.461481 0.000000 181.541616
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.497861 6.497861 0.000000 1000.000000
A-12 1000.000000 0.000000 6.497861 6.497861 0.000000 1000.000000
A-13 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 676.441114 35.433316 4.395420 39.828736 0.000000 641.007798
B 888.748087 0.188886 5.774962 5.963848 0.000000 887.766701
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:17:13 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 18,679.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,212.34
SUBSERVICER ADVANCES THIS MONTH 25,531.02
MASTER SERVICER ADVANCES THIS MONTH 1,626.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,775,284.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,456,780.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 75,654,358.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 291
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 208,193.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,052,741.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 73.15836020 % 7.97578700 % 18.86585280 %
PREPAYMENT PERCENT 91.94750810 % 8.05249190 % 8.05249190 %
NEXT DISTRIBUTION 72.15184110 % 7.97167804 % 19.87648090 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1543 %
BANKRUPTCY AMOUNT AVAILABLE 228,480.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,907,954.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56801152
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 281.00
POOL TRADING FACTOR: 20.10228354
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 3,899.41
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 28,445.92
................................................................................
Run: 08/31/98 15:17:15 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 0.00 7.500000 % 0.00
A-6 760944AP3 4,188,000.00 0.00 7.500000 % 0.00
A-7 760944AQ1 11,026,000.00 2,809,259.19 7.500000 % 2,046,208.99
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 0.00 7.500000 % 0.00
A-11 760944AJ7 4,175,000.00 3,768,017.69 7.500000 % 227,356.56
A-12 760944AE8 0.00 0.00 0.146983 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,320,389.63 7.500000 % 120,508.18
B 5,682,302.33 5,248,619.23 7.500000 % 6,175.28
- -------------------------------------------------------------------------------
133,690,335.33 45,249,185.74 2,400,249.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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 17,246.84 2,063,455.83 0.00 0.00 763,050.20
A-8 117,094.59 117,094.59 0.00 0.00 19,073,000.00
A-9 73,855.00 73,855.00 0.00 0.00 12,029,900.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 23,132.94 250,489.50 0.00 0.00 3,540,661.13
A-12 5,444.21 5,444.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 14,245.54 134,753.72 0.00 0.00 2,199,881.45
B 32,222.77 38,398.05 0.00 0.00 5,242,443.95
- -------------------------------------------------------------------------------
283,241.89 2,683,490.90 0.00 0.00 42,848,936.73
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 254.784980 185.580355 1.564197 187.144552 0.000000 69.204625
A-8 1000.000000 0.000000 6.139285 6.139285 0.000000 1000.000000
A-9 1000.000000 0.000000 6.139286 6.139286 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 902.519207 54.456661 5.540824 59.997485 0.000000 848.062546
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 771.397664 40.062120 4.735832 44.797952 0.000000 731.335544
B 923.678278 1.086757 5.670724 6.757481 0.000000 922.591521
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:17:17 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 11,891.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,716.02
SUBSERVICER ADVANCES THIS MONTH 8,009.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,047,176.47
(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 42,848,936.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 168
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,347,010.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.27260760 % 5.12802500 % 11.59936730 %
PREPAYMENT PERCENT 94.98178230 % 5.01821770 % 5.01821770 %
NEXT DISTRIBUTION 82.63124840 % 5.13403976 % 12.23471190 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1488 %
BANKRUPTCY AMOUNT AVAILABLE 131,657.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,750,581.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.09674094
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 280.51
POOL TRADING FACTOR: 32.05088582
................................................................................
Run: 08/31/98 15:17:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 24,883,591.67 7.839958 % 875,996.37
R 760944CB2 100.00 0.00 7.839958 % 0.00
B 3,851,896.47 2,709,459.50 7.839958 % 38,909.87
- -------------------------------------------------------------------------------
154,075,839.47 27,593,051.17 914,906.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 159,999.43 1,035,995.80 0.00 0.00 24,007,595.30
R 0.00 0.00 0.00 0.00 0.00
B 17,421.60 56,331.47 0.00 0.00 2,670,549.63
- -------------------------------------------------------------------------------
177,421.03 1,092,327.27 0.00 0.00 26,678,144.93
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 165.643424 5.831274 1.065073 6.896347 0.000000 159.812150
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 703.409222 10.101484 4.522863 14.624347 0.000000 693.307738
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:17:21 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 5,676.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,970.44
SUBSERVICER ADVANCES THIS MONTH 13,659.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,052,092.51
(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 26,678,144.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 155
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 740,927.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.18064550 % 9.81935450 %
CURRENT PREPAYMENT PERCENTAGE 97.05419370 % 2.94580630 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.98974760 % 10.01025240 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 221,072.00
SPECIAL HAZARD AMOUNT AVAILABLE 500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.21542750
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 106.74
POOL TRADING FACTOR: 17.31494375
................................................................................
Run: 08/31/98 15:17:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 8.000000 % 0.00
A-5 760944CG1 41,173,880.00 40,233,777.92 8.000000 % 2,028,829.79
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 0.242459 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 4,376,564.32 8.000000 % 200,625.86
M-2 760944CK2 4,813,170.00 4,467,423.56 8.000000 % 5,339.63
M-3 760944CL0 3,208,780.00 3,021,979.04 8.000000 % 3,611.98
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 559,419.30 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 57,419,356.53 2,238,407.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 262,554.01 2,291,383.80 0.00 0.00 38,204,948.13
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 11,356.24 11,356.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 28,560.20 229,186.06 0.00 0.00 4,175,938.46
M-2 29,153.11 34,492.74 0.00 0.00 4,462,083.93
M-3 19,720.56 23,332.54 0.00 0.00 3,018,367.06
B-1 40,656.23 40,656.23 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 553,061.11
- -------------------------------------------------------------------------------
392,000.35 2,630,407.61 0.00 0.00 55,174,591.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 977.167513 49.274681 6.376713 55.651394 0.000000 927.892832
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
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 681.966922 31.262011 4.450320 35.712331 0.000000 650.704911
M-2 928.166585 1.109379 6.056946 7.166325 0.000000 927.057206
M-3 941.784429 1.125655 6.145812 7.271467 0.000000 940.658774
B-1 988.993198 0.000000 8.446872 8.446872 0.000000 988.993198
B-2 348.686219 0.000000 0.000000 0.000000 0.000000 344.723157
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:17:26 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 14,979.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,974.45
SUBSERVICER ADVANCES THIS MONTH 19,338.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,472,801.56
(B) TWO MONTHLY PAYMENTS: 2 635,423.94
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 311,459.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,174,591.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 246
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,176,135.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 70.07006060 % 20.66544700 % 9.26449200 %
PREPAYMENT PERCENT 91.02101820 % 0.00000000 % 8.97898180 %
NEXT DISTRIBUTION 69.24373590 % 21.12637216 % 9.62989190 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2416 %
BANKRUPTCY AMOUNT AVAILABLE 117,703.00
FRAUD AMOUNT AVAILABLE 453,771.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,930,816.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68705176
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 278.30
POOL TRADING FACTOR: 17.19487970
................................................................................
Run: 08/31/98 15:17:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 7.500000 % 0.00
A-4 760944BV9 37,600,000.00 7,648,995.51 7.500000 % 1,822,422.98
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 0.166350 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,008,478.11 7.500000 % 105,621.27
B-1 3,744,527.00 3,541,471.30 7.500000 % 4,164.02
B-2 534,817.23 367,258.50 7.500000 % 431.83
- -------------------------------------------------------------------------------
106,963,444.23 32,566,203.42 1,932,640.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 45,897.06 1,868,320.04 0.00 0.00 5,826,572.53
A-5 60,004.04 60,004.04 0.00 0.00 10,000,000.00
A-6 54,003.64 54,003.64 0.00 0.00 9,000,000.00
A-7 4,334.20 4,334.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 12,051.68 117,672.95 0.00 0.00 1,902,856.84
B-1 21,250.26 25,414.28 0.00 0.00 3,537,307.28
B-2 2,203.70 2,635.53 0.00 0.00 366,826.67
- -------------------------------------------------------------------------------
199,744.58 2,132,384.68 0.00 0.00 30,633,563.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 203.430732 48.468696 1.220666 49.689362 0.000000 154.962035
A-5 1000.000000 0.000000 6.000404 6.000404 0.000000 1000.000000
A-6 1000.000000 0.000000 6.000404 6.000404 0.000000 1000.000000
A-7 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 751.113728 39.499353 4.506986 44.006339 0.000000 711.614376
B-1 945.772670 1.112028 5.675019 6.787047 0.000000 944.660642
B-2 686.699080 0.807416 4.120473 4.927889 0.000000 685.891646
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:17:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,752.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,314.69
SUBSERVICER ADVANCES THIS MONTH 3,707.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 501,374.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,633,563.32
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 1,894,349.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.83021880 % 6.16737000 % 12.00241170 %
PREPAYMENT PERCENT 94.54906560 % 5.45093440 % 5.45093440 %
NEXT DISTRIBUTION 81.04369800 % 6.21167319 % 12.74462890 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1706 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,732,116.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.13103097
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 279.69
POOL TRADING FACTOR: 28.63928283
................................................................................
Run: 08/31/98 15:17:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 16,185,429.43 7.762648 % 941,182.82
R 760944BR8 100.00 0.00 7.762648 % 0.00
B 7,272,473.94 5,248,216.24 7.762648 % 5,532.65
- -------------------------------------------------------------------------------
121,207,887.94 21,433,645.67 946,715.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 102,782.97 1,043,965.79 0.00 0.00 15,244,246.61
R 0.00 0.00 0.00 0.00 0.00
B 33,327.96 38,860.61 0.00 0.00 5,242,683.59
- -------------------------------------------------------------------------------
136,110.93 1,082,826.40 0.00 0.00 20,486,930.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 142.058058 8.260677 0.902117 9.162794 0.000000 133.797381
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 721.654871 0.760766 4.582754 5.343520 0.000000 720.894105
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:17:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,664.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,154.22
SUBSERVICER ADVANCES THIS MONTH 7,931.71
MASTER SERVICER ADVANCES THIS MONTH 3,774.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 663,345.83
(B) TWO MONTHLY PAYMENTS: 1 293,286.62
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 91,595.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,486,930.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 81
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 498,151.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 924,120.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.51412240 % 24.48587760 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.40961850 % 25.59038150 %
BANKRUPTCY AMOUNT AVAILABLE 167,284.00
FRAUD AMOUNT AVAILABLE 279,260.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,785,043.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.27764824
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.62
POOL TRADING FACTOR: 16.90230772
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/31/98 15:17:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,386,396.31 7.803143 % 715,860.16
R 760944BK3 100.00 0.00 7.803143 % 0.00
B 11,897,842.91 9,126,058.43 7.803143 % 9,789.36
- -------------------------------------------------------------------------------
153,520,242.91 24,512,454.74 725,649.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 98,679.48 814,539.64 0.00 0.00 14,670,536.15
R 0.00 0.00 0.00 0.00 0.00
B 58,529.28 68,318.64 0.00 0.00 9,116,269.07
- -------------------------------------------------------------------------------
157,208.76 882,858.28 0.00 0.00 23,786,805.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 108.643881 5.054714 0.696779 5.751493 0.000000 103.589168
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 767.034705 0.822784 4.919319 5.742103 0.000000 766.211921
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:17:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,936.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,647.16
SPREAD 0.00
SUBSERVICER ADVANCES THIS MONTH 13,243.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,282,544.46
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 468,080.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,786,805.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 85
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 699,355.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 62.76970820 % 37.23029180 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 61.67510100 % 38.32489900 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,833,156.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.25119082
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.25
POOL TRADING FACTOR: 15.49424673
................................................................................
Run: 08/31/98 15:17:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 8.000000 % 0.00
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 0.00 8.000000 % 0.00
A-6 760944EU8 23,596,900.00 22,281,183.43 8.000000 % 3,229,252.68
A-7 760944EW4 5,326,000.00 8,164,126.34 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 0.00 8.000000 % 0.00
A-9 760944EX2 7,607,000.00 4,431,817.13 8.000000 % 358,807.39
A-10 760944EV6 40,000,000.00 6,817,917.92 8.000000 % 551,990.13
A-11 760944EF1 2,607,000.00 0.00 8.000000 % 0.00
A-12 760944EG9 3,885,000.00 3,653,873.66 8.000000 % 52,679.31
A-13 760944EN4 5,787,000.00 5,787,000.00 8.000000 % 0.00
A-14 760944FC7 0.00 0.00 0.223964 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 7,668,875.41 8.000000 % 373,430.67
M-2 760944EZ7 4,032,382.00 3,793,559.95 8.000000 % 4,116.92
M-3 760944FA1 2,419,429.00 2,297,063.00 8.000000 % 2,492.86
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 559,992.97 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 70,387,632.36 4,572,769.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 143,770.12 3,373,022.80 0.00 0.00 19,051,930.75
A-7 0.00 0.00 52,679.31 0.00 8,216,805.65
A-8 0.00 0.00 0.00 0.00 0.00
A-9 28,596.46 387,403.85 0.00 0.00 4,073,009.74
A-10 43,992.86 595,982.99 0.00 0.00 6,265,927.79
A-11 0.00 0.00 0.00 0.00 0.00
A-12 23,576.75 76,256.06 0.00 0.00 3,601,194.35
A-13 37,340.82 37,340.82 0.00 0.00 5,787,000.00
A-14 12,714.98 12,714.98 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 49,483.69 422,914.36 0.00 0.00 7,295,444.74
M-2 24,478.08 28,595.00 0.00 0.00 3,789,443.03
M-3 14,821.88 17,314.74 0.00 0.00 2,294,570.14
B-1 41,399.07 41,399.07 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 554,032.60
- -------------------------------------------------------------------------------
420,174.71 4,992,944.67 52,679.31 0.00 65,861,581.34
===============================================================================
Run: 08/31/98 15:17:44
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 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-6 944.241974 136.850717 6.092755 142.943472 0.000000 807.391257
A-7 1532.881401 0.000000 0.000000 0.000000 9.890971 1542.772371
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 582.597230 47.168054 3.759230 50.927284 0.000000 535.429176
A-10 170.447948 13.799753 1.099822 14.899575 0.000000 156.648195
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 940.508021 13.559668 6.068662 19.628330 0.000000 926.948353
A-13 1000.000000 0.000000 6.452535 6.452535 0.000000 1000.000000
A-14 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-1 792.410284 38.585880 5.113055 43.698935 0.000000 753.824404
M-2 940.773952 1.020965 6.070377 7.091342 0.000000 939.752987
M-3 949.423604 1.030351 6.126189 7.156540 0.000000 948.393253
B-1 986.414326 0.000000 8.279561 8.279561 0.000000 986.414326
B-2 385.761041 0.000000 0.000000 0.000000 0.000000 381.655135
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:17:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,384.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,353.39
SUBSERVICER ADVANCES THIS MONTH 29,204.46
MASTER SERVICER ADVANCES THIS MONTH 683.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,152,034.35
(B) TWO MONTHLY PAYMENTS: 1 96,864.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,449,219.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,861,581.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 255
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 86,502.45
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,449,663.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.64901060 % 19.54817600 % 7.80281330 %
PREPAYMENT PERCENT 91.79470320 % 0.00000000 % 8.20529680 %
NEXT DISTRIBUTION 71.35551150 % 20.31451058 % 8.32997790 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2306 %
BANKRUPTCY AMOUNT AVAILABLE 164,976.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,869,432.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.71861399
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 278.96
POOL TRADING FACTOR: 20.41646449
................................................................................
Run: 08/31/98 15:17:49 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-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 1,071,107.84 6.400000 % 362,009.26
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 7,650,770.59 7.150000 % 2,585,780.61
A-7 760944DY1 1,986,000.00 269,837.94 7.500000 % 91,198.88
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 3,269,837.94 7.500000 % 91,198.88
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 0.319241 % 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 2,214,161.10 7.500000 % 148,917.43
M-2 760944EB0 6,051,700.00 4,659,565.47 7.500000 % 28,706.79
B 1,344,847.83 798,284.12 7.500000 % 4,918.09
- -------------------------------------------------------------------------------
268,959,047.83 51,015,565.00 3,312,729.94
===============================================================================
_______________________________________________________________________________
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 5,588.88 367,598.14 0.00 0.00 709,098.58
A-4 3,143.74 3,143.74 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 44,598.72 2,630,379.33 0.00 0.00 5,064,989.98
A-7 1,649.97 92,848.85 0.00 0.00 178,639.06
A-8 190,055.93 190,055.93 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 19,993.96 111,192.84 0.00 0.00 3,178,639.06
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 13,277.97 13,277.97 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 13,538.85 162,456.28 0.00 0.00 2,065,243.67
M-2 28,491.66 57,198.45 0.00 0.00 4,630,858.68
B 4,881.24 9,799.33 0.00 0.00 793,366.03
- -------------------------------------------------------------------------------
325,220.92 3,637,950.86 0.00 0.00 47,702,835.06
===============================================================================
Run: 08/31/98 15:17:49
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 25.406758 8.586887 0.132569 8.719456 0.000000 16.819871
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-6 135.870059 45.920886 0.792029 46.712915 0.000000 89.949173
A-7 135.870060 45.920886 0.830801 46.751687 0.000000 89.949174
A-8 1000.000000 0.000000 6.114662 6.114662 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 87.277137 2.434242 0.533670 2.967912 0.000000 84.842895
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
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-1 658.486572 44.287712 4.026424 48.314136 0.000000 614.198861
M-2 769.959758 4.743591 4.708042 9.451633 0.000000 765.216167
B 593.586949 3.656986 3.629585 7.286571 0.000000 589.929963
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:17:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,220.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,374.08
SUBSERVICER ADVANCES THIS MONTH 13,183.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 606,622.88
(B) TWO MONTHLY PAYMENTS: 1 465,039.65
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,702,835.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 236
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,998,431.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.96143150 % 13.47378300 % 1.56478540 %
PREPAYMENT PERCENT 95.48842940 % 0.00000000 % 4.51157060 %
NEXT DISTRIBUTION 84.29974160 % 14.03711612 % 1.66314230 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3265 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,468,908.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22199705
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 107.93
POOL TRADING FACTOR: 17.73609605
................................................................................
Run: 08/31/98 15:17:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 15,975,178.10 7.769002 % 738,050.57
R 760944DC9 100.00 0.00 7.769002 % 0.00
B 6,746,402.77 3,386,093.84 7.769002 % 3,506.37
- -------------------------------------------------------------------------------
112,439,802.77 19,361,271.94 741,556.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 102,367.41 840,417.98 0.00 0.00 15,237,127.53
R 0.00 0.00 0.00 0.00 0.00
B 21,697.76 25,204.13 0.00 0.00 3,382,587.47
- -------------------------------------------------------------------------------
124,065.17 865,622.11 0.00 0.00 18,619,715.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 151.146554 6.982946 0.968533 7.951479 0.000000 144.163609
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 501.911012 0.519739 3.216197 3.735936 0.000000 501.391273
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:17:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,590.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,990.13
SUBSERVICER ADVANCES THIS MONTH 4,988.59
MASTER SERVICER ADVANCES THIS MONTH 1,374.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 227,567.16
(B) TWO MONTHLY PAYMENTS: 1 195,841.09
(C) THREE OR MORE MONTHLY PAYMENTS: 1 241,999.82
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,619,715.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 172,551.39
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 721,507.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.51099490 % 17.48900510 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.83330160 % 18.16669840 %
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 8.24425199
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.84
POOL TRADING FACTOR: 16.55971866
................................................................................
Run: 08/31/98 15:17:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 0.00 6.000000 % 0.00
A-4 760944EL8 10,000.00 0.00 2969.500000 % 0.00
A-5 760944DS4 33,600,000.00 24,005,167.97 7.000000 % 1,773,662.77
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 0.206600 % 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 3,175,345.01 7.000000 % 47,419.57
B-2 677,492.20 488,392.67 7.000000 % 7,293.50
- -------------------------------------------------------------------------------
135,502,292.20 53,271,953.22 1,828,375.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 138,429.25 1,912,092.02 0.00 0.00 22,231,505.20
A-6 120,234.51 120,234.51 0.00 0.00 20,850,000.00
A-7 17,815.93 17,815.93 0.00 0.00 3,327,133.30
A-8 9,593.20 9,593.20 0.00 0.00 1,425,914.27
A-9 9,066.80 9,066.80 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 18,311.09 65,730.66 0.00 0.00 3,127,925.44
B-2 2,816.38 10,109.88 0.00 0.00 481,099.17
- -------------------------------------------------------------------------------
316,267.16 2,144,643.00 0.00 0.00 51,443,577.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 714.439523 52.787582 4.119918 56.907500 0.000000 661.651941
A-6 1000.000000 0.000000 5.766643 5.766643 0.000000 1000.000000
A-7 94.569568 0.000000 0.506395 0.506395 0.000000 94.569568
A-8 94.569568 0.000000 0.636241 0.636241 0.000000 94.569568
A-9 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-1 720.882903 10.765431 4.157076 14.922507 0.000000 710.117472
B-2 720.883089 10.765423 4.157081 14.922504 0.000000 710.117652
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:18:01 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 12,751.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,497.24
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 51,443,577.38
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 1,475,471.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.12257680 % 6.87742320 %
CURRENT PREPAYMENT PERCENTAGE 97.93677300 % 2.06322700 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.98449910 % 7.01550090 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2040 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 361,367.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,299,910.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.62036962
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 106.42
POOL TRADING FACTOR: 37.96509752
................................................................................
Run: 08/31/98 15:18:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S10(POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4103
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944CS5 38,548,900.00 0.00 6.500000 % 0.00
A-2 760944CN6 38,548,900.00 0.00 0.000000 % 0.00
A-3 760944CP1 0.00 0.00 0.000000 % 0.00
A-4 760944CT3 14,583,000.00 0.00 8.000000 % 0.00
A-5 760944CU0 20,606,000.00 7,510,549.83 8.150000 % 288,840.50
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 1,501,241.44 8.500000 % 28,884.05
A-10 760944FD5 0.00 0.00 0.137647 % 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 2,528,380.27 8.500000 % 40,966.29
M-2 760944CY2 2,016,155.00 1,826,804.67 8.500000 % 20,064.44
M-3 760944EE4 1,344,103.00 1,229,394.27 8.500000 % 13,502.87
B-1 2,016,155.00 1,980,079.00 8.500000 % 0.00
B-2 672,055.59 0.00 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 24,078,313.48 392,258.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 50,736.52 339,577.02 0.00 0.00 7,221,709.33
A-6 2,178.87 2,178.87 0.00 0.00 0.00
A-7 50,919.78 50,919.78 0.00 0.00 7,500,864.00
A-8 1,934.42 1,934.42 0.00 0.00 1,000.00
A-9 10,576.95 39,461.00 0.00 0.00 1,472,357.39
A-10 2,747.16 2,747.16 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 17,813.64 58,779.93 0.00 0.00 2,487,413.98
M-2 12,870.71 32,935.15 0.00 0.00 1,806,740.23
M-3 8,661.67 22,164.54 0.00 0.00 1,215,891.40
B-1 10,570.11 10,570.11 0.00 0.00 1,958,331.08
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
169,009.83 561,267.98 0.00 0.00 23,664,307.41
===============================================================================
Run: 08/31/98 15:18:05
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S10(POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4103
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-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-5 364.483637 14.017301 2.462221 16.479522 0.000000 350.466337
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 1000.000000 0.000000 6.788522 6.788522 0.000000 1000.000000
A-8 1000.000000 0.000000 1934.420000 1934.420000 0.000000 1000.000000
A-9 287.992093 5.540999 2.029039 7.570038 0.000000 282.451094
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 752.436128 12.191408 5.301270 17.492678 0.000000 740.244719
M-2 906.083446 9.951834 6.383790 16.335624 0.000000 896.131612
M-3 914.657783 10.046008 6.444201 16.490209 0.000000 904.611775
B-1 982.106534 0.000000 5.242707 5.242707 0.000000 971.319705
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:18:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,852.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,472.56
SUBSERVICER ADVANCES THIS MONTH 15,099.46
MASTER SERVICER ADVANCES THIS MONTH 717.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 544,440.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 596,554.23
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 717,299.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,664,307.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 97
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 86,482.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 149,545.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.58310610 % 23.19339900 % 8.22349540 %
PREPAYMENT PERCENT 91.17579390 % 0.00000000 % 8.82420610 %
NEXT DISTRIBUTION 68.44033270 % 23.28420399 % 8.27546330 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1350 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,575,451.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.05713875
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 284.46
POOL TRADING FACTOR: 17.60601202
................................................................................
Run: 08/31/98 15:33:50 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 12,969,503.59 7.470000 % 2,439,846.36
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 48,006,334.02 2,439,846.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 78,687.20 2,518,533.56 0.00 0.00 10,529,657.23
A-2 212,571.69 212,571.69 0.00 0.00 35,036,830.43
S-1 2,053.53 2,053.53 0.00 0.00 0.00
S-2 9,193.31 9,193.31 0.00 0.00 0.00
S-3 1,013.21 1,013.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
303,518.94 2,743,365.30 0.00 0.00 45,566,487.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 391.970007 73.738103 2.378119 76.116222 0.000000 318.231904
A-2 1000.000000 0.000000 6.067092 6.067092 0.000000 1000.000000
S-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
S-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
S-3 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
_______________________________________________________________________________
DETERMINATION DATE 25-August-98
DISTRIBUTION DATE 28-August-98
Run: 08/31/98 15:33:50 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 1,200.16
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 45,566,487.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,087,981.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,317,952.31
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: 66.88665570
................................................................................
Run: 08/31/98 15:18:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 5,552,582.19 10.000000 % 496,297.46
A-2 7609208F8 52,896,000.00 0.00 7.250000 % 0.00
A-3 7609208G6 30,604,000.00 0.00 7.250000 % 0.00
A-4 7609208H4 51,752,000.00 0.00 7.250000 % 0.00
A-5 7609208J0 59,248,000.00 2,488,657.98 7.250000 % 2,488,657.98
A-6 7609208K7 48,625,000.00 622,164.43 6.437500 % 622,164.43
A-7 7609208L5 0.00 0.00 3.562500 % 0.00
A-8 7609208P6 6,663,000.00 6,663,000.00 7.800000 % 1,852,152.14
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 0.157342 % 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 6,437,375.97 8.000000 % 454,012.05
M-2 7609208S0 5,252,983.00 4,869,093.74 8.000000 % 29,890.02
M-3 7609208T8 3,501,988.00 3,292,348.67 8.000000 % 18,170.24
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 763,050.18 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 81,575,214.05 5,961,344.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 44,745.78 541,043.24 0.00 0.00 5,056,284.73
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 14,539.86 2,503,197.84 0.00 0.00 0.00
A-6 3,227.60 625,392.03 0.00 0.00 0.00
A-7 1,786.15 1,786.15 0.00 0.00 0.00
A-8 41,881.43 1,894,033.57 0.00 0.00 4,810,847.86
A-9 223,769.89 223,769.89 0.00 0.00 35,600,000.00
A-10 63,812.13 63,812.13 0.00 0.00 10,152,000.00
A-11 10,343.34 10,343.34 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,500.75 495,512.80 0.00 0.00 5,983,363.92
M-2 31,390.27 61,280.29 0.00 0.00 4,839,203.72
M-3 23,981.33 42,151.57 0.00 0.00 3,274,178.43
B-1 0.00 0.00 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 724,803.39
- -------------------------------------------------------------------------------
500,978.53 6,462,322.85 0.00 0.00 75,575,622.94
===============================================================================
Run: 08/31/98 15:18:11
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-1 187.879211 16.792903 1.514035 18.306938 0.000000 171.086307
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 42.004084 42.004084 0.245407 42.249491 0.000000 0.000000
A-6 12.795155 12.795155 0.066377 12.861532 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 1000.000000 277.975708 6.285672 284.261380 0.000000 722.024292
A-9 1000.000000 0.000000 6.285671 6.285671 0.000000 1000.000000
A-10 1000.000000 0.000000 6.285671 6.285671 0.000000 1000.000000
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
M-1 735.282386 51.857630 4.740250 56.597880 0.000000 683.424756
M-2 926.919760 5.690104 5.975704 11.665808 0.000000 921.229656
M-3 940.137051 5.188550 6.847919 12.036469 0.000000 934.948501
B-1 977.528557 0.000000 0.000000 0.000000 0.000000 977.528557
B-2 435.780817 0.000000 0.000000 0.000000 0.000000 413.937932
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:18:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,282.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,269.81
SUBSERVICER ADVANCES THIS MONTH 13,869.78
MASTER SERVICER ADVANCES THIS MONTH 1,965.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,295,581.38
(B) TWO MONTHLY PAYMENTS: 1 104,157.10
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 344,437.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 75,575,622.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 298
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 249,642.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,498,823.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.87372890 % 17.89614500 % 7.23012640 %
PREPAYMENT PERCENT 92.46211870 % 0.00000000 % 7.53788130 %
NEXT DISTRIBUTION 73.59401140 % 18.65250397 % 7.75348460 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1559 %
BANKRUPTCY AMOUNT AVAILABLE 544,063.00
FRAUD AMOUNT AVAILABLE 1,256,598.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,420,990.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.65288275
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.76
POOL TRADING FACTOR: 21.58077365
................................................................................
Run: 08/31/98 15:18:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 7.500000 % 0.00
A-6 760944GG7 20,505,000.00 0.00 7.000000 % 0.00
A-7 760944GK8 23,152,000.00 7,261,379.93 7.500000 % 4,968,022.55
A-8 760944GL6 10,000,000.00 10,000,000.00 7.500000 % 0.00
A-9 760944FZ6 7,475,000.00 0.00 7.500000 % 0.00
A-10 760944GA0 3,403,000.00 1,887,072.40 7.500000 % 170,880.80
A-11 760944GD4 29,995,000.00 29,995,000.00 7.500000 % 0.00
A-12 760944GT9 18,350,000.00 27,340,927.60 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 0.00 0.000000 % 0.00
A-14 760944GU6 0.00 0.00 0.000000 % 0.00
A-15 760944GV4 0.00 0.00 0.167779 % 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 6,684,880.90 7.500000 % 297,776.31
M-2 760944GX0 3,698,106.00 3,457,461.43 7.500000 % 4,039.58
M-3 760944GY8 2,218,863.00 2,093,866.58 7.500000 % 2,446.41
B-1 4,437,728.00 4,285,164.15 7.500000 % 0.00
B-2 1,479,242.76 1,071,419.93 7.500000 % 0.00
- -------------------------------------------------------------------------------
295,848,488.76 94,077,172.92 5,443,165.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 43,799.49 5,011,822.04 0.00 0.00 2,293,357.38
A-8 60,318.40 60,318.40 0.00 0.00 10,000,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 11,382.52 182,263.32 0.00 0.00 1,716,191.60
A-11 180,925.06 180,925.06 0.00 0.00 29,995,000.00
A-12 0.00 0.00 170,880.80 0.00 27,511,808.40
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 12,858.45 12,858.45 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 40,843.47 338,619.78 0.00 0.00 6,387,104.59
M-2 21,124.49 25,164.07 0.00 0.00 3,453,421.85
M-3 12,793.17 15,239.58 0.00 0.00 2,091,420.17
B-1 38,986.24 38,986.24 0.00 0.00 4,285,164.15
B-2 0.00 0.00 0.00 0.00 1,065,161.48
- -------------------------------------------------------------------------------
423,031.29 5,866,196.94 170,880.80 0.00 88,798,629.62
===============================================================================
Run: 08/31/98 15:18:16
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 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-7 313.639423 214.582868 1.891823 216.474691 0.000000 99.056556
A-8 1000.000000 0.000000 6.031840 6.031840 0.000000 1000.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 554.532001 50.214752 3.344849 53.559601 0.000000 504.317250
A-11 1000.000000 0.000000 6.031841 6.031841 0.000000 1000.000000
A-12 1489.968807 0.000000 0.000000 0.000000 9.312305 1499.281112
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
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-1 821.606952 36.598272 5.019877 41.618149 0.000000 785.008680
M-2 934.927617 1.092338 5.712246 6.804584 0.000000 933.835280
M-3 943.666454 1.102551 5.765642 6.868193 0.000000 942.563903
B-1 965.621180 0.000000 8.785180 8.785180 0.000000 965.621181
B-2 724.302974 0.000000 0.000000 0.000000 0.000000 720.072127
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:18:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,399.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,163.33
SUBSERVICER ADVANCES THIS MONTH 13,334.91
MASTER SERVICER ADVANCES THIS MONTH 642.50
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,550,728.57
(B) TWO MONTHLY PAYMENTS: 1 244,383.19
(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 88,798,629.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 352
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 87,382.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,168,626.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.29961560 % 13.00656500 % 5.69381910 %
PREPAYMENT PERCENT 94.38988470 % 0.00000000 % 5.61011530 %
NEXT DISTRIBUTION 80.53768140 % 13.43708418 % 6.02523450 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1674 %
BANKRUPTCY AMOUNT AVAILABLE 212,759.00
FRAUD AMOUNT AVAILABLE 656,777.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,348,244.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22708880
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 279.90
POOL TRADING FACTOR: 30.01490053
................................................................................
Run: 08/31/98 15:18:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 0.000000 % 0.00
A-6 760944FK9 0.00 0.00 0.000000 % 0.00
A-7 760944FN3 6,666,667.00 0.00 6.250000 % 0.00
A-8 760944FU7 32,500,001.00 18,807,437.64 7.500000 % 2,328,342.22
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 0.277864 % 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 1,474,825.29 7.500000 % 102,029.92
M-2 760944FW3 4,582,565.00 3,520,733.11 7.500000 % 21,907.91
B-1 458,256.00 354,118.10 7.500000 % 2,203.51
B-2 917,329.35 517,702.71 7.500000 % 3,221.43
- -------------------------------------------------------------------------------
183,302,633.35 41,674,816.85 2,457,704.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 113,412.36 2,441,754.58 0.00 0.00 16,479,095.42
A-9 62,872.07 62,872.07 0.00 0.00 12,000,000.00
A-10 38,593.19 38,593.19 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 1,047.87 1,047.87 0.00 0.00 200,000.00
A-15 9,310.57 9,310.57 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 8,893.47 110,923.39 0.00 0.00 1,372,795.37
M-2 21,230.67 43,138.58 0.00 0.00 3,498,825.20
B-1 2,135.40 4,338.91 0.00 0.00 351,914.59
B-2 3,121.87 6,343.30 0.00 0.00 514,481.28
- -------------------------------------------------------------------------------
260,617.47 2,718,322.46 0.00 0.00 39,217,111.86
===============================================================================
Run: 08/31/98 15:18:25
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 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-8 578.690371 71.641297 3.489611 75.130908 0.000000 507.049074
A-9 1000.000000 0.000000 5.239339 5.239339 0.000000 1000.000000
A-10 120.000000 0.000000 0.964830 0.964830 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 5.239350 5.239350 0.000000 1000.000000
A-15 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-1 643.668169 44.529621 3.881438 48.411059 0.000000 599.138548
M-2 768.288744 4.780709 4.632923 9.413632 0.000000 763.508035
B-1 772.751693 4.808470 4.659841 9.468311 0.000000 767.943224
B-2 564.358603 3.511749 3.403183 6.914932 0.000000 560.846854
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:18:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,961.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,381.71
SUBSERVICER ADVANCES THIS MONTH 15,882.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,077,516.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 211,174.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,217,111.86
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 2,198,381.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.92104380 % 11.98699500 % 2.09196080 %
PREPAYMENT PERCENT 95.77631310 % 0.00000000 % 4.22368690 %
NEXT DISTRIBUTION 85.36859000 % 12.42218088 % 2.20922920 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2830 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 303,271.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,588,472.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23651563
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 107.06
POOL TRADING FACTOR: 21.39473457
................................................................................
Run: 08/31/98 15:18:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 5,726,763.25 7.500000 % 2,678,987.62
A-7 760944HD3 36,855,000.00 6,468,672.88 7.000000 % 3,026,053.97
A-8 760944HW1 29,999,000.00 1,293,636.26 10.000190 % 605,164.80
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 5,187,412.49 7.500000 % 2,427,002.46
A-16 760944HM3 0.00 0.00 0.282588 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 11,376,905.95 7.500000 % 535,468.44
M-2 760944HT8 6,032,300.00 5,564,994.53 7.500000 % 14,076.05
M-3 760944HU5 3,619,400.00 3,364,306.98 7.500000 % 8,509.65
B-1 4,825,900.00 4,570,808.81 7.500000 % 11,561.36
B-2 2,413,000.00 2,358,480.75 7.500000 % 0.00
B-3 2,412,994.79 1,636,280.89 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 152,665,262.79 9,306,824.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 34,649.04 2,713,636.66 0.00 0.00 3,047,775.63
A-7 36,528.69 3,062,582.66 0.00 0.00 3,442,618.91
A-8 10,436.17 615,600.97 0.00 0.00 688,471.46
A-9 576,999.70 576,999.70 0.00 0.00 95,366,000.00
A-10 50,617.41 50,617.41 0.00 0.00 8,366,000.00
A-11 8,379.76 8,379.76 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 31,385.77 2,458,388.23 0.00 0.00 2,760,410.03
A-16 34,802.84 34,802.84 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,834.50 604,302.94 0.00 0.00 10,841,437.51
M-2 33,670.29 47,746.34 0.00 0.00 5,550,918.48
M-3 20,355.31 28,864.96 0.00 0.00 3,355,797.33
B-1 27,655.09 39,216.45 0.00 0.00 4,559,247.45
B-2 32,518.33 32,518.33 0.00 0.00 2,358,480.75
B-3 0.00 0.00 0.00 0.00 1,626,176.58
- -------------------------------------------------------------------------------
966,832.90 10,273,657.25 0.00 0.00 143,348,334.13
===============================================================================
Run: 08/31/98 15:18:31
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-6 175.516834 82.107013 1.061942 83.168955 0.000000 93.409821
A-7 175.516833 82.107013 0.991146 83.098159 0.000000 93.409820
A-8 43.122646 20.172832 0.347884 20.520716 0.000000 22.949814
A-9 1000.000000 0.000000 6.050371 6.050371 0.000000 1000.000000
A-10 1000.000000 0.000000 6.050372 6.050372 0.000000 1000.000000
A-11 1000.000000 0.000000 6.050368 6.050368 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-15 175.493504 82.107056 1.061801 83.168857 0.000000 93.386449
A-16 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-1 857.243413 40.347243 5.186641 45.533884 0.000000 816.896169
M-2 922.532787 2.333447 5.581667 7.915114 0.000000 920.199340
M-3 929.520633 2.351122 5.623946 7.975068 0.000000 927.169512
B-1 947.141219 2.395690 5.730556 8.126246 0.000000 944.745529
B-2 977.406030 0.000000 13.476308 13.476308 0.000000 977.406030
B-3 678.112069 0.000000 0.000000 0.000000 0.000000 673.924613
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:18:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,631.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,578.75
SUBSERVICER ADVANCES THIS MONTH 29,472.64
MASTER SERVICER ADVANCES THIS MONTH 1,464.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,127,505.80
(B) TWO MONTHLY PAYMENTS: 3 1,133,166.61
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,595,914.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 143,348,334.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 530
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 194,694.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,930,778.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.08818120 % 13.30113200 % 5.61068730 %
PREPAYMENT PERCENT 94.32645440 % 0.00000000 % 5.67354560 %
NEXT DISTRIBUTION 80.26342040 % 13.77633960 % 5.96024000 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2807 %
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 8.24464196
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.69
POOL TRADING FACTOR: 29.70444525
................................................................................
Run: 08/31/98 15:18:38 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-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 0.00 5.600000 % 0.00
A-4 760944HZ4 10,298,695.00 822,348.43 6.000000 % 822,348.43
A-5 760944JA7 40,000,000.00 40,000,000.00 6.700000 % 513,572.26
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 31,786,601.00 484,742.54 6.500000 % 484,742.54
A-11 760944JE9 0.00 0.00 2.000000 % 0.00
A-12 760944JN9 2,200,013.00 345,809.09 7.500000 % 11,382.91
A-13 760944JP4 9,999,984.00 1,571,837.96 9.500000 % 51,739.78
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 6.681000 % 24,154.57
A-17 760944JT6 11,027,260.00 2,328,663.67 7.893200 % 8,626.63
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.288697 % 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 4,164,954.03 7.000000 % 71,509.51
M-2 760944JK5 5,050,288.00 3,921,509.07 7.000000 % 25,288.45
B-1 1,442,939.00 1,160,336.45 7.000000 % 7,482.61
B-2 721,471.33 249,088.42 7.000000 % 1,606.29
- -------------------------------------------------------------------------------
288,587,914.33 91,420,626.98 2,022,453.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 4,077.79 826,426.22 0.00 0.00 0.00
A-5 221,489.49 735,061.75 0.00 0.00 39,486,427.74
A-6 66,937.05 66,937.05 0.00 0.00 11,700,000.00
A-7 7,355.10 7,355.10 0.00 0.00 0.00
A-8 102,700.38 102,700.38 0.00 0.00 18,141,079.00
A-9 2,306.77 2,306.77 0.00 0.00 10,000.00
A-10 2,604.01 487,346.55 0.00 0.00 0.00
A-11 801.23 801.23 0.00 0.00 0.00
A-12 2,143.47 13,526.38 0.00 0.00 334,426.18
A-13 12,340.98 64,080.76 0.00 0.00 1,520,098.18
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 36,001.83 60,156.40 0.00 0.00 6,496,103.75
A-17 15,190.71 23,817.34 0.00 0.00 2,320,037.04
A-18 0.00 0.00 0.00 0.00 0.00
A-19 21,812.45 21,812.45 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 24,094.99 95,604.50 0.00 0.00 4,093,444.52
M-2 22,686.61 47,975.06 0.00 0.00 3,896,220.62
B-1 6,712.75 14,195.36 0.00 0.00 1,152,853.84
B-2 1,441.01 3,047.30 0.00 0.00 247,482.13
- -------------------------------------------------------------------------------
550,696.62 2,573,150.60 0.00 0.00 89,398,173.00
===============================================================================
Run: 08/31/98 15:18:38
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 79.849770 79.849770 0.395952 80.245722 0.000000 0.000000
A-5 1000.000000 12.839307 5.537237 18.376544 0.000000 987.160694
A-6 1000.000000 0.000000 5.721115 5.721115 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 1000.000000 0.000000 5.661206 5.661206 0.000000 1000.000000
A-9 1000.000000 0.000000 230.677000 230.677000 0.000000 1000.000000
A-10 15.249902 15.249902 0.081922 15.331824 0.000000 0.000000
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 157.185021 5.174019 0.974299 6.148318 0.000000 152.011002
A-13 157.184047 5.173986 1.234100 6.408086 0.000000 152.010061
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 0.615154 0.916872 1.532026 0.000000 165.438780
A-17 211.173371 0.782300 1.377560 2.159860 0.000000 210.391071
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-19 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
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-1 721.577007 12.389001 4.174450 16.563451 0.000000 709.188006
M-2 776.492166 5.007328 4.492142 9.499470 0.000000 771.484838
B-1 804.147958 5.185673 4.652137 9.837810 0.000000 798.962285
B-2 345.250614 2.226381 1.997335 4.223716 0.000000 343.024206
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:18:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,169.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,746.28
SUBSERVICER ADVANCES THIS MONTH 14,095.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 392,112.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 772,934.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 89,398,173.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 440
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,432,914.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.61297000 % 8.84533800 % 1.54169240 %
PREPAYMENT PERCENT 96.88389100 % 0.00000000 % 3.11610900 %
NEXT DISTRIBUTION 89.49642840 % 8.93716826 % 1.56640330 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2894 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,571,997.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.74674336
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 108.85
POOL TRADING FACTOR: 30.97779517
................................................................................
Run: 08/31/98 15:33:54 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 17,108,502.94 7.470000 % 1,924,968.35
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 41,177,023.52 1,924,968.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 103,783.44 2,028,751.79 0.00 0.00 15,183,534.59
A-2 146,004.24 146,004.24 0.00 0.00 24,068,520.58
S-1 0.00 0.00 0.00 0.00 0.00
S-2 3,755.54 3,755.54 0.00 0.00 0.00
S-3 2,613.81 2,613.81 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
256,157.03 2,181,125.38 0.00 0.00 39,252,055.17
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 536.266274 60.338161 3.253094 63.591255 0.000000 475.928113
A-2 1000.000000 0.000000 6.066191 6.066191 0.000000 1000.000000
S-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
S-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
S-3 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
_______________________________________________________________________________
DETERMINATION DATE 25-August-98
DISTRIBUTION DATE 28-August-98
Run: 08/31/98 15:33:55 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 1,029.43
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 39,252,055.17
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 531,718.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,810,266.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 70.12849505
................................................................................
Run: 08/31/98 15:18:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 50,166,000.00 741,028.69 7.000000 % 741,028.69
A-2 760944KV9 20,040,000.00 6,507,920.45 7.000000 % 271,416.43
A-3 760944KS6 30,024,000.00 9,750,189.85 6.000000 % 406,637.08
A-4 760944LF3 10,008,000.00 3,250,063.25 10.000000 % 135,545.69
A-5 760944KW7 22,331,000.00 22,331,000.00 7.000000 % 242,717.49
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 0.232641 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,411,472.11 7.000000 % 62,405.97
M-2 760944LC0 2,689,999.61 2,538,235.14 7.000000 % 3,314.64
M-3 760944LD8 1,613,999.76 1,522,941.09 7.000000 % 1,988.78
B-1 2,151,999.69 2,047,836.15 7.000000 % 2,674.24
B-2 1,075,999.84 1,037,451.71 7.000000 % 1,020.91
B-3 1,075,999.84 797,902.09 7.000000 % 0.00
- -------------------------------------------------------------------------------
215,199,968.62 123,707,040.53 1,868,749.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 4,275.70 745,304.39 0.00 0.00 0.00
A-2 37,550.34 308,966.77 0.00 0.00 6,236,504.02
A-3 48,221.20 454,858.28 0.00 0.00 9,343,552.77
A-4 26,789.55 162,335.24 0.00 0.00 3,114,517.56
A-5 128,848.65 371,566.14 0.00 0.00 22,088,282.51
A-6 105,451.52 105,451.52 0.00 0.00 18,276,000.00
A-7 195,572.29 195,572.29 0.00 0.00 33,895,000.00
A-8 81,010.03 81,010.03 0.00 0.00 14,040,000.00
A-9 9,001.11 9,001.11 0.00 0.00 1,560,000.00
A-10 23,722.21 23,722.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 31,223.90 93,629.87 0.00 0.00 5,349,066.14
M-2 14,645.48 17,960.12 0.00 0.00 2,534,920.50
M-3 8,787.28 10,776.06 0.00 0.00 1,520,952.31
B-1 11,815.90 14,490.14 0.00 0.00 2,045,161.91
B-2 11,965.72 12,986.63 0.00 0.00 1,036,430.80
B-3 0.00 0.00 0.00 0.00 796,526.26
- -------------------------------------------------------------------------------
738,880.88 2,607,630.80 0.00 0.00 121,836,914.78
===============================================================================
Run: 08/31/98 15:18:45
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 14.771532 14.771532 0.085231 14.856763 0.000000 0.000000
A-2 324.746529 13.543734 1.873769 15.417503 0.000000 311.202795
A-3 324.746531 13.543734 1.606088 15.149822 0.000000 311.202797
A-4 324.746528 13.543734 2.676814 16.220548 0.000000 311.202794
A-5 1000.000000 10.869083 5.769945 16.639028 0.000000 989.130917
A-6 1000.000000 0.000000 5.769945 5.769945 0.000000 1000.000000
A-7 1000.000000 0.000000 5.769945 5.769945 0.000000 1000.000000
A-8 1000.000000 0.000000 5.769945 5.769945 0.000000 1000.000000
A-9 1000.000000 0.000000 5.769942 5.769942 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 914.408959 10.545112 5.276090 15.821202 0.000000 903.863847
M-2 943.581973 1.232208 5.444417 6.676625 0.000000 942.349765
M-3 943.581980 1.232206 5.444412 6.676618 0.000000 942.349775
B-1 951.596861 1.242677 5.490661 6.733338 0.000000 950.354184
B-2 964.174595 0.948801 11.120559 12.069360 0.000000 963.225794
B-3 741.544804 0.000000 0.000000 0.000000 0.000000 740.266151
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:18:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,749.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,174.41
SUBSERVICER ADVANCES THIS MONTH 18,191.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,686,730.63
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 833,672.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 121,836,914.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 445
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,708,578.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.20365550 % 7.65732400 % 3.13902100 %
PREPAYMENT PERCENT 96.76109660 % 0.00000000 % 3.23890340 %
NEXT DISTRIBUTION 89.09767380 % 7.71928522 % 3.18304100 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2324 %
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 7.62916890
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 281.10
POOL TRADING FACTOR: 56.61567497
................................................................................
Run: 08/31/98 15:18:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 5.650000 % 0.00
A-4 760944JZ2 7,444,000.00 721,495.86 6.050000 % 721,495.86
A-5 760944KB3 28,305,000.00 28,305,000.00 6.400000 % 693,366.60
A-6 760944KC1 12,746,000.00 12,746,000.00 6.750000 % 0.00
A-7 760944KD9 46,874,000.00 8,410,883.33 6.350000 % 510,286.38
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 5,295,107.72 7.000000 % 130,399.75
A-14 760944KA5 6,000,000.00 268,283.26 6.350000 % 268,283.26
A-15 760944KQ0 1,891,000.00 0.00 7.650000 % 0.00
A-16 760944KR8 0.00 0.00 0.140512 % 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 3,014,425.14 7.000000 % 70,977.06
M-2 760944KM9 2,343,800.00 1,792,993.12 7.000000 % 11,313.17
M-3 760944MF2 1,171,900.00 902,266.95 7.000000 % 5,692.99
B-1 1,406,270.00 1,108,787.89 7.000000 % 6,996.07
B-2 351,564.90 125,042.19 7.000000 % 788.99
- -------------------------------------------------------------------------------
234,376,334.90 77,421,285.46 2,419,600.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 3,601.00 725,096.86 0.00 0.00 0.00
A-5 149,443.56 842,810.16 0.00 0.00 27,611,633.40
A-6 70,976.04 70,976.04 0.00 0.00 12,746,000.00
A-7 44,060.50 554,346.88 0.00 0.00 7,900,596.95
A-8 21,856.78 21,856.78 0.00 0.00 0.00
A-9 85,067.63 85,067.63 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 30,577.85 160,977.60 0.00 0.00 5,164,707.97
A-14 1,405.41 269,688.67 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 8,974.46 8,974.46 0.00 0.00 0.00
R-I 1.73 1.73 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 17,407.51 88,384.57 0.00 0.00 2,943,448.08
M-2 10,354.07 21,667.24 0.00 0.00 1,781,679.95
M-3 5,210.35 10,903.34 0.00 0.00 896,573.96
B-1 6,402.96 13,399.03 0.00 0.00 1,101,791.82
B-2 722.08 1,511.07 0.00 0.00 124,253.20
- -------------------------------------------------------------------------------
456,061.93 2,875,662.06 0.00 0.00 75,001,685.33
===============================================================================
Run: 08/31/98 15:18:52
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 96.923141 96.923141 0.483745 97.406886 0.000000 0.000000
A-5 1000.000000 24.496259 5.279758 29.776017 0.000000 975.503741
A-6 1000.000000 0.000000 5.568495 5.568495 0.000000 1000.000000
A-7 179.436006 10.886342 0.939977 11.826319 0.000000 168.549664
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 1000.000000 0.000000 5.774736 5.774736 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-13 154.017095 3.792896 0.889408 4.682304 0.000000 150.224199
A-14 44.713877 44.713877 0.234235 44.948112 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 17.250000 17.250000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 734.938839 17.304725 4.244078 21.548803 0.000000 717.634114
M-2 764.994078 4.826850 4.417642 9.244492 0.000000 760.167228
M-3 769.918039 4.857915 4.446070 9.303985 0.000000 765.060125
B-1 788.460175 4.974912 4.553151 9.528063 0.000000 783.485262
B-2 355.673135 2.244166 2.053902 4.298068 0.000000 353.428912
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:18:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,460.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,438.85
SUBSERVICER ADVANCES THIS MONTH 3,841.30
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: 1 158,026.72
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 75,001,685.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 358
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,931,098.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.03151640 % 7.37482600 % 1.59365750 %
PREPAYMENT PERCENT 97.30945490 % 0.00000000 % 2.69054510 %
NEXT DISTRIBUTION 90.86987580 % 7.49543422 % 1.63469000 %
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 1,556,556.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.60180017
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 110.50
POOL TRADING FACTOR: 32.00053681
................................................................................
Run: 08/31/98 15:18:59 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-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 0.00 7.500000 % 0.00
A-3 760944LY2 81,356,000.00 0.00 6.250000 % 0.00
A-4 760944LN6 40,678,000.00 0.00 10.000000 % 0.00
A-5 760944LP1 66,592,000.00 31,522,018.55 7.500000 % 6,984,957.12
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 0.120017 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 12,053,230.04 7.500000 % 390,374.45
M-2 760944LV8 6,257,900.00 5,851,227.82 7.500000 % 167.62
M-3 760944LW6 3,754,700.00 3,525,249.80 7.500000 % 0.00
B-1 5,757,200.00 5,536,314.46 7.500000 % 0.00
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 1,891,293.31 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 183,503,189.46 7,375,499.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 193,642.01 7,178,599.13 0.00 0.00 24,537,061.43
A-6 322,922.83 322,922.83 0.00 0.00 52,567,000.00
A-7 328,285.73 328,285.73 0.00 0.00 53,440,000.00
A-8 88,619.95 88,619.95 0.00 0.00 14,426,000.00
A-9 18,038.97 18,038.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 74,043.85 464,418.30 0.00 0.00 11,662,855.59
M-2 35,944.51 36,112.13 0.00 0.00 5,851,060.20
M-3 0.00 0.00 0.00 0.00 3,525,249.80
B-1 0.00 0.00 0.00 0.00 5,536,314.46
B-2 0.00 0.00 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 0.00 1,837,326.53
- -------------------------------------------------------------------------------
1,061,497.85 8,436,997.04 0.00 0.00 176,073,723.49
===============================================================================
Run: 08/31/98 15:18:59
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 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-5 473.360442 104.891836 2.907887 107.799723 0.000000 368.468606
A-6 1000.000000 0.000000 6.143071 6.143071 0.000000 1000.000000
A-7 1000.000000 0.000000 6.143071 6.143071 0.000000 1000.000000
A-8 1000.000000 0.000000 6.143072 6.143072 0.000000 1000.000000
A-9 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-1 875.477937 28.354575 5.378123 33.732698 0.000000 847.123361
M-2 935.014593 0.026785 5.743861 5.770646 0.000000 934.987807
M-3 938.889871 0.000000 0.000000 0.000000 0.000000 938.889871
B-1 961.633165 0.000000 0.000000 0.000000 0.000000 961.633165
B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130
B-3 686.884668 0.000000 0.000000 0.000000 0.000000 667.284877
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:19:03 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,814.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,167.70
SUBSERVICER ADVANCES THIS MONTH 48,045.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 4,850,393.98
(B) TWO MONTHLY PAYMENTS: 1 241,614.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,061,256.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 176,073,723.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 644
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,919,906.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.80783510 % 11.67811200 % 5.51405310 %
PREPAYMENT PERCENT 94.84235050 % 0.00000000 % 5.15764950 %
NEXT DISTRIBUTION 82.33486440 % 11.94906609 % 5.71606950 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1194 %
BANKRUPTCY AMOUNT AVAILABLE 177,436.00
FRAUD AMOUNT AVAILABLE 1,390,330.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,186,402.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.05446428
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 281.62
POOL TRADING FACTOR: 35.17082784
................................................................................
Run: 08/31/98 15:14:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 13,565,923.63 7.298434 % 1,060,725.07
A-2 760944LJ5 5,265,582.31 865,869.34 7.298434 % 67,702.67
S-1 760944LK2 0.00 0.00 0.090000 % 0.00
S-2 760944LG1 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
87,763,582.31 14,431,792.97 1,128,427.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 81,146.44 1,141,871.51 0.00 0.00 12,505,198.56
A-2 5,179.32 72,881.99 0.00 0.00 798,166.67
S-1 1,064.51 1,064.51 0.00 0.00 0.00
S-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
87,390.27 1,215,818.01 0.00 0.00 13,303,365.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 164.439424 12.857585 0.983617 13.841202 0.000000 151.581839
A-2 164.439427 12.857585 0.983618 13.841203 0.000000 151.581843
S-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
S-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:14:15 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 3,771.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,148.11
SUBSERVICER ADVANCES THIS MONTH 3,710.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 320,355.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 191,447.14
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,303,365.23
AGGREGATE NUMBER OF 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
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,113,996.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,666,146.03
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 8.12659551
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.40
POOL TRADING FACTOR: 15.15818393
................................................................................
Run: 08/31/98 15:19:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,380,410.27 5.750030 % 1,038,438.52
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 10,904,931.30 6.450000 % 865,341.70
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 6.081000 % 0.00
A-14 760944NP9 13,505,000.00 3,526,465.71 8.745368 % 0.00
A-15 760944NQ7 0.00 0.00 0.093497 % 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 2,913,466.53 7.000000 % 48,527.13
M-2 760944NW4 1,958,800.00 1,508,699.88 7.000000 % 9,749.53
M-3 760944NX2 1,305,860.00 1,010,986.07 7.000000 % 6,533.20
B-1 1,567,032.00 1,217,581.64 7.000000 % 7,868.26
B-2 783,516.00 616,906.89 7.000000 % 3,986.58
B-3 914,107.69 578,590.52 7.000000 % 3,738.96
- -------------------------------------------------------------------------------
261,172,115.69 103,995,030.71 1,984,183.88
===============================================================================
_______________________________________________________________________________
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 16,096.13 1,054,534.65 0.00 0.00 2,341,971.75
A-6 62,453.14 62,453.14 0.00 0.00 12,561,000.00
A-7 137,693.47 137,693.47 0.00 0.00 23,816,000.00
A-8 104,299.21 104,299.21 0.00 0.00 18,040,000.00
A-9 58,245.82 923,587.52 0.00 0.00 10,039,589.60
A-10 18,512.24 18,512.24 0.00 0.00 0.00
A-11 75,043.44 75,043.44 0.00 0.00 12,499,498.87
A-12 14,035.86 14,035.86 0.00 0.00 2,400,000.00
A-13 45,424.21 45,424.21 0.00 0.00 9,020,493.03
A-14 25,538.76 25,538.76 0.00 0.00 3,526,465.71
A-15 8,051.78 8,051.78 0.00 0.00 0.00
R-I 2.58 2.58 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 16,888.46 65,415.59 0.00 0.00 2,864,939.40
M-2 8,745.47 18,495.00 0.00 0.00 1,498,950.35
M-3 5,860.37 12,393.57 0.00 0.00 1,004,452.87
B-1 7,057.94 14,926.20 0.00 0.00 1,209,713.38
B-2 3,576.01 7,562.59 0.00 0.00 612,920.31
B-3 3,353.93 7,092.89 0.00 0.00 574,851.56
- -------------------------------------------------------------------------------
610,878.82 2,595,062.70 0.00 0.00 102,010,846.83
===============================================================================
Run: 08/31/98 15:19:07
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-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-5 154.547171 47.475816 0.735890 48.211706 0.000000 107.071355
A-6 1000.000000 0.000000 4.971988 4.971988 0.000000 1000.000000
A-7 1000.000000 0.000000 5.781553 5.781553 0.000000 1000.000000
A-8 1000.000000 0.000000 5.781553 5.781553 0.000000 1000.000000
A-9 306.516325 24.323065 1.637176 25.960241 0.000000 282.193260
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 337.824294 0.000000 2.028201 2.028201 0.000000 337.824294
A-12 1000.000000 0.000000 5.848275 5.848275 0.000000 1000.000000
A-13 261.122971 0.000000 1.314929 1.314929 0.000000 261.122971
A-14 261.122970 0.000000 1.891060 1.891060 0.000000 261.122970
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 25.800000 25.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 743.686576 12.386954 4.310920 16.697874 0.000000 731.299622
M-2 770.216398 4.977297 4.464708 9.442005 0.000000 765.239101
M-3 774.191774 5.002987 4.487748 9.490735 0.000000 769.188788
B-1 776.998581 5.021123 4.504018 9.525141 0.000000 771.977458
B-2 787.357106 5.088065 4.564055 9.652120 0.000000 782.269041
B-3 632.956627 4.090317 3.669053 7.759370 0.000000 628.866343
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:19:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,962.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,350.03
SUBSERVICER ADVANCES THIS MONTH 13,332.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 714,515.52
(B) TWO MONTHLY PAYMENTS: 1 89,706.92
(C) THREE OR MORE MONTHLY PAYMENTS: 1 403,669.93
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 102,010,846.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 458
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,312,146.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.45518610 % 5.22443500 % 2.32037920 %
PREPAYMENT PERCENT 97.73655580 % 0.00000000 % 2.26344420 %
NEXT DISTRIBUTION 92.38725280 % 5.26252138 % 2.35022580 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0935 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,174,840.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54359941
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 110.80
POOL TRADING FACTOR: 39.05885839
................................................................................
Run: 08/31/98 15:19:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 6.500000 % 0.00
A-4 760944QX9 38,099,400.00 0.00 10.000000 % 0.00
A-5 760944QC5 61,656,000.00 37,472,315.00 7.500000 % 4,204,464.21
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 0.078655 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 6,684,612.64 7.500000 % 210,630.81
M-2 760944QJ0 3,365,008.00 3,171,801.26 7.500000 % 3,637.08
M-3 760944QK7 2,692,006.00 2,551,816.08 7.500000 % 2,926.15
B-1 2,422,806.00 2,311,368.84 7.500000 % 2,650.43
B-2 1,480,605.00 1,431,586.35 7.500000 % 1,641.59
B-3 1,480,603.82 1,175,692.36 7.500000 % 1,348.17
- -------------------------------------------------------------------------------
269,200,605.82 110,150,752.53 4,427,298.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 228,659.01 4,433,123.22 0.00 0.00 33,267,850.79
A-6 55,040.75 55,040.75 0.00 0.00 9,020,000.00
A-7 226,692.21 226,692.21 0.00 0.00 37,150,000.00
A-8 56,026.60 56,026.60 0.00 0.00 9,181,560.00
A-9 7,049.07 7,049.07 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 40,790.03 251,420.84 0.00 0.00 6,473,981.83
M-2 19,354.58 22,991.66 0.00 0.00 3,168,164.18
M-3 15,571.38 18,497.53 0.00 0.00 2,548,889.93
B-1 14,104.16 16,754.59 0.00 0.00 2,308,718.41
B-2 8,735.65 10,377.24 0.00 0.00 1,429,944.76
B-3 7,174.16 8,522.33 0.00 0.00 1,174,344.19
- -------------------------------------------------------------------------------
679,197.60 5,106,496.04 0.00 0.00 105,723,454.09
===============================================================================
Run: 08/31/98 15:19:15
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 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-5 607.764289 68.192296 3.708625 71.900921 0.000000 539.571993
A-6 1000.000000 0.000000 6.102079 6.102079 0.000000 1000.000000
A-7 1000.000000 0.000000 6.102078 6.102078 0.000000 1000.000000
A-8 1000.000000 0.000000 6.102079 6.102079 0.000000 1000.000000
A-9 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-1 902.957894 28.452023 5.509920 33.961943 0.000000 874.505871
M-2 942.583572 1.080853 5.751719 6.832572 0.000000 941.502719
M-3 947.923623 1.086978 5.784304 6.871282 0.000000 946.836645
B-1 954.004918 1.093951 5.821415 6.915366 0.000000 952.910968
B-2 966.892824 1.108729 5.900054 7.008783 0.000000 965.784095
B-3 794.062763 0.910547 4.845435 5.755982 0.000000 793.152209
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:19:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,856.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,029.84
SUBSERVICER ADVANCES THIS MONTH 33,668.01
MASTER SERVICER ADVANCES THIS MONTH 3,946.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,524,986.62
(B) TWO MONTHLY PAYMENTS: 5 2,118,964.40
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 816,171.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 105,723,454.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 391
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 534,101.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,300,989.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.26985100 % 11.26477100 % 4.46537810 %
PREPAYMENT PERCENT 95.28095530 % 0.00000000 % 4.71904470 %
NEXT DISTRIBUTION 83.82190270 % 11.53106096 % 4.64703640 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0802 %
BANKRUPTCY AMOUNT AVAILABLE 140,181.00
FRAUD AMOUNT AVAILABLE 102.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,244,936.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.02869066
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.27
POOL TRADING FACTOR: 39.27311150
................................................................................
Run: 08/31/98 15:19:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 7.000000 % 0.00
A-2 760944PP7 20,000,000.00 0.00 7.000000 % 0.00
A-3 760944PQ5 20,000,000.00 8,871,705.02 7.000000 % 736,755.52
A-4 760944PR3 44,814,000.00 23,012,758.04 7.000000 % 1,443,364.45
A-5 760944PS1 26,250,000.00 20,007,142.08 7.000000 % 1,254,851.66
A-6 760944PT9 29,933,000.00 29,429,509.61 7.000000 % 1,721,388.34
A-7 760944PU6 15,000,000.00 9,787,822.85 7.000000 % 345,075.35
A-8 760944PV4 37,500,000.00 37,273,880.96 7.000000 % 773,080.66
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 6.281000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.677662 % 0.00
A-14 760944PN2 0.00 0.00 0.206238 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,063,793.23 7.000000 % 177,668.11
M-2 760944PY8 4,333,550.00 4,081,534.15 7.000000 % 5,256.39
M-3 760944PZ5 2,600,140.00 2,452,110.53 7.000000 % 3,157.94
B-1 2,773,475.00 2,621,034.82 7.000000 % 0.00
B-2 1,560,100.00 1,477,501.60 7.000000 % 0.00
B-3 1,733,428.45 1,525,203.18 7.000000 % 0.00
- -------------------------------------------------------------------------------
346,680,823.45 224,084,344.85 6,460,598.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 50,998.10 787,753.62 0.00 0.00 8,134,949.50
A-4 132,286.53 1,575,650.98 0.00 0.00 21,569,393.59
A-5 115,009.05 1,369,860.71 0.00 0.00 18,752,290.42
A-6 169,172.58 1,890,560.92 0.00 0.00 27,708,121.27
A-7 56,264.31 401,339.66 0.00 0.00 9,442,747.50
A-8 214,265.16 987,345.82 0.00 0.00 36,500,800.30
A-9 247,508.84 247,508.84 0.00 0.00 43,057,000.00
A-10 15,520.68 15,520.68 0.00 0.00 2,700,000.00
A-11 135,662.23 135,662.23 0.00 0.00 23,600,000.00
A-12 22,108.78 22,108.78 0.00 0.00 4,286,344.15
A-13 13,090.67 13,090.67 0.00 0.00 1,837,004.63
A-14 37,951.57 37,951.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 46,353.90 224,022.01 0.00 0.00 7,886,125.12
M-2 23,462.29 28,718.68 0.00 0.00 4,076,277.76
M-3 34,970.14 38,128.08 0.00 0.00 2,448,952.59
B-1 18,313.13 18,313.13 0.00 0.00 2,621,034.82
B-2 0.00 0.00 0.00 0.00 1,477,501.60
B-3 0.00 0.00 0.00 0.00 1,517,960.64
- -------------------------------------------------------------------------------
1,332,937.96 7,793,536.38 0.00 0.00 217,616,503.89
===============================================================================
Run: 08/31/98 15:19:20
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 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-3 443.585251 36.837776 2.549905 39.387681 0.000000 406.747475
A-4 513.517161 32.207892 2.951902 35.159794 0.000000 481.309269
A-5 762.176841 47.803873 4.381297 52.185170 0.000000 714.372968
A-6 983.179421 57.508046 5.651708 63.159754 0.000000 925.671375
A-7 652.521523 23.005023 3.750954 26.755977 0.000000 629.516500
A-8 993.970159 20.615484 5.713738 26.329222 0.000000 973.354675
A-9 1000.000000 0.000000 5.748400 5.748400 0.000000 1000.000000
A-10 1000.000000 0.000000 5.748400 5.748400 0.000000 1000.000000
A-11 1000.000000 0.000000 5.748400 5.748400 0.000000 1000.000000
A-12 188.410732 0.000000 0.971815 0.971815 0.000000 188.410732
A-13 188.410731 0.000000 1.342633 1.342633 0.000000 188.410731
A-14 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-1 930.398675 20.499307 5.348303 25.847610 0.000000 909.899368
M-2 941.845404 1.212952 5.414104 6.627056 0.000000 940.632452
M-3 943.068654 1.214527 13.449330 14.663857 0.000000 941.854127
B-1 945.036397 0.000000 6.602955 6.602955 0.000000 945.036397
B-2 947.055702 0.000000 0.000000 0.000000 0.000000 947.055702
B-3 879.876628 0.000000 0.000000 0.000000 0.000000 875.698469
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:19:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,196.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,629.59
SUBSERVICER ADVANCES THIS MONTH 10,980.25
MASTER SERVICER ADVANCES THIS MONTH 3,405.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,280,437.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 253,551.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 217,616,503.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 781
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 471,642.42
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,179,254.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.97608650 % 6.51426000 % 2.50965310 %
PREPAYMENT PERCENT 97.29282590 % 0.00000000 % 2.70717410 %
NEXT DISTRIBUTION 90.79672170 % 6.62236329 % 2.58091500 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2052 %
BANKRUPTCY AMOUNT AVAILABLE 109,526.00
FRAUD AMOUNT AVAILABLE 2,238,573.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,477,145.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.64102068
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.75
POOL TRADING FACTOR: 62.77142812
................................................................................
Run: 08/31/98 15:19:24 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-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 0.00 5.500000 % 0.00
A-3 760944MH8 12,946,000.00 744,322.94 6.700000 % 94,673.62
A-4 760944MJ4 0.00 0.00 2.300000 % 0.00
A-5 760944MV7 22,700,000.00 7,970,333.43 6.500000 % 223,738.94
A-6 760944MK1 11,100,000.00 2,862,780.55 5.850000 % 364,129.31
A-7 760944MW5 16,290,000.00 16,029,226.14 6.500000 % 449,963.86
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 0.269271 % 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 2,054,394.90 6.500000 % 22,275.94
M-2 760944NA2 1,368,000.00 1,035,916.57 6.500000 % 6,745.78
M-3 760944NB0 912,000.00 690,611.04 6.500000 % 4,497.19
B-1 729,800.00 552,640.27 6.500000 % 3,598.74
B-2 547,100.00 414,290.91 6.500000 % 2,697.82
B-3 547,219.77 414,381.54 6.500000 % 2,698.42
- -------------------------------------------------------------------------------
182,383,319.77 95,861,859.77 1,175,019.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 4,139.21 98,812.83 0.00 0.00 649,649.32
A-4 1,420.93 1,420.93 0.00 0.00 0.00
A-5 43,000.33 266,739.27 0.00 0.00 7,746,594.49
A-6 13,900.36 378,029.67 0.00 0.00 2,498,651.24
A-7 86,478.43 536,442.29 0.00 0.00 15,579,262.28
A-8 68,716.71 68,716.71 0.00 0.00 12,737,000.00
A-9 39,383.85 39,383.85 0.00 0.00 7,300,000.00
A-10 82,004.72 82,004.72 0.00 0.00 15,200,000.00
A-11 21,096.83 21,096.83 0.00 0.00 3,694,424.61
A-12 9,567.10 9,567.10 0.00 0.00 1,989,305.77
A-13 64,295.12 64,295.12 0.00 0.00 11,476,048.76
A-14 26,194.23 26,194.23 0.00 0.00 5,296,638.91
A-15 20,698.20 20,698.20 0.00 0.00 3,694,424.61
A-16 8,432.57 8,432.57 0.00 0.00 1,705,118.82
A-17 21,424.81 21,424.81 0.00 0.00 0.00
R-I 0.18 0.18 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 11,083.56 33,359.50 0.00 0.00 2,032,118.96
M-2 5,588.81 12,334.59 0.00 0.00 1,029,170.79
M-3 3,725.88 8,223.07 0.00 0.00 686,113.85
B-1 2,981.52 6,580.26 0.00 0.00 549,041.53
B-2 2,235.12 4,932.94 0.00 0.00 411,593.09
B-3 2,235.60 4,934.02 0.00 0.00 411,683.12
- -------------------------------------------------------------------------------
538,604.07 1,713,623.69 0.00 0.00 94,686,840.15
===============================================================================
Run: 08/31/98 15:19:24
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 57.494434 7.312963 0.319729 7.632692 0.000000 50.181471
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 351.116010 9.856341 1.894288 11.750629 0.000000 341.259669
A-6 257.908158 32.804442 1.252285 34.056727 0.000000 225.103715
A-7 983.991783 27.622091 5.308682 32.930773 0.000000 956.369692
A-8 1000.000000 0.000000 5.395047 5.395047 0.000000 1000.000000
A-9 1000.000000 0.000000 5.395048 5.395048 0.000000 1000.000000
A-10 1000.000000 0.000000 5.395047 5.395047 0.000000 1000.000000
A-11 738.884922 0.000000 4.219366 4.219366 0.000000 738.884922
A-12 738.884916 0.000000 3.553494 3.553494 0.000000 738.884916
A-13 738.884919 0.000000 4.139639 4.139639 0.000000 738.884920
A-14 738.884919 0.000000 3.654114 3.654114 0.000000 738.884919
A-15 738.884922 0.000000 4.139640 4.139640 0.000000 738.884922
A-16 738.884921 0.000000 3.654114 3.654114 0.000000 738.884921
A-17 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 1.800000 1.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 750.052903 8.132873 4.046572 12.179445 0.000000 741.920029
M-2 757.248955 4.931126 4.085387 9.016513 0.000000 752.317829
M-3 757.248947 4.931129 4.085395 9.016524 0.000000 752.317818
B-1 757.248931 4.931132 4.085393 9.016525 0.000000 752.317799
B-2 757.248967 4.931128 4.085396 9.016524 0.000000 752.317840
B-3 757.248847 4.931127 4.085397 9.016524 0.000000 752.317702
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:19:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,998.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,898.23
SUBSERVICER ADVANCES THIS MONTH 526.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 92,493.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,686,840.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 398
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 550,776.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.61492270 % 3.94413600 % 1.44094090 %
PREPAYMENT PERCENT 98.38447680 % 0.00000000 % 1.61552320 %
NEXT DISTRIBUTION 94.59299590 % 3.95768155 % 1.44932260 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2690 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,832,153.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13279073
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 111.51
POOL TRADING FACTOR: 51.91639250
................................................................................
Run: 08/31/98 15:19:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 6.500000 % 0.00
A-5 760944QB7 30,000,000.00 8,035,346.54 7.050000 % 222,025.88
A-6 760944PG7 48,041,429.00 37,270,281.97 6.500000 % 1,029,820.81
A-7 760944QY7 55,044,571.00 16,350,016.69 10.000000 % 451,769.79
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 0.103080 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,263,454.56 7.500000 % 91,143.36
M-2 760944QU5 3,432,150.00 3,207,304.53 7.500000 % 3,807.27
M-3 760944QV3 2,059,280.00 1,960,026.13 7.500000 % 2,326.67
B-1 2,196,565.00 2,130,996.33 7.500000 % 2,529.62
B-2 1,235,568.00 1,208,247.63 7.500000 % 0.00
B-3 1,372,850.89 759,989.85 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 94,275,664.23 1,803,423.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 46,662.32 268,688.20 0.00 0.00 7,813,320.66
A-6 199,548.56 1,229,369.37 0.00 0.00 36,240,461.16
A-7 134,676.18 586,445.97 0.00 0.00 15,898,246.90
A-8 93,223.00 93,223.00 0.00 0.00 15,090,000.00
A-9 12,355.60 12,355.60 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 8,004.73 8,004.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 38,694.37 129,837.73 0.00 0.00 6,172,311.20
M-2 19,814.08 23,621.35 0.00 0.00 3,203,497.26
M-3 12,108.65 14,435.32 0.00 0.00 1,957,699.46
B-1 14,325.67 16,855.29 0.00 0.00 2,128,466.71
B-2 13,344.28 13,344.28 0.00 0.00 1,208,247.63
B-3 0.00 0.00 0.00 0.00 757,653.43
- -------------------------------------------------------------------------------
592,757.44 2,396,180.84 0.00 0.00 92,469,904.41
===============================================================================
Run: 08/31/98 15:19:32
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 267.844885 7.400863 1.555411 8.956274 0.000000 260.444022
A-6 775.794616 21.436099 4.153677 25.589776 0.000000 754.358518
A-7 297.032321 8.207345 2.446675 10.654020 0.000000 288.824976
A-8 1000.000000 0.000000 6.177800 6.177800 0.000000 1000.000000
A-9 1000.000000 0.000000 6.177800 6.177800 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
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 912.441483 13.277494 5.636881 18.914375 0.000000 899.163989
M-2 934.488449 1.109296 5.773081 6.882377 0.000000 933.379153
M-3 951.801664 1.129846 5.880041 7.009887 0.000000 950.671817
B-1 970.149452 1.151625 6.521851 7.673476 0.000000 968.997826
B-2 977.888412 0.000000 10.800118 10.800118 0.000000 977.888413
B-3 553.585138 0.000000 0.000000 0.000000 0.000000 551.883264
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:19:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,546.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,850.43
SUBSERVICER ADVANCES THIS MONTH 9,041.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 454,831.92
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 763,193.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,469,904.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 342
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,693,848.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.52701180 % 12.12485200 % 4.34813570 %
PREPAYMENT PERCENT 95.05810350 % 0.00000000 % 4.94189650 %
NEXT DISTRIBUTION 83.31578710 % 12.25642872 % 4.42778410 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1014 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,897,498.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.06844425
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.16
POOL TRADING FACTOR: 33.67807835
................................................................................
Run: 08/31/98 15:19:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S24(POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4117
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944QZ4 45,077,000.00 5,566,904.92 7.000000 % 1,496,100.96
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 0.00 7.000000 % 0.00
A-4 760944RE0 12,254,000.00 5,548,627.27 7.000000 % 1,491,188.86
A-5 760944RF7 7,326,000.00 7,326,000.00 7.000000 % 0.00
A-6 760944RG5 73,547,000.00 73,547,000.00 7.000000 % 0.00
A-7 760944RH3 8,550,000.00 8,550,000.00 7.000000 % 0.00
A-8 760944RJ9 115,070,000.00 55,902,149.18 7.000000 % 2,240,467.37
A-9 760944RK6 33,056,000.00 33,056,000.00 7.000000 % 0.00
A-10 760944RA8 23,039,000.00 23,039,000.00 7.000000 % 0.00
A-11 760944RB6 0.00 0.00 0.187878 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 8,766,998.49 7.000000 % 153,425.72
M-2 760944RM2 4,674,600.00 4,417,323.81 7.000000 % 5,713.41
M-3 760944RN0 3,739,700.00 3,565,119.94 7.000000 % 4,611.16
B-1 2,804,800.00 2,707,236.36 7.000000 % 3,501.56
B-2 935,000.00 914,257.10 7.000000 % 0.00
B-3 1,870,098.07 1,410,999.46 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 234,317,616.53 5,395,009.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 32,065.91 1,528,166.87 0.00 0.00 4,070,803.96
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 31,960.62 1,523,149.48 0.00 0.00 4,057,438.41
A-5 42,198.46 42,198.46 0.00 0.00 7,326,000.00
A-6 423,637.80 423,637.80 0.00 0.00 73,547,000.00
A-7 49,248.82 49,248.82 0.00 0.00 8,550,000.00
A-8 322,001.76 2,562,469.13 0.00 0.00 53,661,681.81
A-9 190,405.74 190,405.74 0.00 0.00 33,056,000.00
A-10 132,706.86 132,706.86 0.00 0.00 23,039,000.00
A-11 36,225.43 36,225.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 50,498.75 203,924.47 0.00 0.00 8,613,572.77
M-2 25,444.21 31,157.62 0.00 0.00 4,411,610.40
M-3 20,535.43 25,146.59 0.00 0.00 3,560,508.78
B-1 15,593.94 19,095.50 0.00 0.00 2,703,734.80
B-2 16,401.23 16,401.23 0.00 0.00 914,257.10
B-3 0.00 0.00 0.00 0.00 1,407,991.95
- -------------------------------------------------------------------------------
1,388,924.96 6,783,934.00 0.00 0.00 228,919,599.98
===============================================================================
Run: 08/31/98 15:19:39
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S24(POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4117
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 123.497680 33.189896 0.711359 33.901255 0.000000 90.307784
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-4 452.801311 121.689967 2.608179 124.298146 0.000000 331.111344
A-5 1000.000000 0.000000 5.760096 5.760096 0.000000 1000.000000
A-6 1000.000000 0.000000 5.760096 5.760096 0.000000 1000.000000
A-7 1000.000000 0.000000 5.760096 5.760096 0.000000 1000.000000
A-8 485.809935 19.470473 2.798312 22.268785 0.000000 466.339461
A-9 1000.000000 0.000000 5.760096 5.760096 0.000000 1000.000000
A-10 1000.000000 0.000000 5.760096 5.760096 0.000000 1000.000000
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 937.717101 16.410397 5.401340 21.811737 0.000000 921.306704
M-2 944.962951 1.222224 5.443077 6.665301 0.000000 943.740727
M-3 953.317095 1.233029 5.491197 6.724226 0.000000 952.084066
B-1 965.215473 1.248417 5.559733 6.808150 0.000000 963.967057
B-2 977.815080 0.000000 17.541422 17.541422 0.000000 977.815080
B-3 754.505597 0.000000 0.000000 0.000000 0.000000 752.897387
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:19:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,326.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,832.31
SUBSERVICER ADVANCES THIS MONTH 17,471.34
MASTER SERVICER ADVANCES THIS MONTH 3,041.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,492,698.94
(B) TWO MONTHLY PAYMENTS: 1 275,031.88
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 676,859.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 228,919,599.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 819
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 428,417.89
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,094,948.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.70409840 % 7.14817900 % 2.14772280 %
PREPAYMENT PERCENT 97.21122950 % 0.00000000 % 2.78877050 %
NEXT DISTRIBUTION 90.55927240 % 7.24520397 % 2.19552360 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1881 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,942,536.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,169,865.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58603910
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.19
POOL TRADING FACTOR: 61.21360520
................................................................................
Run: 08/31/98 15:19:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S25(POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4118
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944RQ3 99,235,000.00 34,478,309.24 6.500000 % 1,788,013.91
A-2 760944RR1 5,200,000.00 5,200,000.00 6.500000 % 0.00
A-3 760944RS9 11,213,000.00 11,213,000.00 6.500000 % 0.00
A-4 760944RT7 21,450,000.00 13,246,094.21 6.650000 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 6.110000 % 0.00
A-6 760944RV2 5,000,000.00 4,306,984.42 6.500000 % 7,603.59
A-7 760944RW0 0.00 0.00 0.295162 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 1,789,656.07 6.500000 % 33,019.86
M-2 760944RY6 779,000.00 596,373.39 6.500000 % 3,674.92
M-3 760944RZ3 779,100.00 596,449.94 6.500000 % 3,675.39
B-1 701,100.00 536,736.07 6.500000 % 3,307.43
B-2 389,500.00 298,186.68 6.500000 % 1,837.46
B-3 467,420.45 357,839.65 6.500000 % 2,205.05
- -------------------------------------------------------------------------------
155,801,920.45 77,714,281.26 1,843,337.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 185,468.63 1,973,482.54 0.00 0.00 32,690,295.33
A-2 27,972.28 27,972.28 0.00 0.00 5,200,000.00
A-3 60,317.91 60,317.91 0.00 0.00 11,213,000.00
A-4 72,898.84 72,898.84 0.00 0.00 13,246,094.21
A-5 25,761.25 25,761.25 0.00 0.00 5,094,651.59
A-6 23,168.49 30,772.08 0.00 0.00 4,299,380.83
A-7 18,983.34 18,983.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,627.07 42,646.93 0.00 0.00 1,756,636.21
M-2 3,208.07 6,882.99 0.00 0.00 592,698.47
M-3 3,208.47 6,883.86 0.00 0.00 592,774.55
B-1 2,887.26 6,194.69 0.00 0.00 533,428.64
B-2 1,604.03 3,441.49 0.00 0.00 296,349.22
B-3 1,924.92 4,129.97 0.00 0.00 355,634.60
- -------------------------------------------------------------------------------
437,030.56 2,280,368.17 0.00 0.00 75,870,943.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 347.441016 18.017977 1.868984 19.886961 0.000000 329.423040
A-2 1000.000000 0.000000 5.379285 5.379285 0.000000 1000.000000
A-3 1000.000000 0.000000 5.379284 5.379284 0.000000 1000.000000
A-4 617.533530 0.000000 3.398547 3.398547 0.000000 617.533530
A-5 617.533526 0.000000 3.122576 3.122576 0.000000 617.533526
A-6 861.396884 1.520718 4.633698 6.154416 0.000000 859.876166
A-7 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-1 765.562763 14.124935 4.118180 18.243115 0.000000 751.437828
M-2 765.562760 4.717484 4.118190 8.835674 0.000000 760.845276
M-3 765.562752 4.717482 4.118175 8.835657 0.000000 760.845270
B-1 765.562787 4.717487 4.118186 8.835673 0.000000 760.845300
B-2 765.562721 4.717484 4.118177 8.835661 0.000000 760.845238
B-3 765.562675 4.717487 4.118177 8.835664 0.000000 760.845188
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:19:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,591.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,092.33
SUBSERVICER ADVANCES THIS MONTH 2,037.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 178,459.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 75,870,943.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 348
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,364,453.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.62744590 % 3.83774900 % 1.53480470 %
PREPAYMENT PERCENT 98.38823380 % 0.00000000 % 1.61176620 %
NEXT DISTRIBUTION 94.55981240 % 3.87778125 % 1.56240640 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2954 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 540,104.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,942,992.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.19347684
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.24
POOL TRADING FACTOR: 48.69705292
................................................................................
Run: 08/31/98 15:19:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S26(POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4119
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944SB5 46,831,871.00 0.00 6.500000 % 0.00
A-2 760944SC3 37,616,000.00 0.00 7.000000 % 0.00
A-3 760944SD1 49,533,152.00 0.00 7.050000 % 0.00
A-4 760944SE9 24,745,827.00 0.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 0.00 0.000000 % 0.00
A-6 760944SG4 0.00 0.00 0.000000 % 0.00
A-7 760944SK5 54,662,626.00 47,336,379.82 7.500000 % 3,434,701.92
A-8 760944SL3 36,227,709.00 36,227,709.00 7.500000 % 0.00
A-9 760944SM1 34,346,901.00 34,346,901.00 7.500000 % 0.00
A-10 760944SH2 19,625,291.00 19,625,291.00 7.500000 % 0.00
A-11 760944SJ8 0.00 0.00 0.065722 % 0.00
R-I 760944SR0 100.00 0.00 7.500000 % 0.00
R-II 760944SS8 100.00 0.00 7.500000 % 0.00
M-1 760944SN9 10,340,816.00 9,682,330.05 7.500000 % 159,561.95
M-2 760944SP4 5,640,445.00 5,318,663.67 7.500000 % 6,651.73
M-3 760944SQ2 3,760,297.00 3,621,769.52 7.500000 % 4,529.52
B-1 2,820,222.00 2,753,712.73 7.500000 % 0.00
B-2 940,074.00 922,016.00 7.500000 % 0.00
B-3 1,880,150.99 863,136.93 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 160,697,909.72 3,605,445.12
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-7 292,953.57 3,727,655.49 0.00 0.00 43,901,677.90
A-8 224,204.66 224,204.66 0.00 0.00 36,227,709.00
A-9 212,564.78 212,564.78 0.00 0.00 34,346,901.00
A-10 121,456.25 121,456.25 0.00 0.00 19,625,291.00
A-11 8,714.97 8,714.97 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 59,921.63 219,483.58 0.00 0.00 9,522,768.10
M-2 32,915.94 39,567.67 0.00 0.00 5,312,011.94
M-3 22,414.27 26,943.79 0.00 0.00 3,617,240.00
B-1 33,605.34 33,605.34 0.00 0.00 2,753,712.73
B-2 0.00 0.00 0.00 0.00 922,016.00
B-3 0.00 0.00 0.00 0.00 857,460.46
- -------------------------------------------------------------------------------
1,008,751.41 4,614,196.53 0.00 0.00 157,086,788.13
===============================================================================
Run: 08/31/98 15:19:51
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S26(POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4119
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 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-7 865.973395 62.834558 5.359303 68.193861 0.000000 803.138838
A-8 1000.000000 0.000000 6.188762 6.188762 0.000000 1000.000000
A-9 1000.000000 0.000000 6.188762 6.188762 0.000000 1000.000000
A-10 1000.000000 0.000000 6.188762 6.188762 0.000000 1000.000000
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
M-1 936.321665 15.430306 5.794671 21.224977 0.000000 920.891359
M-2 942.951074 1.179292 5.835699 7.014991 0.000000 941.771782
M-3 963.160495 1.204564 5.960771 7.165335 0.000000 961.955931
B-1 976.417009 0.000000 11.915849 11.915849 0.000000 976.417009
B-2 980.790874 0.000000 0.000000 0.000000 0.000000 980.790874
B-3 459.078518 0.000000 0.000000 0.000000 0.000000 456.059361
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:19:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,472.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,950.25
SUBSERVICER ADVANCES THIS MONTH 17,385.60
MASTER SERVICER ADVANCES THIS MONTH 2,013.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,572,604.01
(B) TWO MONTHLY PAYMENTS: 1 208,319.58
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 583,993.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 157,086,788.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 565
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 275,077.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,410,146.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.58685120 % 11.58867800 % 2.82447090 %
PREPAYMENT PERCENT 95.67605530 % 0.00000000 % 4.32394470 %
NEXT DISTRIBUTION 85.36782790 % 11.74638571 % 2.88578640 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0632 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,286,900.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,825,981.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.97810848
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.42
POOL TRADING FACTOR: 41.77510076
................................................................................
Run: 08/31/98 15:33:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ3(POOL # 8020)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8020
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UW6 40,617,070.70 34,278,437.75 6.970000 % 960,850.14
A-2 760944UX4 30,021,313.12 30,021,313.12 6.970000 % 0.00
S 760944UV8 0.00 0.00 0.500000 % 0.00
R 760944UY2 100.00 0.00 6.970000 % 0.00
- -------------------------------------------------------------------------------
70,638,483.82 64,299,750.87 960,850.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 196,402.97 1,157,253.11 0.00 0.00 33,317,587.61
A-2 172,011.19 172,011.19 0.00 0.00 30,021,313.12
S 12,738.58 12,738.58 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
381,152.74 1,342,002.88 0.00 0.00 63,338,900.73
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 843.941652 23.656313 4.835478 28.491791 0.000000 820.285339
A-2 1000.000000 0.000000 5.729636 5.729636 0.000000 1000.000000
S 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
_______________________________________________________________________________
DETERMINATION DATE 25-August-98
DISTRIBUTION DATE 28-August-98
Run: 08/31/98 15:34:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1993-MZ3
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8020
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,607.49
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 63,338,900.73
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 2,194,676.83
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 850,792.59
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: 89.66628006
................................................................................
Run: 08/31/98 15:19:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S28(POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4120
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UC0 22,205,000.00 8,850,357.42 9.860000 % 443,011.76
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 0.00 6.350000 % 0.00
A-4 760944TB4 46,926,000.00 38,941,518.23 6.350000 % 1,949,249.00
A-5 760944TD0 39,000,000.00 39,000,000.00 7.000000 % 0.00
A-6 760944TE8 4,288,000.00 4,288,000.00 7.000000 % 0.00
A-7 760944TF5 30,764,000.00 30,764,000.00 7.000000 % 0.00
A-8 760944TG3 4,920,631.00 4,920,631.00 6.381000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.733190 % 0.00
A-10 760944TC2 0.00 0.00 0.106169 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,048,672.87 7.000000 % 6,454.21
M-2 760944TK4 3,210,000.00 3,029,203.73 7.000000 % 3,872.53
M-3 760944TL2 2,141,000.00 2,020,412.80 7.000000 % 2,582.89
B-1 1,070,000.00 1,009,734.56 7.000000 % 1,290.84
B-2 642,000.00 605,840.74 7.000000 % 774.51
B-3 963,170.23 772,043.37 7.000000 % 986.98
- -------------------------------------------------------------------------------
214,013,270.23 141,007,783.72 2,408,222.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 72,165.90 515,177.66 0.00 0.00 8,407,345.66
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 204,494.14 2,153,743.14 0.00 0.00 36,992,269.23
A-5 225,765.15 225,765.15 0.00 0.00 39,000,000.00
A-6 24,822.59 24,822.59 0.00 0.00 4,288,000.00
A-7 178,088.19 178,088.19 0.00 0.00 30,764,000.00
A-8 25,965.93 25,965.93 0.00 0.00 4,920,631.00
A-9 12,692.00 12,692.00 0.00 0.00 1,757,369.00
A-10 12,380.35 12,380.35 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 29,226.01 35,680.22 0.00 0.00 5,042,218.66
M-2 17,535.61 21,408.14 0.00 0.00 3,025,331.20
M-3 11,695.87 14,278.76 0.00 0.00 2,017,829.91
B-1 5,845.20 7,136.04 0.00 0.00 1,008,443.72
B-2 3,507.12 4,281.63 0.00 0.00 605,066.23
B-3 4,469.20 5,456.18 0.00 0.00 771,056.39
- -------------------------------------------------------------------------------
828,653.27 3,236,875.99 0.00 0.00 138,599,561.00
===============================================================================
Run: 08/31/98 15:19:58
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S28(POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4120
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 398.574980 19.950991 3.249984 23.200975 0.000000 378.623988
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-4 829.849513 41.538784 4.357800 45.896584 0.000000 788.310728
A-5 1000.000000 0.000000 5.788850 5.788850 0.000000 1000.000000
A-6 1000.000000 0.000000 5.788850 5.788850 0.000000 1000.000000
A-7 1000.000000 0.000000 5.788850 5.788850 0.000000 1000.000000
A-8 1000.000000 0.000000 5.276951 5.276951 0.000000 1000.000000
A-9 1000.000000 0.000000 7.222160 7.222160 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 943.677172 1.206394 5.462806 6.669200 0.000000 942.470778
M-2 943.677174 1.206396 5.462807 6.669203 0.000000 942.470779
M-3 943.677160 1.206394 5.462807 6.669201 0.000000 942.470766
B-1 943.677159 1.206393 5.462804 6.669197 0.000000 942.470766
B-2 943.677165 1.206402 5.462804 6.669206 0.000000 942.470763
B-3 801.564818 1.024668 4.640145 5.664813 0.000000 800.540098
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:20:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,014.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,812.45
SUBSERVICER ADVANCES THIS MONTH 16,404.93
MASTER SERVICER ADVANCES THIS MONTH 1,808.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,327,732.95
(B) TWO MONTHLY PAYMENTS: 2 659,976.05
(C) THREE OR MORE MONTHLY PAYMENTS: 1 329,709.04
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,599,561.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 498
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 254,587.96
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,227,958.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.14523490 % 7.16151200 % 1.69325310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.00289640 % 7.27663183 % 1.72047180 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1060 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,582,358.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,224,721.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.57501030
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.06
POOL TRADING FACTOR: 64.76213407
................................................................................
Run: 08/31/98 15:20:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S29(POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UE6 63,826,000.00 8,418,860.05 6.038793 % 1,803,173.95
A-2 760944UF3 47,547,000.00 20,918,133.78 6.400000 % 866,611.74
A-3 760944UG1 0.00 0.00 2.600000 % 0.00
A-4 760944UD8 22,048,000.00 22,048,000.00 5.758391 % 0.00
A-5 760944UH9 8,492,000.00 8,492,000.00 6.250000 % 0.00
A-6 760944UL0 15,208,000.00 15,208,000.00 7.000000 % 0.00
A-7 760944UM8 9,054,000.00 0.00 7.000000 % 0.00
A-8 760944UN6 64,926,000.00 16,822,829.92 7.000000 % 507,790.69
A-9 760944UP1 15,946,000.00 0.00 7.000000 % 0.00
A-10 760944UJ5 3,646,000.00 0.00 7.000000 % 0.00
A-11 760944UK2 0.00 0.00 0.116785 % 0.00
R-I 760944UT3 100.00 0.00 7.000000 % 0.00
R-II 760944UU0 100.00 0.00 7.000000 % 0.00
M-1 760944UQ9 3,896,792.00 3,001,864.21 7.000000 % 18,718.28
M-2 760944UR7 1,948,393.00 1,500,929.75 7.000000 % 9,359.12
M-3 760944US5 1,298,929.00 1,000,620.11 7.000000 % 6,239.42
B-1 909,250.00 700,433.82 7.000000 % 4,367.59
B-2 389,679.00 300,186.27 7.000000 % 1,871.83
B-3 649,465.07 421,704.26 7.000000 % 2,629.56
- -------------------------------------------------------------------------------
259,785,708.07 98,833,562.17 3,220,762.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 41,463.59 1,844,637.54 0.00 0.00 6,615,686.10
A-2 109,185.86 975,797.60 0.00 0.00 20,051,522.04
A-3 44,356.75 44,356.75 0.00 0.00 0.00
A-4 103,546.13 103,546.13 0.00 0.00 22,048,000.00
A-5 43,286.61 43,286.61 0.00 0.00 8,492,000.00
A-6 86,822.77 86,822.77 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 96,041.86 603,832.55 0.00 0.00 16,315,039.23
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 9,413.60 9,413.60 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-1 17,137.70 35,855.98 0.00 0.00 2,983,145.93
M-2 8,568.83 17,927.95 0.00 0.00 1,491,570.63
M-3 5,712.56 11,951.98 0.00 0.00 994,380.69
B-1 3,998.79 8,366.38 0.00 0.00 696,066.23
B-2 1,713.77 3,585.60 0.00 0.00 298,314.44
B-3 2,407.52 5,037.08 0.00 0.00 419,074.70
- -------------------------------------------------------------------------------
573,656.34 3,794,418.52 0.00 0.00 95,612,799.99
===============================================================================
Run: 08/31/98 15:20:04
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S29(POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 131.903300 28.251401 0.649635 28.901036 0.000000 103.651899
A-2 439.946448 18.226423 2.296377 20.522800 0.000000 421.720025
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 1000.000000 0.000000 4.696396 4.696396 0.000000 1000.000000
A-5 1000.000000 0.000000 5.097340 5.097340 0.000000 1000.000000
A-6 1000.000000 0.000000 5.709020 5.709020 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 259.107752 7.821068 1.479251 9.300319 0.000000 251.286684
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
M-1 770.342428 4.803510 4.397900 9.201410 0.000000 765.538918
M-2 770.342405 4.803507 4.397896 9.201403 0.000000 765.538898
M-3 770.342421 4.803511 4.397900 9.201411 0.000000 765.538909
B-1 770.342392 4.803508 4.397899 9.201407 0.000000 765.538884
B-2 770.342436 4.803518 4.397902 9.201420 0.000000 765.538918
B-3 649.310147 4.048809 3.706928 7.755737 0.000000 645.261338
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:20:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,819.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,645.87
SUBSERVICER ADVANCES THIS MONTH 18,291.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,168,814.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 352,878.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,612,799.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 470
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,604,480.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.99252370 % 5.56836600 % 1.43911070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.80164100 % 5.72004716 % 1.47831190 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1169 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 629,413.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.52482440
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 112.34
POOL TRADING FACTOR: 36.80448809
................................................................................
Run: 08/31/98 15:20:10 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-S30(POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4122
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944TP3 69,208,000.00 0.00 7.500000 % 0.00
A-2 760944TT5 51,250,000.00 8,170,700.14 7.500000 % 905,948.01
A-3 760944SW9 49,628,000.00 24,033,636.04 6.200000 % 2,664,793.01
A-4 760944SX7 41,944,779.00 24,617,181.88 6.400000 % 1,804,087.02
A-5 760944SY5 446,221.00 261,884.86 291.400000 % 19,192.41
A-6 760944TN8 32,053,000.00 32,053,000.00 7.000000 % 0.00
A-7 760944TU2 11,162,000.00 11,162,000.00 7.500000 % 0.00
A-8 760944TV0 13,530,000.00 13,530,000.00 7.500000 % 0.00
A-9 760944TW8 1,023,000.00 1,023,000.00 7.500000 % 0.00
A-10 760944TQ1 26,670,000.00 9,379,447.11 7.500000 % 600,189.44
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.035753 % 0.00
R-I 760944UA4 100.00 0.00 7.500000 % 0.00
R-II 760944UB2 379,247.00 0.00 7.500000 % 0.00
M-1 760944TX6 8,843,952.00 8,362,127.57 7.500000 % 9,864.67
M-2 760944TY4 4,823,973.00 4,561,159.72 7.500000 % 5,380.73
M-3 760944TZ1 3,215,982.00 3,040,773.15 7.500000 % 3,587.15
B-1 1,929,589.00 1,824,463.70 7.500000 % 2,152.29
B-2 803,995.00 596,292.65 7.500000 % 703.44
B-3 1,286,394.99 0.00 7.500000 % 0.00
- -------------------------------------------------------------------------------
321,598,232.99 146,015,666.82 6,015,898.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 50,327.34 956,275.35 0.00 0.00 7,264,752.13
A-3 122,375.52 2,787,168.53 0.00 0.00 21,368,843.03
A-4 129,390.29 1,933,477.31 0.00 0.00 22,813,094.86
A-5 62,673.40 81,865.81 0.00 0.00 242,692.45
A-6 184,268.07 184,268.07 0.00 0.00 32,053,000.00
A-7 68,752.21 68,752.21 0.00 0.00 11,162,000.00
A-8 83,337.88 83,337.88 0.00 0.00 13,530,000.00
A-9 6,301.16 6,301.16 0.00 0.00 1,023,000.00
A-10 57,772.59 657,962.03 0.00 0.00 8,779,257.67
A-11 20,942.26 20,942.26 0.00 0.00 3,400,000.00
A-12 4,287.38 4,287.38 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
M-1 51,506.43 61,371.10 0.00 0.00 8,352,262.90
M-2 28,094.41 33,475.14 0.00 0.00 4,555,778.99
M-3 18,729.60 22,316.75 0.00 0.00 3,037,186.00
B-1 11,237.76 13,390.05 0.00 0.00 1,822,311.41
B-2 3,672.87 4,376.31 0.00 0.00 518,820.72
B-3 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
903,669.17 6,919,567.34 0.00 0.00 139,923,000.16
===============================================================================
Run: 08/31/98 15:20:10
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S30(POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4122
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 159.428295 17.677034 0.981997 18.659031 0.000000 141.751261
A-3 484.275732 53.695354 2.465856 56.161210 0.000000 430.580379
A-4 586.895019 43.011003 3.084777 46.095780 0.000000 543.884016
A-5 586.894969 43.010997 140.453721 183.464718 0.000000 543.883972
A-6 1000.000000 0.000000 5.748856 5.748856 0.000000 1000.000000
A-7 1000.000000 0.000000 6.159488 6.159488 0.000000 1000.000000
A-8 1000.000000 0.000000 6.159489 6.159489 0.000000 1000.000000
A-9 1000.000000 0.000000 6.159492 6.159492 0.000000 1000.000000
A-10 351.685306 22.504291 2.166201 24.670492 0.000000 329.181015
A-11 1000.000000 0.000000 6.159488 6.159488 0.000000 1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 945.519330 1.115414 5.823916 6.939330 0.000000 944.403916
M-2 945.519330 1.115415 5.823915 6.939330 0.000000 944.403916
M-3 945.519331 1.115414 5.823913 6.939327 0.000000 944.403918
B-1 945.519331 1.115414 5.823914 6.939328 0.000000 944.403917
B-2 741.662137 0.874931 4.568262 5.443193 0.000000 645.303416
B-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:20:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,295.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,258.51
SUBSERVICER ADVANCES THIS MONTH 17,928.93
MASTER SERVICER ADVANCES THIS MONTH 1,742.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 679,783.54
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,762,913.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 139,923,000.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 516
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 230,848.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,749,580.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.40901080 % 10.93311500 % 1.65787440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.93112640 % 11.39571612 % 1.67315750 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0354 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,889,543.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,120,589.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94012264
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.61
POOL TRADING FACTOR: 43.50863463
................................................................................
Run: 08/31/98 15:20:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S33(POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4123
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944ST6 154,051,000.00 25,000,602.42 7.711541 % 331,802.22
M 760944SU3 3,678,041.61 3,350,666.70 7.711541 % 3,565.13
R 760944SV1 100.00 0.00 7.711541 % 0.00
B-1 4,494,871.91 2,977,195.93 7.711541 % 3,167.75
B-2 1,225,874.16 0.00 7.711541 % 0.00
- -------------------------------------------------------------------------------
163,449,887.68 31,328,465.05 338,535.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 159,491.46 491,293.68 0.00 0.00 24,668,800.20
M 21,375.60 24,940.73 0.00 0.00 3,347,101.57
R 0.00 0.00 0.00 0.00 0.00
B-1 18,993.03 22,160.78 0.00 0.00 2,962,535.85
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
199,860.09 538,395.19 0.00 0.00 30,978,437.62
===============================================================================
Run: 08/31/98 15:20:17
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S33(POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4123
_______________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 162.287829 2.153847 1.035316 3.189163 0.000000 160.133983
M 910.992059 0.969301 5.811680 6.780981 0.000000 910.022758
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 662.353898 0.704748 4.225491 4.930239 0.000000 659.092386
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:20:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,098.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,256.33
SUBSERVICER ADVANCES THIS MONTH 18,381.83
MASTER SERVICER ADVANCES THIS MONTH 3,347.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 466,780.84
(B) TWO MONTHLY PAYMENTS: 2 349,623.40
(C) THREE OR MORE MONTHLY PAYMENTS: 1 210,062.39
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,426,076.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,978,437.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 112
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 423,381.67
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 316,693.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.80155550 % 10.69527900 % 9.50316570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.63216380 % 10.80461711 % 9.56321910 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 498,268.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,422,143.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.14366088
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.07
POOL TRADING FACTOR: 18.95286565
................................................................................
Run: 08/31/98 15:20:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S31(POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4125
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944VU9 93,237,000.00 0.00 7.000000 % 0.00
A-2 760944VV7 41,000,000.00 19,903,374.96 7.000000 % 549,170.46
A-3 760944VW5 145,065,000.00 89,690,616.06 7.000000 % 4,963,577.12
A-4 760944VX3 36,125,000.00 36,125,000.00 7.000000 % 0.00
A-5 760944VY1 48,253,000.00 48,253,000.00 7.000000 % 0.00
A-6 760944VZ8 27,679,000.00 27,679,000.00 7.000000 % 0.00
A-7 760944WA2 7,834,000.00 7,834,000.00 7.000000 % 0.00
A-8 760944WB0 1,509,808.49 1,072,857.48 0.000000 % 13,738.26
A-9 760944WC8 0.00 0.00 0.246452 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,062,986.76 7.000000 % 11,371.90
M-2 760944WE4 7,479,800.00 7,049,125.79 7.000000 % 8,844.98
M-3 760944WF1 4,274,200.00 4,028,098.84 7.000000 % 5,054.31
B-1 2,564,500.00 2,416,840.47 7.000000 % 3,032.56
B-2 854,800.00 805,582.07 7.000000 % 1,010.81
B-3 1,923,420.54 867,702.12 7.000000 % 1,088.76
- -------------------------------------------------------------------------------
427,416,329.03 254,788,184.55 5,556,889.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 115,030.03 664,200.49 0.00 0.00 19,354,204.50
A-3 518,360.06 5,481,937.18 0.00 0.00 84,727,038.94
A-4 208,781.68 208,781.68 0.00 0.00 36,125,000.00
A-5 278,874.52 278,874.52 0.00 0.00 48,253,000.00
A-6 159,968.66 159,968.66 0.00 0.00 27,679,000.00
A-7 45,276.00 45,276.00 0.00 0.00 7,834,000.00
A-8 0.00 13,738.26 0.00 0.00 1,059,119.22
A-9 51,843.99 51,843.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 52,378.84 63,750.74 0.00 0.00 9,051,614.86
M-2 40,739.88 49,584.86 0.00 0.00 7,040,280.81
M-3 23,280.09 28,334.40 0.00 0.00 4,023,044.53
B-1 13,967.95 17,000.51 0.00 0.00 2,413,807.91
B-2 4,655.80 5,666.61 0.00 0.00 804,571.26
B-3 5,014.79 6,103.55 0.00 0.00 866,613.36
- -------------------------------------------------------------------------------
1,518,172.29 7,075,061.45 0.00 0.00 249,231,295.39
===============================================================================
Run: 08/31/98 15:20:22
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S31(POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4125
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 485.448170 13.394401 2.805610 16.200011 0.000000 472.053768
A-3 618.278813 34.216228 3.573295 37.789523 0.000000 584.062585
A-4 1000.000000 0.000000 5.779424 5.779424 0.000000 1000.000000
A-5 1000.000000 0.000000 5.779423 5.779423 0.000000 1000.000000
A-6 1000.000000 0.000000 5.779423 5.779423 0.000000 1000.000000
A-7 1000.000000 0.000000 5.779423 5.779423 0.000000 1000.000000
A-8 710.591765 9.099339 0.000000 9.099339 0.000000 701.492426
A-9 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-1 942.421700 1.182516 5.446654 6.629170 0.000000 941.239184
M-2 942.421694 1.182516 5.446654 6.629170 0.000000 941.239179
M-3 942.421702 1.182516 5.446654 6.629170 0.000000 941.239186
B-1 942.421708 1.182515 5.446656 6.629171 0.000000 941.239193
B-2 942.421701 1.182511 5.446654 6.629165 0.000000 941.239191
B-3 451.124495 0.566038 2.607241 3.173279 0.000000 450.558441
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:20:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,487.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,924.87
SUBSERVICER ADVANCES THIS MONTH 32,781.99
MASTER SERVICER ADVANCES THIS MONTH 691.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,821,253.54
(B) TWO MONTHLY PAYMENTS: 2 382,103.24
(C) THREE OR MORE MONTHLY PAYMENTS: 1 269,799.54
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,119,300.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 249,231,295.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 892
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 94,324.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,237,190.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.49000800 % 7.90468800 % 1.60530390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.29017090 % 8.07079230 % 1.63903680 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 2,996,022.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,996,022.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.62821335
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.09
POOL TRADING FACTOR: 58.31113097
................................................................................
Run: 08/31/98 15:20:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S32(POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4126
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UZ9 88,476,000.00 0.00 6.500000 % 0.00
A-2 760944VC9 37,300,000.00 33,840,208.48 6.500000 % 1,749,326.38
A-3 760944VD7 17,482,000.00 17,482,000.00 6.500000 % 0.00
A-4 760944VE5 5,120,000.00 5,120,000.00 6.500000 % 0.00
A-5 760944VF2 37,500,000.00 16,665,128.50 6.500000 % 1,988,731.71
A-6 760944VG0 64,049,000.00 47,103,304.56 6.500000 % 1,617,501.79
A-7 760944VH8 34,064,000.00 34,064,000.00 6.500000 % 0.00
A-8 760944VJ4 12,025,000.00 0.00 0.000000 % 0.00
A-9 760944VK1 5,069,000.00 0.00 0.000000 % 0.00
A-10 760944VA3 481,000.00 0.00 0.000000 % 0.00
A-11 760944VB1 0.00 0.00 0.247353 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 7,831,402.38 6.500000 % 47,748.23
B 781,392.32 549,107.09 6.500000 % 3,347.91
- -------------------------------------------------------------------------------
312,503,992.32 162,655,151.01 5,406,656.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 180,735.03 1,930,061.41 0.00 0.00 32,090,882.10
A-3 93,368.51 93,368.51 0.00 0.00 17,482,000.00
A-4 27,345.08 27,345.08 0.00 0.00 5,120,000.00
A-5 89,005.73 2,077,737.44 0.00 0.00 14,676,396.79
A-6 251,571.06 1,869,072.85 0.00 0.00 45,485,802.77
A-7 181,930.26 181,930.26 0.00 0.00 34,064,000.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 33,058.33 33,058.33 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 41,826.25 89,574.48 0.00 0.00 7,783,654.15
B 2,932.70 6,280.61 0.00 0.00 545,759.18
- -------------------------------------------------------------------------------
901,772.95 6,308,428.97 0.00 0.00 157,248,494.99
===============================================================================
_______________________________________________________________________________
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-2 907.244195 46.898831 4.845443 51.744274 0.000000 860.345365
A-3 1000.000000 0.000000 5.340837 5.340837 0.000000 1000.000000
A-4 1000.000000 0.000000 5.340836 5.340836 0.000000 1000.000000
A-5 444.403427 53.032846 2.373486 55.406332 0.000000 391.370581
A-6 735.426073 25.254130 3.927791 29.181921 0.000000 710.171943
A-7 1000.000000 0.000000 5.340837 5.340837 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 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 771.072946 4.701248 4.118176 8.819424 0.000000 766.371698
B 702.729059 4.284557 3.753159 8.037716 0.000000 698.444502
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:20:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,796.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,322.17
SUBSERVICER ADVANCES THIS MONTH 26,368.19
MASTER SERVICER ADVANCES THIS MONTH 2,413.62
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,602,359.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 753,127.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 157,248,494.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 704
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 213,659.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,414,944.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.84768270 % 4.81472800 % 0.33758970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.70302510 % 4.94990693 % 0.34706800 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2461 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 961,103.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,394,612.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.14685170
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 114.39
POOL TRADING FACTOR: 50.31887555
................................................................................
Run: 08/31/98 15:20:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S34(POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4127
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944VR6 59,151,000.00 16,993,639.23 5.400000 % 833,548.22
A-2 760944VT2 18,171,000.00 18,171,000.00 6.450000 % 0.00
A-3 760944WL8 4,309,000.00 4,309,000.00 7.000000 % 0.00
A-4 760944WM6 34,777,700.00 27,057,626.92 7.000000 % 123,229.69
A-5 760944WN4 491,000.00 233,139.04 7.000000 % 4,116.04
A-6 760944VS4 29,197,500.00 23,416,738.54 6.000000 % 1,112,238.89
A-7 760944WW4 9,732,500.00 7,805,579.51 10.000000 % 370,746.30
A-8 760944WX2 20,191,500.00 17,081,606.39 6.031000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.261002 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 6.937500 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 7.175000 % 0.00
A-12 760944WH7 4,096,000.00 0.00 7.000000 % 0.00
A-13 760944WJ3 0.00 0.00 7.000000 % 0.00
A-14 760944WK0 0.00 0.00 0.140646 % 0.00
R-I 760944WS3 100.00 0.00 7.000000 % 0.00
R-II 760944WT1 100.00 0.00 7.000000 % 0.00
M-1 760944WP9 5,348,941.00 5,043,720.35 7.000000 % 6,446.07
M-2 760944WQ7 3,209,348.00 3,026,216.57 7.000000 % 3,867.62
M-3 760944WR5 2,139,566.00 2,017,478.30 7.000000 % 2,578.42
B-1 1,390,718.00 1,311,361.00 7.000000 % 1,675.97
B-2 320,935.00 302,621.85 7.000000 % 386.76
B-3 962,805.06 652,912.18 7.000000 % 834.45
- -------------------------------------------------------------------------------
213,956,513.06 146,556,628.32 2,459,668.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 76,127.47 909,675.69 0.00 0.00 16,160,091.01
A-2 97,229.89 97,229.89 0.00 0.00 18,171,000.00
A-3 25,022.79 25,022.79 0.00 0.00 4,309,000.00
A-4 157,126.33 280,356.02 0.00 0.00 26,934,397.23
A-5 1,353.86 5,469.90 0.00 0.00 229,023.00
A-6 116,557.13 1,228,796.02 0.00 0.00 22,304,499.65
A-7 64,753.97 435,500.27 0.00 0.00 7,434,833.21
A-8 85,463.22 85,463.22 0.00 0.00 17,081,606.39
A-9 56,243.34 56,243.34 0.00 0.00 7,320,688.44
A-10 50,096.78 50,096.78 0.00 0.00 8,704,536.00
A-11 18,504.23 18,504.23 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 30,847.21 30,847.21 0.00 0.00 0.00
A-14 17,099.90 17,099.90 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 29,289.38 35,735.45 0.00 0.00 5,037,274.28
M-2 17,573.54 21,441.16 0.00 0.00 3,022,348.95
M-3 11,715.69 14,294.11 0.00 0.00 2,014,899.88
B-1 7,615.21 9,291.18 0.00 0.00 1,309,685.03
B-2 1,757.35 2,144.11 0.00 0.00 302,235.09
B-3 3,791.51 4,625.96 0.00 0.00 652,077.73
- -------------------------------------------------------------------------------
868,168.80 3,327,837.23 0.00 0.00 144,096,959.89
===============================================================================
Run: 08/31/98 15:20:34
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S34(POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4127
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 287.292510 14.091870 1.287002 15.378872 0.000000 273.200639
A-2 1000.000000 0.000000 5.350828 5.350828 0.000000 1000.000000
A-3 1000.000000 0.000000 5.807099 5.807099 0.000000 1000.000000
A-4 778.016572 3.543354 4.518020 8.061374 0.000000 774.473218
A-5 474.824929 8.382974 2.757352 11.140326 0.000000 466.441955
A-6 802.011766 38.093634 3.992024 42.085658 0.000000 763.918132
A-7 802.011766 38.093635 6.653375 44.747010 0.000000 763.918131
A-8 845.980060 0.000000 4.232634 4.232634 0.000000 845.980060
A-9 845.980059 0.000000 6.499490 6.499490 0.000000 845.980059
A-10 1000.000000 0.000000 5.755250 5.755250 0.000000 1000.000000
A-11 1000.000000 0.000000 5.952279 5.952279 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
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-1 942.938116 1.205111 5.475734 6.680845 0.000000 941.733005
M-2 942.938120 1.205111 5.475735 6.680846 0.000000 941.733009
M-3 942.938101 1.205114 5.475732 6.680846 0.000000 941.732987
B-1 942.938108 1.205111 5.475740 6.680851 0.000000 941.732997
B-2 942.938134 1.205104 5.475719 6.680823 0.000000 941.733030
B-3 678.135385 0.866676 3.937993 4.804669 0.000000 677.268699
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:20:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,548.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,652.68
SUBSERVICER ADVANCES THIS MONTH 22,488.24
MASTER SERVICER ADVANCES THIS MONTH 1,589.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,639,530.61
(B) TWO MONTHLY PAYMENTS: 1 257,413.89
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,245,682.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 144,096,959.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 507
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 222,416.51
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,272,363.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.57028220 % 6.88294700 % 1.54677070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.43734820 % 6.99148901 % 1.57116280 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1387 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,627,345.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,996,394.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.52341804
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.70
POOL TRADING FACTOR: 67.34871392
................................................................................
Run: 08/31/98 15:20:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S38(POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4128
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944VN5 127,077,000.00 25,691,782.10 7.909919 % 1,550,231.87
M 760944VP0 3,025,700.00 2,721,860.52 7.909919 % 2,582.78
R 760944VQ8 100.00 0.00 7.909919 % 0.00
B-1 3,429,100.00 1,754,985.83 7.909919 % 1,665.31
B-2 941,300.03 0.00 7.909919 % 0.00
- -------------------------------------------------------------------------------
134,473,200.03 30,168,628.45 1,554,479.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 164,991.15 1,715,223.02 0.00 0.00 24,141,550.23
M 17,479.63 20,062.41 0.00 0.00 2,719,277.74
R 0.00 0.00 0.00 0.00 0.00
B-1 11,270.41 12,935.72 0.00 0.00 1,753,320.52
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
193,741.19 1,748,221.15 0.00 0.00 28,614,148.49
===============================================================================
Run: 08/31/98 15:20:42
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S38(POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4128
___________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 202.174918 12.199154 1.298356 13.497510 0.000000 189.975765
M 899.580434 0.853614 5.777053 6.630667 0.000000 898.726820
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 511.791966 0.485641 3.286696 3.772337 0.000000 511.306325
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:20:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,798.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,079.33
SUBSERVICER ADVANCES THIS MONTH 18,475.02
MASTER SERVICER ADVANCES THIS MONTH 1,811.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 709,309.47
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,314,224.90
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 461,285.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,614,148.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 99
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 234,725.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,525,852.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.16059040 % 9.02215500 % 5.81725430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.36927710 % 9.50326284 % 6.12746010 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 433,138.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,921,888.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.20930582
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.25
POOL TRADING FACTOR: 21.27869976
................................................................................
Run: 08/31/98 15:20:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S41(POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4129
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944WZ7 27,102,000.00 5,152,707.25 6.841845 % 1,237,272.89
A-2 760944XA1 25,550,000.00 25,550,000.00 6.841845 % 0.00
A-3 760944XB9 15,000,000.00 10,539,439.53 6.841845 % 251,440.02
A-4 32,700,000.00 32,700,000.00 6.841845 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.841845 % 0.00
B-1 2,684,092.00 2,524,828.15 6.841845 % 3,156.80
B-2 1,609,940.00 1,514,412.28 6.841845 % 1,893.48
B-3 1,341,617.00 1,262,010.51 6.841845 % 1,577.90
B-4 536,646.00 504,803.49 6.841845 % 631.16
B-5 375,652.00 353,362.24 6.841845 % 441.81
B-6 429,317.20 330,793.37 6.841845 % 413.59
- -------------------------------------------------------------------------------
107,329,364.20 80,432,356.82 1,496,827.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 29,110.99 1,266,383.88 0.00 0.00 3,915,434.36
A-2 144,348.55 144,348.55 0.00 0.00 25,550,000.00
A-3 59,544.14 310,984.16 0.00 0.00 10,287,999.51
A-4 184,743.54 184,743.54 0.00 0.00 32,700,000.00
A-5 3,373.98 3,373.98 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,264.39 17,421.19 0.00 0.00 2,521,671.35
B-2 8,555.90 10,449.38 0.00 0.00 1,512,518.80
B-3 7,129.92 8,707.82 0.00 0.00 1,260,432.61
B-4 2,851.97 3,483.13 0.00 0.00 504,172.33
B-5 1,996.37 2,438.18 0.00 0.00 352,920.43
B-6 1,868.86 2,282.45 0.00 0.00 330,379.78
- -------------------------------------------------------------------------------
457,788.61 1,954,616.26 0.00 0.00 78,935,529.17
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 190.122768 45.652457 1.074127 46.726584 0.000000 144.470311
A-2 1000.000000 0.000000 5.649650 5.649650 0.000000 1000.000000
A-3 702.629302 16.762668 3.969609 20.732277 0.000000 685.866634
A-4 1000.000000 0.000000 5.649650 5.649650 0.000000 1000.000000
A-5 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-1 940.663789 1.176115 5.314419 6.490534 0.000000 939.487674
B-2 940.663801 1.176118 5.314422 6.490540 0.000000 939.487683
B-3 940.663774 1.176118 5.314423 6.490541 0.000000 939.487656
B-4 940.663845 1.176120 5.314434 6.490554 0.000000 939.487726
B-5 940.663806 1.176115 5.314413 6.490528 0.000000 939.487691
B-6 770.510406 0.963344 4.353122 5.316466 0.000000 769.547039
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:20:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4129
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,363.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,419.71
SUBSERVICER ADVANCES THIS MONTH 5,757.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 392,046.44
(B) TWO MONTHLY PAYMENTS: 2 451,177.44
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 78,935,529.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 281
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,396,262.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.93084690 % 8.06915310 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.78811450 % 8.21188550 %
BANKRUPTCY AMOUNT AVAILABLE 100,755.00
FRAUD AMOUNT AVAILABLE 857,415.00
SPECIAL HAZARD AMOUNT AVAILABLE 536,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.26377671
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.39
POOL TRADING FACTOR: 73.54513814
................................................................................
Run: 08/31/98 15:20:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S35(POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4130
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944XE3 5,100,000.00 2,031,601.59 7.072548 % 77,525.15
A-2 760944XF0 25,100,000.00 0.00 7.072548 % 0.00
A-3 760944XG8 29,000,000.00 0.00 5.982548 % 0.00
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 42,316,667.69 7.072548 % 1,614,788.12
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.072548 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.072548 % 0.00
R-I 760944XL7 100.00 0.00 7.072548 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.072548 % 0.00
M-1 760944XM5 5,029,000.00 4,748,206.39 7.072548 % 6,008.70
M-2 760944XN3 3,520,000.00 3,323,461.27 7.072548 % 4,205.73
M-3 760944XP8 2,012,000.00 1,899,660.23 7.072548 % 2,403.96
B-1 760944B80 1,207,000.00 1,139,607.29 7.072548 % 1,442.14
B-2 760944B98 402,000.00 379,554.38 7.072548 % 480.31
B-3 905,558.27 382,657.49 7.072548 % 484.24
- -------------------------------------------------------------------------------
201,163,005.27 132,769,416.33 1,707,338.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 11,875.76 89,400.91 0.00 0.00 1,954,076.44
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-5 247,362.77 1,862,150.89 0.00 0.00 40,701,879.57
A-6 206,147.97 206,147.97 0.00 0.00 35,266,000.00
A-7 241,314.59 241,314.59 0.00 0.00 41,282,000.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,755.71 33,764.41 0.00 0.00 4,742,197.69
M-2 19,427.34 23,633.07 0.00 0.00 3,319,255.54
M-3 11,104.50 13,508.46 0.00 0.00 1,897,256.27
B-1 6,661.60 8,103.74 0.00 0.00 1,138,165.15
B-2 2,218.69 2,699.00 0.00 0.00 379,074.07
B-3 2,236.83 2,721.07 0.00 0.00 382,173.25
- -------------------------------------------------------------------------------
776,105.76 2,483,444.11 0.00 0.00 131,062,077.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 398.353253 15.201010 2.328580 17.529590 0.000000 383.152243
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-5 811.768261 30.976771 4.745205 35.721976 0.000000 780.791490
A-6 1000.000000 0.000000 5.845516 5.845516 0.000000 1000.000000
A-7 1000.000000 0.000000 5.845516 5.845516 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-1 944.165120 1.194810 5.519131 6.713941 0.000000 942.970310
M-2 944.165134 1.194810 5.519131 6.713941 0.000000 942.970324
M-3 944.165124 1.194811 5.519135 6.713946 0.000000 942.970313
B-1 944.165112 1.194814 5.519138 6.713952 0.000000 942.970298
B-2 944.165124 1.194801 5.519129 6.713930 0.000000 942.970323
B-3 422.565287 0.534742 2.470112 3.004854 0.000000 422.030545
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:20:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,256.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,934.26
SUBSERVICER ADVANCES THIS MONTH 9,596.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,288,155.97
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 77,106.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,062,077.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 476
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,539,323.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.05731770 % 7.51026000 % 1.43242260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.95228600 % 7.59846758 % 1.44924640 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,614,792.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,669,585.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44579252
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.57
POOL TRADING FACTOR: 65.15217736
................................................................................
Run: 08/31/98 15:20:59 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-S36(POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4131
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944YV4 35,100,000.00 0.00 6.573370 % 0.00
A-2 760944XR4 6,046,000.00 0.00 4.450000 % 0.00
A-3 760944XS2 17,312,000.00 2,129,461.03 5.065000 % 1,579,489.30
A-4 760944YL6 53,021,000.00 24,877,514.43 6.250000 % 916,171.31
A-5 760944YM4 24,343,000.00 6,108,484.38 6.150000 % 1,208,638.82
A-6 760944YN2 0.00 0.00 2.350000 % 0.00
A-7 760944XT0 4,877,000.00 4,877,000.00 5.732000 % 0.00
A-8 760944YQ5 7,400,000.00 7,400,000.00 6.478840 % 0.00
A-9 760944YR3 26,000,000.00 26,000,000.00 6.478840 % 0.00
A-10 760944YP7 11,167,000.00 11,167,000.00 6.304600 % 0.00
A-11 760944YW2 40,005,000.00 28,191,478.03 7.000000 % 156,742.53
A-12 760944YX0 16,300,192.00 11,995,104.41 6.450000 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 4.922050 % 0.00
A-14 760944YZ5 0.00 0.00 0.207598 % 0.00
R-I 760944YT9 100.00 0.00 6.500000 % 0.00
R-II 760944YU6 100.00 0.00 6.500000 % 0.00
M 760944YS1 8,291,600.00 6,421,372.03 6.500000 % 39,253.22
B 777,263.95 401,914.20 6.500000 % 2,456.88
- -------------------------------------------------------------------------------
259,085,063.95 135,783,755.54 3,902,752.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 8,867.55 1,588,356.85 0.00 0.00 549,971.73
A-4 127,832.55 1,044,003.86 0.00 0.00 23,961,343.12
A-5 30,886.09 1,239,524.91 0.00 0.00 4,899,845.56
A-6 11,802.01 11,802.01 0.00 0.00 0.00
A-7 22,983.35 22,983.35 0.00 0.00 4,877,000.00
A-8 39,416.99 39,416.99 0.00 0.00 7,400,000.00
A-9 138,492.11 138,492.11 0.00 0.00 26,000,000.00
A-10 57,882.66 57,882.66 0.00 0.00 11,167,000.00
A-11 162,244.63 318,987.16 0.00 0.00 28,034,735.50
A-12 63,608.95 63,608.95 0.00 0.00 11,995,104.41
A-13 25,147.89 25,147.89 0.00 0.00 6,214,427.03
A-14 23,175.27 23,175.27 0.00 0.00 0.00
R-I 2.10 2.10 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 34,315.92 73,569.14 0.00 0.00 6,382,118.81
B 2,147.82 4,604.70 0.00 0.00 399,457.32
- -------------------------------------------------------------------------------
748,805.89 4,651,557.95 0.00 0.00 131,881,003.48
===============================================================================
Run: 08/31/98 15:20:59
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S36(POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4131
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 123.004912 91.236674 0.512220 91.748894 0.000000 31.768238
A-4 469.201155 17.279405 2.410980 19.690385 0.000000 451.921750
A-5 250.933919 49.650364 1.268787 50.919151 0.000000 201.283554
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 1000.000000 0.000000 4.712600 4.712600 0.000000 1000.000000
A-8 1000.000000 0.000000 5.326620 5.326620 0.000000 1000.000000
A-9 1000.000000 0.000000 5.326620 5.326620 0.000000 1000.000000
A-10 1000.000000 0.000000 5.183367 5.183367 0.000000 1000.000000
A-11 704.698863 3.918073 4.055609 7.973682 0.000000 700.780790
A-12 735.887308 0.000000 3.902344 3.902344 0.000000 735.887308
A-13 735.887309 0.000000 2.977911 2.977911 0.000000 735.887309
A-14 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 20.950000 20.950000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 774.443054 4.734095 4.138637 8.872732 0.000000 769.708960
B 517.088436 3.160895 2.763334 5.924229 0.000000 513.927502
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:21:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,634.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,534.41
SUBSERVICER ADVANCES THIS MONTH 14,109.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 283,441.06
(B) TWO MONTHLY PAYMENTS: 1 229,707.17
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 801,074.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,881,003.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 626
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,072,719.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.97488770 % 4.72911700 % 0.29599580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.85780670 % 4.83930107 % 0.30289220 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2040 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,853,424.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,911,712.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.12187663
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 115.32
POOL TRADING FACTOR: 50.90258831
................................................................................
Run: 08/31/98 15:21:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S37(POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4132
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ZL5 53,944,000.00 0.00 7.000000 % 0.00
A-2 760944ZE1 29,037,000.00 13,632,904.03 6.200000 % 3,007,595.61
A-3 760944ZF8 36,634,000.00 36,634,000.00 6.400000 % 0.00
A-4 760944ZG6 18,679,000.00 18,679,000.00 6.650000 % 0.00
A-5 760944ZH4 43,144,000.00 43,144,000.00 6.950000 % 0.00
A-6 760944ZJ0 21,561,940.00 16,632,629.28 6.400000 % 962,430.60
A-7 760944ZK7 0.00 0.00 3.100000 % 0.00
A-8 760944ZP6 17,000,000.00 17,000,000.00 7.000000 % 0.00
A-9 760944ZQ4 21,000,000.00 21,000,000.00 7.000000 % 0.00
A-10 760944ZM3 9,767,000.00 9,767,000.00 7.000000 % 0.00
A-11 760944ZN1 0.00 0.00 0.122279 % 0.00
R-I 760944ZV3 100.00 0.00 7.000000 % 0.00
R-II 760944ZU5 100.00 0.00 7.000000 % 0.00
M-1 760944ZR2 6,687,200.00 6,289,836.44 7.000000 % 8,474.99
M-2 760944ZS0 4,012,200.00 3,773,789.02 7.000000 % 5,084.84
M-3 760944ZT8 2,674,800.00 2,515,859.35 7.000000 % 3,389.89
B-1 1,604,900.00 1,509,534.41 7.000000 % 2,033.96
B-2 534,900.00 503,115.45 7.000000 % 677.90
B-3 1,203,791.32 426,588.93 7.000000 % 574.76
- -------------------------------------------------------------------------------
267,484,931.32 191,508,256.91 3,990,262.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 69,966.01 3,077,561.62 0.00 0.00 10,625,308.42
A-3 194,075.79 194,075.79 0.00 0.00 36,634,000.00
A-4 102,821.12 102,821.12 0.00 0.00 18,679,000.00
A-5 248,206.00 248,206.00 0.00 0.00 43,144,000.00
A-6 88,114.62 1,050,545.22 0.00 0.00 15,670,198.68
A-7 42,680.52 42,680.52 0.00 0.00 0.00
A-8 98,504.04 98,504.04 0.00 0.00 17,000,000.00
A-9 121,681.45 121,681.45 0.00 0.00 21,000,000.00
A-10 56,593.47 56,593.47 0.00 0.00 9,767,000.00
A-11 19,384.14 19,384.14 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 36,445.54 44,920.53 0.00 0.00 6,281,361.45
M-2 21,866.67 26,951.51 0.00 0.00 3,768,704.18
M-3 14,577.79 17,967.68 0.00 0.00 2,512,469.46
B-1 8,746.78 10,780.74 0.00 0.00 1,507,500.45
B-2 2,915.23 3,593.13 0.00 0.00 502,437.55
B-3 2,471.78 3,046.54 0.00 0.00 383,140.30
- -------------------------------------------------------------------------------
1,129,050.95 5,119,313.50 0.00 0.00 187,475,120.49
===============================================================================
Run: 08/31/98 15:21:07
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S37(POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4132
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 469.501120 103.578042 2.409547 105.987589 0.000000 365.923078
A-3 1000.000000 0.000000 5.297696 5.297696 0.000000 1000.000000
A-4 1000.000000 0.000000 5.504637 5.504637 0.000000 1000.000000
A-5 1000.000000 0.000000 5.752967 5.752967 0.000000 1000.000000
A-6 771.388348 44.635622 4.086581 48.722203 0.000000 726.752726
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 1000.000000 0.000000 5.794355 5.794355 0.000000 1000.000000
A-9 1000.000000 0.000000 5.794355 5.794355 0.000000 1000.000000
A-10 1000.000000 0.000000 5.794355 5.794355 0.000000 1000.000000
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
M-1 940.578484 1.267345 5.450045 6.717390 0.000000 939.311139
M-2 940.578491 1.267345 5.450045 6.717390 0.000000 939.311146
M-3 940.578492 1.267343 5.450049 6.717392 0.000000 939.311149
B-1 940.578485 1.267344 5.450047 6.717391 0.000000 939.311141
B-2 940.578519 1.267340 5.450047 6.717387 0.000000 939.311180
B-3 354.371163 0.477458 2.053354 2.530812 0.000000 318.278005
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:21:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,200.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,023.36
SUBSERVICER ADVANCES THIS MONTH 17,239.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,535,023.36
(B) TWO MONTHLY PAYMENTS: 2 611,949.03
(C) THREE OR MORE MONTHLY PAYMENTS: 1 142,927.77
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 147,309.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 187,475,120.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 673
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,351,758.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.15766260 % 6.56863800 % 1.27369900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.02261430 % 6.70090786 % 1.27647780 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1219 %
BANKRUPTCY AMOUNT AVAILABLE 117,074.00
FRAUD AMOUNT AVAILABLE 2,248,646.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,062,558.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53230981
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.42
POOL TRADING FACTOR: 70.08810536
................................................................................
Run: 08/31/98 15:21:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S39(POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4133
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ZA9 80,454,000.00 39,207,514.52 6.250000 % 2,062,604.35
A-2 760944ZB7 0.00 0.00 2.750000 % 0.00
A-3 760944ZD3 59,980,000.00 18,211,997.80 5.500000 % 816,819.58
A-4 760944A57 42,759,000.00 34,356,514.27 7.000000 % 0.00
A-5 760944A65 10,837,000.00 10,837,000.00 7.000000 % 0.00
A-6 760944A73 2,545,000.00 2,545,000.00 7.000000 % 0.00
A-7 760944A81 6,380,000.00 6,380,000.00 7.000000 % 0.00
A-8 760944A99 15,309,000.00 6,906,514.27 7.000000 % 0.00
A-9 760944B23 39,415,000.00 39,415,000.00 4.910000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 14.314629 % 0.00
A-11 760944ZX9 2,727,000.00 0.00 0.000000 % 0.00
A-12 760944ZY7 5,930,000.00 5,822,576.05 0.000000 % 414,282.76
A-13 760944ZZ4 1,477,000.00 1,477,000.00 0.000000 % 0.00
A-14 760944A24 16,789,000.00 16,789,000.00 7.000000 % 0.00
A-15 760944A32 5,017,677.85 3,849,054.99 0.000000 % 46,872.87
A-16 760944A40 0.00 0.00 0.069743 % 0.00
R-I 760944B64 100.00 0.00 7.000000 % 0.00
R-II 760944B72 100.00 0.00 7.000000 % 0.00
M-1 760944B31 7,202,600.00 6,789,618.85 7.000000 % 8,644.70
M-2 760944B49 4,801,400.00 4,526,098.37 7.000000 % 5,762.73
M-3 760944B56 3,200,900.00 3,017,367.50 7.000000 % 3,841.78
B-1 1,920,600.00 1,810,477.04 7.000000 % 2,305.14
B-2 640,200.00 603,492.36 7.000000 % 768.38
B-3 1,440,484.07 838,776.51 7.000000 % 1,067.95
- -------------------------------------------------------------------------------
320,088,061.92 214,645,002.53 3,362,970.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 202,538.31 2,265,142.66 0.00 0.00 37,144,910.17
A-2 89,116.85 89,116.85 0.00 0.00 0.00
A-3 82,790.05 899,609.63 0.00 0.00 17,395,178.22
A-4 198,776.48 198,776.48 0.00 0.00 34,356,514.27
A-5 62,699.63 62,699.63 0.00 0.00 10,837,000.00
A-6 14,724.60 14,724.60 0.00 0.00 2,545,000.00
A-7 36,912.77 36,912.77 0.00 0.00 6,380,000.00
A-8 39,959.02 39,959.02 0.00 0.00 6,906,514.27
A-9 159,956.12 159,956.12 0.00 0.00 39,415,000.00
A-10 133,245.78 133,245.78 0.00 0.00 11,262,000.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 414,282.76 0.00 0.00 5,408,293.29
A-13 0.00 0.00 0.00 0.00 1,477,000.00
A-14 97,136.11 97,136.11 0.00 0.00 16,789,000.00
A-15 0.00 46,872.87 0.00 0.00 3,802,182.12
A-16 12,373.06 12,373.06 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 39,282.70 47,927.40 0.00 0.00 6,780,974.15
M-2 26,186.65 31,949.38 0.00 0.00 4,520,335.64
M-3 17,457.58 21,299.36 0.00 0.00 3,013,525.72
B-1 10,474.88 12,780.02 0.00 0.00 1,808,171.90
B-2 3,491.62 4,260.00 0.00 0.00 602,723.98
B-3 4,852.91 5,920.86 0.00 0.00 836,132.74
- -------------------------------------------------------------------------------
1,231,975.12 4,594,945.36 0.00 0.00 211,280,456.47
===============================================================================
Run: 08/31/98 15:21:16
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S39(POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4133
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 487.328343 25.637064 2.517442 28.154506 0.000000 461.691279
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 303.634508 13.618199 1.380294 14.998493 0.000000 290.016309
A-4 803.491996 0.000000 4.648764 4.648764 0.000000 803.491996
A-5 1000.000000 0.000000 5.785700 5.785700 0.000000 1000.000000
A-6 1000.000000 0.000000 5.785697 5.785697 0.000000 1000.000000
A-7 1000.000000 0.000000 5.785701 5.785701 0.000000 1000.000000
A-8 451.140785 0.000000 2.610165 2.610165 0.000000 451.140785
A-9 1000.000000 0.000000 4.058255 4.058255 0.000000 1000.000000
A-10 1000.000000 0.000000 11.831449 11.831449 0.000000 1000.000000
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 981.884663 69.862185 0.000000 69.862185 0.000000 912.022477
A-13 1000.000000 0.000000 0.000000 0.000000 0.000000 1000.000000
A-14 1000.000000 0.000000 5.785700 5.785700 0.000000 1000.000000
A-15 767.098866 9.341546 0.000000 9.341546 0.000000 757.757320
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
M-1 942.662212 1.200219 5.453961 6.654180 0.000000 941.461993
M-2 942.662217 1.200219 5.453961 6.654180 0.000000 941.461999
M-3 942.662220 1.200219 5.453960 6.654179 0.000000 941.462001
B-1 942.662210 1.200219 5.453962 6.654181 0.000000 941.461991
B-2 942.662231 1.200219 5.453952 6.654171 0.000000 941.462012
B-3 582.287946 0.741383 3.368944 4.110327 0.000000 580.452611
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:21:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,956.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,799.79
SUBSERVICER ADVANCES THIS MONTH 18,316.82
MASTER SERVICER ADVANCES THIS MONTH 2,433.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,761,634.56
(B) TWO MONTHLY PAYMENTS: 3 723,970.72
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 172,705.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 211,280,456.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 776
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 332,713.83
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,091,265.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.65741520 % 6.79950700 % 1.54307800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.53556480 % 6.77527669 % 1.56499690 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,653,691.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,449,884.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.38879273
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.95
POOL TRADING FACTOR: 66.00697796
................................................................................
Run: 08/31/98 15:21:24 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-S42(POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4134
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944XU7 34,827,000.00 0.00 6.000000 % 0.00
A-2 760944XZ6 23,385,000.00 3,246,406.60 6.000000 % 874,974.97
A-3 760944YA0 35,350,000.00 35,350,000.00 6.000000 % 0.00
A-4 760944YG7 3,602,000.00 3,602,000.00 6.000000 % 0.00
A-5 760944YB8 10,125,000.00 10,125,000.00 6.000000 % 0.00
A-6 760944YC6 25,000,000.00 14,471,035.75 6.000000 % 0.00
A-7 760944YD4 5,342,000.00 4,895,202.95 6.000000 % 0.00
A-8 760944YE2 9,228,000.00 8,639,669.72 5.931000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 5.185563 % 0.00
A-10 760944XV5 1,612,120.00 1,509,339.44 8.300000 % 0.00
A-11 760944XW3 1,692,000.00 1,692,000.00 6.031000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 5.946857 % 0.00
A-13 760944XY9 0.00 0.00 0.372163 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,555,142.82 6.000000 % 9,441.02
M-2 760944YJ1 3,132,748.00 2,426,022.48 6.000000 % 14,727.99
B 481,961.44 373,234.38 6.000000 % 2,265.85
- -------------------------------------------------------------------------------
160,653,750.44 92,402,522.04 901,409.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 16,202.18 891,177.15 0.00 0.00 2,371,431.63
A-3 176,425.00 176,425.00 0.00 0.00 35,350,000.00
A-4 17,976.88 17,976.88 0.00 0.00 3,602,000.00
A-5 50,531.91 50,531.91 0.00 0.00 10,125,000.00
A-6 72,222.14 72,222.14 0.00 0.00 14,471,035.75
A-7 24,431.00 24,431.00 0.00 0.00 4,895,202.95
A-8 42,623.05 42,623.05 0.00 0.00 8,639,669.72
A-9 15,228.17 15,228.17 0.00 0.00 3,530,467.90
A-10 10,420.40 10,420.40 0.00 0.00 1,509,339.44
A-11 8,488.07 8,488.07 0.00 0.00 1,692,000.00
A-12 4,882.30 4,882.30 0.00 0.00 987,000.00
A-13 28,604.63 28,604.63 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,761.41 17,202.43 0.00 0.00 1,545,701.80
M-2 12,107.81 26,835.80 0.00 0.00 2,411,294.49
B 1,862.76 4,128.61 0.00 0.00 370,968.53
- -------------------------------------------------------------------------------
489,767.71 1,391,177.54 0.00 0.00 91,501,112.21
===============================================================================
Run: 08/31/98 15:21:24
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S42(POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4134
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 138.824315 37.416077 0.692845 38.108922 0.000000 101.408237
A-3 1000.000000 0.000000 4.990806 4.990806 0.000000 1000.000000
A-4 1000.000000 0.000000 4.990805 4.990805 0.000000 1000.000000
A-5 1000.000000 0.000000 4.990806 4.990806 0.000000 1000.000000
A-6 578.841430 0.000000 2.888886 2.888886 0.000000 578.841430
A-7 916.361466 0.000000 4.573381 4.573381 0.000000 916.361466
A-8 936.245093 0.000000 4.618883 4.618883 0.000000 936.245093
A-9 936.245094 0.000000 4.038360 4.038360 0.000000 936.245094
A-10 936.245093 0.000000 6.463787 6.463787 0.000000 936.245093
A-11 1000.000000 0.000000 5.016590 5.016590 0.000000 1000.000000
A-12 1000.000000 0.000000 4.946606 4.946606 0.000000 1000.000000
A-13 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-1 774.407182 4.701300 3.864913 8.566213 0.000000 769.705882
M-2 774.407159 4.701301 3.864917 8.566218 0.000000 769.705859
B 774.407139 4.701310 3.864915 8.566225 0.000000 769.705830
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:21:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,179.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,207.65
SUBSERVICER ADVANCES THIS MONTH 7,959.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 693,893.26
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 91,501,112.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 392
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 340,448.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.28757490 % 0.40392200 % 4.30850290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.27004130 % 0.40542516 % 4.32453350 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3726 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 628,280.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,927,451.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.73433773
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.18
POOL TRADING FACTOR: 56.95547845
................................................................................
Run: 08/31/98 15:21:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S40(POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4135
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944C22 135,538,060.00 47,746,273.90 6.150000 % 2,229,770.58
A-2 760944C30 0.00 0.00 1.350000 % 0.00
A-3 760944C48 30,006,995.00 0.00 4.750000 % 0.00
A-4 760944C55 0.00 0.00 1.350000 % 0.00
A-5 760944C63 62,167,298.00 52,547,401.67 6.200000 % 2,820,103.97
A-6 760944C71 6,806,687.00 6,003,249.27 6.200000 % 220,520.44
A-7 760944C89 24,699,888.00 24,049,823.12 6.600000 % 0.00
A-8 760944C97 56,909,924.00 56,380,504.44 6.750000 % 0.00
A-9 760944D21 46,180,148.00 44,100,234.72 6.750000 % 514,738.84
A-10 760944D39 38,299,000.00 45,879,928.43 6.750000 % 0.00
A-11 760944D47 4,850,379.00 3,677,305.93 0.000000 % 55,896.40
A-12 760944D54 0.00 0.00 0.123762 % 0.00
R-I 760944D70 100.00 0.00 6.750000 % 0.00
R-II 760944D88 100.00 0.00 6.750000 % 0.00
M-1 760944D96 10,812,500.00 10,181,957.12 6.750000 % 13,301.42
M-2 760944E20 6,487,300.00 6,108,985.94 6.750000 % 7,980.61
M-3 760944E38 4,325,000.00 4,072,782.87 6.750000 % 5,320.57
B-1 2,811,100.00 2,647,167.60 6.750000 % 3,458.19
B-2 865,000.00 814,556.58 6.750000 % 1,064.11
B-3 1,730,037.55 1,039,916.56 6.750000 % 1,358.52
- -------------------------------------------------------------------------------
432,489,516.55 305,250,088.15 5,873,513.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 242,520.17 2,472,290.75 0.00 0.00 45,516,503.32
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 53,236.22 53,236.22 0.00 0.00 0.00
A-5 269,076.77 3,089,180.74 0.00 0.00 49,727,297.70
A-6 30,740.53 251,260.97 0.00 0.00 5,782,728.83
A-7 131,095.90 131,095.90 0.00 0.00 24,049,823.12
A-8 314,315.65 314,315.65 0.00 0.00 56,380,504.44
A-9 245,854.38 760,593.22 0.00 0.00 43,585,495.88
A-10 0.00 0.00 255,775.99 0.00 46,135,704.42
A-11 0.00 55,896.40 0.00 0.00 3,621,409.53
A-12 31,201.53 31,201.53 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 56,763.39 70,064.81 0.00 0.00 10,168,655.70
M-2 34,056.99 42,037.60 0.00 0.00 6,101,005.33
M-3 22,705.35 28,025.92 0.00 0.00 4,067,462.30
B-1 14,757.70 18,215.89 0.00 0.00 2,643,709.41
B-2 4,541.07 5,605.18 0.00 0.00 813,492.47
B-3 5,797.43 7,155.95 0.00 0.00 985,758.96
- -------------------------------------------------------------------------------
1,456,663.08 7,330,176.73 255,775.99 0.00 299,579,551.41
===============================================================================
Run: 08/31/98 15:21:34
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S40(POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4135
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 352.272077 16.451251 1.789314 18.240565 0.000000 335.820826
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-5 845.257931 45.363142 4.328269 49.691411 0.000000 799.894789
A-6 881.963468 32.397617 4.516225 36.913842 0.000000 849.565851
A-7 973.681464 0.000000 5.307550 5.307550 0.000000 973.681465
A-8 990.697237 0.000000 5.523038 5.523038 0.000000 990.697237
A-9 954.960879 11.146323 5.323811 16.470134 0.000000 943.814556
A-10 1197.940636 0.000000 0.000000 0.000000 6.678399 1204.619035
A-11 758.148163 11.524130 0.000000 11.524130 0.000000 746.624033
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 941.683895 1.230189 5.249793 6.479982 0.000000 940.453706
M-2 941.683896 1.230190 5.249794 6.479984 0.000000 940.453707
M-3 941.683901 1.230190 5.249792 6.479982 0.000000 940.453711
B-1 941.683896 1.230191 5.249795 6.479986 0.000000 940.453705
B-2 941.683908 1.230185 5.249792 6.479977 0.000000 940.453723
B-3 601.094791 0.785255 3.351043 4.136298 0.000000 569.790500
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:21:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 88,795.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 32,139.67
SUBSERVICER ADVANCES THIS MONTH 28,325.14
MASTER SERVICER ADVANCES THIS MONTH 1,289.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,864,308.57
(B) TWO MONTHLY PAYMENTS: 1 57,164.28
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 222,341.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 299,579,551.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,138
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 182,650.59
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,980,195.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.75477090 % 6.75250800 % 1.49272120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.62716590 % 6.78855524 % 1.50121260 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1224 %
BANKRUPTCY AMOUNT AVAILABLE 105,546.00
FRAUD AMOUNT AVAILABLE 3,321,724.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,846,685.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.26884711
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.83
POOL TRADING FACTOR: 69.26862732
................................................................................
Run: 08/31/98 15:21:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S43(POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4136
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944E87 48,353,000.00 0.00 6.500000 % 0.00
A-2 760944E95 16,042,000.00 13,634,654.46 10.000000 % 218,298.66
A-3 760944F29 34,794,000.00 19,473,546.15 5.950000 % 1,389,262.33
A-4 760944F37 36,624,000.00 36,624,000.00 5.950000 % 0.00
A-5 760944F45 30,674,000.00 30,674,000.00 5.950000 % 0.00
A-6 760944F52 12,692,000.00 12,692,000.00 6.500000 % 0.00
A-7 760944F60 32,418,000.00 32,418,000.00 6.500000 % 0.00
A-8 760944F78 2,916,000.00 2,916,000.00 6.500000 % 0.00
A-9 760944F86 3,638,000.00 3,638,000.00 6.500000 % 0.00
A-10 760944F94 26,700,000.00 25,162,636.33 6.500000 % 32,400.81
A-11 760944G28 0.00 0.00 0.334785 % 0.00
R 760944G36 5,463,000.00 37,862.38 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,290,941.78 6.500000 % 8,100.57
M-2 760944G51 4,005,100.00 3,774,489.67 6.500000 % 4,860.24
M-3 760944G69 2,670,100.00 2,516,357.85 6.500000 % 3,240.20
B-1 1,735,600.00 1,635,665.62 6.500000 % 2,106.17
B-2 534,100.00 503,346.98 6.500000 % 648.14
B-3 1,068,099.02 700,982.02 6.500000 % 902.62
- -------------------------------------------------------------------------------
267,002,299.02 192,692,483.24 1,659,819.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 113,238.84 331,537.50 0.00 0.00 13,416,355.80
A-3 96,230.62 1,485,492.95 0.00 0.00 18,084,283.82
A-4 180,981.43 180,981.43 0.00 0.00 36,624,000.00
A-5 151,578.87 151,578.87 0.00 0.00 30,674,000.00
A-6 68,516.42 68,516.42 0.00 0.00 12,692,000.00
A-7 175,005.16 175,005.16 0.00 0.00 32,418,000.00
A-8 15,741.72 15,741.72 0.00 0.00 2,916,000.00
A-9 19,639.36 19,639.36 0.00 0.00 3,638,000.00
A-10 135,837.84 168,238.65 0.00 0.00 25,130,235.52
A-11 53,577.46 53,577.46 0.00 0.00 0.00
R 2.55 2.55 204.40 0.00 38,066.78
M-1 33,960.98 42,061.55 0.00 0.00 6,282,841.21
M-2 20,376.18 25,236.42 0.00 0.00 3,769,629.43
M-3 13,584.29 16,824.49 0.00 0.00 2,513,117.65
B-1 8,829.97 10,936.14 0.00 0.00 1,633,559.45
B-2 2,717.26 3,365.40 0.00 0.00 502,698.84
B-3 3,784.18 4,686.80 0.00 0.00 700,079.40
- -------------------------------------------------------------------------------
1,093,603.13 2,753,422.87 204.40 0.00 191,032,867.90
===============================================================================
Run: 08/31/98 15:21:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S43(POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4136
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 849.934825 13.607945 7.058898 20.666843 0.000000 836.326879
A-3 559.681156 39.928215 2.765725 42.693940 0.000000 519.752941
A-4 1000.000000 0.000000 4.941607 4.941607 0.000000 1000.000000
A-5 1000.000000 0.000000 4.941608 4.941608 0.000000 1000.000000
A-6 1000.000000 0.000000 5.398394 5.398394 0.000000 1000.000000
A-7 1000.000000 0.000000 5.398395 5.398395 0.000000 1000.000000
A-8 1000.000000 0.000000 5.398395 5.398395 0.000000 1000.000000
A-9 1000.000000 0.000000 5.398395 5.398395 0.000000 1000.000000
A-10 942.420836 1.213513 5.087560 6.301073 0.000000 941.207323
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 6.930694 0.000000 0.000467 0.000467 0.037415 6.968109
M-1 942.420832 1.213514 5.087559 6.301073 0.000000 941.207318
M-2 942.420831 1.213513 5.087558 6.301071 0.000000 941.207318
M-3 942.420827 1.213513 5.087559 6.301072 0.000000 941.207314
B-1 942.420846 1.213511 5.087560 6.301071 0.000000 941.207335
B-2 942.420858 1.213518 5.087549 6.301067 0.000000 941.207339
B-3 656.289358 0.845071 3.542911 4.387982 0.000000 655.444286
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:21:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,222.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,498.22
SUBSERVICER ADVANCES THIS MONTH 17,738.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,799,969.22
(B) TWO MONTHLY PAYMENTS: 1 407,186.62
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 425,362.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 191,032,867.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 717
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,411,493.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.99668630 % 6.52946600 % 1.47384820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.93755180 % 6.57771012 % 1.48473810 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3347 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,083,764.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,150,731.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.27364102
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.79
POOL TRADING FACTOR: 71.54727454
................................................................................
Run: 08/31/98 15:21:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S44(POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4137
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944G77 10,000,000.00 6,966,632.14 6.500000 % 197,415.29
A-2 760944G85 50,000,000.00 23,588,737.88 6.375000 % 1,718,877.26
A-3 760944G93 16,984,000.00 11,666,303.51 6.300000 % 346,082.19
A-4 760944H27 0.00 0.00 2.700000 % 0.00
A-5 760944H35 85,916,000.00 60,932,643.78 6.100000 % 1,625,947.40
A-6 760944H43 14,762,000.00 14,762,000.00 6.375000 % 0.00
A-7 760944H50 18,438,000.00 18,438,000.00 6.500000 % 0.00
A-8 760944H68 5,660,000.00 5,660,000.00 6.500000 % 0.00
A-9 760944H76 10,645,000.00 9,362,278.19 6.031000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.370985 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.231000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.199400 % 0.00
A-13 760944J33 0.00 0.00 0.313539 % 0.00
R-I 760944J41 100.00 0.00 6.500000 % 0.00
R-II 760944J58 100.00 0.00 6.500000 % 0.00
M-1 760944J66 6,004,167.00 5,662,788.08 6.500000 % 7,366.40
M-2 760944J74 3,601,003.00 3,396,260.79 6.500000 % 4,418.00
M-3 760944J82 2,400,669.00 2,264,174.16 6.500000 % 2,945.34
B-1 760944J90 1,560,435.00 1,471,713.33 6.500000 % 1,914.47
B-2 760944K23 480,134.00 452,835.01 6.500000 % 589.07
B-3 760944K31 960,268.90 716,154.20 6.500000 % 931.60
- -------------------------------------------------------------------------------
240,066,876.90 176,470,594.40 3,906,487.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 37,229.65 234,644.94 0.00 0.00 6,769,216.85
A-2 123,633.93 1,842,511.19 0.00 0.00 21,869,860.62
A-3 60,426.38 406,508.57 0.00 0.00 11,320,221.32
A-4 25,897.02 25,897.02 0.00 0.00 0.00
A-5 305,585.43 1,931,532.83 0.00 0.00 59,306,696.38
A-6 77,371.00 77,371.00 0.00 0.00 14,762,000.00
A-7 98,532.60 98,532.60 0.00 0.00 18,438,000.00
A-8 30,247.02 30,247.02 0.00 0.00 5,660,000.00
A-9 46,421.98 46,421.98 0.00 0.00 9,362,278.19
A-10 30,550.23 30,550.23 0.00 0.00 5,041,226.65
A-11 22,527.68 22,527.68 0.00 0.00 4,397,500.33
A-12 10,011.09 10,011.09 0.00 0.00 1,691,346.35
A-13 45,490.06 45,490.06 0.00 0.00 0.00
R-I 1.01 1.01 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 30,261.92 37,628.32 0.00 0.00 5,655,421.68
M-2 18,149.60 22,567.60 0.00 0.00 3,391,842.79
M-3 12,099.74 15,045.08 0.00 0.00 2,261,228.82
B-1 7,864.83 9,779.30 0.00 0.00 1,469,798.86
B-2 2,419.95 3,009.02 0.00 0.00 452,245.94
B-3 3,827.15 4,758.75 0.00 0.00 715,222.60
- -------------------------------------------------------------------------------
988,548.27 4,895,035.29 0.00 0.00 172,564,107.38
===============================================================================
Run: 08/31/98 15:21:54
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S44(POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4137
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 696.663214 19.741529 3.722965 23.464494 0.000000 676.921685
A-2 471.774758 34.377545 2.472679 36.850224 0.000000 437.397212
A-3 686.899641 20.376954 3.557842 23.934796 0.000000 666.522687
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 709.211832 18.924850 3.556793 22.481643 0.000000 690.286982
A-6 1000.000000 0.000000 5.241227 5.241227 0.000000 1000.000000
A-7 1000.000000 0.000000 5.343996 5.343996 0.000000 1000.000000
A-8 1000.000000 0.000000 5.343996 5.343996 0.000000 1000.000000
A-9 879.500065 0.000000 4.360919 4.360919 0.000000 879.500065
A-10 879.500065 0.000000 5.329840 5.329840 0.000000 879.500065
A-11 879.500066 0.000000 4.505536 4.505536 0.000000 879.500066
A-12 879.500067 0.000000 5.205767 5.205767 0.000000 879.500067
A-13 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 10.150000 10.150000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 943.143001 1.226881 5.040153 6.267034 0.000000 941.916119
M-2 943.143005 1.226880 5.040151 6.267031 0.000000 941.916125
M-3 943.142999 1.226883 5.040153 6.267036 0.000000 941.916116
B-1 943.142989 1.226882 5.040152 6.267034 0.000000 941.916107
B-2 943.142977 1.226887 5.040155 6.267042 0.000000 941.916090
B-3 745.785061 0.970145 3.985477 4.955622 0.000000 744.814916
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:21:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,161.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,764.07
SUBSERVICER ADVANCES THIS MONTH 25,061.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,878,397.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 686,071.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 172,564,107.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 657
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,676,926.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.08710910 % 6.41649300 % 1.49639810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.91850440 % 6.55321287 % 1.52828270 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3126 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 957,329.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,250,259.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.24194389
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.53
POOL TRADING FACTOR: 71.88168131
................................................................................
Run: 08/31/98 15:22:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S46(POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4138
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944E46 125,806,700.00 20,866,267.73 7.919409 % 1,286,516.91
M-1 760944E61 2,987,500.00 2,713,029.02 7.919409 % 2,566.92
M-2 760944E79 1,991,700.00 1,808,716.31 7.919409 % 1,711.31
R 760944E53 100.00 0.00 7.919409 % 0.00
B-1 863,100.00 735,027.34 7.919409 % 695.43
B-2 332,000.00 0.00 7.919409 % 0.00
B-3 796,572.42 0.00 7.919409 % 0.00
- -------------------------------------------------------------------------------
132,777,672.42 26,123,040.40 1,291,490.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 133,709.16 1,420,226.07 0.00 0.00 19,579,750.82
M-1 17,384.85 19,951.77 0.00 0.00 2,710,462.10
M-2 11,590.09 13,301.40 0.00 0.00 1,807,005.00
R 0.00 0.00 0.00 0.00 0.00
B-1 4,709.98 5,405.41 0.00 0.00 725,291.34
B-2 0.00 0.00 0.00 0.00 0.00
B-3 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
167,394.08 1,458,884.65 0.00 0.00 24,822,509.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 165.859749 10.226140 1.062814 11.288954 0.000000 155.633610
M-1 908.126869 0.859220 5.819197 6.678417 0.000000 907.267649
M-2 908.126882 0.859221 5.819195 6.678416 0.000000 907.267661
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 851.613185 0.805735 5.457062 6.262797 0.000000 840.332916
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:22:01 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,970.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,677.72
SUBSERVICER ADVANCES THIS MONTH 17,290.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 617,953.49
(B) TWO MONTHLY PAYMENTS: 2 422,530.89
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,266,068.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,822,509.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 92
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,275,814.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.87687270 % 17.30941400 % 2.81371280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.87901510 % 18.19907509 % 2.92190980 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 201,154.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,619,933.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32898955
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.23
POOL TRADING FACTOR: 18.69479168
................................................................................
Run: 08/31/98 15:22:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S45(POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4139
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944M21 30,000,000.00 13,194,153.27 6.500000 % 404,604.60
A-2 760944M39 10,308,226.00 1,750,938.62 5.200000 % 187,555.50
A-3 760944M47 53,602,774.00 9,104,880.62 6.750000 % 975,288.58
A-4 760944M54 19,600,000.00 11,464,612.19 6.500000 % 178,308.46
A-5 760944M62 12,599,000.00 12,599,000.00 6.500000 % 0.00
A-6 760944M70 44,516,000.00 44,516,000.00 6.500000 % 0.00
A-7 760944M88 39,061,000.00 6,456,897.54 6.500000 % 1,891,253.87
A-8 760944M96 122,726,000.00 74,632,423.91 6.500000 % 2,789,745.92
A-9 760944N20 19,481,177.00 19,481,177.00 6.300000 % 0.00
A-10 760944N38 10,930,823.00 10,930,823.00 8.000000 % 0.00
A-11 760944N46 25,000,000.00 25,000,000.00 6.000000 % 0.00
A-12 760944N53 17,010,000.00 17,010,000.00 6.500000 % 0.00
A-13 760944N61 13,003,000.00 13,003,000.00 6.500000 % 0.00
A-14 760944N79 20,507,900.00 20,507,900.00 6.500000 % 0.00
A-15 760944N87 58,137,000.00 70,203,243.65 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,344,846.52 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,133,154.27 0.000000 % 39,199.79
A-18 760944P36 0.00 0.00 0.365465 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,490,607.49 6.500000 % 24,493.19
M-2 760944P69 5,294,000.00 4,996,167.53 6.500000 % 9,797.13
M-3 760944P77 5,294,000.00 4,996,167.53 6.500000 % 9,797.13
B-1 2,382,300.00 2,248,275.35 6.500000 % 4,408.71
B-2 794,100.00 749,425.10 6.500000 % 1,469.57
B-3 2,117,643.10 816,890.36 6.500000 % 1,601.84
- -------------------------------------------------------------------------------
529,391,833.88 379,630,583.95 6,517,524.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 70,919.68 475,524.28 0.00 0.00 12,789,548.67
A-2 7,529.15 195,084.65 0.00 0.00 1,563,383.12
A-3 50,821.78 1,026,110.36 0.00 0.00 8,129,592.04
A-4 61,623.25 239,931.71 0.00 0.00 11,286,303.73
A-5 67,720.68 67,720.68 0.00 0.00 12,599,000.00
A-6 239,277.23 239,277.23 0.00 0.00 44,516,000.00
A-7 34,706.36 1,925,960.23 0.00 0.00 4,565,643.67
A-8 401,155.54 3,190,901.46 0.00 0.00 71,842,677.99
A-9 101,491.02 101,491.02 0.00 0.00 19,481,177.00
A-10 72,312.72 72,312.72 0.00 0.00 10,930,823.00
A-11 124,040.40 124,040.40 0.00 0.00 25,000,000.00
A-12 91,430.18 91,430.18 0.00 0.00 17,010,000.00
A-13 69,892.22 69,892.22 0.00 0.00 13,003,000.00
A-14 110,231.68 110,231.68 0.00 0.00 20,507,900.00
A-15 0.00 0.00 377,348.32 0.00 70,580,591.97
A-16 0.00 0.00 7,228.67 0.00 1,352,075.19
A-17 0.00 39,199.79 0.00 0.00 2,093,954.48
A-18 114,730.64 114,730.64 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 67,138.07 91,631.26 0.00 0.00 12,466,114.30
M-2 26,854.82 36,651.95 0.00 0.00 4,986,370.40
M-3 26,854.82 36,651.95 0.00 0.00 4,986,370.40
B-1 12,084.67 16,493.38 0.00 0.00 2,243,866.64
B-2 4,028.23 5,497.80 0.00 0.00 747,955.53
B-3 4,390.87 5,992.71 0.00 0.00 815,288.52
- -------------------------------------------------------------------------------
1,759,234.01 8,276,758.30 384,576.99 0.00 373,497,636.65
===============================================================================
Run: 08/31/98 15:22:06
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S45(POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4139
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 439.805109 13.486820 2.363989 15.850809 0.000000 426.318289
A-2 169.858385 18.194741 0.730402 18.925143 0.000000 151.663644
A-3 169.858385 18.194741 0.948118 19.142859 0.000000 151.663644
A-4 584.929193 9.097370 3.144043 12.241413 0.000000 575.831823
A-5 1000.000000 0.000000 5.375084 5.375084 0.000000 1000.000000
A-6 1000.000000 0.000000 5.375084 5.375084 0.000000 1000.000000
A-7 165.302925 48.417958 0.888517 49.306475 0.000000 116.884966
A-8 608.122353 22.731499 3.268709 26.000208 0.000000 585.390854
A-9 1000.000000 0.000000 5.209697 5.209697 0.000000 1000.000000
A-10 1000.000000 0.000000 6.615487 6.615487 0.000000 1000.000000
A-11 1000.000000 0.000000 4.961616 4.961616 0.000000 1000.000000
A-12 1000.000000 0.000000 5.375084 5.375084 0.000000 1000.000000
A-13 1000.000000 0.000000 5.375084 5.375084 0.000000 1000.000000
A-14 1000.000000 0.000000 5.375084 5.375084 0.000000 1000.000000
A-15 1207.548440 0.000000 0.000000 0.000000 6.490674 1214.039114
A-16 1344.846520 0.000000 0.000000 0.000000 7.228670 1352.075190
A-17 764.135734 14.042098 0.000000 14.042098 0.000000 750.093637
A-18 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-1 943.741499 1.850610 5.072690 6.923300 0.000000 941.890889
M-2 943.741505 1.850610 5.072690 6.923300 0.000000 941.890895
M-3 943.741505 1.850610 5.072690 6.923300 0.000000 941.890895
B-1 943.741489 1.850611 5.072690 6.923301 0.000000 941.890879
B-2 943.741468 1.850611 5.072699 6.923310 0.000000 941.890858
B-3 385.754502 0.756435 2.073461 2.829896 0.000000 384.998076
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:22:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 86,893.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 40,949.63
SUBSERVICER ADVANCES THIS MONTH 33,826.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,088,099.33
(B) TWO MONTHLY PAYMENTS: 3 599,004.05
(C) THREE OR MORE MONTHLY PAYMENTS: 3 477,764.48
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 711,676.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 373,497,636.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,372
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,389,771.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.03371860 % 5.95578700 % 1.01049450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.93330490 % 6.00776361 % 1.02506000 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3637 %
BANKRUPTCY AMOUNT AVAILABLE 135,873.00
FRAUD AMOUNT AVAILABLE 4,089,489.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,089,489.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.22888556
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.16
POOL TRADING FACTOR: 70.55220968
................................................................................
Run: 08/31/98 15:22:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S47(POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4140
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944R59 10,190,000.00 4,683,497.57 6.500000 % 189,715.37
A-2 760944R67 5,190,000.00 5,190,000.00 6.500000 % 0.00
A-3 760944R75 2,999,000.00 2,999,000.00 6.500000 % 0.00
A-4 760944R83 32,729,000.00 31,962,221.74 6.500000 % 0.00
A-5 760944R91 49,415,000.00 49,415,000.00 6.500000 % 0.00
A-6 760944S25 2,364,000.00 2,364,000.00 6.500000 % 0.00
A-7 760944S33 11,792,000.00 11,741,930.42 6.500000 % 0.00
A-8 760944S41 103,392,000.00 47,520,724.44 5.650000 % 1,924,931.50
A-9 760944S58 43,941,000.00 20,196,032.13 6.350000 % 818,084.72
A-10 760944S66 0.00 0.00 2.150000 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.181000 % 0.00
A-12 760944S82 3,241,628.00 3,227,863.84 8.750000 % 0.00
A-13 760944S90 5,742,522.00 5,718,138.88 6.156737 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 6.750000 % 0.00
A-15 760944T32 1,121,450.62 1,116,688.87 9.000000 % 0.00
A-16 760944T40 2,760,493.83 2,748,772.60 4.570313 % 0.00
A-17 760944T57 78,019,000.00 26,844,003.29 6.500000 % 1,745,045.26
A-18 760944T65 46,560,000.00 46,560,000.00 6.500000 % 0.00
A-19 760944T73 36,044,000.00 36,044,000.00 6.500000 % 0.00
A-20 760944T81 4,005,000.00 4,005,000.00 6.500000 % 0.00
A-21 760944T99 2,513,000.00 2,513,000.00 6.500000 % 0.00
A-22 760944U22 38,870,000.00 38,783,354.23 6.500000 % 0.00
A-23 760944U30 45,370,000.00 24,874,157.71 6.500000 % 698,899.36
A-24 760944U48 0.00 0.00 0.228371 % 0.00
R-I 760944U55 500.00 0.00 6.500000 % 0.00
R-II 760944U63 500.00 0.00 6.500000 % 0.00
M-1 760944U71 16,136,600.00 15,240,621.35 6.500000 % 19,968.17
M-2 760944U89 5,867,800.00 5,541,992.66 6.500000 % 7,261.08
M-3 760944U97 5,867,800.00 5,541,992.66 6.500000 % 7,261.08
B-1 2,640,500.00 2,493,887.26 6.500000 % 3,267.48
B-2 880,200.00 831,327.22 6.500000 % 1,089.20
B-3 2,347,160.34 1,723,069.36 6.500000 % 2,257.55
- -------------------------------------------------------------------------------
586,778,060.34 426,544,481.08 5,417,780.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 25,219.70 214,935.07 0.00 0.00 4,493,782.20
A-2 27,947.11 27,947.11 0.00 0.00 5,190,000.00
A-3 16,149.01 16,149.01 0.00 0.00 2,999,000.00
A-4 172,110.17 172,110.17 0.00 0.00 31,962,221.74
A-5 266,089.88 266,089.88 0.00 0.00 49,415,000.00
A-6 12,729.67 12,729.67 0.00 0.00 2,364,000.00
A-7 63,227.94 63,227.94 0.00 0.00 11,741,930.42
A-8 222,427.11 2,147,358.61 0.00 0.00 45,595,792.94
A-9 106,241.94 924,326.66 0.00 0.00 19,377,947.41
A-10 35,971.68 35,971.68 0.00 0.00 0.00
A-11 85,072.52 85,072.52 0.00 0.00 16,614,005.06
A-12 23,398.04 23,398.04 0.00 0.00 3,227,863.84
A-13 29,164.96 29,164.96 0.00 0.00 5,718,138.88
A-14 56,199.78 56,199.78 0.00 0.00 10,050,199.79
A-15 8,325.90 8,325.90 0.00 0.00 1,116,688.87
A-16 10,407.37 10,407.37 0.00 0.00 2,748,772.60
A-17 144,549.59 1,889,594.85 0.00 0.00 25,098,958.03
A-18 250,716.28 250,716.28 0.00 0.00 46,560,000.00
A-19 194,089.72 194,089.72 0.00 0.00 36,044,000.00
A-20 21,566.12 21,566.12 0.00 0.00 4,005,000.00
A-21 13,532.00 13,532.00 0.00 0.00 2,513,000.00
A-22 208,840.60 208,840.60 0.00 0.00 38,783,354.23
A-23 133,942.36 832,841.72 0.00 0.00 24,175,258.35
A-24 80,697.75 80,697.75 0.00 0.00 0.00
R-I 0.46 0.46 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 82,067.70 102,035.87 0.00 0.00 15,220,653.18
M-2 29,842.52 37,103.60 0.00 0.00 5,534,731.58
M-3 29,842.52 37,103.60 0.00 0.00 5,534,731.58
B-1 13,429.09 16,696.57 0.00 0.00 2,490,619.78
B-2 4,476.53 5,565.73 0.00 0.00 830,238.02
B-3 9,278.42 11,535.97 0.00 0.00 1,680,227.34
- -------------------------------------------------------------------------------
2,377,554.44 7,795,335.21 0.00 0.00 421,086,115.84
===============================================================================
Run: 08/31/98 15:22:15
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S47(POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4140
______________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 459.617033 18.617799 2.474946 21.092745 0.000000 440.999235
A-2 1000.000000 0.000000 5.384800 5.384800 0.000000 1000.000000
A-3 1000.000000 0.000000 5.384798 5.384798 0.000000 1000.000000
A-4 976.571901 0.000000 5.258644 5.258644 0.000000 976.571901
A-5 1000.000000 0.000000 5.384800 5.384800 0.000000 1000.000000
A-6 1000.000000 0.000000 5.384801 5.384801 0.000000 1000.000000
A-7 995.753937 0.000000 5.361935 5.361935 0.000000 995.753937
A-8 459.617035 18.617799 2.151299 20.769098 0.000000 440.999235
A-9 459.617035 18.617799 2.417832 21.035631 0.000000 440.999236
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 995.753936 0.000000 5.098788 5.098788 0.000000 995.753936
A-12 995.753936 0.000000 7.217990 7.217990 0.000000 995.753936
A-13 995.753935 0.000000 5.078772 5.078772 0.000000 995.753935
A-14 995.753936 0.000000 5.568163 5.568163 0.000000 995.753936
A-15 995.753937 0.000000 7.424223 7.424223 0.000000 995.753937
A-16 995.753937 0.000000 3.770112 3.770112 0.000000 995.753937
A-17 344.070076 22.366927 1.852749 24.219676 0.000000 321.703150
A-18 1000.000000 0.000000 5.384800 5.384800 0.000000 1000.000000
A-19 1000.000000 0.000000 5.384800 5.384800 0.000000 1000.000000
A-20 1000.000000 0.000000 5.384799 5.384799 0.000000 1000.000000
A-21 1000.000000 0.000000 5.384799 5.384799 0.000000 1000.000000
A-22 997.770883 0.000000 5.372797 5.372797 0.000000 997.770883
A-23 548.251217 15.404438 2.952223 18.356661 0.000000 532.846779
A-24 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.920000 0.920000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 944.475376 1.237446 5.085811 6.323257 0.000000 943.237930
M-2 944.475384 1.237445 5.085811 6.323256 0.000000 943.237939
M-3 944.475384 1.237445 5.085811 6.323256 0.000000 943.237939
B-1 944.475387 1.237447 5.085813 6.323260 0.000000 943.237940
B-2 944.475369 1.237446 5.085810 6.323256 0.000000 943.237923
B-3 734.108075 0.961822 3.953024 4.914846 0.000000 715.855373
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:22:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 97,511.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 45,764.62
SUBSERVICER ADVANCES THIS MONTH 31,112.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,147,537.53
(B) TWO MONTHLY PAYMENTS: 3 553,495.84
(C) THREE OR MORE MONTHLY PAYMENTS: 1 732,830.80
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 108,805.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 421,086,115.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,553
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,682,842.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.64487250 % 6.17159700 % 1.18353050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.56893060 % 6.24340612 % 1.18766330 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2289 %
BANKRUPTCY AMOUNT AVAILABLE 104,596.00
FRAUD AMOUNT AVAILABLE 4,656,661.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,651,661.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13027130
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.47
POOL TRADING FACTOR: 71.76241654
................................................................................
Run: 08/31/98 15:22:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S48(POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4141
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944K49 9,959,000.00 0.00 6.500000 % 0.00
A-2 760944K56 85,878,000.00 25,211,489.93 6.500000 % 1,341,300.09
A-3 760944K64 12,960,000.00 12,960,000.00 6.500000 % 0.00
A-4 760944K72 2,760,000.00 2,760,000.00 6.500000 % 0.00
A-5 760944K80 26,460,000.00 16,833,412.86 6.100000 % 1,044,661.46
A-6 760944K98 10,584,000.00 6,733,365.13 7.500000 % 417,864.59
A-7 760944L22 5,276,000.00 5,276,000.00 6.500000 % 0.00
A-8 760944L30 23,182,000.00 21,931,576.52 6.500000 % 0.00
A-9 760944L48 15,273,563.00 13,907,398.73 6.387500 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 6.743554 % 0.00
A-11 760944L63 0.00 0.00 0.150053 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,344,589.61 6.500000 % 13,909.29
M-2 760944L97 3,305,815.00 2,500,946.88 6.500000 % 14,836.88
B 826,454.53 471,887.79 6.500000 % 2,799.48
- -------------------------------------------------------------------------------
206,613,407.53 117,349,467.08 2,835,371.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 134,970.69 1,476,270.78 0.00 0.00 23,870,189.84
A-3 69,381.86 69,381.86 0.00 0.00 12,960,000.00
A-4 14,775.77 14,775.77 0.00 0.00 2,760,000.00
A-5 84,572.59 1,129,234.05 0.00 0.00 15,788,751.40
A-6 41,593.07 459,457.66 0.00 0.00 6,315,500.54
A-7 28,245.27 28,245.27 0.00 0.00 5,276,000.00
A-8 117,411.54 117,411.54 0.00 0.00 21,931,576.52
A-9 73,165.17 73,165.17 0.00 0.00 13,907,398.73
A-10 35,650.88 35,650.88 0.00 0.00 6,418,799.63
A-11 14,502.84 14,502.84 0.00 0.00 0.00
R 1.04 1.04 0.00 0.00 0.00
M-1 12,551.85 26,461.14 0.00 0.00 2,330,680.32
M-2 13,388.92 28,225.80 0.00 0.00 2,486,110.00
B 2,526.26 5,325.74 0.00 0.00 469,088.31
- -------------------------------------------------------------------------------
642,737.75 3,478,109.54 0.00 0.00 114,514,095.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 293.573324 15.618669 1.571656 17.190325 0.000000 277.954655
A-3 1000.000000 0.000000 5.353539 5.353539 0.000000 1000.000000
A-4 1000.000000 0.000000 5.353540 5.353540 0.000000 1000.000000
A-5 636.183404 39.480781 3.196243 42.677024 0.000000 596.702623
A-6 636.183402 39.480781 3.929806 43.410587 0.000000 596.702621
A-7 1000.000000 0.000000 5.353539 5.353539 0.000000 1000.000000
A-8 946.060587 0.000000 5.064772 5.064772 0.000000 946.060587
A-9 910.553663 0.000000 4.790314 4.790314 0.000000 910.553663
A-10 910.553663 0.000000 5.057338 5.057338 0.000000 910.553663
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 10.410000 10.410000 0.000000 0.000000
M-1 756.529593 4.488116 4.050110 8.538226 0.000000 752.041477
M-2 756.529594 4.488116 4.050112 8.538228 0.000000 752.041478
B 570.978527 3.387325 3.056756 6.444081 0.000000 567.591190
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:22:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,394.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,736.57
SUBSERVICER ADVANCES THIS MONTH 16,174.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 972,322.18
(B) TWO MONTHLY PAYMENTS: 2 419,872.01
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 114,514,095.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 500
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,139,195.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.46872740 % 4.12915100 % 0.40212180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.38408030 % 4.20628597 % 0.40963370 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1512 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,293,856.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04947762
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.90
POOL TRADING FACTOR: 55.42432926
................................................................................
Run: 08/31/98 15:22:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S49(POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4142
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944P85 27,772,000.00 0.00 6.000000 % 0.00
A-2 760944P93 22,807,000.00 16,915,313.06 6.000000 % 752,009.76
A-3 760944Q27 1,650,000.00 1,650,000.00 6.000000 % 0.00
A-4 760944Q35 37,438,000.00 28,011,819.32 6.000000 % 822,610.25
A-5 760944Q43 10,500,000.00 739,729.23 6.000000 % 0.00
A-6 760944Q50 25,817,000.00 13,096,779.39 6.000000 % 671,863.83
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 17,521,522.43 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.235674 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,510,756.78 6.000000 % 9,324.33
M-2 760944R34 775,500.00 604,411.79 6.000000 % 3,730.40
M-3 760944R42 387,600.00 302,089.02 6.000000 % 1,864.48
B-1 542,700.00 422,971.38 6.000000 % 2,610.56
B-2 310,100.00 241,686.79 6.000000 % 1,491.68
B-3 310,260.75 241,812.00 6.000000 % 1,492.46
- -------------------------------------------------------------------------------
155,046,660.75 92,728,891.19 2,266,997.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 83,594.78 835,604.54 0.00 0.00 16,163,303.30
A-3 8,154.23 8,154.23 0.00 0.00 1,650,000.00
A-4 138,433.26 961,043.51 0.00 0.00 27,189,209.07
A-5 3,655.72 3,655.72 0.00 0.00 739,729.23
A-6 64,723.75 736,587.58 0.00 0.00 12,424,915.56
A-7 56,684.27 56,684.27 0.00 0.00 11,470,000.00
A-8 0.00 0.00 86,590.64 0.00 17,608,113.07
A-9 18,000.09 18,000.09 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,466.09 16,790.42 0.00 0.00 1,501,432.45
M-2 2,986.98 6,717.38 0.00 0.00 600,681.39
M-3 1,492.92 3,357.40 0.00 0.00 300,224.54
B-1 2,090.31 4,700.87 0.00 0.00 420,360.82
B-2 1,194.40 2,686.08 0.00 0.00 240,195.11
B-3 1,195.01 2,687.47 0.00 0.00 240,319.54
- -------------------------------------------------------------------------------
389,671.81 2,656,669.56 86,590.64 0.00 90,548,484.08
===============================================================================
Run: 08/31/98 15:22:29
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S49(POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4142
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 741.671989 32.972761 3.665312 36.638073 0.000000 708.699228
A-3 1000.000000 0.000000 4.941958 4.941958 0.000000 1000.000000
A-4 748.218904 21.972601 3.697667 25.670268 0.000000 726.246302
A-5 70.450403 0.000000 0.348164 0.348164 0.000000 70.450403
A-6 507.292845 26.024086 2.507021 28.531107 0.000000 481.268759
A-7 1000.000000 0.000000 4.941959 4.941959 0.000000 1000.000000
A-8 1314.640038 0.000000 0.000000 0.000000 6.496897 1321.136935
A-9 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-1 779.383399 4.810323 3.851677 8.662000 0.000000 774.573076
M-2 779.383353 4.810316 3.851683 8.661999 0.000000 774.573037
M-3 779.383437 4.810320 3.851703 8.662023 0.000000 774.573117
B-1 779.383416 4.810319 3.851686 8.662005 0.000000 774.573098
B-2 779.383392 4.810319 3.851661 8.661980 0.000000 774.573073
B-3 779.383148 4.810309 3.851663 8.661972 0.000000 774.572839
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:22:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,504.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,860.34
SUBSERVICER ADVANCES THIS MONTH 9,576.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 498,472.09
(B) TWO MONTHLY PAYMENTS: 1 168,615.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 241,247.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 90,548,484.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 439
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,608,088.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.41565030 % 2.60680100 % 0.97754880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.35199430 % 2.65309619 % 0.99490950 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2346 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,642,052.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.62815536
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.32
POOL TRADING FACTOR: 58.40079602
................................................................................
Run: 08/31/98 15:22:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S1(POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4143
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944X78 45,572,000.00 0.00 4.750000 % 0.00
A-2 760944X86 0.00 0.00 6.750000 % 0.00
A-3 760944X94 59,364,000.00 10,210,639.26 5.750000 % 1,711,483.46
A-4 760944Y28 11,287,000.00 11,287,000.00 6.750000 % 0.00
A-5 760944Y36 24,855,000.00 13,966,489.09 5.000000 % 5,054,687.29
A-6 760944Y44 0.00 0.00 6.750000 % 0.00
A-7 760944Y51 37,443,000.00 37,443,000.00 6.573450 % 0.00
A-8 760944Y69 20,499,000.00 20,499,000.00 6.750000 % 0.00
A-9 760944Y77 2,370,000.00 2,370,000.00 6.750000 % 0.00
A-10 760944Y85 48,388,000.00 48,019,128.22 6.750000 % 0.00
A-11 760944Y93 20,733,000.00 20,733,000.00 6.750000 % 0.00
A-12 760944Z27 49,051,000.00 48,222,911.15 6.750000 % 0.00
A-13 760944Z35 54,725,400.00 52,230,738.70 6.950000 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 6.259092 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 7.050000 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 5.850011 % 0.00
A-17 760944Z76 29,322,000.00 7,476,061.89 6.250000 % 760,659.31
A-18 760944Z84 0.00 0.00 2.750000 % 0.00
A-19 760944Z92 49,683,000.00 46,935,273.78 6.750000 % 59,348.77
A-20 7609442A5 5,593,279.30 4,209,055.13 0.000000 % 61,564.42
A-21 7609442B3 0.00 0.00 0.144238 % 0.00
R-I 7609442C1 100.00 0.00 6.750000 % 0.00
R-II 7609442D9 100.00 0.00 6.750000 % 0.00
M-1 7609442E7 14,659,500.00 13,841,440.53 6.750000 % 17,502.24
M-2 7609442F4 5,330,500.00 5,033,036.51 6.750000 % 6,364.18
M-3 7609442G2 5,330,500.00 5,033,036.51 6.750000 % 6,364.18
B-1 2,665,200.00 2,516,471.02 6.750000 % 3,182.03
B-2 799,500.00 754,884.69 6.750000 % 954.54
B-3 1,865,759.44 1,351,467.23 6.750000 % 1,708.90
- -------------------------------------------------------------------------------
533,047,438.74 393,659,799.86 7,683,819.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 48,475.79 1,759,959.25 0.00 0.00 8,499,155.80
A-4 62,905.18 62,905.18 0.00 0.00 11,287,000.00
A-5 57,658.23 5,112,345.52 0.00 0.00 8,911,801.80
A-6 20,180.39 20,180.39 0.00 0.00 0.00
A-7 203,220.77 203,220.77 0.00 0.00 37,443,000.00
A-8 114,245.89 114,245.89 0.00 0.00 20,499,000.00
A-9 13,208.58 13,208.58 0.00 0.00 2,370,000.00
A-10 267,622.21 267,622.21 0.00 0.00 48,019,128.22
A-11 115,550.02 115,550.02 0.00 0.00 20,733,000.00
A-12 268,757.94 268,757.94 0.00 0.00 48,222,911.15
A-13 299,719.55 299,719.55 0.00 0.00 52,230,738.70
A-14 109,969.40 109,969.40 0.00 0.00 21,279,253.46
A-15 88,396.15 88,396.15 0.00 0.00 15,185,886.80
A-16 24,450.35 24,450.35 0.00 0.00 5,062,025.89
A-17 38,579.53 799,238.84 0.00 0.00 6,715,402.58
A-18 16,974.99 16,974.99 0.00 0.00 0.00
A-19 261,581.63 320,930.40 0.00 0.00 46,875,925.01
A-20 0.00 61,564.42 0.00 0.00 4,147,490.71
A-21 46,881.93 46,881.93 0.00 0.00 0.00
R-I 0.01 0.01 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 77,141.69 94,643.93 0.00 0.00 13,823,938.29
M-2 28,050.33 34,414.51 0.00 0.00 5,026,672.33
M-3 28,050.33 34,414.51 0.00 0.00 5,026,672.33
B-1 14,024.90 17,206.93 0.00 0.00 2,513,288.99
B-2 4,207.16 5,161.70 0.00 0.00 753,930.15
B-3 7,532.09 9,240.99 0.00 0.00 1,349,758.33
- -------------------------------------------------------------------------------
2,217,385.04 9,901,204.36 0.00 0.00 385,975,980.54
===============================================================================
Run: 08/31/98 15:22:37
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S1(POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4143
___________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 172.000527 28.830326 0.816586 29.646912 0.000000 143.170201
A-4 1000.000000 0.000000 5.573242 5.573242 0.000000 1000.000000
A-5 561.918692 203.367020 2.319784 205.686804 0.000000 358.551672
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 1000.000000 0.000000 5.427470 5.427470 0.000000 1000.000000
A-8 1000.000000 0.000000 5.573242 5.573242 0.000000 1000.000000
A-9 1000.000000 0.000000 5.573241 5.573241 0.000000 1000.000000
A-10 992.376792 0.000000 5.530756 5.530756 0.000000 992.376792
A-11 1000.000000 0.000000 5.573242 5.573242 0.000000 1000.000000
A-12 983.117799 0.000000 5.479153 5.479153 0.000000 983.117799
A-13 954.414928 0.000000 5.476790 5.476790 0.000000 954.414928
A-14 954.414928 0.000000 4.932336 4.932336 0.000000 954.414928
A-15 954.414928 0.000000 5.555593 5.555593 0.000000 954.414928
A-16 954.414927 0.000000 4.609968 4.609968 0.000000 954.414927
A-17 254.964255 25.941590 1.315720 27.257310 0.000000 229.022665
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-19 944.694841 1.194549 5.265013 6.459562 0.000000 943.500292
A-20 752.520106 11.006856 0.000000 11.006856 0.000000 741.513250
A-21 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 944.195950 1.193918 5.262232 6.456150 0.000000 943.002032
M-2 944.195950 1.193918 5.262232 6.456150 0.000000 943.002032
M-3 944.195950 1.193918 5.262232 6.456150 0.000000 943.002032
B-1 944.195940 1.193918 5.262232 6.456150 0.000000 943.002022
B-2 944.195985 1.193921 5.262239 6.456160 0.000000 943.002064
B-3 724.352347 0.915927 4.036989 4.952916 0.000000 723.436420
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:22:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 85,565.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 43,044.04
SUBSERVICER ADVANCES THIS MONTH 22,021.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,725,804.42
(B) TWO MONTHLY PAYMENTS: 3 690,463.58
(C) THREE OR MORE MONTHLY PAYMENTS: 1 209,782.33
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 587,436.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 385,975,980.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,391
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,185,746.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.67421190 % 6.13877700 % 1.18701090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.53741900 % 6.18620955 % 1.20917570 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1417 %
BANKRUPTCY AMOUNT AVAILABLE 141,216.00
FRAUD AMOUNT AVAILABLE 4,205,393.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,205,393.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.20763849
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.32
POOL TRADING FACTOR: 72.40931153
................................................................................
Run: 08/31/98 15:22:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S2(POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4144
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944V88 20,379,000.00 13,073,657.64 10.500000 % 517,763.04
A-2 760944V96 67,648,000.00 0.00 6.625000 % 0.00
A-3 760944W20 20,384,000.00 19,848,804.30 6.625000 % 4,832,455.04
A-4 760944W38 52,668,000.00 52,668,000.00 6.625000 % 0.00
A-5 760944W46 49,504,000.00 49,504,000.00 6.625000 % 0.00
A-6 760944W53 10,079,000.00 10,079,000.00 7.000000 % 0.00
A-7 760944W61 19,283,000.00 19,283,000.00 7.000000 % 0.00
A-8 760944W79 1,050,000.00 1,050,000.00 7.000000 % 0.00
A-9 760944W95 3,195,000.00 3,195,000.00 7.000000 % 0.00
A-10 760944X29 0.00 0.00 0.120672 % 0.00
R 760944X37 267,710.00 17,966.89 7.000000 % 569.80
M-1 760944X45 7,801,800.00 7,391,647.91 7.000000 % 9,148.93
M-2 760944X52 2,600,600.00 2,463,882.64 7.000000 % 3,049.64
M-3 760944X60 2,600,600.00 2,463,882.64 7.000000 % 3,049.64
B-1 1,300,350.00 1,231,988.69 7.000000 % 1,524.88
B-2 390,100.00 369,591.87 7.000000 % 457.46
B-3 910,233.77 785,268.30 7.000000 % 971.95
- -------------------------------------------------------------------------------
260,061,393.77 183,425,690.88 5,368,990.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 112,528.71 630,291.75 0.00 0.00 12,555,894.60
A-2 0.00 0.00 0.00 0.00 0.00
A-3 107,794.65 4,940,249.69 0.00 0.00 15,016,349.26
A-4 286,028.74 286,028.74 0.00 0.00 52,668,000.00
A-5 268,845.72 268,845.72 0.00 0.00 49,504,000.00
A-6 57,835.23 57,835.23 0.00 0.00 10,079,000.00
A-7 110,649.54 110,649.54 0.00 0.00 19,283,000.00
A-8 6,025.10 6,025.10 0.00 0.00 1,050,000.00
A-9 18,333.52 18,333.52 0.00 0.00 3,195,000.00
A-10 18,144.37 18,144.37 0.00 0.00 0.00
R 103.10 672.90 0.00 0.00 17,397.09
M-1 42,414.69 51,563.62 0.00 0.00 7,382,498.98
M-2 14,138.23 17,187.87 0.00 0.00 2,460,833.00
M-3 14,138.23 17,187.87 0.00 0.00 2,460,833.00
B-1 7,069.39 8,594.27 0.00 0.00 1,230,463.81
B-2 2,120.79 2,578.25 0.00 0.00 369,134.41
B-3 4,506.01 5,477.96 0.00 0.00 784,296.35
- -------------------------------------------------------------------------------
1,070,676.02 6,439,666.40 0.00 0.00 178,056,700.50
===============================================================================
Run: 08/31/98 15:22:49
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S2(POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4144
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 641.525965 25.406695 5.521797 30.928492 0.000000 616.119270
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 973.744324 237.070989 5.288199 242.359188 0.000000 736.673335
A-4 1000.000000 0.000000 5.430788 5.430788 0.000000 1000.000000
A-5 1000.000000 0.000000 5.430788 5.430788 0.000000 1000.000000
A-6 1000.000000 0.000000 5.738191 5.738191 0.000000 1000.000000
A-7 1000.000000 0.000000 5.738191 5.738191 0.000000 1000.000000
A-8 1000.000000 0.000000 5.738190 5.738190 0.000000 1000.000000
A-9 1000.000000 0.000000 5.738191 5.738191 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 67.113257 2.128423 0.385118 2.513541 0.000000 64.984834
M-1 947.428531 1.172669 5.436526 6.609195 0.000000 946.255862
M-2 947.428532 1.172668 5.436526 6.609194 0.000000 946.255864
M-3 947.428532 1.172668 5.436526 6.609194 0.000000 946.255864
B-1 947.428531 1.172669 5.436529 6.609198 0.000000 946.255862
B-2 947.428531 1.172674 5.436529 6.609203 0.000000 946.255858
B-3 862.710576 1.067792 4.950399 6.018191 0.000000 861.642773
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:22:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4144
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,468.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,815.70
SUBSERVICER ADVANCES THIS MONTH 28,040.93
MASTER SERVICER ADVANCES THIS MONTH 1,606.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,309,333.41
(B) TWO MONTHLY PAYMENTS: 1 520,807.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 1,102,523.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 178,056,700.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 706
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 228,101.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,141,957.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.98244150 % 6.71629600 % 1.30126200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.75090880 % 6.91025103 % 1.33884010 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1216 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,993,098.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,993,098.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.48940740
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.91
POOL TRADING FACTOR: 68.46717920
................................................................................
Run: 08/31/98 15:22:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S3(POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4145
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609442Q0 205,549,492.00 103,532,438.93 6.726942 % 2,159,589.51
A-2 7609442W7 76,450,085.00 102,810,652.92 6.726942 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.726942 % 0.00
M-1 7609442T4 8,228,000.00 7,803,454.09 6.726942 % 9,844.05
M-2 7609442U1 2,992,100.00 2,837,714.55 6.726942 % 3,579.78
M-3 7609442V9 1,496,000.00 1,418,809.84 6.726942 % 1,789.83
B-1 2,244,050.00 2,128,262.21 6.726942 % 2,684.80
B-2 1,047,225.00 993,190.59 6.726942 % 1,252.91
B-3 1,196,851.02 1,068,999.88 6.726942 % 1,348.54
- -------------------------------------------------------------------------------
299,203,903.02 222,593,523.01 2,180,089.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 580,242.02 2,739,831.53 0.00 0.00 101,372,849.42
A-2 0.00 0.00 575,028.93 0.00 103,385,681.85
A-3 34,423.85 34,423.85 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 43,645.40 53,489.45 0.00 0.00 7,793,610.04
M-2 15,871.59 19,451.37 0.00 0.00 2,834,134.77
M-3 7,935.52 9,725.35 0.00 0.00 1,417,020.01
B-1 11,903.55 14,588.35 0.00 0.00 2,125,577.41
B-2 5,555.00 6,807.91 0.00 0.00 991,937.68
B-3 5,979.01 7,327.55 0.00 0.00 1,067,651.34
- -------------------------------------------------------------------------------
705,555.94 2,885,645.36 575,028.93 0.00 220,988,462.52
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 503.686182 10.506421 2.822882 13.329303 0.000000 493.179761
A-2 1344.807568 0.000000 0.000000 0.000000 7.521626 1352.329194
A-3 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-1 948.402296 1.196409 5.304497 6.500906 0.000000 947.205887
M-2 948.402309 1.196411 5.304499 6.500910 0.000000 947.205899
M-3 948.402299 1.196410 5.304492 6.500902 0.000000 947.205889
B-1 948.402313 1.196408 5.304494 6.500902 0.000000 947.205905
B-2 948.402292 1.196410 5.304495 6.500905 0.000000 947.205882
B-3 893.177064 1.126740 4.995618 6.122358 0.000000 892.050324
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:23:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,688.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,269.97
SUBSERVICER ADVANCES THIS MONTH 23,548.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,538,303.02
(B) TWO MONTHLY PAYMENTS: 1 310,641.17
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 512,021.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 220,988,462.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 839
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,324,258.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.69950400 % 5.41793800 % 1.88255820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.65575630 % 5.45040437 % 1.89383930 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,379,311.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,695,130.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.30140769
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.78
POOL TRADING FACTOR: 73.85881678
................................................................................
Run: 08/31/98 15:34:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-RS4(POOL # 8021)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8021
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609442M9 36,569,204.65 16,350,016.69 6.287500 % 451,769.79
A-2 7609442N7 0.00 0.00 3.712500 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 16,350,016.69 451,769.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 84,677.65 536,447.44 0.00 0.00 15,898,246.90
A-2 49,998.53 49,998.53 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
134,676.18 586,445.97 0.00 0.00 15,898,246.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 447.097957 12.353831 2.315545 14.669376 0.000000 434.744126
A-2 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
_______________________________________________________________________________
DETERMINATION DATE 25-August-98
DISTRIBUTION DATE 28-August-98
Run: 08/31/98 15:34:03 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1994-RS4
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8021
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,898,246.90
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 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 421,431.24
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: 43.47429368
................................................................................
Run: 08/31/98 15:23:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S5(POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4146
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443B2 103,633,000.00 58,157,735.34 6.500000 % 2,212,760.25
A-2 7609443C0 22,306,000.00 0.00 6.500000 % 0.00
A-3 7609443D8 32,041,000.00 31,948,735.32 6.500000 % 1,089,866.99
A-4 7609443E6 44,984,000.00 44,984,000.00 6.500000 % 0.00
A-5 7609443F3 10,500,000.00 10,500,000.00 6.500000 % 0.00
A-6 7609443G1 10,767,000.00 10,767,000.00 6.500000 % 0.00
A-7 7609443H9 1,040,000.00 1,040,000.00 6.500000 % 0.00
A-8 7609443J5 25,500,000.00 24,169,166.64 6.500000 % 29,584.88
A-9 7609443K2 0.00 0.00 0.527802 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,288,722.40 6.500000 % 7,697.87
M-2 7609443N6 3,317,000.00 3,143,887.31 6.500000 % 3,848.35
M-3 7609443P1 1,990,200.00 1,886,332.37 6.500000 % 2,309.01
B-1 1,326,800.00 1,257,554.90 6.500000 % 1,539.34
B-2 398,000.00 377,228.61 6.500000 % 461.76
B-3 928,851.36 555,829.66 6.500000 % 680.38
- -------------------------------------------------------------------------------
265,366,951.36 195,076,192.55 3,348,748.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 311,703.17 2,524,463.42 0.00 0.00 55,944,975.09
A-2 0.00 0.00 0.00 0.00 0.00
A-3 171,232.97 1,261,099.96 0.00 0.00 30,858,868.33
A-4 241,096.99 241,096.99 0.00 0.00 44,984,000.00
A-5 56,275.97 56,275.97 0.00 0.00 10,500,000.00
A-6 57,706.99 57,706.99 0.00 0.00 10,767,000.00
A-7 5,574.00 5,574.00 0.00 0.00 1,040,000.00
A-8 129,537.47 159,122.35 0.00 0.00 24,139,581.76
A-9 84,897.62 84,897.62 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,705.14 41,403.01 0.00 0.00 6,281,024.53
M-2 16,850.03 20,698.38 0.00 0.00 3,140,038.96
M-3 10,110.01 12,419.02 0.00 0.00 1,884,023.36
B-1 6,740.02 8,279.36 0.00 0.00 1,256,015.56
B-2 2,021.80 2,483.56 0.00 0.00 376,766.85
B-3 2,979.05 3,659.43 0.00 0.00 555,149.28
- -------------------------------------------------------------------------------
1,130,431.23 4,479,180.06 0.00 0.00 191,727,443.72
===============================================================================
Run: 08/31/98 15:23:04
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S5(POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4146
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 561.189345 21.351888 3.007760 24.359648 0.000000 539.837456
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 997.120418 34.014762 5.344183 39.358945 0.000000 963.105656
A-4 1000.000000 0.000000 5.359617 5.359617 0.000000 1000.000000
A-5 1000.000000 0.000000 5.359616 5.359616 0.000000 1000.000000
A-6 1000.000000 0.000000 5.359616 5.359616 0.000000 1000.000000
A-7 1000.000000 0.000000 5.359615 5.359615 0.000000 1000.000000
A-8 947.810456 1.160191 5.079901 6.240092 0.000000 946.650265
A-9 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-1 947.810460 1.160191 5.079901 6.240092 0.000000 946.650268
M-2 947.810464 1.160190 5.079901 6.240091 0.000000 946.650274
M-3 947.810456 1.160190 5.079896 6.240086 0.000000 946.650266
B-1 947.810446 1.160190 5.079907 6.240097 0.000000 946.650256
B-2 947.810578 1.160201 5.079899 6.240100 0.000000 946.650377
B-3 598.405390 0.732496 3.207219 3.939715 0.000000 597.672894
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:23:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,723.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,418.05
SUBSERVICER ADVANCES THIS MONTH 34,594.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,789,942.12
(B) TWO MONTHLY PAYMENTS: 1 630,374.59
(C) THREE OR MORE MONTHLY PAYMENTS: 1 357,133.94
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,179,752.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 191,727,443.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 705
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,109,960.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.07472890 % 5.80231900 % 1.12295260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.96239580 % 5.89643644 % 1.14116770 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5264 %
BANKRUPTCY AMOUNT AVAILABLE 109,256.00
FRAUD AMOUNT AVAILABLE 1,055,697.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,767,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.42950648
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.17
POOL TRADING FACTOR: 72.24993268
................................................................................
Run: 08/31/98 15:23:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S6(POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4147
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 7609442H0 153,070,000.00 31,793,280.35 7.893549 % 2,164,854.05
M-1 7609442K3 3,625,500.00 1,961,196.21 7.893549 % 133,540.91
M-2 7609442L1 2,416,900.00 1,307,410.04 7.893549 % 89,023.59
R 7609442J6 100.00 0.00 7.893549 % 0.00
B-1 886,200.00 479,385.47 7.893549 % 32,642.10
B-2 322,280.00 174,335.78 7.893549 % 11,870.80
B-3 805,639.55 190,207.96 7.893549 % 12,951.55
- -------------------------------------------------------------------------------
161,126,619.55 35,905,815.81 2,444,883.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 202,867.53 2,367,721.58 0.00 0.00 29,628,426.30
M-1 12,514.06 146,054.97 0.00 0.00 1,827,655.30
M-2 8,342.36 97,365.95 0.00 0.00 1,218,386.45
R 0.00 0.00 0.00 0.00 0.00
B-1 3,058.88 35,700.98 0.00 0.00 446,743.37
B-2 1,112.40 12,983.20 0.00 0.00 162,464.98
B-3 1,213.69 14,165.24 0.00 0.00 177,256.41
- -------------------------------------------------------------------------------
229,108.92 2,673,991.92 0.00 0.00 33,460,932.81
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 207.704190 14.142902 1.325325 15.468227 0.000000 193.561288
M-1 540.945031 36.833791 3.451678 40.285469 0.000000 504.111240
M-2 540.945029 36.833791 3.451678 40.285469 0.000000 504.111238
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 540.945012 36.833785 3.451681 40.285466 0.000000 504.111228
B-2 540.945079 36.833809 3.451657 40.285466 0.000000 504.111270
B-3 236.095609 16.076122 1.506480 17.582602 0.000000 220.019499
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:23:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,306.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,631.37
SUBSERVICER ADVANCES THIS MONTH 18,907.14
MASTER SERVICER ADVANCES THIS MONTH 1,930.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,612,632.68
(B) TWO MONTHLY PAYMENTS: 2 383,566.74
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 518,389.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,460,932.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 126
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 249,963.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,197,943.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 214,601.83
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.54632500 % 9.10327800 % 2.35039700 %
PREPAYMENT PERCENT 88.54632500 % 0.00000000 % 11.45367500 %
NEXT DISTRIBUTION 88.54632500 % 9.10327804 % 2.35039700 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,886,132.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.33877647
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.32
POOL TRADING FACTOR: 20.76685585
................................................................................
Run: 08/31/98 15:34:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-MZ1(POOL # 8022)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8022
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443Q9 49,500,000.00 41,645,368.18 6.470000 % 184,889.85
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 6,607,892.76 6.470000 % 0.00
S-1 7609443T3 0.00 0.00 0.500000 % 0.00
S-2 7609443U0 0.00 0.00 0.250000 % 0.00
R 7609443V8 100.00 0.00 6.470000 % 0.00
- -------------------------------------------------------------------------------
115,808,503.22 109,561,664.16 184,889.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 222,669.51 407,559.36 0.00 0.00 41,460,478.33
A-2 327,803.87 327,803.87 0.00 0.00 61,308,403.22
A-3 0.00 0.00 35,331.09 0.00 6,643,223.85
S-1 14,287.53 14,287.53 0.00 0.00 0.00
S-2 4,963.22 4,963.22 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
569,724.13 754,613.98 35,331.09 0.00 109,412,105.40
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 841.320569 3.735148 4.498374 8.233522 0.000000 837.585421
A-2 1000.000000 0.000000 5.346802 5.346802 0.000000 1000.000000
A-3 1321.578552 0.000000 0.000000 0.000000 7.066218 1328.644770
S-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
S-2 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
_______________________________________________________________________________
DETERMINATION DATE 25-August-98
DISTRIBUTION DATE 28-August-98
Run: 08/31/98 15:34:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1994-MZ1
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8022
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,739.04
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 109,412,105.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,060,206.65
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 94.47674599
................................................................................
Run: 08/31/98 15:23:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S7(POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4148
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609445N4 22,295,000.00 0.00 4.500000 % 0.00
A-2 7609445P9 57,515,000.00 12,420,095.55 5.500000 % 5,004,390.94
A-3 7609445Q7 41,665,000.00 41,665,000.00 6.000000 % 0.00
A-4 7609445R5 10,090,000.00 10,090,000.00 6.250000 % 0.00
A-5 7609445S3 7,344,000.00 7,344,000.00 6.500000 % 0.00
A-6 7609445T1 45,437,000.00 45,072,637.34 6.500000 % 0.00
A-7 7609445U8 19,054,000.00 19,054,000.00 6.500000 % 0.00
A-8 7609445V6 50,184,000.00 14,310,038.21 6.250000 % 2,001,756.38
A-9 7609445W4 0.00 0.00 2.750000 % 0.00
A-10 7609445X2 43,420,000.00 31,430,589.01 6.500000 % 263,602.51
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 42,938,090.53 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 6,118,320.58 6.500000 % 0.00
A-14 7609446B9 478,414.72 362,865.26 0.000000 % 632.29
A-15 7609446C7 0.00 0.00 0.489114 % 0.00
R-I 7609446D5 100.00 0.00 6.500000 % 0.00
R-II 7609446E3 100.00 0.00 6.500000 % 0.00
M-1 7609446F0 11,695,500.00 11,110,211.15 6.500000 % 13,825.41
M-2 7609446G8 4,252,700.00 4,039,878.13 6.500000 % 5,027.17
M-3 7609446H6 4,252,700.00 4,039,878.13 6.500000 % 5,027.17
B-1 2,126,300.00 2,019,891.53 6.500000 % 2,513.53
B-2 638,000.00 606,071.97 6.500000 % 754.19
B-3 1,488,500.71 886,409.24 6.500000 % 1,103.03
- -------------------------------------------------------------------------------
425,269,315.43 319,773,976.63 7,298,632.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 56,471.34 5,060,862.28 0.00 0.00 7,415,704.61
A-3 206,663.15 206,663.15 0.00 0.00 41,665,000.00
A-4 52,132.86 52,132.86 0.00 0.00 10,090,000.00
A-5 39,462.67 39,462.67 0.00 0.00 7,344,000.00
A-6 242,195.87 242,195.87 0.00 0.00 45,072,637.34
A-7 102,385.85 102,385.85 0.00 0.00 19,054,000.00
A-8 73,936.90 2,075,693.28 0.00 0.00 12,308,281.83
A-9 32,532.24 32,532.24 0.00 0.00 0.00
A-10 168,890.91 432,493.42 0.00 0.00 31,166,986.50
A-11 356,077.49 356,077.49 0.00 0.00 66,266,000.00
A-12 0.00 0.00 230,725.98 0.00 43,168,816.51
A-13 0.00 0.00 32,876.53 0.00 6,151,197.11
A-14 0.00 632.29 0.00 0.00 362,232.97
A-15 129,298.54 129,298.54 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 59,700.24 73,525.65 0.00 0.00 11,096,385.74
M-2 21,708.11 26,735.28 0.00 0.00 4,034,850.96
M-3 21,708.11 26,735.28 0.00 0.00 4,034,850.96
B-1 10,853.80 13,367.33 0.00 0.00 2,017,378.00
B-2 3,256.70 4,010.89 0.00 0.00 605,317.78
B-3 4,763.08 5,866.11 0.00 0.00 885,306.21
- -------------------------------------------------------------------------------
1,582,037.86 8,880,670.48 263,602.51 0.00 312,738,946.52
===============================================================================
Run: 08/31/98 15:23:15
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S7(POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4148
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 215.945328 87.010188 0.981854 87.992042 0.000000 128.935141
A-3 1000.000000 0.000000 4.960114 4.960114 0.000000 1000.000000
A-4 1000.000000 0.000000 5.166785 5.166785 0.000000 1000.000000
A-5 1000.000000 0.000000 5.373457 5.373457 0.000000 1000.000000
A-6 991.980926 0.000000 5.330367 5.330367 0.000000 991.980926
A-7 1000.000000 0.000000 5.373457 5.373457 0.000000 1000.000000
A-8 285.151407 39.888339 1.473316 41.361655 0.000000 245.263069
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 723.873538 6.070993 3.889703 9.960696 0.000000 717.802545
A-11 1000.000000 0.000000 5.373457 5.373457 0.000000 1000.000000
A-12 1323.452427 0.000000 0.000000 0.000000 7.111515 1330.563941
A-13 1323.452429 0.000000 0.000000 0.000000 7.111514 1330.563943
A-14 758.474279 1.321636 0.000000 1.321636 0.000000 757.152644
A-15 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-1 949.956064 1.182114 5.104548 6.286662 0.000000 948.773951
M-2 949.956059 1.182113 5.104548 6.286661 0.000000 948.773946
M-3 949.956059 1.182113 5.104548 6.286661 0.000000 948.773946
B-1 949.956041 1.182114 5.104548 6.286662 0.000000 948.773927
B-2 949.956066 1.182116 5.104545 6.286661 0.000000 948.773950
B-3 595.504748 0.741041 3.199918 3.940959 0.000000 594.763714
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:23:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S7 (POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4148
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,242.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 34,113.44
SUBSERVICER ADVANCES THIS MONTH 28,278.22
MASTER SERVICER ADVANCES THIS MONTH 1,365.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,831,052.58
(B) TWO MONTHLY PAYMENTS: 2 674,433.84
(C) THREE OR MORE MONTHLY PAYMENTS: 2 324,571.96
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 195,796.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 312,738,946.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,146
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 197,531.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,637,065.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.89243880 % 6.00792100 % 1.09964010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.74142770 % 6.12846205 % 1.12300370 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4857 %
BANKRUPTCY AMOUNT AVAILABLE 142,572.00
FRAUD AMOUNT AVAILABLE 3,330,445.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,330,445.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.33883512
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.32
POOL TRADING FACTOR: 73.53903401
................................................................................
Run: 08/31/98 15:23:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S8(POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4149
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609444Z8 17,088,000.00 4,033,963.66 6.000000 % 821,023.86
A-2 7609445A2 54,914,000.00 22,546,400.88 6.000000 % 618,602.65
A-3 7609445B0 15,096,000.00 5,572,861.64 6.000000 % 301,833.31
A-4 7609445C8 6,223,000.00 6,223,000.00 6.000000 % 0.00
A-5 7609445D6 9,515,000.00 9,251,423.55 6.000000 % 0.00
A-6 7609445E4 38,566,000.00 37,303,669.38 6.000000 % 0.00
A-7 7609445F1 5,917,000.00 5,410,802.13 5.270000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 7.251277 % 0.00
A-9 7609445H7 0.00 0.00 0.317157 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 615,777.48 6.000000 % 3,615.59
M-2 7609445L8 2,868,200.00 2,276,582.80 6.000000 % 13,367.17
B 620,201.82 492,274.19 6.000000 % 2,890.43
- -------------------------------------------------------------------------------
155,035,301.82 96,883,437.97 1,761,333.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 20,004.57 841,028.43 0.00 0.00 3,212,939.80
A-2 111,808.40 730,411.05 0.00 0.00 21,927,798.23
A-3 27,636.02 329,469.33 0.00 0.00 5,271,028.33
A-4 30,860.08 30,860.08 0.00 0.00 6,223,000.00
A-5 45,878.14 45,878.14 0.00 0.00 9,251,423.55
A-6 184,990.23 184,990.23 0.00 0.00 37,303,669.38
A-7 23,567.76 23,567.76 0.00 0.00 5,410,802.13
A-8 18,918.70 18,918.70 0.00 0.00 3,156,682.26
A-9 25,396.28 25,396.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,053.67 6,669.26 0.00 0.00 612,161.89
M-2 11,289.65 24,656.82 0.00 0.00 2,263,215.63
B 2,441.22 5,331.65 0.00 0.00 489,383.76
- -------------------------------------------------------------------------------
505,844.72 2,267,177.73 0.00 0.00 95,122,104.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 236.069971 48.046808 1.170679 49.217487 0.000000 188.023163
A-2 410.576554 11.264935 2.036064 13.300999 0.000000 399.311619
A-3 369.161476 19.994257 1.830685 21.824942 0.000000 349.167219
A-4 1000.000000 0.000000 4.959036 4.959036 0.000000 1000.000000
A-5 972.298849 0.000000 4.821665 4.821665 0.000000 972.298849
A-6 967.268303 0.000000 4.796718 4.796718 0.000000 967.268303
A-7 914.450250 0.000000 3.983059 3.983059 0.000000 914.450250
A-8 914.450249 0.000000 5.480504 5.480504 0.000000 914.450249
A-9 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-1 793.732251 4.660467 3.936156 8.596623 0.000000 789.071784
M-2 793.732236 4.660473 3.936145 8.596618 0.000000 789.071763
B 793.732256 4.660467 3.936138 8.596605 0.000000 789.071790
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:23:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,163.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,579.49
SUBSERVICER ADVANCES THIS MONTH 3,234.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 268,326.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,122,104.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 437
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,192,472.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.50648810 % 2.98540200 % 0.50810980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.46269260 % 3.02282789 % 0.51447950 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3153 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 603,402.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,487,288.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.69205659
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.56
POOL TRADING FACTOR: 61.35512612
................................................................................
Run: 08/31/98 15:23:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S9(POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4150
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443W6 19,785,000.00 1,543,897.44 6.500000 % 478,684.49
A-2 7609443X4 70,702,000.00 10,486,747.57 6.500000 % 1,580,173.53
A-3 7609443Y2 11,213,000.00 11,213,000.00 6.500000 % 0.00
A-4 7609443Z9 81,754,000.00 81,754,000.00 6.500000 % 0.00
A-5 7609444A3 63,362,000.00 63,362,000.00 6.500000 % 0.00
A-6 7609444B1 17,598,000.00 17,598,000.00 6.500000 % 0.00
A-7 7609444C9 1,000,000.00 1,000,000.00 6.500000 % 0.00
A-8 7609444D7 29,500,000.00 27,988,493.29 6.500000 % 34,662.01
A-9 7609444E5 0.00 0.00 0.437678 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,164,670.45 6.500000 % 10,111.44
M-2 7609444H8 3,129,000.00 2,968,677.82 6.500000 % 3,676.52
M-3 7609444J4 3,129,000.00 2,968,677.82 6.500000 % 3,676.52
B-1 1,251,600.00 1,187,471.14 6.500000 % 1,470.61
B-2 625,800.00 593,735.58 6.500000 % 735.30
B-3 1,251,647.88 1,059,050.27 6.500000 % 1,311.55
- -------------------------------------------------------------------------------
312,906,747.88 231,888,421.38 2,114,501.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 8,342.27 487,026.76 0.00 0.00 1,065,212.95
A-2 56,663.93 1,636,837.46 0.00 0.00 8,906,574.04
A-3 60,588.15 60,588.15 0.00 0.00 11,213,000.00
A-4 441,748.29 441,748.29 0.00 0.00 81,754,000.00
A-5 342,369.24 342,369.24 0.00 0.00 63,362,000.00
A-6 95,088.76 95,088.76 0.00 0.00 17,598,000.00
A-7 5,403.39 5,403.39 0.00 0.00 1,000,000.00
A-8 151,232.59 185,894.60 0.00 0.00 27,953,831.28
A-9 84,369.70 84,369.70 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,116.85 54,228.29 0.00 0.00 8,154,559.01
M-2 16,040.91 19,717.43 0.00 0.00 2,965,001.30
M-3 16,040.91 19,717.43 0.00 0.00 2,965,001.30
B-1 6,416.37 7,886.98 0.00 0.00 1,186,000.53
B-2 3,208.18 3,943.48 0.00 0.00 593,000.28
B-3 5,722.43 7,033.98 0.00 0.00 1,057,339.99
- -------------------------------------------------------------------------------
1,337,351.97 3,451,853.94 0.00 0.00 229,773,520.68
===============================================================================
Run: 08/31/98 15:23:30
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S9(POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4150
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 78.033735 24.194313 0.421646 24.615959 0.000000 53.839421
A-2 148.323210 22.349771 0.801447 23.151218 0.000000 125.973438
A-3 1000.000000 0.000000 5.403384 5.403384 0.000000 1000.000000
A-4 1000.000000 0.000000 5.403384 5.403384 0.000000 1000.000000
A-5 1000.000000 0.000000 5.403384 5.403384 0.000000 1000.000000
A-6 1000.000000 0.000000 5.403384 5.403384 0.000000 1000.000000
A-7 1000.000000 0.000000 5.403390 5.403390 0.000000 1000.000000
A-8 948.762484 1.174983 5.126528 6.301511 0.000000 947.587501
A-9 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-1 948.762486 1.174984 5.126528 6.301512 0.000000 947.587502
M-2 948.762486 1.174982 5.126529 6.301511 0.000000 947.587504
M-3 948.762486 1.174982 5.126529 6.301511 0.000000 947.587504
B-1 948.762496 1.174984 5.126534 6.301518 0.000000 947.587512
B-2 948.762512 1.174976 5.126526 6.301502 0.000000 947.587536
B-3 846.124766 1.047859 4.571933 5.619792 0.000000 844.758344
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:23:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4150
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,580.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,421.22
SUBSERVICER ADVANCES THIS MONTH 17,922.00
MASTER SERVICER ADVANCES THIS MONTH 4,877.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,448,053.78
(B) TWO MONTHLY PAYMENTS: 1 220,470.66
(C) THREE OR MORE MONTHLY PAYMENTS: 1 343,135.56
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 585,219.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 229,773,520.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 830
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 690,016.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,827,721.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.69377790 % 6.08138400 % 1.22483780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.63583450 % 6.12975837 % 1.23440720 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4376 %
BANKRUPTCY AMOUNT AVAILABLE 116,802.00
FRAUD AMOUNT AVAILABLE 2,436,645.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,359,024.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.31569624
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.78
POOL TRADING FACTOR: 73.43194809
................................................................................
Run: 08/31/98 15:23:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S10(POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4151
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609444K1 31,032,000.00 0.00 6.500000 % 0.00
A-2 7609444L9 29,271,000.00 2,144,671.24 6.000000 % 1,143,038.42
A-3 7609444M7 28,657,000.00 28,657,000.00 6.350000 % 0.00
A-4 7609444N5 4,730,000.00 4,730,000.00 6.500000 % 0.00
A-5 7609444P0 0.00 0.00 6.500000 % 0.00
A-6 7609444Q8 25,586,000.00 22,602,675.69 6.500000 % 1,013,750.34
A-7 7609444R6 11,221,052.00 10,500,033.66 6.131000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.299033 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.194030 % 0.00
R-I 7609444V7 100.00 0.00 6.500000 % 0.00
R-II 7609444W5 100.00 0.00 6.500000 % 0.00
M-1 7609444X3 785,000.00 625,858.83 6.500000 % 3,606.72
M-2 7609444Y1 2,903,500.00 2,314,880.42 6.500000 % 13,340.26
B 627,984.63 500,674.79 6.500000 % 2,885.29
- -------------------------------------------------------------------------------
156,939,684.63 93,868,964.88 2,176,621.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 10,573.03 1,153,611.45 0.00 0.00 1,001,632.82
A-3 149,517.44 149,517.44 0.00 0.00 28,657,000.00
A-4 25,261.66 25,261.66 0.00 0.00 4,730,000.00
A-5 4,413.00 4,413.00 0.00 0.00 0.00
A-6 120,714.82 1,134,465.16 0.00 0.00 21,588,925.35
A-7 52,894.36 52,894.36 0.00 0.00 10,500,033.66
A-8 29,063.73 29,063.73 0.00 0.00 4,846,170.25
A-9 90,509.38 90,509.38 0.00 0.00 16,947,000.00
A-10 14,965.08 14,965.08 0.00 0.00 0.00
R-I 1.86 1.86 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 3,342.55 6,949.27 0.00 0.00 622,252.11
M-2 12,363.16 25,703.42 0.00 0.00 2,301,540.16
B 2,673.97 5,559.26 0.00 0.00 364,362.89
- -------------------------------------------------------------------------------
516,294.04 2,692,915.07 0.00 0.00 91,558,917.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 73.269490 39.050201 0.361212 39.411413 0.000000 34.219289
A-3 1000.000000 0.000000 5.217484 5.217484 0.000000 1000.000000
A-4 1000.000000 0.000000 5.340732 5.340732 0.000000 1000.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 883.400129 39.621291 4.718003 44.339294 0.000000 843.778838
A-7 935.744141 0.000000 4.713850 4.713850 0.000000 935.744141
A-8 935.744141 0.000000 5.611898 5.611898 0.000000 935.744142
A-9 1000.000000 0.000000 5.340732 5.340732 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 18.610000 18.610000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 797.272395 4.594548 4.258025 8.852573 0.000000 792.677847
M-2 797.272402 4.594545 4.258020 8.852565 0.000000 792.677858
B 797.272363 4.594523 4.258018 8.852541 0.000000 792.677840
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:23:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,732.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,975.01
SUBSERVICER ADVANCES THIS MONTH 22,520.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,674,191.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 376,154.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 91,558,917.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 449
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,545,008.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.33381060 % 3.13281300 % 0.53337630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.40870030 % 3.19334518 % 0.39795460 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1926 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 507,626.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,042,276.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.07385061
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.05
POOL TRADING FACTOR: 58.34019449
................................................................................
Run: 08/31/98 15:23:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S11(POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4152
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609446X1 167,000,000.00 83,336,437.29 6.977660 % 4,026,945.31
A-2 760947LS8 99,787,000.00 49,795,766.86 6.977660 % 2,406,208.34
A-3 7609446Y9 100,000,000.00 134,390,291.98 6.977660 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.977660 % 0.00
M-1 7609447B8 10,702,300.00 10,175,901.22 6.977660 % 12,144.89
M-2 7609447C6 3,891,700.00 3,700,284.46 6.977660 % 4,416.27
M-3 7609447D4 3,891,700.00 3,700,284.46 6.977660 % 4,416.27
B-1 1,751,300.00 1,665,161.28 6.977660 % 1,987.36
B-2 778,400.00 740,113.96 6.977660 % 883.32
B-3 1,362,164.15 1,109,583.02 6.977660 % 1,324.28
- -------------------------------------------------------------------------------
389,164,664.15 288,613,824.53 6,458,326.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 479,685.32 4,506,630.63 0.00 0.00 79,309,491.98
A-2 286,624.91 2,692,833.25 0.00 0.00 47,389,558.52
A-3 0.00 0.00 773,551.79 0.00 135,163,843.77
A-4 31,665.07 31,665.07 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 58,572.58 70,717.47 0.00 0.00 10,163,756.33
M-2 21,298.88 25,715.15 0.00 0.00 3,695,868.19
M-3 21,298.88 25,715.15 0.00 0.00 3,695,868.19
B-1 9,584.68 11,572.04 0.00 0.00 1,663,173.92
B-2 4,260.10 5,143.42 0.00 0.00 739,230.64
B-3 6,386.76 7,711.04 0.00 0.00 1,107,929.57
- -------------------------------------------------------------------------------
919,377.18 7,377,703.22 773,551.79 0.00 282,928,721.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 499.020583 24.113445 2.872367 26.985812 0.000000 474.907138
A-2 499.020582 24.113445 2.872367 26.985812 0.000000 474.907137
A-3 1343.902920 0.000000 0.000000 0.000000 7.735518 1351.638438
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
M-1 950.814425 1.134793 5.472896 6.607689 0.000000 949.679632
M-2 950.814415 1.134792 5.472899 6.607691 0.000000 949.679623
M-3 950.814415 1.134792 5.472899 6.607691 0.000000 949.679623
B-1 950.814412 1.134791 5.472894 6.607685 0.000000 949.679621
B-2 950.814440 1.134789 5.472893 6.607682 0.000000 949.679651
B-3 814.573647 0.972188 4.688693 5.660881 0.000000 813.359807
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:23:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,429.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,564.62
SUBSERVICER ADVANCES THIS MONTH 35,766.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,163,625.15
(B) TWO MONTHLY PAYMENTS: 1 215,035.51
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 717,851.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 282,928,721.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,142
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 5,340,644.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.69219750 % 6.08996100 % 1.21784130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.55436960 % 6.20491714 % 1.24071320 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,358,708.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.41441155
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.43
POOL TRADING FACTOR: 72.70154440
................................................................................
Run: 08/31/98 15:23:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S12(POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4153
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947AA9 43,484,000.00 2,462,787.36 6.500000 % 840,233.17
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 9,132,732.67 6.500000 % 386,456.25
A-4 760947AD3 73,800,000.00 63,211,065.88 6.500000 % 823,918.22
A-5 760947AE1 13,209,000.00 17,385,656.19 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,123,916.35 0.000000 % 16,902.40
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.209202 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 729,261.96 6.500000 % 4,164.60
M-2 760947AL5 2,907,400.00 2,332,001.95 6.500000 % 13,317.37
B 726,864.56 583,012.17 6.500000 % 3,329.41
- -------------------------------------------------------------------------------
181,709,071.20 113,883,434.53 2,088,321.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 13,251.91 853,485.08 0.00 0.00 1,622,554.19
A-2 91,060.29 91,060.29 0.00 0.00 16,923,000.00
A-3 49,141.95 435,598.20 0.00 0.00 8,746,276.42
A-4 340,129.87 1,164,048.09 0.00 0.00 62,387,147.66
A-5 0.00 0.00 93,549.77 0.00 17,479,205.96
A-6 0.00 16,902.40 0.00 0.00 1,107,013.95
A-7 4,242.40 4,242.40 0.00 0.00 0.00
A-8 19,722.63 19,722.63 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,924.06 8,088.66 0.00 0.00 725,097.36
M-2 12,548.18 25,865.55 0.00 0.00 2,318,684.58
B 3,137.08 6,466.49 0.00 0.00 579,682.76
- -------------------------------------------------------------------------------
537,158.37 2,625,479.79 93,549.77 0.00 111,888,662.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 56.636633 19.322812 0.304754 19.627566 0.000000 37.313821
A-2 1000.000000 0.000000 5.380860 5.380860 0.000000 1000.000000
A-3 326.169024 13.802009 1.755070 15.557079 0.000000 312.367015
A-4 856.518508 11.164204 4.608806 15.773010 0.000000 845.354304
A-5 1316.197758 0.000000 0.000000 0.000000 7.082275 1323.280033
A-6 642.419025 9.661238 0.000000 9.661238 0.000000 632.757787
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-1 802.091905 4.580510 4.315948 8.896458 0.000000 797.511395
M-2 802.091886 4.580508 4.315946 8.896454 0.000000 797.511378
B 802.091892 4.580509 4.315935 8.896444 0.000000 797.511382
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:23:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,131.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,963.26
SUBSERVICER ADVANCES THIS MONTH 15,837.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 811,577.23
(B) TWO MONTHLY PAYMENTS: 1 417,385.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 224,200.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,888,662.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 526
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,344,333.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.76809890 % 2.71486100 % 0.51704030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.72918330 % 2.72036671 % 0.52326610 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2101 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 593,615.00
SPECIAL HAZARD AMOUNT AVAILABLE 896,783.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.99482685
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.24
POOL TRADING FACTOR: 61.57571669
................................................................................
Run: 08/31/98 15:23:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S13(POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4154
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947AR2 205,217,561.00 62,501,940.23 7.000000 % 6,318,279.13
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 5,491,930.11 7.000000 % 310,259.95
A-4 760947BA8 100,000,000.00 133,741,274.37 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 1,917,276.72 0.000000 % 28,148.01
A-6 760947AV3 0.00 0.00 0.320985 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,233,535.16 7.000000 % 13,126.90
M-2 760947AY7 3,940,650.00 3,744,495.87 7.000000 % 4,375.62
M-3 760947AZ4 3,940,700.00 3,744,543.38 7.000000 % 4,375.67
B-1 2,364,500.00 2,246,802.05 7.000000 % 2,625.49
B-2 788,200.00 748,965.70 7.000000 % 875.20
B-3 1,773,245.53 1,440,434.78 7.000000 % 1,683.21
- -------------------------------------------------------------------------------
394,067,185.32 276,149,498.37 6,683,749.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 364,322.43 6,682,601.56 0.00 0.00 56,183,661.10
A-2 287,591.86 287,591.86 0.00 0.00 49,338,300.00
A-3 32,012.34 342,272.29 0.00 0.00 5,181,670.16
A-4 0.00 0.00 779,574.94 0.00 134,520,849.31
A-5 0.00 28,148.01 0.00 0.00 1,889,128.71
A-6 73,811.37 73,811.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 65,480.03 78,606.93 0.00 0.00 11,220,408.26
M-2 21,826.58 26,202.20 0.00 0.00 3,740,120.25
M-3 21,826.86 26,202.53 0.00 0.00 3,740,167.71
B-1 13,096.56 15,722.05 0.00 0.00 2,244,176.56
B-2 4,365.71 5,240.91 0.00 0.00 748,090.50
B-3 8,396.27 10,079.48 0.00 0.00 1,407,326.81
- -------------------------------------------------------------------------------
892,730.01 7,576,479.19 779,574.94 0.00 270,213,899.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 304.564287 30.788199 1.775299 32.563498 0.000000 273.776088
A-2 1000.000000 0.000000 5.828978 5.828978 0.000000 1000.000000
A-3 439.354409 24.820796 2.560987 27.381783 0.000000 414.533613
A-4 1337.412744 0.000000 0.000000 0.000000 7.795749 1345.208493
A-5 804.926129 11.817318 0.000000 11.817318 0.000000 793.108811
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 950.222903 1.110379 5.538828 6.649207 0.000000 949.112524
M-2 950.222900 1.110380 5.538827 6.649207 0.000000 949.112520
M-3 950.222899 1.110379 5.538828 6.649207 0.000000 949.112521
B-1 950.222901 1.110379 5.538829 6.649208 0.000000 949.112523
B-2 950.222913 1.110378 5.538835 6.649213 0.000000 949.112535
B-3 812.315472 0.949226 4.734973 5.684199 0.000000 793.644640
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:23:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,359.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,426.50
SUBSERVICER ADVANCES THIS MONTH 36,946.85
MASTER SERVICER ADVANCES THIS MONTH 1,261.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 2,418,008.36
(B) TWO MONTHLY PAYMENTS: 2 623,953.36
(C) THREE OR MORE MONTHLY PAYMENTS: 1 358,085.31
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,672,366.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 270,213,899.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,038
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 165,664.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,393,426.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.55504890 % 6.82727000 % 1.61768100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.39092150 % 6.92070107 % 1.63965250 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3166 %
BANKRUPTCY AMOUNT AVAILABLE 106,235.00
FRAUD AMOUNT AVAILABLE 2,845,563.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,301,204.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.55602991
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.12
POOL TRADING FACTOR: 68.57051524
................................................................................
Run: 08/31/98 15:24:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S14(POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4155
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947BB6 150,068,000.00 93,255,591.87 6.500000 % 2,100,655.87
A-2 760947BC4 1,321,915.43 906,422.03 0.000000 % 22,084.23
A-3 760947BD2 0.00 0.00 0.289449 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 938,293.56 6.500000 % 5,406.68
M-2 760947BG5 2,491,000.00 2,001,103.77 6.500000 % 11,530.86
B 622,704.85 500,239.69 6.500000 % 2,882.52
- -------------------------------------------------------------------------------
155,671,720.28 97,601,650.92 2,142,560.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 504,313.08 2,604,968.95 0.00 0.00 91,154,936.00
A-2 0.00 22,084.23 0.00 0.00 884,337.80
A-3 23,503.97 23,503.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,074.16 10,480.84 0.00 0.00 932,886.88
M-2 10,821.68 22,352.54 0.00 0.00 1,989,572.91
B 2,705.22 5,587.74 0.00 0.00 497,357.17
- -------------------------------------------------------------------------------
546,418.11 2,688,978.27 0.00 0.00 95,459,090.76
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 621.422234 13.998027 3.360564 17.358591 0.000000 607.424208
A-2 685.688365 16.706235 0.000000 16.706235 0.000000 668.982130
A-3 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-1 803.333527 4.629007 4.344315 8.973322 0.000000 798.704521
M-2 803.333509 4.629008 4.344312 8.973320 0.000000 798.704500
B 803.333538 4.628983 4.344305 8.973288 0.000000 798.704507
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:24:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,479.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,359.10
SUBSERVICER ADVANCES THIS MONTH 17,511.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,387,890.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,459,090.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 460
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,580,147.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.44280590 % 3.03985800 % 0.51733650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.38400650 % 3.06147876 % 0.52588790 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2854 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 471,898.00
SPECIAL HAZARD AMOUNT AVAILABLE 854,579.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.01994046
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.05
POOL TRADING FACTOR: 61.32076564
................................................................................
Run: 08/31/98 15:24:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S15(POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4156
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947BR1 26,000,000.00 2,453,903.69 7.750000 % 579,962.14
A-2 760947BS9 40,324,000.00 14,875,903.27 7.750000 % 570,903.27
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 109,708.92 7.750000 % 109,708.92
A-5 760947BV2 15,371,000.00 15,371,000.00 7.750000 % 1,530,549.33
A-6 760947BW0 19,487,000.00 0.00 7.750000 % 0.00
A-7 760947BX8 21,500,000.00 29,270,799.25 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 1,495,182.39 7.750000 % 353,375.39
A-9 760947BZ3 2,074,847.12 1,487,019.36 0.000000 % 26,386.22
A-10 760947CE9 0.00 0.00 0.311220 % 0.00
R 760947CA7 355,000.00 23,355.08 7.750000 % 985.02
M-1 760947CB5 4,463,000.00 4,271,599.94 7.750000 % 4,544.34
M-2 760947CC3 2,028,600.00 1,941,601.53 7.750000 % 2,065.57
M-3 760947CD1 1,623,000.00 1,553,396.06 7.750000 % 1,652.58
B-1 974,000.00 932,229.07 7.750000 % 991.75
B-2 324,600.00 310,679.20 7.750000 % 330.52
B-3 730,456.22 619,395.44 7.750000 % 658.94
- -------------------------------------------------------------------------------
162,292,503.34 81,215,773.20 3,182,113.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 15,842.74 595,804.88 0.00 0.00 1,873,941.55
A-2 96,040.87 666,944.14 0.00 0.00 14,305,000.00
A-3 41,964.90 41,964.90 0.00 0.00 6,500,000.00
A-4 708.30 110,417.22 0.00 0.00 0.00
A-5 99,237.29 1,629,786.62 0.00 0.00 13,840,450.67
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 188,976.30 0.00 29,459,775.55
A-8 9,653.11 363,028.50 0.00 0.00 1,141,807.00
A-9 0.00 26,386.22 0.00 0.00 1,460,633.14
A-10 21,056.15 21,056.15 0.00 0.00 0.00
R 150.78 1,135.80 0.00 0.00 22,370.06
M-1 27,578.04 32,122.38 0.00 0.00 4,267,055.60
M-2 12,535.25 14,600.82 0.00 0.00 1,939,535.96
M-3 10,028.94 11,681.52 0.00 0.00 1,551,743.48
B-1 6,018.60 7,010.35 0.00 0.00 931,237.32
B-2 2,005.79 2,336.31 0.00 0.00 310,348.68
B-3 3,998.90 4,657.84 0.00 0.00 618,736.50
- -------------------------------------------------------------------------------
346,819.66 3,528,933.65 188,976.30 0.00 78,222,635.51
===============================================================================
Run: 08/31/98 15:24:05
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S15(POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4156
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 94.380911 22.306236 0.609336 22.915572 0.000000 72.074675
A-2 368.909415 14.157903 2.381730 16.539633 0.000000 354.751513
A-3 1000.000000 0.000000 6.456138 6.456138 0.000000 1000.000000
A-4 21.941784 21.941784 0.141660 22.083444 0.000000 0.000000
A-5 1000.000000 99.573829 6.456138 106.029967 0.000000 900.426171
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 1361.432523 0.000000 0.000000 0.000000 8.789595 1370.222119
A-8 96.233661 22.744120 0.621298 23.365418 0.000000 73.489541
A-9 716.688640 12.717188 0.000000 12.717188 0.000000 703.971452
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 65.788958 2.774704 0.424732 3.199436 0.000000 63.014254
M-1 957.114035 1.018225 6.179261 7.197486 0.000000 956.095810
M-2 957.114034 1.018224 6.179262 7.197486 0.000000 956.095810
M-3 957.114023 1.018226 6.179261 7.197487 0.000000 956.095798
B-1 957.114035 1.018224 6.179261 7.197485 0.000000 956.095811
B-2 957.113986 1.018238 6.179267 7.197505 0.000000 956.095749
B-3 847.956966 0.902094 5.474524 6.376618 0.000000 847.054872
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:24:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,255.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 18,379.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,277,815.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 78,222,635.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 306
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,906,645.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.92292520 % 9.74127500 % 2.33579930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.46950670 % 9.91827364 % 2.42349400 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3021 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,348,433.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,074,617.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.20461768
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.73
POOL TRADING FACTOR: 48.19855132
................................................................................
Run: 08/31/98 15:34:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S16(POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4157
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-I 760947BH3 25,878,300.00 15,951,880.63 6.500000 % 147,484.76
A-II 760947BJ9 22,971,650.00 13,138,820.96 7.000000 % 1,001,948.81
A-III 760947BK6 31,478,830.00 13,698,169.84 7.500000 % 390,272.59
IO 760947BL4 0.00 0.00 0.299463 % 0.00
R-I 760947BM2 100.00 0.00 6.500000 % 0.00
R-II 760947BN0 100.00 0.00 6.500000 % 0.00
M-1 760947BP5 1,040,530.00 854,168.12 7.039080 % 4,709.64
M-2 760947BQ3 1,539,985.00 1,264,169.34 7.039080 % 6,970.27
B 332,976.87 273,339.77 7.039081 % 1,507.12
- -------------------------------------------------------------------------------
83,242,471.87 45,180,548.66 1,552,893.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 86,123.60 233,608.36 0.00 0.00 15,804,395.87
A-II 76,392.61 1,078,341.42 0.00 0.00 12,136,872.15
A-III 85,333.73 475,606.32 0.00 0.00 13,307,897.25
IO 11,238.07 11,238.07 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 4,994.08 9,703.72 0.00 0.00 849,458.48
M-2 7,391.25 14,361.52 0.00 0.00 1,257,199.07
B 1,598.14 3,105.26 0.00 0.00 271,832.65
- -------------------------------------------------------------------------------
273,071.48 1,825,964.67 0.00 0.00 43,627,655.47
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 616.419186 5.699167 3.328024 9.027191 0.000000 610.720019
A-II 571.958086 43.616754 3.325517 46.942271 0.000000 528.341332
A-III 435.154986 12.397938 2.710829 15.108767 0.000000 422.757048
IO 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-1 820.897158 4.526191 4.799559 9.325750 0.000000 816.370967
M-2 820.897178 4.526191 4.799560 9.325751 0.000000 816.370986
B 820.897169 4.526189 4.799565 9.325754 0.000000 816.370980
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:34:16 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,206.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,179.22
SUBSERVICER ADVANCES THIS MONTH 5,933.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 428,179.12
(B) TWO MONTHLY PAYMENTS: 1 87,676.28
(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 43,627,655.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 250
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,303,679.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.70640070 % 4.68860500 % 0.60499440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.54820530 % 4.82872054 % 0.62307420 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3006 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 689,639.00
SPECIAL HAZARD AMOUNT AVAILABLE 500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.55344000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.75
POOL TRADING FACTOR: 52.41033152
Run: 08/31/98 15:34:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,639.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 971.14
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 16,560,362.15
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 54,575.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.45008050 % 4.02992200 % 0.51999660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 4.04320319 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04388836
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.64
POOL TRADING FACTOR: 61.75299576
Run: 08/31/98 15:34:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,305.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,325.61
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 12,817,354.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 67
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 935,322.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.05200200 % 4.38249400 % 0.56550450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 4.70229803 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43491655
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.13
POOL TRADING FACTOR: 53.84352131
Run: 08/31/98 15:34:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,260.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 973.88
SUBSERVICER ADVANCES THIS MONTH 5,933.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 428,179.12
(B) TWO MONTHLY PAYMENTS: 1 87,676.28
(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 14,249,938.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 90
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 313,781.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.53158590 % 5.72915500 % 0.73925850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 5.85531033 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.25221625
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.95
POOL TRADING FACTOR: 43.68393129
................................................................................
Run: 08/31/98 15:24:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S17(POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4160
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947CF6 19,086,000.00 0.00 8.000000 % 0.00
A-2 760947CG4 28,854,000.00 0.00 8.000000 % 0.00
A-3 760947CH2 5,000,000.00 2,412,604.00 8.000000 % 484,510.61
A-4 760947CJ8 1,000,000.00 452,622.07 7.750000 % 167,072.62
A-5 760947CK5 1,000,000.00 452,622.07 8.250000 % 167,072.62
A-6 760947CL3 19,000,000.00 8,599,819.32 8.000000 % 3,174,379.87
A-7 760947CM1 49,847,000.00 0.00 8.000000 % 0.00
A-8 760947CN9 2,100,000.00 2,100,000.00 8.000000 % 0.00
A-9 760947CP4 13,566,000.00 13,566,000.00 8.000000 % 0.00
A-10 760947CQ2 50,737,000.00 50,737,000.00 8.000000 % 0.00
A-11 760947CR0 2,777,852.16 1,971,848.08 0.000000 % 14,657.74
A-12 760947CW9 0.00 0.00 0.306009 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,423,487.77 8.000000 % 19,320.27
M-2 760947CU3 2,572,900.00 2,465,169.43 8.000000 % 8,781.75
M-3 760947CV1 2,058,400.00 1,972,212.24 8.000000 % 7,025.68
B-1 1,029,200.00 986,106.08 8.000000 % 3,512.84
B-2 617,500.00 591,644.51 8.000000 % 2,107.63
B-3 926,311.44 677,860.25 8.000000 % 2,414.79
- -------------------------------------------------------------------------------
205,832,763.60 92,408,995.82 4,050,856.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 15,968.98 500,479.59 0.00 0.00 1,928,093.39
A-4 2,902.27 169,974.89 0.00 0.00 285,549.45
A-5 3,089.52 170,162.14 0.00 0.00 285,549.45
A-6 56,922.01 3,231,301.88 0.00 0.00 5,425,439.45
A-7 0.00 0.00 0.00 0.00 0.00
A-8 13,899.85 13,899.85 0.00 0.00 2,100,000.00
A-9 89,793.05 89,793.05 0.00 0.00 13,566,000.00
A-10 335,827.07 335,827.07 0.00 0.00 50,737,000.00
A-11 0.00 14,657.74 0.00 0.00 1,957,190.34
A-12 23,396.44 23,396.44 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 35,897.95 55,218.22 0.00 0.00 5,404,167.50
M-2 16,316.90 25,098.65 0.00 0.00 2,456,387.68
M-3 13,054.03 20,079.71 0.00 0.00 1,965,186.56
B-1 6,527.01 10,039.85 0.00 0.00 982,593.24
B-2 3,916.08 6,023.71 0.00 0.00 589,536.88
B-3 4,486.74 6,901.53 0.00 0.00 675,445.46
- -------------------------------------------------------------------------------
621,997.90 4,672,854.32 0.00 0.00 88,358,139.40
===============================================================================
Run: 08/31/98 15:24:12
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S17(POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4160
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 482.520800 96.902122 3.193796 100.095918 0.000000 385.618678
A-4 452.622070 167.072620 2.902270 169.974890 0.000000 285.549450
A-5 452.622070 167.072620 3.089520 170.162140 0.000000 285.549450
A-6 452.622069 167.072625 2.995895 170.068520 0.000000 285.549445
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 1000.000000 0.000000 6.618976 6.618976 0.000000 1000.000000
A-9 1000.000000 0.000000 6.618978 6.618978 0.000000 1000.000000
A-10 1000.000000 0.000000 6.618978 6.618978 0.000000 1000.000000
A-11 709.846301 5.276645 0.000000 5.276645 0.000000 704.569656
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-1 958.128747 3.413174 6.341834 9.755008 0.000000 954.715573
M-2 958.128738 3.413172 6.341832 9.755004 0.000000 954.715566
M-3 958.128760 3.413175 6.341833 9.755008 0.000000 954.715585
B-1 958.128721 3.413175 6.341829 9.755004 0.000000 954.715546
B-2 958.128761 3.413166 6.341830 9.754996 0.000000 954.715595
B-3 731.784388 2.606855 4.843663 7.450518 0.000000 729.177500
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:24:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,928.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 35,559.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,564,275.62
(B) TWO MONTHLY PAYMENTS: 3 747,820.52
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,317,558.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 88,358,139.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 380
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,726,302.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 230,869.84
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.60231930 % 10.90356100 % 2.49411980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.02640660 % 11.12035836 % 2.60133210 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3023 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,371,073.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,225,420.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.40003306
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.96
POOL TRADING FACTOR: 42.92715011
................................................................................
Run: 08/31/98 15:24:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S18(POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4161
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947CX7 20,960,000.00 0.00 8.000000 % 0.00
A-2 760947CY5 21,457,000.00 0.00 8.000000 % 0.00
A-3 760947CZ2 8,555,000.00 0.00 8.000000 % 0.00
A-4 760947DA6 48,771,000.00 20,353,154.80 8.000000 % 3,607,458.26
A-5 760947DJ7 15,500,000.00 15,500,000.00 8.000000 % 0.00
A-6 760947DB4 10,000,000.00 10,000,000.00 8.000000 % 0.00
A-7 760947DC2 1,364,277.74 928,447.49 0.000000 % 26,927.77
A-8 760947DD0 0.00 0.00 0.373608 % 0.00
R 760947DE8 160,000.00 9,142.99 8.000000 % 719.32
M-1 760947DF5 4,067,400.00 3,919,106.86 8.000000 % 4,108.62
M-2 760947DG3 1,355,800.00 1,306,368.94 8.000000 % 1,369.54
M-3 760947DH1 1,694,700.00 1,632,913.00 8.000000 % 1,711.87
B-1 611,000.00 588,723.60 8.000000 % 617.19
B-2 474,500.00 457,200.23 8.000000 % 479.31
B-3 610,170.76 498,817.43 8.000000 % 522.93
- -------------------------------------------------------------------------------
135,580,848.50 55,193,875.34 3,643,914.81
===============================================================================
_______________________________________________________________________________
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-4 133,830.77 3,741,289.03 0.00 0.00 16,745,696.54
A-5 101,919.18 101,919.18 0.00 0.00 15,500,000.00
A-6 66,666.67 66,666.67 0.00 0.00 10,000,000.00
A-7 0.00 26,927.77 0.00 0.00 901,519.72
A-8 16,948.89 16,948.89 0.00 0.00 0.00
R 60.12 779.44 0.00 0.00 8,423.67
M-1 25,769.82 29,878.44 0.00 0.00 3,914,998.24
M-2 8,589.94 9,959.48 0.00 0.00 1,304,999.40
M-3 10,737.11 12,448.98 0.00 0.00 1,631,201.13
B-1 3,871.11 4,488.30 0.00 0.00 588,106.41
B-2 3,006.29 3,485.60 0.00 0.00 456,720.92
B-3 3,279.94 3,802.87 0.00 0.00 498,294.50
- -------------------------------------------------------------------------------
374,679.84 4,018,594.65 0.00 0.00 51,549,960.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 417.320842 73.967281 2.744065 76.711346 0.000000 343.353561
A-5 1000.000000 0.000000 6.575431 6.575431 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 680.541405 19.737748 0.000000 19.737748 0.000000 660.803657
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 57.143688 4.495750 0.375750 4.871500 0.000000 52.647938
M-1 963.541048 1.010134 6.335698 7.345832 0.000000 962.530914
M-2 963.541039 1.010134 6.335698 7.345832 0.000000 962.530904
M-3 963.541040 1.010132 6.335700 7.345832 0.000000 962.530908
B-1 963.541080 1.010131 6.335696 7.345827 0.000000 962.530949
B-2 963.541054 1.010137 6.335701 7.345838 0.000000 962.530917
B-3 817.504644 0.856973 5.375446 6.232419 0.000000 816.647622
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:24:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,676.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 21,615.74
MASTER SERVICER ADVANCES THIS MONTH 1,730.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,756,023.74
(B) TWO MONTHLY PAYMENTS: 1 203,989.27
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 746,652.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,549,960.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 220
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 212,555.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,585,948.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.51476310 % 12.63859700 % 2.84663980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.42630010 % 13.29040546 % 3.04673120 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3813 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 865,522.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,648,849.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.54225481
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.21
POOL TRADING FACTOR: 38.02156507
................................................................................
Run: 08/31/98 15:24:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S19(POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4162
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947DK4 75,339,000.00 23,180,774.25 8.054179 % 1,616,866.63
R 760947DP3 100.00 0.00 8.054179 % 0.00
M-1 760947DL2 12,120,000.00 3,729,152.38 8.054179 % 260,109.61
M-2 760947DM0 3,327,400.00 3,134,410.85 8.054179 % 2,662.27
M-3 760947DN8 2,139,000.00 2,014,938.04 8.054179 % 1,711.43
B-1 951,000.00 895,842.00 8.054179 % 760.90
B-2 142,700.00 134,423.42 8.054179 % 114.18
B-3 95,100.00 89,584.20 8.054179 % 76.09
B-4 950,747.29 289,082.89 8.054179 % 245.54
- -------------------------------------------------------------------------------
95,065,047.29 33,468,208.03 1,882,546.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 155,203.69 1,772,070.32 0.00 0.00 21,563,907.62
R 0.00 0.00 0.00 0.00 0.00
M-1 24,968.02 285,077.63 0.00 0.00 3,469,042.77
M-2 20,986.02 23,648.29 0.00 0.00 3,131,748.58
M-3 13,490.74 15,202.17 0.00 0.00 2,013,226.61
B-1 5,997.99 6,758.89 0.00 0.00 895,081.10
B-2 900.02 1,014.20 0.00 0.00 134,309.24
B-3 599.80 675.89 0.00 0.00 89,508.11
B-4 1,935.51 2,181.05 0.00 0.00 283,230.36
- -------------------------------------------------------------------------------
224,081.79 2,106,628.44 0.00 0.00 31,580,054.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 307.686248 21.461217 2.060071 23.521288 0.000000 286.225031
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 307.685840 21.461189 2.060068 23.521257 0.000000 286.224651
M-2 942.000015 0.800105 6.307033 7.107138 0.000000 941.199910
M-3 942.000019 0.800108 6.307031 7.107139 0.000000 941.199911
B-1 942.000000 0.800105 6.307035 7.107140 0.000000 941.199895
B-2 942.000140 0.800140 6.307078 7.107218 0.000000 941.200000
B-3 942.000000 0.800105 6.307045 7.107150 0.000000 941.199895
B-4 304.058600 0.258260 2.035778 2.294038 0.000000 297.902884
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:24:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,194.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 26,335.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 1,929,774.30
(B) TWO MONTHLY PAYMENTS: 1 191,839.81
(C) THREE OR MORE MONTHLY PAYMENTS: 1 207,095.41
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,093,848.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,580,054.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 215
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,859,726.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.26207170 % 26.52816400 % 4.20976380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.28331370 % 27.27676733 % 4.43991890 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 579,317.00
SPECIAL HAZARD AMOUNT AVAILABLE 856,555.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.46014255
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.04
POOL TRADING FACTOR: 33.21941690
................................................................................
Run: 08/31/98 15:24:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S20(POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4163
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947DQ1 100,003,900.00 23,655,748.52 7.861602 % 1,744,321.97
M-1 760947DR9 2,949,000.00 1,787,149.61 7.861602 % 131,780.41
M-2 760947DS7 1,876,700.00 1,137,315.60 7.861602 % 83,863.11
R 760947DT5 100.00 0.00 7.861602 % 0.00
B-1 1,072,500.00 649,955.25 7.861602 % 47,926.25
B-2 375,400.00 227,499.47 7.861602 % 16,775.30
B-3 965,295.81 528,338.92 7.861602 % 38,958.53
- -------------------------------------------------------------------------------
107,242,895.81 27,986,007.37 2,063,625.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 148,074.74 1,892,396.71 0.00 0.00 21,911,426.55
M-1 11,186.79 142,967.20 0.00 0.00 1,655,369.20
M-2 7,119.11 90,982.22 0.00 0.00 1,053,452.49
R 0.00 0.00 0.00 0.00 0.00
B-1 4,068.43 51,994.68 0.00 0.00 602,029.00
B-2 1,424.05 18,199.35 0.00 0.00 210,724.17
B-3 3,307.18 42,265.71 0.00 0.00 489,380.39
- -------------------------------------------------------------------------------
175,180.30 2,238,805.87 0.00 0.00 25,922,381.80
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 236.548260 17.442539 1.480690 18.923229 0.000000 219.105720
M-1 606.018857 44.686473 3.793418 48.479891 0.000000 561.332384
M-2 606.018863 44.686476 3.793419 48.479895 0.000000 561.332387
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 606.018881 44.686480 3.793408 48.479888 0.000000 561.332401
B-2 606.018833 44.686468 3.793420 48.479888 0.000000 561.332366
B-3 547.333692 40.359141 3.426079 43.785220 0.000000 506.974530
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:24:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,025.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 8,291.03
MASTER SERVICER ADVANCES THIS MONTH 4,544.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 659,421.82
(B) TWO MONTHLY PAYMENTS: 1 458,092.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,922,381.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 114
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 586,002.39
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,038,225.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.52705740 % 10.44974100 % 5.02320190 %
PREPAYMENT PERCENT 84.52705740 % 0.00000000 % 15.47294260 %
NEXT DISTRIBUTION 84.52705740 % 10.44974073 % 5.02320180 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 554,948.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,970,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.19629239
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.40
POOL TRADING FACTOR: 24.17165408
................................................................................
Run: 08/31/98 15:24:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S1(POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4164
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947EB3 38,811,257.00 0.00 7.850000 % 0.00
A-2 760947EC1 6,468,543.00 0.00 9.250000 % 0.00
A-3 760947ED9 8,732,000.00 8,064,865.29 8.250000 % 1,958,511.06
A-4 760947EE7 3,495,000.00 0.00 8.500000 % 0.00
A-5 760947EF4 2,910,095.00 0.00 8.500000 % 0.00
A-6 760947EG2 9,839,000.00 0.00 8.500000 % 0.00
A-7 760947EL1 45,746,137.00 15,377,448.15 0.000000 % 5,189.05
A-8 760947EH0 0.00 0.00 0.463071 % 0.00
R-I 760947EJ6 100.00 0.00 8.500000 % 0.00
R-II 760947EK3 100.00 0.00 8.500000 % 0.00
M-1 760947EM9 3,101,663.00 2,990,819.08 8.500000 % 2,317.63
M-2 760947EN7 1,860,998.00 1,794,491.62 8.500000 % 1,390.58
M-3 760947EP2 1,550,831.00 1,495,409.08 8.500000 % 1,158.82
B-1 760947EQ0 558,299.00 538,347.10 8.500000 % 417.17
B-2 760947ER8 248,133.00 239,265.49 8.500000 % 185.41
B-3 124,066.00 119,632.26 8.500000 % 92.70
B-4 620,337.16 511,544.69 8.500000 % 396.42
- -------------------------------------------------------------------------------
124,066,559.16 31,131,822.76 1,969,658.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 54,354.10 2,012,865.16 0.00 0.00 6,106,354.23
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-7 107,901.89 113,090.94 0.00 0.00 15,372,259.10
A-8 8,832.72 8,832.72 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,767.79 23,085.42 0.00 0.00 2,988,501.45
M-2 12,460.67 13,851.25 0.00 0.00 1,793,101.04
M-3 10,383.89 11,542.71 0.00 0.00 1,494,250.26
B-1 3,738.20 4,155.37 0.00 0.00 537,929.93
B-2 1,661.43 1,846.84 0.00 0.00 239,080.08
B-3 830.71 923.41 0.00 0.00 119,539.56
B-4 3,552.09 3,948.51 0.00 0.00 511,148.27
- -------------------------------------------------------------------------------
224,483.49 2,194,142.33 0.00 0.00 29,162,163.92
===============================================================================
Run: 08/31/98 15:24:42
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S1(POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4164
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 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-3 923.598865 224.291235 6.224702 230.515937 0.000000 699.307631
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-7 336.147469 0.113431 2.358710 2.472141 0.000000 336.034037
A-8 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-1 964.263068 0.747222 6.695695 7.442917 0.000000 963.515846
M-2 964.263057 0.747223 6.695692 7.442915 0.000000 963.515834
M-3 964.263082 0.747225 6.695694 7.442919 0.000000 963.515857
B-1 964.263056 0.747216 6.695695 7.442911 0.000000 963.515840
B-2 964.263077 0.747220 6.695724 7.442944 0.000000 963.515856
B-3 964.263054 0.747183 6.695710 7.442893 0.000000 963.515871
B-4 824.623645 0.639007 5.726064 6.365071 0.000000 823.984605
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:24:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,159.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 8,300.55
MASTER SERVICER ADVANCES THIS MONTH 2,266.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 719,269.97
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 301,312.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,162,163.92
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 276,588.04
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,945,334.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.89744290 % 20.50353500 % 4.59902160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 73.19807420 % 21.52053177 % 4.91036180 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4549 %
BANKRUPTCY AMOUNT AVAILABLE 106,745.00
FRAUD AMOUNT AVAILABLE 394,094.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,932,805.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.12382809
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.33
POOL TRADING FACTOR: 23.50525727
................................................................................
Run: 08/31/98 15:24:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S2(POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4165
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947DZ1 301,391,044.00 56,999,842.50 8.205040 % 3,168,841.80
R 760947EA5 100.00 0.00 8.205040 % 0.00
B-1 4,660,688.00 4,412,658.00 8.205040 % 3,625.87
B-2 2,330,345.00 2,206,329.96 8.205040 % 1,812.93
B-3 2,330,343.10 1,196,400.86 8.205040 % 983.08
- -------------------------------------------------------------------------------
310,712,520.10 64,815,231.32 3,175,263.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 385,799.63 3,554,641.43 0.00 0.00 53,831,000.70
R 0.00 0.00 0.00 0.00 0.00
B-1 29,866.78 33,492.65 0.00 0.00 4,409,032.13
B-2 14,933.39 16,746.32 0.00 0.00 2,204,517.03
B-3 8,097.76 9,080.84 0.00 0.00 1,192,077.39
- -------------------------------------------------------------------------------
438,697.56 3,613,961.24 0.00 0.00 61,636,627.25
===============================================================================
Run: 08/31/98 15:24:48
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S2(POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4165
____________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 189.122549 10.514054 1.280063 11.794117 0.000000 178.608495
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 946.782535 0.777969 6.408234 7.186203 0.000000 946.004566
B-2 946.782541 0.777966 6.408231 7.186197 0.000000 946.004574
B-3 513.401164 0.421861 3.474922 3.896783 0.000000 511.545871
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:24:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4165
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,493.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 43,370.17
MASTER SERVICER ADVANCES THIS MONTH 6,331.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,230,688.51
(B) TWO MONTHLY PAYMENTS: 3 797,948.49
(C) THREE OR MORE MONTHLY PAYMENTS: 1 206,327.29
FORECLOSURES
NUMBER OF LOANS 13
AGGREGATE PRINCIPAL BALANCE 2,463,963.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,636,627.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 294
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 820,799.75
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,125,345.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.94204900 % 12.05795100 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.33605830 % 12.66394170 %
BANKRUPTCY AMOUNT AVAILABLE 126,700.00
FRAUD AMOUNT AVAILABLE 832,884.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,373,655.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68580972
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.09
POOL TRADING FACTOR: 19.83718816
................................................................................
Run: 08/31/98 15:24:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S3(POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4167
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947FE6 34,803,800.00 0.00 7.650000 % 0.00
A-2 760947FF3 40,142,000.00 6,737,756.56 7.950000 % 2,778,379.97
A-3 760947FG1 9,521,000.00 9,521,000.00 8.100000 % 0.00
A-4 760947FH9 3,868,000.00 0.00 8.500000 % 0.00
A-5 760947FJ5 6,539,387.00 0.00 8.500000 % 0.00
A-6 760947FK2 16,968,000.00 0.00 8.500000 % 0.00
A-7 760947FR7 64,384,584.53 16,517,147.24 0.000000 % 25,405.90
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.466490 % 0.00
R-I 760947FN6 100.00 0.00 8.500000 % 0.00
R-II 760947FQ9 100.00 0.00 8.500000 % 0.00
M-1 760947FS5 4,724,582.00 4,587,971.03 8.500000 % 4,000.45
M-2 760947FT3 2,834,750.00 2,752,783.37 8.500000 % 2,400.27
M-3 760947FU0 2,362,291.00 2,293,985.47 8.500000 % 2,000.23
B-1 760947FV8 944,916.00 917,593.81 8.500000 % 800.09
B-2 760947FW6 566,950.00 550,556.67 8.500000 % 480.05
B-3 377,967.00 367,038.09 8.500000 % 320.04
B-4 944,921.62 637,408.84 8.500000 % 555.78
- -------------------------------------------------------------------------------
188,983,349.15 44,883,241.08 2,814,342.78
===============================================================================
_______________________________________________________________________________
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 43,546.99 2,821,926.96 0.00 0.00 3,959,376.59
A-3 62,696.49 62,696.49 0.00 0.00 9,521,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 115,430.27 140,836.17 0.00 0.00 16,491,741.34
A-8 4,648.51 4,648.51 0.00 0.00 0.00
A-9 14,638.64 14,638.64 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,704.09 35,704.54 0.00 0.00 4,583,970.58
M-2 19,022.45 21,422.72 0.00 0.00 2,750,383.10
M-3 15,852.04 17,852.27 0.00 0.00 2,291,985.24
B-1 6,340.81 7,140.90 0.00 0.00 916,793.72
B-2 3,804.49 4,284.54 0.00 0.00 550,076.62
B-3 2,536.33 2,856.37 0.00 0.00 366,718.05
B-4 4,404.66 4,960.44 0.00 0.00 636,853.06
- -------------------------------------------------------------------------------
324,625.77 3,138,968.55 0.00 0.00 42,068,898.30
===============================================================================
Run: 08/31/98 15:24:52
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S3(POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4167
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 167.848053 69.213790 1.084824 70.298614 0.000000 98.634263
A-3 1000.000000 0.000000 6.585074 6.585074 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 256.538849 0.394596 1.792825 2.187421 0.000000 256.144254
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
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.085067 0.846731 6.710454 7.557185 0.000000 970.238336
M-2 971.085059 0.846731 6.710451 7.557182 0.000000 970.238328
M-3 971.085048 0.846733 6.710452 7.557185 0.000000 970.238315
B-1 971.085059 0.846731 6.710448 7.557179 0.000000 970.238328
B-2 971.085052 0.846724 6.710451 7.557175 0.000000 970.238328
B-3 971.085015 0.846741 6.710454 7.557195 0.000000 970.238275
B-4 674.562658 0.588176 4.661402 5.249578 0.000000 673.974483
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:24:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,099.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 18,042.89
MASTER SERVICER ADVANCES THIS MONTH 1,798.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 275,399.32
(B) TWO MONTHLY PAYMENTS: 2 595,945.63
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,265,951.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,068,898.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 171
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 212,854.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,775,165.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.80111480 % 21.64424600 % 5.55463940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 71.00842450 % 22.88231760 % 5.92074810 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4749 %
BANKRUPTCY AMOUNT AVAILABLE 134,050.00
FRAUD AMOUNT AVAILABLE 521,894.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,960,195.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.20865591
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.31
POOL TRADING FACTOR: 22.26063751
................................................................................
Run: 08/31/98 15:24:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S4(POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4168
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947EU1 54,360,000.00 0.00 8.000000 % 0.00
A-2 760947EV9 18,250,000.00 8,991,888.57 8.000000 % 1,110,261.10
A-3 760947EW7 6,624,000.00 6,624,000.00 8.000000 % 0.00
A-4 760947EX5 20,796,315.00 20,796,315.00 8.000000 % 0.00
A-5 760947EY3 1,051,485.04 628,961.84 0.000000 % 4,811.72
A-6 760947EZ0 0.00 0.00 0.353295 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,358,021.65 8.000000 % 6,631.15
M-2 760947FC0 525,100.00 452,645.16 8.000000 % 2,210.24
M-3 760947FD8 525,100.00 452,645.16 8.000000 % 2,210.24
B-1 630,100.00 543,156.95 8.000000 % 2,652.21
B-2 315,000.00 271,535.37 8.000000 % 1,325.89
B-3 367,575.59 186,718.70 8.000000 % 911.74
- -------------------------------------------------------------------------------
105,020,175.63 40,305,888.40 1,131,014.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 59,917.52 1,170,178.62 0.00 0.00 7,881,627.47
A-3 44,139.08 44,139.08 0.00 0.00 6,624,000.00
A-4 138,576.43 138,576.43 0.00 0.00 20,796,315.00
A-5 0.00 4,811.72 0.00 0.00 624,150.12
A-6 11,860.94 11,860.94 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,049.19 15,680.34 0.00 0.00 1,351,390.50
M-2 3,016.20 5,226.44 0.00 0.00 450,434.92
M-3 3,016.20 5,226.44 0.00 0.00 450,434.92
B-1 3,619.33 6,271.54 0.00 0.00 540,504.74
B-2 1,809.38 3,135.27 0.00 0.00 270,209.48
B-3 1,244.20 2,155.94 0.00 0.00 185,806.96
- -------------------------------------------------------------------------------
276,248.47 1,407,262.76 0.00 0.00 39,174,874.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 492.706223 60.836225 3.283152 64.119377 0.000000 431.869998
A-3 1000.000000 0.000000 6.663508 6.663508 0.000000 1000.000000
A-4 1000.000000 0.000000 6.663509 6.663509 0.000000 1000.000000
A-5 598.165277 4.576118 0.000000 4.576118 0.000000 593.589158
A-6 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-1 862.017043 4.209185 5.744059 9.953244 0.000000 857.807858
M-2 862.017063 4.209179 5.744049 9.953228 0.000000 857.807884
M-3 862.017063 4.209179 5.744049 9.953228 0.000000 857.807884
B-1 862.017061 4.209189 5.744056 9.953245 0.000000 857.807872
B-2 862.017048 4.209175 5.744063 9.953238 0.000000 857.807873
B-3 507.973612 2.480415 3.384882 5.865297 0.000000 505.493197
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:25:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4168
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,629.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31.66
SUBSERVICER ADVANCES THIS MONTH 12,425.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 704,391.92
(B) TWO MONTHLY PAYMENTS: 2 381,891.37
(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 39,174,874.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 219
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 933,569.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.77173420 % 2.52391300 % 5.70435300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.57270940 % 2.54377634 % 5.84232960 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3518 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 220,650.00
SPECIAL HAZARD AMOUNT AVAILABLE 525,100.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.54957061
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.38
POOL TRADING FACTOR: 37.30223633
................................................................................
Run: 08/31/98 15:25:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S6(POOL # 4169)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4169
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947FZ9 95,824,102.00 26,824,193.76 7.901709 % 942,238.42
R 760947GA3 100.00 0.00 7.901709 % 0.00
M-1 760947GB1 16,170,335.00 4,526,582.95 7.901709 % 159,002.74
M-2 760947GC9 3,892,859.00 2,805,342.30 7.901709 % 98,541.69
M-3 760947GD7 1,796,704.00 1,294,773.26 7.901709 % 45,480.77
B-1 1,078,022.00 776,863.68 7.901709 % 27,288.46
B-2 299,451.00 215,795.80 7.901709 % 7,580.14
B-3 718,681.74 260,292.70 7.901709 % 9,143.15
- -------------------------------------------------------------------------------
119,780,254.74 36,703,844.45 1,289,275.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 176,410.33 1,118,648.75 0.00 0.00 25,881,955.34
R 0.00 0.00 0.00 0.00 0.00
M-1 29,769.25 188,771.99 0.00 0.00 4,367,580.21
M-2 18,449.44 116,991.13 0.00 0.00 2,706,800.61
M-3 8,515.13 53,995.90 0.00 0.00 1,249,292.49
B-1 5,109.07 32,397.53 0.00 0.00 749,575.22
B-2 1,419.19 8,999.33 0.00 0.00 208,215.66
B-3 1,711.82 10,854.97 0.00 0.00 251,149.55
- -------------------------------------------------------------------------------
241,384.23 1,530,659.60 0.00 0.00 35,414,569.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 279.931595 9.833000 1.840981 11.673981 0.000000 270.098595
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 279.931303 9.832990 1.840979 11.673969 0.000000 270.098313
M-2 720.638045 25.313450 4.739303 30.052753 0.000000 695.324596
M-3 720.638046 25.313446 4.739306 30.052752 0.000000 695.324600
B-1 720.638057 25.313454 4.739300 30.052754 0.000000 695.324604
B-2 720.638101 25.313457 4.739306 30.052763 0.000000 695.324644
B-3 362.180762 12.722113 2.381889 15.104002 0.000000 349.458649
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:25:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S6 (POOL # 4169)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4169
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,206.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 8,855.73
MASTER SERVICER ADVANCES THIS MONTH 1,761.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 760,949.61
(B) TWO MONTHLY PAYMENTS: 1 306,630.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 87,868.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,414,569.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 413
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 230,982.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,238,503.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 73.08279050 % 23.50352800 % 3.41368100 %
PREPAYMENT PERCENT 85.41551210 % 0.00000000 % 14.58448790 %
NEXT DISTRIBUTION 73.08279050 % 23.50352842 % 3.41368100 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 405,225.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,233,031.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32901474
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 279.62
POOL TRADING FACTOR: 29.56628299
................................................................................
Run: 08/31/98 15:34:27 REPT1B.FRG
Page: 1 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R5(POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10023
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
I A 760947GE5 94,065,000.00 25,425,664.69 7.844762 % 834,074.50
II A 760947GF2 199,529,000.00 36,091,683.71 7.899157 % 3,060,070.86
III A 760947GG0 151,831,000.00 36,191,986.97 7.659615 % 1,681,070.09
R 760947GL9 1,000.00 270.27 7.844762 % 8.87
I M 760947GH8 10,069,000.00 9,362,728.63 7.844762 % 21,334.05
II M 760947GJ4 21,982,000.00 20,420,178.46 7.899157 % 42,364.48
III M 760947GK1 12,966,000.00 11,700,972.39 7.659615 % 37,516.08
I B 1,855,785.84 1,725,615.22 7.844762 % 3,932.01
II B 3,946,359.39 3,628,453.96 7.899157 % 7,527.73
III B 2,509,923.08 2,265,042.48 7.659615 % 7,262.26
- -------------------------------------------------------------------------------
498,755,068.31 146,812,596.78 5,695,160.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 165,972.81 1,000,047.31 0.00 0.00 24,591,590.19
II A 236,858.64 3,296,929.50 0.00 0.00 33,031,612.85
III A 230,625.06 1,911,695.15 0.00 0.00 34,510,916.88
R 1.77 10.64 0.00 0.00 261.40
I M 61,117.71 82,451.76 0.00 0.00 9,341,394.58
II M 134,011.37 176,375.85 0.00 0.00 20,377,813.98
III M 74,561.74 112,077.82 0.00 0.00 11,663,456.31
I B 11,264.42 15,196.43 0.00 0.00 1,721,683.15
II B 23,812.43 31,340.16 0.00 0.00 3,620,926.23
III B 14,433.45 21,695.71 0.00 0.00 2,257,780.22
- -------------------------------------------------------------------------------
952,659.40 6,647,820.33 0.00 0.00 141,117,435.79
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 270.298886 8.867002 1.764448 10.631450 0.000000 261.431884
II A 180.884401 15.336472 1.187089 16.523561 0.000000 165.547930
III A 238.370207 11.071982 1.518959 12.590941 0.000000 227.298226
R 270.270000 8.870000 1.770000 10.640000 0.000000 261.400000
I M 929.856851 2.118785 6.069889 8.188674 0.000000 927.738065
II M 928.949980 1.927235 6.096414 8.023649 0.000000 927.022745
III M 902.435014 2.893420 5.750558 8.643978 0.000000 899.541594
I B 929.856874 2.118784 6.069892 8.188676 0.000000 927.738057
II B 919.443366 1.907513 6.034025 7.941538 0.000000 917.535853
III B 902.435018 2.893419 5.750555 8.643974 0.000000 899.541599
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:34:28 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # ****)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,011.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 48,833.09
MASTER SERVICER ADVANCES THIS MONTH 306.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 60 4,226,668.84
(B) TWO MONTHLY PAYMENTS: 9 416,468.17
(C) THREE OR MORE MONTHLY PAYMENTS: 5 447,452.08
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 363,623.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 141,117,435.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,033
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 25,213.13
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,338,183.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 66.55396590 % 28.25634900 % 5.18968520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 65.28915500 % 29.32498358 % 5.38586150 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.19739600
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 245.56
POOL TRADING FACTOR: 28.29393519
Run: 08/31/98 15:34:29 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # ****)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,501.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 13,010.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 1,157,872.67
(B) TWO MONTHLY PAYMENTS: 6 270,782.70
(C) THREE OR MORE MONTHLY PAYMENTS: 1 14,299.44
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 95,419.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,654,929.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 593
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 787,960.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.61028470 % 25.63296900 % 4.72433230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 26.19944776 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 80,000.00
FRAUD AMOUNT AVAILABLE 5,019,208.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,041,276.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23622808
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 242.98
POOL TRADING FACTOR: 33.63964994
Run: 08/31/98 15:34:30 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # ****)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,190.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 14,444.69
MASTER SERVICER ADVANCES THIS MONTH 306.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,057,124.25
(B) TWO MONTHLY PAYMENTS: 3 145,685.47
(C) THREE OR MORE MONTHLY PAYMENTS: 3 383,986.84
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 84,127.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,030,353.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 735
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 25,213.13
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,985,193.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 60.01246090 % 33.95422500 % 6.03331380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 35.73152345 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 90,000.00
FRAUD AMOUNT AVAILABLE 6,763,721.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,362,105.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.29734935
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 257.31
POOL TRADING FACTOR: 25.29540540
Run: 08/31/98 15:34:30 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # ****)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,319.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 21,377.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 32 2,011,671.92
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 49,165.80
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 184,076.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,432,153.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 705
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,565,030.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.15595850 % 23.32822700 % 4.51581480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 24.08205188 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 3,179,724.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,368,591.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.05110914
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 233.61
POOL TRADING FACTOR: 28.94808686
................................................................................
Run: 08/31/98 15:25:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S7(POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4170
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947HB0 10,285,000.00 0.00 8.250000 % 0.00
A-2 760947HC8 10,286,000.00 0.00 7.750000 % 0.00
A-3 760947HD6 25,078,000.00 0.00 8.000000 % 0.00
A-4 760947HE4 1,719,000.00 0.00 8.000000 % 0.00
A-5 760947HF1 22,300,000.00 0.00 8.000000 % 0.00
A-6 760947HG9 17,800,000.00 11,499,624.25 7.100000 % 857,280.29
A-7 760947HH7 5,280,000.00 5,280,000.00 7.750000 % 0.00
A-8 760947HJ3 7,200,000.00 7,200,000.00 7.750000 % 0.00
A-9 760947HK0 0.00 0.00 8.000000 % 0.00
A-10 760947HL8 569,607.66 367,569.41 0.000000 % 2,315.41
R-I 760947HM6 1,000.00 0.00 8.000000 % 0.00
R-II 760947HN4 1,000.00 0.00 8.000000 % 0.00
M-1 760947HP9 1,574,800.00 1,378,775.99 8.000000 % 6,139.31
M-2 760947HQ7 1,049,900.00 919,213.16 8.000000 % 4,093.00
M-3 760947HR5 892,400.00 781,318.05 8.000000 % 3,478.99
B-1 209,800.00 183,685.03 8.000000 % 817.90
B-2 367,400.00 321,667.69 8.000000 % 1,432.30
B-3 367,731.33 321,957.82 8.000000 % 1,433.58
SPRED 0.00 0.00 0.397259 % 0.00
- -------------------------------------------------------------------------------
104,981,638.99 28,253,811.40 876,990.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 68,000.69 925,280.98 0.00 0.00 10,642,343.96
A-7 34,080.58 34,080.58 0.00 0.00 5,280,000.00
A-8 46,473.52 46,473.52 0.00 0.00 7,200,000.00
A-9 11,218.33 11,218.33 0.00 0.00 0.00
A-10 0.00 2,315.41 0.00 0.00 365,254.00
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 9,186.60 15,325.91 0.00 0.00 1,372,636.68
M-2 6,124.60 10,217.60 0.00 0.00 915,120.16
M-3 5,205.82 8,684.81 0.00 0.00 777,839.06
B-1 1,223.87 2,041.77 0.00 0.00 182,867.13
B-2 2,143.23 3,575.53 0.00 0.00 320,235.39
B-3 2,145.17 3,578.75 0.00 0.00 320,524.24
SPRED 8,879.72 8,879.72 0.00 0.00 0.00
- -------------------------------------------------------------------------------
194,682.13 1,071,672.91 0.00 0.00 27,376,820.62
===============================================================================
Run: 08/31/98 15:25:08
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S7(POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4170
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 646.046306 48.161814 3.820263 51.982077 0.000000 597.884492
A-7 1000.000000 0.000000 6.454655 6.454655 0.000000 1000.000000
A-8 1000.000000 0.000000 6.454656 6.454656 0.000000 1000.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 645.302786 4.064921 0.000000 4.064921 0.000000 641.237865
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-1 875.524505 3.898470 5.833503 9.731973 0.000000 871.626035
M-2 875.524488 3.898467 5.833508 9.731975 0.000000 871.626022
M-3 875.524485 3.898465 5.833505 9.731970 0.000000 871.626020
B-1 875.524452 3.898475 5.833508 9.731983 0.000000 871.625977
B-2 875.524469 3.898476 5.833506 9.731982 0.000000 871.625994
B-3 875.524585 3.898417 5.833525 9.731942 0.000000 871.626141
SPRED 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:25:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,766.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 0.00
SUBSERVICER ADVANCES THIS MONTH 7,764.99
MASTER SERVICER ADVANCES THIS MONTH 3,048.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 201,625.59
(B) TWO MONTHLY PAYMENTS: 1 438,403.19
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 45,163.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,376,820.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 126
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 262,732.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 750,762.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.99087770 % 11.04238900 % 2.96673370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.60163980 % 11.19777911 % 3.04916320 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 307,338.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,150,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57982183
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.71
POOL TRADING FACTOR: 26.07772262
................................................................................
Run: 08/31/98 15:25:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S8(POOL # 4171)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4171
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947GN5 42,847,629.00 0.00 7.650000 % 0.00
A-2 760947GP0 20,646,342.00 0.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 1,277,423.89 8.000000 % 115,463.73
A-4 760947GR6 21,739,268.00 15,966,903.96 8.000000 % 1,042,875.48
A-5 760947GS4 0.00 0.00 0.350000 % 0.00
A-6 760947HA2 0.00 0.00 0.850195 % 0.00
R-I 760947GV7 100.00 0.00 8.000000 % 0.00
R-II 760947GW5 100.00 0.00 8.000000 % 0.00
M-1 760947GX3 2,809,400.00 2,713,590.48 8.000000 % 2,542.63
M-2 760947GY1 1,277,000.00 1,233,450.21 8.000000 % 1,155.74
M-3 760947GZ8 1,277,000.00 1,233,450.21 8.000000 % 1,155.74
B-1 613,000.00 592,094.72 8.000000 % 554.79
B-2 408,600.00 394,665.43 8.000000 % 369.80
B-3 510,571.55 359,584.59 8.000000 % 336.93
- -------------------------------------------------------------------------------
102,156,471.55 23,771,163.49 1,164,454.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 8,470.43 123,934.16 0.00 0.00 1,161,960.16
A-4 105,874.42 1,148,749.90 0.00 0.00 14,924,028.48
A-5 0.00 0.00 0.00 0.00 0.00
A-6 16,751.33 16,751.33 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 17,993.45 20,536.08 0.00 0.00 2,711,047.85
M-2 8,178.84 9,334.58 0.00 0.00 1,232,294.47
M-3 8,178.84 9,334.58 0.00 0.00 1,232,294.47
B-1 3,926.10 4,480.89 0.00 0.00 591,539.93
B-2 2,616.97 2,986.77 0.00 0.00 394,295.63
B-3 2,384.36 2,721.29 0.00 0.00 357,300.95
- -------------------------------------------------------------------------------
174,374.74 1,338,829.58 0.00 0.00 22,604,761.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-3 127.392556 11.514752 0.844723 12.359475 0.000000 115.877804
A-4 734.472934 47.971969 4.870193 52.842162 0.000000 686.500966
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
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 965.896804 0.905044 6.404731 7.309775 0.000000 964.991760
M-2 965.896797 0.905043 6.404730 7.309773 0.000000 964.991754
M-3 965.896797 0.905043 6.404730 7.309773 0.000000 964.991754
B-1 965.896770 0.905041 6.404731 7.309772 0.000000 964.991729
B-2 965.896794 0.905042 6.404723 7.309765 0.000000 964.991752
B-3 704.278548 0.659908 4.669982 5.329890 0.000000 699.805835
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:25:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S8 (POOL # 4171)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4171
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,558.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 4,633.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 304,915.69
(B) TWO MONTHLY PAYMENTS: 1 264,357.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,604,761.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 104
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,144,128.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.54305350 % 21.79317300 % 5.66377300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 71.16194670 % 22.89622339 % 5.94182990 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8539 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 254,790.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,664,746.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.19605127
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.63
POOL TRADING FACTOR: 22.12758683
................................................................................
Run: 08/31/98 15:25:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S9(POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4172
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947HS3 23,188,000.00 7,183,771.66 6.600000 % 606,646.18
A-2 760947HT1 23,921,333.00 13,251,847.43 7.000000 % 404,430.79
A-3 760947HU8 12,694,000.00 12,694,000.00 6.700000 % 0.00
A-4 760947HV6 12,686,000.00 0.00 6.950000 % 0.00
A-5 760947HW4 9,469,000.00 4,510,138.41 7.100000 % 2,842,342.51
A-6 760947HX2 6,661,000.00 6,661,000.00 7.250000 % 0.00
A-7 760947HY0 7,808,000.00 0.00 8.000000 % 0.00
A-8 760947HZ7 18,690,000.00 0.00 8.000000 % 0.00
A-9 760947JF9 63,512,857.35 125,823.49 0.000000 % 8,229.90
A-10 760947JA0 8,356,981.00 0.00 8.000000 % 0.00
A-11 760947JB8 0.00 0.00 8.000000 % 0.00
A-12 760947JC6 0.00 0.00 0.461369 % 0.00
R-I 760947JD4 100.00 0.00 8.000000 % 0.00
R-II 760947JE2 100.00 0.00 8.000000 % 0.00
M-1 760947JG7 5,499,628.00 5,332,001.04 8.000000 % 32,696.41
M-2 760947JH5 2,499,831.00 2,423,636.93 8.000000 % 14,862.01
M-3 760947JJ1 2,499,831.00 2,423,636.93 8.000000 % 14,862.01
B-1 760947JK8 799,945.00 775,562.92 8.000000 % 4,755.84
B-2 760947JL6 699,952.00 678,617.67 8.000000 % 4,161.36
B-3 999,934.64 558,039.31 8.000000 % 3,421.96
- -------------------------------------------------------------------------------
199,986,492.99 56,618,075.79 3,936,408.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 38,738.72 645,384.90 0.00 0.00 6,577,125.48
A-2 75,792.00 480,222.79 0.00 0.00 12,847,416.64
A-3 69,489.98 69,489.98 0.00 0.00 12,694,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 26,163.58 2,868,506.09 0.00 0.00 1,667,795.90
A-6 39,457.21 39,457.21 0.00 0.00 6,661,000.00
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 7,046.96 15,276.86 0.00 0.00 117,593.59
A-10 0.00 0.00 0.00 0.00 0.00
A-11 32,879.19 32,879.19 0.00 0.00 0.00
A-12 21,342.83 21,342.83 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 34,852.11 67,548.52 0.00 0.00 5,299,304.63
M-2 15,841.87 30,703.88 0.00 0.00 2,408,774.92
M-3 15,841.87 30,703.88 0.00 0.00 2,408,774.92
B-1 5,069.39 9,825.23 0.00 0.00 770,807.08
B-2 4,435.72 8,597.08 0.00 0.00 674,456.31
B-3 3,647.57 7,069.53 0.00 0.00 551,891.48
- -------------------------------------------------------------------------------
390,599.00 4,327,007.97 0.00 0.00 52,678,940.95
===============================================================================
Run: 08/31/98 15:25:18
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S9(POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4172
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 309.805574 26.162074 1.670637 27.832711 0.000000 283.643500
A-2 553.976128 16.906700 3.168385 20.075085 0.000000 537.069428
A-3 1000.000000 0.000000 5.474238 5.474238 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 476.305672 300.173462 2.763077 302.936539 0.000000 176.132210
A-6 1000.000000 0.000000 5.923617 5.923617 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 1.981071 0.129578 0.110953 0.240531 0.000000 1.851493
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
M-1 969.520309 5.945204 6.337176 12.282380 0.000000 963.575105
M-2 969.520312 5.945206 6.337176 12.282382 0.000000 963.575106
M-3 969.520312 5.945206 6.337176 12.282382 0.000000 963.575106
B-1 969.520305 5.945209 6.337173 12.282382 0.000000 963.575096
B-2 969.520296 5.945208 6.337177 12.282385 0.000000 963.575088
B-3 558.075786 3.422184 3.647808 7.069992 0.000000 551.927554
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:25:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,729.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 20,657.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,016,814.16
(B) TWO MONTHLY PAYMENTS: 2 428,720.10
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,071,165.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,678,940.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 189
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,592,609.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.41917380 % 18.01888700 % 3.56193960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.95262780 % 19.20474157 % 3.79966450 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4594 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 281,724.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,948,106.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.74055220
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.46
POOL TRADING FACTOR: 26.34124943
................................................................................
Run: 08/31/98 15:25:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S10(POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4174
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947JM4 55,601,800.00 18,759,504.61 6.600000 % 1,398,573.68
A-2 760947JN2 8,936,000.00 8,936,000.00 5.700000 % 0.00
A-3 760947JP7 20,970,000.00 12,520,000.00 7.500000 % 0.00
A-4 760947JQ5 38,235,000.00 20,742,836.62 7.200000 % 596,504.08
A-5 760947JR3 6,989,000.00 0.00 7.500000 % 0.00
A-6 760947KB6 72,376,561.40 20,308,388.69 7.500000 % 2,663,128.79
A-7 760947JS1 5,000,000.00 1,402,967.23 7.500000 % 183,977.30
A-8 760947JT9 8,040,000.00 0.00 7.500000 % 0.00
A-9 760947JU6 142,330.60 120,310.33 0.000000 % 209.82
A-10 760947JV4 0.00 0.00 0.563606 % 0.00
R-I 760947JW2 100.00 0.00 7.500000 % 0.00
R-II 760947JX0 100.00 0.00 7.500000 % 0.00
M-1 760947JY8 5,767,800.00 5,562,241.18 7.500000 % 15,824.66
M-2 760947JZ5 2,883,900.00 2,781,120.56 7.500000 % 7,912.33
M-3 760947KA8 2,883,900.00 2,781,120.56 7.500000 % 7,912.33
B-1 922,800.00 889,912.30 7.500000 % 2,531.81
B-2 807,500.00 778,721.50 7.500000 % 2,215.47
B-3 1,153,493.52 979,400.95 7.500000 % 2,786.40
- -------------------------------------------------------------------------------
230,710,285.52 96,562,524.53 4,881,576.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 102,194.89 1,500,768.57 0.00 0.00 17,360,930.93
A-2 42,041.86 42,041.86 0.00 0.00 8,936,000.00
A-3 77,504.95 77,504.95 0.00 0.00 12,520,000.00
A-4 123,272.02 719,776.10 0.00 0.00 20,146,332.54
A-5 0.00 0.00 0.00 0.00 0.00
A-6 155,976.95 2,819,105.74 0.00 0.00 17,645,259.90
A-7 10,775.40 194,752.70 0.00 0.00 1,218,989.93
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 209.82 0.00 0.00 120,100.51
A-10 44,920.85 44,920.85 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 34,433.01 50,257.67 0.00 0.00 5,546,416.52
M-2 17,216.50 25,128.83 0.00 0.00 2,773,208.23
M-3 17,216.50 25,128.83 0.00 0.00 2,773,208.23
B-1 5,508.99 8,040.80 0.00 0.00 887,380.49
B-2 4,820.67 7,036.14 0.00 0.00 776,506.03
B-3 6,062.98 8,849.38 0.00 0.00 969,973.58
- -------------------------------------------------------------------------------
641,945.57 5,523,522.24 0.00 0.00 91,674,306.89
===============================================================================
Run: 08/31/98 15:25:28
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S10(POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4174
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 337.390239 25.153389 1.837978 26.991367 0.000000 312.236851
A-2 1000.000000 0.000000 4.704774 4.704774 0.000000 1000.000000
A-3 597.043395 0.000000 3.695992 3.695992 0.000000 597.043395
A-4 542.509131 15.600996 3.224062 18.825058 0.000000 526.908135
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 280.593445 36.795459 2.155075 38.950534 0.000000 243.797986
A-7 280.593446 36.795460 2.155080 38.950540 0.000000 243.797986
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 845.287872 1.474174 0.000000 1.474174 0.000000 843.813699
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 964.360966 2.743621 5.969869 8.713490 0.000000 961.617345
M-2 964.360956 2.743621 5.969867 8.713488 0.000000 961.617334
M-3 964.360956 2.743621 5.969867 8.713488 0.000000 961.617334
B-1 964.360967 2.743617 5.969863 8.713480 0.000000 961.617349
B-2 964.360991 2.743616 5.969870 8.713486 0.000000 961.617375
B-3 849.073647 2.415618 5.256189 7.671807 0.000000 840.900762
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:25:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,846.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 17,531.29
MASTER SERVICER ADVANCES THIS MONTH 2,504.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,564,961.31
(B) TWO MONTHLY PAYMENTS: 1 290,550.20
(C) THREE OR MORE MONTHLY PAYMENTS: 1 98,247.66
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 310,147.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 91,674,306.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 338
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 327,131.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,591,924.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.71941020 % 11.53486800 % 2.74572160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.00703180 % 12.10026381 % 2.87683130 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5528 %
BANKRUPTCY AMOUNT AVAILABLE 128,249.00
FRAUD AMOUNT AVAILABLE 1,872,430.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,505,945.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.34196734
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.45
POOL TRADING FACTOR: 39.73568265
................................................................................
Run: 08/31/98 15:25:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S11(POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4175
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947KP5 11,300,000.00 0.00 7.650000 % 0.00
A-2 760947KQ3 105,000,000.00 5,124,505.55 7.500000 % 5,124,505.55
A-3 760947KR1 47,939,000.00 2,339,654.03 7.250000 % 2,339,654.03
A-4 760947KS9 27,875,000.00 1,360,434.18 7.650000 % 1,360,434.18
A-5 760947KT7 30,655,000.00 6,613,342.89 7.650000 % 1,909,107.82
A-6 760947KU4 20,568,000.00 6,425,629.99 7.650000 % 804,740.15
A-7 760947KV2 5,000,000.00 5,000,000.00 7.500000 % 0.00
A-8 760947KW0 2,100,000.00 2,100,000.00 7.650000 % 0.00
A-9 760947KX8 12,900,000.00 12,900,000.00 7.400000 % 179,038.78
A-10 760947KY6 6,000,000.00 6,000,000.00 7.750000 % 0.00
A-11 760947KZ3 2,581,000.00 2,581,000.00 6.000000 % 0.00
A-12 760947LA7 2,456,000.00 2,456,000.00 7.400000 % 83,273.85
A-13 760947LB5 3,544,000.00 3,544,000.00 7.400000 % 0.00
A-14 760947LC3 4,741,000.00 4,741,000.00 8.000000 % 0.00
A-15 760947LD1 100,000,000.00 100,000,000.00 7.500000 % 950,408.07
A-16 760947LE9 32,887,000.00 31,808,718.03 7.500000 % 28,032.39
A-17 760947LF6 1,348,796.17 990,181.64 0.000000 % 21,235.55
A-18 760947LG4 0.00 0.00 0.420963 % 0.00
A-19 760947LR0 9,500,000.00 9,500,000.00 7.500000 % 0.00
R-I 760947LH2 100.00 0.00 7.500000 % 0.00
R-II 760947LJ8 100.00 0.00 7.500000 % 0.00
M-1 760947LK5 11,340,300.00 10,968,480.08 7.500000 % 9,666.30
M-2 760947LL3 5,670,200.00 5,484,288.44 7.500000 % 4,833.19
M-3 760947LM1 4,536,100.00 4,387,372.69 7.500000 % 3,866.50
B-1 2,041,300.00 1,974,370.91 7.500000 % 1,739.97
B-2 1,587,600.00 1,535,546.61 7.500000 % 1,353.25
B-3 2,041,838.57 1,324,351.65 7.500000 % 1,167.12
- -------------------------------------------------------------------------------
453,612,334.74 229,158,876.69 12,823,056.70
===============================================================================
_______________________________________________________________________________
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 31,516.35 5,156,021.90 0.00 0.00 0.00
A-3 13,909.53 2,353,563.56 0.00 0.00 0.00
A-4 8,534.18 1,368,968.36 0.00 0.00 0.00
A-5 41,486.35 1,950,594.17 0.00 0.00 4,704,235.07
A-6 40,308.80 845,048.95 0.00 0.00 5,620,889.84
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,173.57 13,173.57 0.00 0.00 2,100,000.00
A-9 78,278.80 257,317.58 0.00 0.00 12,720,961.22
A-10 38,750.00 38,750.00 0.00 0.00 6,000,000.00
A-11 12,905.00 12,905.00 0.00 0.00 2,581,000.00
A-12 15,145.33 98,419.18 0.00 0.00 2,372,726.15
A-13 21,854.67 21,854.67 0.00 0.00 3,544,000.00
A-14 31,606.67 31,606.67 0.00 0.00 4,741,000.00
A-15 615,012.57 1,565,420.64 0.00 0.00 99,049,591.93
A-16 195,627.62 223,660.01 0.00 0.00 31,780,685.64
A-17 0.00 21,235.55 0.00 0.00 968,946.09
A-18 79,104.86 79,104.86 0.00 0.00 0.00
A-19 58,426.19 58,426.19 0.00 0.00 9,500,000.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 67,457.53 77,123.83 0.00 0.00 10,958,813.78
M-2 33,729.06 38,562.25 0.00 0.00 5,479,455.25
M-3 26,982.89 30,849.39 0.00 0.00 4,383,506.19
B-1 12,142.63 13,882.60 0.00 0.00 1,972,630.94
B-2 9,443.81 10,797.06 0.00 0.00 1,534,193.36
B-3 8,144.93 9,312.05 0.00 0.00 1,322,044.67
- -------------------------------------------------------------------------------
1,484,791.34 14,307,848.04 0.00 0.00 216,334,680.13
===============================================================================
Run: 08/31/98 15:25:34
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S11(POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4175
_____________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 48.804815 48.804815 0.300156 49.104971 0.000000 0.000000
A-3 48.804815 48.804815 0.290151 49.094966 0.000000 0.000000
A-4 48.804814 48.804814 0.306159 49.110973 0.000000 0.000000
A-5 215.734558 62.277208 1.353331 63.630539 0.000000 153.457350
A-6 312.409082 39.125834 1.959782 41.085616 0.000000 273.283248
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.273129 6.273129 0.000000 1000.000000
A-9 1000.000000 13.878975 6.068124 19.947099 0.000000 986.121025
A-10 1000.000000 0.000000 6.458333 6.458333 0.000000 1000.000000
A-11 1000.000000 0.000000 5.000000 5.000000 0.000000 1000.000000
A-12 1000.000000 33.906291 6.166665 40.072956 0.000000 966.093709
A-13 1000.000000 0.000000 6.166668 6.166668 0.000000 1000.000000
A-14 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-15 1000.000000 9.504081 6.150126 15.654207 0.000000 990.495919
A-16 967.212516 0.852385 5.948479 6.800864 0.000000 966.360131
A-17 734.122518 15.744076 0.000000 15.744076 0.000000 718.378441
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-19 1000.000000 0.000000 6.150125 6.150125 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-1 967.212515 0.852385 5.948478 6.800863 0.000000 966.360130
M-2 967.212522 0.852384 5.948478 6.800862 0.000000 966.360137
M-3 967.212515 0.852384 5.948478 6.800862 0.000000 966.360131
B-1 967.212517 0.852383 5.948479 6.800862 0.000000 966.360133
B-2 967.212528 0.852387 5.948482 6.800869 0.000000 966.360141
B-3 648.607421 0.571602 3.989018 4.560620 0.000000 647.477567
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:25:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4175
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,443.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 38,035.86
MASTER SERVICER ADVANCES THIS MONTH 4,168.14
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,976,236.37
(B) TWO MONTHLY PAYMENTS: 5 1,655,432.17
(C) THREE OR MORE MONTHLY PAYMENTS: 1 438,290.59
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 911,211.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 216,334,680.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 815
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 525,564.23
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,622,007.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.74761920 % 9.13365500 % 2.11872590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.08972820 % 9.62479765 % 2.24217140 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4161 %
BANKRUPTCY AMOUNT AVAILABLE 165,000.00
FRAUD AMOUNT AVAILABLE 3,959,720.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,959,720.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.18966101
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.04
POOL TRADING FACTOR: 47.69153384
................................................................................
Run: 08/31/98 15:25:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S12(POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4176
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947KG5 35,048,000.00 2,944,685.37 7.250000 % 769,123.27
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 25,600,771.35 7.250000 % 741,916.22
A-4 760947KE0 434,639.46 270,021.23 0.000000 % 23,505.61
A-5 760947KF7 0.00 0.00 0.464560 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,581,790.68 7.250000 % 7,146.63
M-2 760947KM2 901,000.00 790,456.71 7.250000 % 3,571.33
M-3 760947KN0 721,000.00 632,540.82 7.250000 % 2,857.86
B-1 360,000.00 315,831.76 7.250000 % 1,426.95
B-2 361,000.00 316,709.05 7.250000 % 1,430.91
B-3 360,674.91 316,423.85 7.250000 % 1,429.63
- -------------------------------------------------------------------------------
120,152,774.37 56,364,130.82 1,552,408.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 17,778.74 786,902.01 0.00 0.00 2,175,562.10
A-2 142,455.81 142,455.81 0.00 0.00 23,594,900.00
A-3 154,566.39 896,482.61 0.00 0.00 24,858,855.13
A-4 0.00 23,505.61 0.00 0.00 246,515.64
A-5 21,805.62 21,805.62 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,550.17 16,696.80 0.00 0.00 1,574,644.05
M-2 4,772.44 8,343.77 0.00 0.00 786,885.38
M-3 3,819.01 6,676.87 0.00 0.00 629,682.96
B-1 1,906.86 3,333.81 0.00 0.00 314,404.81
B-2 1,912.15 3,343.06 0.00 0.00 315,278.14
B-3 1,910.43 3,340.06 0.00 0.00 314,994.22
- -------------------------------------------------------------------------------
360,477.62 1,912,886.03 0.00 0.00 54,811,722.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 84.018642 21.944855 0.507268 22.452123 0.000000 62.073787
A-2 1000.000000 0.000000 6.037568 6.037568 0.000000 1000.000000
A-3 452.562636 13.115369 2.732378 15.847747 0.000000 439.447267
A-4 621.253372 54.080663 0.000000 54.080663 0.000000 567.172709
A-5 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-1 877.310416 3.963744 5.296822 9.260566 0.000000 873.346672
M-2 877.310444 3.963740 5.296826 9.260566 0.000000 873.346704
M-3 877.310430 3.963745 5.296824 9.260569 0.000000 873.346685
B-1 877.310444 3.963750 5.296833 9.260583 0.000000 873.346694
B-2 877.310388 3.963740 5.296814 9.260554 0.000000 873.346648
B-3 877.310401 3.963708 5.296820 9.260528 0.000000 873.346638
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:25:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4176
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,222.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 6,367.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 556,000.92
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,811,722.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 254
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,297,721.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.95157210 % 5.35669100 % 1.69173670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.78681450 % 5.45724939 % 0.00000000 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4670 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 972,353.00
SPECIAL HAZARD AMOUNT AVAILABLE 500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.98576436
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.37
POOL TRADING FACTOR: 45.61835773
................................................................................
Run: 08/31/98 15:25:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S13(POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4177
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947KD2 97,561,000.00 26,470,153.41 6.207500 % 1,026,520.24
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,035,493.18 7.187500 % 1,095.03
B-2 1,257,300.00 1,125,551.61 7.187500 % 1,190.27
B-3 604,098.39 266,719.21 7.187500 % 282.06
- -------------------------------------------------------------------------------
100,579,098.39 28,897,917.41 1,029,087.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 139,157.07 1,165,677.31 0.00 0.00 25,443,633.17
R 39,950.47 39,950.47 0.00 0.00 0.00
B-1 6,303.14 7,398.17 0.00 0.00 1,034,398.15
B-2 6,851.33 8,041.60 0.00 0.00 1,124,361.34
B-3 1,623.55 1,905.61 0.00 0.00 257,207.26
- -------------------------------------------------------------------------------
193,885.56 1,222,973.16 0.00 0.00 27,859,599.92
===============================================================================
Run: 08/31/98 15:25:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S13(POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4177
___________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 271.319005 10.521830 1.426360 11.948190 0.000000 260.797175
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 895.213262 0.946685 5.449244 6.395929 0.000000 894.266577
B-2 895.213243 0.946687 5.449240 6.395927 0.000000 894.266555
B-3 441.516174 0.466911 2.687559 3.154470 0.000000 425.770478
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:25:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4177
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,893.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 7,160.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 872,416.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 65,006.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,859,599.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 185
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,007,757.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.59882710 % 8.40117290 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.32806370 % 8.67193630 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 499,258.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,912,356.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.67607061
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.21
POOL TRADING FACTOR: 27.69919433
................................................................................
Run: 08/31/98 15:25:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S14(POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4178
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947LV1 68,252,000.00 0.00 7.500000 % 0.00
A-2 760947LW9 56,875,000.00 9,448,081.89 7.500000 % 7,052,984.22
A-3 760947LX7 23,500,000.00 8,201,639.74 7.500000 % 2,275,060.19
A-4 760947LY5 19,651,199.00 0.00 7.500000 % 0.00
A-5 760947LZ2 75,000,000.00 8,243,607.10 7.500000 % 6,153,844.89
A-6 760947MA6 97,212,000.00 97,212,000.00 7.500000 % 0.00
A-7 760947MB4 12,427,000.00 12,427,000.00 7.500000 % 0.00
A-8 760947MC2 53,182,701.00 53,182,701.00 7.500000 % 0.00
A-9 760947MD0 41,080,426.00 41,080,426.00 7.500000 % 0.00
A-10 760947ME8 3,101,574.00 3,101,574.00 7.500000 % 0.00
A-11 760947MF5 1,175,484.46 968,088.73 0.000000 % 36,601.91
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,455,927.58 7.500000 % 9,262.76
M-2 760947MJ7 5,987,500.00 5,808,848.63 7.500000 % 5,145.98
M-3 760947MK4 4,790,000.00 4,647,078.91 7.500000 % 4,116.78
B-1 2,395,000.00 2,323,539.46 7.500000 % 2,058.39
B-2 1,437,000.00 1,394,123.67 7.500000 % 1,235.03
B-3 2,155,426.27 1,943,839.54 7.500000 % 1,722.02
SPRED 0.00 0.00 0.388923 % 0.00
- -------------------------------------------------------------------------------
478,999,910.73 260,438,476.25 15,542,032.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 57,991.90 7,110,976.12 0.00 0.00 2,395,097.67
A-3 50,341.30 2,325,401.49 0.00 0.00 5,926,579.55
A-4 0.00 0.00 0.00 0.00 0.00
A-5 50,598.89 6,204,443.78 0.00 0.00 2,089,762.21
A-6 596,682.91 596,682.91 0.00 0.00 97,212,000.00
A-7 76,276.37 76,276.37 0.00 0.00 12,427,000.00
A-8 326,433.04 326,433.04 0.00 0.00 53,182,701.00
A-9 252,149.81 252,149.81 0.00 0.00 41,080,426.00
A-10 19,037.32 19,037.32 0.00 0.00 3,101,574.00
A-11 0.00 36,601.91 0.00 0.00 931,486.82
R 0.00 0.00 0.00 0.00 0.00
M-1 64,178.02 73,440.78 0.00 0.00 10,446,664.82
M-2 35,654.45 40,800.43 0.00 0.00 5,803,702.65
M-3 28,523.56 32,640.34 0.00 0.00 4,642,962.13
B-1 14,261.78 16,320.17 0.00 0.00 2,321,481.07
B-2 8,557.07 9,792.10 0.00 0.00 1,392,888.64
B-3 11,931.20 13,653.22 0.00 0.00 1,942,117.51
SPRED 80,851.29 80,851.29 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,673,468.91 17,215,501.08 0.00 0.00 244,896,444.07
===============================================================================
Run: 08/31/98 15:25:49
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S14(POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4178
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 166.120121 124.008514 1.019638 125.028152 0.000000 42.111607
A-3 349.005946 96.811072 2.142183 98.953255 0.000000 252.194875
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 109.914761 82.051265 0.674652 82.725917 0.000000 27.863496
A-6 1000.000000 0.000000 6.137955 6.137955 0.000000 1000.000000
A-7 1000.000000 0.000000 6.137955 6.137955 0.000000 1000.000000
A-8 1000.000000 0.000000 6.137955 6.137955 0.000000 1000.000000
A-9 1000.000000 0.000000 6.137955 6.137955 0.000000 1000.000000
A-10 1000.000000 0.000000 6.137954 6.137954 0.000000 1000.000000
A-11 823.565741 31.137723 0.000000 31.137723 0.000000 792.428017
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.162615 0.859453 5.954815 6.814268 0.000000 969.303161
M-2 970.162610 0.859454 5.954814 6.814268 0.000000 969.303157
M-3 970.162612 0.859453 5.954814 6.814267 0.000000 969.303159
B-1 970.162614 0.859453 5.954814 6.814267 0.000000 969.303161
B-2 970.162610 0.859450 5.954816 6.814266 0.000000 969.303159
B-3 901.835320 0.798923 5.535425 6.334348 0.000000 901.036392
SPRED 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:25:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4178
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,322.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 0.00
SUBSERVICER ADVANCES THIS MONTH 36,511.29
MASTER SERVICER ADVANCES THIS MONTH 11,118.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,653,751.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,090,704.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 244,896,444.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 905
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,366,336.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 15,311,238.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.75861640 % 2.18194600 % 8.05943800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.11736460 % 2.30974657 % 8.56407000 %
BANKRUPTCY AMOUNT AVAILABLE 159,408.00
FRAUD AMOUNT AVAILABLE 3,710,656.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,710,656.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.15440123
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.79
POOL TRADING FACTOR: 51.12661581
................................................................................
Run: 08/31/98 15:26:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S15(POOL # 4183)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4183
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947ML2 101,500,000.00 26,097,747.39 7.000000 % 3,406,531.11
A-2 760947MM0 34,000,000.00 34,000,000.00 7.000000 % 0.00
A-3 760947MN8 14,000,000.00 14,000,000.00 7.000000 % 0.00
A-4 760947MP3 25,515,000.00 25,515,000.00 7.000000 % 0.00
A-5 760947MQ1 1,221,111.75 807,487.67 0.000000 % 44,720.35
A-6 7609473R0 0.00 0.00 0.467371 % 0.00
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,005,188.78 7.000000 % 9,045.55
M-2 760947MS7 911,000.00 802,251.63 7.000000 % 3,619.02
M-3 760947MT5 1,367,000.00 1,203,817.76 7.000000 % 5,430.51
B-1 455,000.00 400,685.49 7.000000 % 1,807.52
B-2 455,000.00 400,685.49 7.000000 % 1,807.52
B-3 455,670.95 401,276.42 7.000000 % 1,810.19
- -------------------------------------------------------------------------------
182,156,882.70 105,634,140.63 3,474,771.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 152,151.08 3,558,682.19 0.00 0.00 22,691,216.28
A-2 198,221.57 198,221.57 0.00 0.00 34,000,000.00
A-3 81,620.65 81,620.65 0.00 0.00 14,000,000.00
A-4 148,753.63 148,753.63 0.00 0.00 25,515,000.00
A-5 0.00 44,720.35 0.00 0.00 762,767.32
A-6 41,118.75 41,118.75 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,690.34 20,735.89 0.00 0.00 1,996,143.23
M-2 4,677.16 8,296.18 0.00 0.00 798,632.61
M-3 7,018.31 12,448.82 0.00 0.00 1,198,387.25
B-1 2,336.01 4,143.53 0.00 0.00 398,877.97
B-2 2,336.01 4,143.53 0.00 0.00 398,877.97
B-3 2,339.46 4,149.65 0.00 0.00 399,466.23
- -------------------------------------------------------------------------------
652,262.97 4,127,034.74 0.00 0.00 102,159,368.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 257.120664 33.561883 1.499025 35.060908 0.000000 223.558781
A-2 1000.000000 0.000000 5.830046 5.830046 0.000000 1000.000000
A-3 1000.000000 0.000000 5.830046 5.830046 0.000000 1000.000000
A-4 1000.000000 0.000000 5.830046 5.830046 0.000000 1000.000000
A-5 661.272541 36.622651 0.000000 36.622651 0.000000 624.649890
A-6 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-1 880.627484 3.972574 5.134097 9.106671 0.000000 876.654910
M-2 880.627475 3.972580 5.134094 9.106674 0.000000 876.654896
M-3 880.627476 3.972575 5.134097 9.106672 0.000000 876.654901
B-1 880.627451 3.972571 5.134088 9.106659 0.000000 876.654879
B-2 880.627451 3.972571 5.134088 9.106659 0.000000 876.654879
B-3 880.627611 3.972582 5.134100 9.106682 0.000000 876.655029
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:26:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S15 (POOL # 4183)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4183
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,967.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 33,001.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,546,977.53
(B) TWO MONTHLY PAYMENTS: 1 361,086.17
(C) THREE OR MORE MONTHLY PAYMENTS: 2 678,227.52
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 521,506.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 102,159,368.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 440
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,997,917.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.02616420 % 3.82656300 % 1.14727250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.88110530 % 3.90875857 % 1.18073200 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,554,399.00
SPECIAL HAZARD AMOUNT AVAILABLE 910,784.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.70219550
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.94
POOL TRADING FACTOR: 56.08317805
................................................................................
Run: 08/31/98 15:26:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S16(POOL # 4184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4184
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947MV0 15,150,000.00 0.00 7.500000 % 0.00
A-2 760947MW8 152,100,000.00 5,262,914.14 7.500000 % 5,262,914.14
A-3 760947MX6 9,582,241.00 5,095,492.44 7.500000 % 5,095,492.44
A-4 760947MY4 34,448,155.00 34,448,155.00 7.500000 % 224,258.78
A-5 760947MZ1 49,922,745.00 49,922,745.00 7.500000 % 464,711.86
A-6 760947NA5 44,355,201.00 44,355,201.00 7.500000 % 0.00
A-7 760947NB3 42,424,530.00 41,259,971.62 7.500000 % 35,751.08
A-8 760947NC1 22,189,665.00 6,089,677.70 8.500000 % 495,818.66
A-9 760947ND9 24,993,667.00 6,941,075.85 7.000000 % 564,827.67
A-10 760947NE7 9,694,332.00 2,619,683.66 7.250000 % 213,947.81
A-11 760947NF4 19,384,664.00 5,237,919.06 7.125000 % 426,448.26
A-12 760947NG2 917,418.09 730,129.66 0.000000 % 14,232.01
A-13 7609473Q2 0.00 0.00 0.477039 % 0.00
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 9,871,161.49 7.500000 % 8,553.20
M-2 760947NL1 5,638,762.00 5,483,977.32 7.500000 % 4,751.78
M-3 760947NM9 4,511,009.00 4,387,181.28 7.500000 % 3,801.42
B-1 760947NN7 2,255,508.00 2,193,594.03 7.500000 % 1,900.71
B-2 760947NP2 1,353,299.00 1,316,150.76 7.500000 % 1,140.42
B-3 760947NQ0 2,029,958.72 1,971,299.73 7.500000 % 1,708.10
- -------------------------------------------------------------------------------
451,101,028.81 227,186,329.74 12,820,258.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 32,370.95 5,295,285.09 0.00 0.00 0.00
A-3 31,341.18 5,126,833.62 0.00 0.00 0.00
A-4 211,882.54 436,141.32 0.00 0.00 34,223,896.22
A-5 307,063.12 771,774.98 0.00 0.00 49,458,033.14
A-6 272,818.46 272,818.46 0.00 0.00 44,355,201.00
A-7 253,780.43 289,531.51 0.00 0.00 41,224,220.54
A-8 42,450.34 538,269.00 0.00 0.00 5,593,859.04
A-9 39,846.74 604,674.41 0.00 0.00 6,376,248.18
A-10 15,575.96 229,523.77 0.00 0.00 2,405,735.85
A-11 30,606.35 457,054.61 0.00 0.00 4,811,470.80
A-12 0.00 14,232.01 0.00 0.00 715,897.65
A-13 88,879.97 88,879.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,715.20 69,268.40 0.00 0.00 9,862,608.29
M-2 33,730.66 38,482.44 0.00 0.00 5,479,225.54
M-3 26,984.52 30,785.94 0.00 0.00 4,383,379.86
B-1 13,492.28 15,392.99 0.00 0.00 2,191,693.32
B-2 8,095.33 9,235.75 0.00 0.00 1,315,010.34
B-3 12,125.00 13,833.10 0.00 0.00 1,716,669.32
- -------------------------------------------------------------------------------
1,481,759.03 14,302,017.37 0.00 0.00 214,113,149.09
===============================================================================
Run: 08/31/98 15:26:09
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S16(POOL # 4184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4184
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 34.601671 34.601671 0.212827 34.814498 0.000000 0.000000
A-3 531.764171 531.764171 3.270757 535.034928 0.000000 0.000000
A-4 1000.000000 6.510038 6.150766 12.660804 0.000000 993.489962
A-5 1000.000000 9.308620 6.150766 15.459386 0.000000 990.691380
A-6 1000.000000 0.000000 6.150766 6.150766 0.000000 1000.000000
A-7 972.549881 0.842698 5.981927 6.824625 0.000000 971.707183
A-8 274.437568 22.344576 1.913068 24.257644 0.000000 252.092992
A-9 277.713384 22.598832 1.594273 24.193105 0.000000 255.114553
A-10 270.228383 22.069371 1.606708 23.676079 0.000000 248.159012
A-11 270.209433 21.999260 1.578895 23.578155 0.000000 248.210173
A-12 795.852696 15.513112 0.000000 15.513112 0.000000 780.339583
A-13 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-1 972.549880 0.842699 5.981926 6.824625 0.000000 971.707182
M-2 972.549882 0.842699 5.981927 6.824626 0.000000 971.707183
M-3 972.549884 0.842698 5.981926 6.824624 0.000000 971.707186
B-1 972.549878 0.842697 5.981925 6.824622 0.000000 971.707181
B-2 972.549865 0.842696 5.981923 6.824619 0.000000 971.707169
B-3 971.103358 0.841446 5.973028 6.814474 0.000000 845.667108
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:26:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S16 (POOL # 4184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,035.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 44,359.46
MASTER SERVICER ADVANCES THIS MONTH 5,403.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,489,900.25
(B) TWO MONTHLY PAYMENTS: 1 204,747.12
(C) THREE OR MORE MONTHLY PAYMENTS: 1 244,834.38
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,831,699.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 214,113,149.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 837
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 709,883.12
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,364,349.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.86170280 % 8.71794200 % 2.42035520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.30885290 % 9.21251860 % 2.44772270 %
BANKRUPTCY AMOUNT AVAILABLE 137,410.00
FRAUD AMOUNT AVAILABLE 3,997,454.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,474,154.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23410640
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.69
POOL TRADING FACTOR: 47.46456678
................................................................................
Run: 08/31/98 15:26:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S17(POOL # 4185)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4185
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947PC9 161,500,000.00 17,839,966.55 7.500000 % 7,118,445.89
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 7,191,539.14 8.500000 % 873,938.17
A-4 760947PF2 15,917,318.00 15,917,318.00 7.500000 % 0.00
A-5 760947PG0 43,800,000.00 43,800,000.00 7.500000 % 0.00
A-6 760947PH8 52,000,000.00 52,000,000.00 7.500000 % 0.00
A-7 760947PJ4 24,828,814.00 7,191,539.14 7.000000 % 873,938.17
A-8 760947PK1 42,208,985.00 41,048,325.46 7.500000 % 35,658.07
A-9 760947PL9 49,657,668.00 14,383,064.93 7.250000 % 1,747,878.98
A-10 760947PM7 479,655.47 344,402.62 0.000000 % 1,067.50
A-11 7609473S8 0.00 0.00 0.438508 % 0.00
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 9,810,503.67 7.500000 % 8,522.24
M-2 760947PQ8 5,604,400.00 5,450,290.65 7.500000 % 4,734.59
M-3 760947PR6 4,483,500.00 4,360,213.04 7.500000 % 3,787.65
B-1 2,241,700.00 2,180,057.94 7.500000 % 1,893.78
B-2 1,345,000.00 1,308,015.27 7.500000 % 1,136.25
B-3 2,017,603.30 1,861,482.15 7.500000 % 1,617.04
- -------------------------------------------------------------------------------
448,349,608.77 232,034,869.56 10,672,618.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 110,785.75 7,229,231.64 0.00 0.00 10,721,520.66
A-2 45,631.83 45,631.83 0.00 0.00 7,348,151.00
A-3 50,613.85 924,552.02 0.00 0.00 6,317,600.97
A-4 98,846.16 98,846.16 0.00 0.00 15,917,318.00
A-5 271,996.93 271,996.93 0.00 0.00 43,800,000.00
A-6 322,918.72 322,918.72 0.00 0.00 52,000,000.00
A-7 41,681.99 915,620.16 0.00 0.00 6,317,600.97
A-8 254,909.09 290,567.16 0.00 0.00 41,012,667.39
A-9 86,341.19 1,834,220.17 0.00 0.00 12,635,185.95
A-10 0.00 1,067.50 0.00 0.00 343,335.12
A-11 84,247.90 84,247.90 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,922.99 69,445.23 0.00 0.00 9,801,981.43
M-2 33,846.17 38,580.76 0.00 0.00 5,445,556.06
M-3 27,076.81 30,864.46 0.00 0.00 4,356,425.39
B-1 13,538.10 15,431.88 0.00 0.00 2,178,164.16
B-2 8,122.75 9,259.00 0.00 0.00 1,306,879.02
B-3 11,559.76 13,176.80 0.00 0.00 1,859,865.11
- -------------------------------------------------------------------------------
1,523,039.99 12,195,658.32 0.00 0.00 221,362,251.23
===============================================================================
Run: 08/31/98 15:26:15
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S17(POOL # 4185)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4185
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 110.464189 44.077064 0.685980 44.763044 0.000000 66.387125
A-2 1000.000000 0.000000 6.209974 6.209974 0.000000 1000.000000
A-3 289.644892 35.198547 2.038513 37.237060 0.000000 254.446345
A-4 1000.000000 0.000000 6.209976 6.209976 0.000000 1000.000000
A-5 1000.000000 0.000000 6.209976 6.209976 0.000000 1000.000000
A-6 1000.000000 0.000000 6.209975 6.209975 0.000000 1000.000000
A-7 289.644892 35.198547 1.678775 36.877322 0.000000 254.446345
A-8 972.502074 0.844798 6.039214 6.884012 0.000000 971.657276
A-9 289.644389 35.198572 1.738728 36.937300 0.000000 254.445818
A-10 718.020833 2.225556 0.000000 2.225556 0.000000 715.795277
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.502074 0.844798 6.039214 6.884012 0.000000 971.657276
M-2 972.502079 0.844799 6.039214 6.884013 0.000000 971.657280
M-3 972.502072 0.844798 6.039213 6.884011 0.000000 971.657275
B-1 972.502092 0.844796 6.039211 6.884007 0.000000 971.657296
B-2 972.502059 0.844796 6.039219 6.884015 0.000000 971.657264
B-3 922.620492 0.801466 5.729451 6.530917 0.000000 921.819027
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:26:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S17 (POOL # 4185)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4185
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,435.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 36,262.07
MASTER SERVICER ADVANCES THIS MONTH 1,156.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 4,272,615.66
(B) TWO MONTHLY PAYMENTS: 2 371,881.85
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 176,246.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 221,362,251.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 860
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 150,627.33
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 10,470,905.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.22244710 % 8.46863000 % 2.30892340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.71188420 % 8.85605507 % 2.41830350 %
BANKRUPTCY AMOUNT AVAILABLE 151,861.00
FRAUD AMOUNT AVAILABLE 1,680,146.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,360,292.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22757633
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.21
POOL TRADING FACTOR: 49.37268750
................................................................................
Run: 08/31/98 15:26:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S18(POOL # 4186)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4186
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947NR8 26,815,000.00 0.00 7.000000 % 0.00
A-2 760947NS6 45,874,000.00 23,230,526.40 7.000000 % 3,530,415.00
A-3 760947NT4 14,000,000.00 6,949,698.34 7.000000 % 507,544.29
A-4 760947NU1 10,808,000.00 10,808,000.00 7.000000 % 0.00
A-5 760947NV9 23,801,500.00 23,801,500.00 7.000000 % 0.00
A-6 760947NW7 13,965,000.00 13,965,000.00 7.000000 % 0.00
A-7 760947PB1 416,148.36 321,678.69 0.000000 % 10,758.96
A-8 7609473T6 0.00 0.00 0.465191 % 0.00
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 1,871,613.21 7.000000 % 8,427.98
M-2 760947NZ0 1,054,500.00 935,363.11 7.000000 % 4,211.99
M-3 760947PA3 773,500.00 686,110.33 7.000000 % 3,089.59
B-1 351,000.00 311,344.18 7.000000 % 1,402.00
B-2 281,200.00 249,430.16 7.000000 % 1,123.20
B-3 350,917.39 311,270.95 7.000000 % 1,401.67
- -------------------------------------------------------------------------------
140,600,865.75 83,441,535.37 4,068,374.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 134,187.77 3,664,602.77 0.00 0.00 19,700,111.40
A-3 40,143.93 547,688.22 0.00 0.00 6,442,154.05
A-4 62,430.85 62,430.85 0.00 0.00 10,808,000.00
A-5 137,485.92 137,485.92 0.00 0.00 23,801,500.00
A-6 80,666.80 80,666.80 0.00 0.00 13,965,000.00
A-7 0.00 10,758.96 0.00 0.00 310,919.73
A-8 32,030.95 32,030.95 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,811.10 19,239.08 0.00 0.00 1,863,185.23
M-2 5,402.99 9,614.98 0.00 0.00 931,151.12
M-3 3,963.22 7,052.81 0.00 0.00 683,020.74
B-1 1,798.43 3,200.43 0.00 0.00 309,942.18
B-2 1,440.80 2,564.00 0.00 0.00 248,306.96
B-3 1,798.01 3,199.68 0.00 0.00 309,869.28
- -------------------------------------------------------------------------------
512,160.77 4,580,535.45 0.00 0.00 79,373,160.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 506.398535 76.958953 2.925138 79.884091 0.000000 429.439582
A-3 496.407024 36.253164 2.867424 39.120588 0.000000 460.153861
A-4 1000.000000 0.000000 5.776355 5.776355 0.000000 1000.000000
A-5 1000.000000 0.000000 5.776355 5.776355 0.000000 1000.000000
A-6 1000.000000 0.000000 5.776355 5.776355 0.000000 1000.000000
A-7 772.990407 25.853664 0.000000 25.853664 0.000000 747.136742
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-1 887.020479 3.994303 5.123744 9.118047 0.000000 883.026175
M-2 887.020493 3.994301 5.123746 9.118047 0.000000 883.026193
M-3 887.020465 3.994299 5.123749 9.118048 0.000000 883.026167
B-1 887.020456 3.994302 5.123732 9.118034 0.000000 883.026154
B-2 887.020484 3.994310 5.123755 9.118065 0.000000 883.026174
B-3 887.020589 3.994245 5.123742 9.117987 0.000000 883.026287
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:26:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S18 (POOL # 4186)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4186
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,562.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 3,906.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 384,709.83
(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 79,373,160.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 341
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,692,558.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.74838850 % 4.20247000 % 1.04914200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.50372840 % 4.38102384 % 1.09801900 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 517,147.00
SPECIAL HAZARD AMOUNT AVAILABLE 829,634.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.73893344
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.33
POOL TRADING FACTOR: 56.45282500
................................................................................
Run: 08/31/98 15:26:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S19(POOL # 4188)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4188
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947QK0 114,954,300.00 65,735,305.56 7.000000 % 2,429,295.78
A-2 7609473U3 0.00 0.00 0.510483 % 0.00
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,596,954.79 7.000000 % 6,907.91
M-2 760947QN4 893,400.00 798,432.72 7.000000 % 3,453.76
M-3 760947QP9 595,600.00 532,288.47 7.000000 % 2,302.51
B-1 297,800.00 266,144.23 7.000000 % 1,151.25
B-2 238,200.00 212,879.63 7.000000 % 920.85
B-3 357,408.38 124,184.02 7.000000 % 537.18
- -------------------------------------------------------------------------------
119,123,708.38 69,266,189.42 2,444,569.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 382,886.24 2,812,182.02 0.00 0.00 63,306,009.78
A-2 29,422.23 29,422.23 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,301.73 16,209.64 0.00 0.00 1,590,046.88
M-2 4,650.60 8,104.36 0.00 0.00 794,978.96
M-3 3,100.41 5,402.92 0.00 0.00 529,985.96
B-1 1,550.20 2,701.45 0.00 0.00 264,992.98
B-2 1,239.96 2,160.81 0.00 0.00 211,958.78
B-3 723.33 1,260.51 0.00 0.00 73,061.32
- -------------------------------------------------------------------------------
432,874.70 2,877,443.94 0.00 0.00 66,771,034.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 571.838596 21.132709 3.330769 24.463478 0.000000 550.705887
A-2 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-1 893.701265 3.865863 5.205512 9.071375 0.000000 889.835402
M-2 893.701276 3.865861 5.205507 9.071368 0.000000 889.835415
M-3 893.701259 3.865866 5.205524 9.071390 0.000000 889.835393
B-1 893.701242 3.865850 5.205507 9.071357 0.000000 889.835393
B-2 893.701217 3.865869 5.205542 9.071411 0.000000 889.835348
B-3 347.456934 1.502987 2.023819 3.526806 0.000000 204.419717
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:26:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S19 (POOL # 4188)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4188
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,118.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 9,364.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 768,957.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 146,481.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,771,034.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 302
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,195,531.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.90244250 % 4.22670300 % 0.87085470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.81058680 % 4.36568314 % 0.82373010 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 442,590.00
SPECIAL HAZARD AMOUNT AVAILABLE 609,536.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.81496140
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.71
POOL TRADING FACTOR: 56.05184356
................................................................................
Run: 08/31/98 15:26:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S21(POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4189
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947QQ7 37,500,000.00 7,017,785.84 6.200000 % 1,550,307.60
A-2 760947QR5 35,848,000.00 35,848,000.00 6.500000 % 0.00
A-3 760947QS3 8,450,000.00 8,450,000.00 6.200000 % 0.00
A-4 760947QT1 67,350,000.00 0.00 7.050000 % 0.00
A-5 760947QU8 104,043,000.00 72,225,536.13 0.000000 % 8,185,298.48
A-6 760947QV6 26,848,000.00 26,165,275.04 7.500000 % 23,268.70
A-7 760947QW4 366,090.95 318,805.18 0.000000 % 328.83
A-8 7609473V1 0.00 0.00 0.392092 % 0.00
R-I 760947QX2 100.00 0.00 7.500000 % 0.00
R-II 760947QY0 100.00 0.00 7.500000 % 0.00
M-1 760947QZ7 6,711,800.00 6,541,123.86 7.500000 % 5,817.00
M-2 760947RA1 4,474,600.00 4,360,814.21 7.500000 % 3,878.06
M-3 760947RB9 2,983,000.00 2,907,144.49 7.500000 % 2,585.31
B-1 1,789,800.00 1,744,286.67 7.500000 % 1,551.19
B-2 745,700.00 726,737.41 7.500000 % 646.29
B-3 1,193,929.65 1,132,596.77 7.500000 % 1,007.21
- -------------------------------------------------------------------------------
298,304,120.60 167,438,105.60 9,774,688.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 35,685.78 1,585,993.38 0.00 0.00 5,467,478.24
A-2 191,109.22 191,109.22 0.00 0.00 35,848,000.00
A-3 42,968.65 42,968.65 0.00 0.00 8,450,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 490,172.08 8,675,470.56 0.00 0.00 64,040,237.65
A-6 160,949.61 184,218.31 0.00 0.00 26,142,006.34
A-7 0.00 328.83 0.00 0.00 318,476.35
A-8 53,845.02 53,845.02 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-1 40,236.20 46,053.20 0.00 0.00 6,535,306.86
M-2 26,824.54 30,702.60 0.00 0.00 4,356,936.15
M-3 17,882.62 20,467.93 0.00 0.00 2,904,559.18
B-1 10,729.57 12,280.76 0.00 0.00 1,742,735.48
B-2 4,470.36 5,116.65 0.00 0.00 726,091.12
B-3 6,966.91 7,974.12 0.00 0.00 1,131,589.56
- -------------------------------------------------------------------------------
1,081,840.56 10,856,529.23 0.00 0.00 157,663,416.93
===============================================================================
Run: 08/31/98 15:26:30
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S21(POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4189
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 187.140956 41.341536 0.951621 42.293157 0.000000 145.799420
A-2 1000.000000 0.000000 5.331099 5.331099 0.000000 1000.000000
A-3 1000.000000 0.000000 5.085047 5.085047 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 694.189288 78.672265 4.711245 83.383510 0.000000 615.517023
A-6 974.570733 0.866683 5.994845 6.861528 0.000000 973.704050
A-7 870.836004 0.898219 0.000000 0.898219 0.000000 869.937785
A-8 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-1 974.570735 0.866683 5.994845 6.861528 0.000000 973.704053
M-2 974.570735 0.866683 5.994846 6.861529 0.000000 973.704052
M-3 974.570731 0.866681 5.994844 6.861525 0.000000 973.704050
B-1 974.570717 0.866683 5.994843 6.861526 0.000000 973.704034
B-2 974.570752 0.866689 5.994850 6.861539 0.000000 973.704063
B-3 948.629402 0.843609 5.835277 6.678886 0.000000 947.785793
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:26:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S21 (POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4189
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,238.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 37,771.78
MASTER SERVICER ADVANCES THIS MONTH 4,245.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,310,962.25
(B) TWO MONTHLY PAYMENTS: 1 254,825.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 465,129.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 157,663,416.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 636
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 535,657.12
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,625,761.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.58067480 % 8.26300900 % 2.15631640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.94326170 % 8.75079486 % 2.28823130 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,662,797.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,243,641.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.16676136
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.31
POOL TRADING FACTOR: 52.85324809
................................................................................
Run: 08/31/98 15:36:08 REPT1B.FRG
Page: 1 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R20(POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10044
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947PS4 17,500,000.00 4,630,373.90 7.500000 % 867,349.89
A-2 760947PT2 73,285,445.00 33,646,839.97 7.500000 % 2,671,448.22
A-3 760947PU9 7,765,738.00 7,765,738.00 7.500000 % 0.00
A-4 760947PV7 33,673,000.00 33,673,000.00 7.500000 % 0.00
A-5 760947PW5 30,185,181.00 29,358,900.71 7.500000 % 29,237.93
A-6 760947PX3 19,608,650.00 7,379,712.12 7.500000 % 824,170.64
A-7 760947PY1 2,775,000.00 2,775,000.00 7.500000 % 0.00
A-8 760947PZ8 1,030,000.00 1,030,000.00 7.500000 % 0.00
A-9 760947QA2 1,986,000.00 1,986,000.00 7.500000 % 0.00
A-10 760947QB0 114,042,695.00 52,265,999.63 7.500000 % 4,163,447.29
A-11 760947QC8 3,268,319.71 2,514,655.42 0.000000 % 72,756.75
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,141,472.55 7.500000 % 7,112.05
M-2 760947QF1 5,710,804.00 5,554,478.13 7.500000 % 5,531.59
M-3 760947QG9 3,263,317.00 3,173,987.91 7.500000 % 3,160.91
B-1 760947QH7 1,794,824.00 1,745,693.00 7.500000 % 1,738.50
B-2 760947QJ3 1,142,161.00 1,110,895.84 7.500000 % 1,106.32
B-3 1,957,990.76 1,796,924.29 7.500000 % 1,789.50
- -------------------------------------------------------------------------------
326,331,688.47 197,549,671.47 8,648,849.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 28,932.81 896,282.70 0.00 0.00 3,763,024.01
A-2 210,241.64 2,881,689.86 0.00 0.00 30,975,391.75
A-3 48,524.06 48,524.06 0.00 0.00 7,765,738.00
A-4 210,405.10 210,405.10 0.00 0.00 33,673,000.00
A-5 183,448.53 212,686.46 0.00 0.00 29,329,662.78
A-6 46,111.99 870,282.63 0.00 0.00 6,555,541.48
A-7 17,339.53 17,339.53 0.00 0.00 2,775,000.00
A-8 6,435.94 6,435.94 0.00 0.00 1,030,000.00
A-9 12,409.48 12,409.48 0.00 0.00 1,986,000.00
A-10 326,583.11 4,490,030.40 0.00 0.00 48,102,552.34
A-11 0.00 72,756.75 0.00 0.00 2,441,898.67
R 0.00 0.00 0.00 0.00 0.00
M-1 44,623.35 51,735.40 0.00 0.00 7,134,360.50
M-2 34,707.05 40,238.64 0.00 0.00 5,548,946.54
M-3 19,832.60 22,993.51 0.00 0.00 3,170,827.00
B-1 10,907.93 12,646.43 0.00 0.00 1,743,954.50
B-2 6,941.41 8,047.73 0.00 0.00 1,109,789.52
B-3 11,228.05 13,017.55 0.00 0.00 1,795,134.79
- -------------------------------------------------------------------------------
1,218,672.58 9,867,522.17 0.00 0.00 188,900,821.88
===============================================================================
Run: 08/31/98 15:36:08
Page: 2 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R20(POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10044
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 264.592794 49.562851 1.653303 51.216154 0.000000 215.029943
A-2 459.120361 36.452644 2.868805 39.321449 0.000000 422.667717
A-3 1000.000000 0.000000 6.248480 6.248480 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248481 6.248481 0.000000 1000.000000
A-5 972.626293 0.968619 6.077437 7.046056 0.000000 971.657675
A-6 376.349831 42.030973 2.351615 44.382588 0.000000 334.318858
A-7 1000.000000 0.000000 6.248479 6.248479 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248485 6.248485 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248479 6.248479 0.000000 1000.000000
A-10 458.302039 36.507795 2.863692 39.371487 0.000000 421.794244
A-11 769.403132 22.261210 0.000000 22.261210 0.000000 747.141922
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.626290 0.968619 6.077436 7.046055 0.000000 971.657671
M-2 972.626294 0.968618 6.077437 7.046055 0.000000 971.657676
M-3 972.626291 0.968619 6.077436 7.046055 0.000000 971.657672
B-1 972.626285 0.968619 6.077437 7.046056 0.000000 971.657667
B-2 972.626311 0.968620 6.077436 7.046056 0.000000 971.657691
B-3 917.738902 0.913957 5.734475 6.648432 0.000000 916.824955
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:36:10 rept2.frg
Page: 3 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-R20 (POOL # ****)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10044
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,482.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 47,212.72
SUBSERVICER ADVANCES THIS MONTH 20,497.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 426,839.47
(B) TWO MONTHLY PAYMENTS: 2 551,944.70
(C) THREE OR MORE MONTHLY PAYMENTS: 1 259,073.64
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,400,853.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 188,900,821.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 683
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,451,609.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.47704260 % 8.13696900 % 2.38598850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.00400550 % 8.39283487 % 2.49324560 %
BANKRUPTCY AMOUNT AVAILABLE 126,853.00
FRAUD AMOUNT AVAILABLE 6,526,634.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,263,316.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.96797184
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.26
POOL TRADING FACTOR: 57.88614117
................................................................................
Run: 08/31/98 15:26:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S1(POOL # 4192)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4192
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947RC7 173,876,000.00 31,853,729.22 6.850000 % 9,348,006.19
A-2 760947RD5 25,000,000.00 9,772,754.96 7.250000 % 1,002,268.02
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 12,630,868.81 6.750000 % 117,057.64
A-5 760947RG8 11,649,000.00 10,393,879.80 6.900000 % 45,753.79
A-6 760947RU7 73,856,000.00 77,067,131.19 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 48,415,625.39 7.250000 % 2,934,575.03
A-8 760947RJ2 6,350,000.00 7,605,120.20 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 3,727,847.37 7.250000 % 1,093,998.76
A-10 760947RL7 2,511,158.00 2,511,158.00 9.500000 % 0.00
A-11 760947RM5 40,000,000.00 40,000,000.00 7.100000 % 0.00
A-12 760947RN3 15,000,000.00 15,000,000.00 7.250000 % 0.00
A-13 760947RP8 178,301.34 151,650.22 0.000000 % 184.32
A-14 7609473W9 0.00 0.00 0.578129 % 0.00
R-I 760947RQ6 100.00 0.00 7.250000 % 0.00
R-II 760947RY9 100.00 0.00 7.250000 % 0.00
M-1 760947RR4 11,941,396.00 11,648,651.96 7.250000 % 12,911.83
M-2 760947RS2 6,634,109.00 6,471,473.43 7.250000 % 7,173.24
M-3 760947RT0 5,307,287.00 5,177,178.55 7.250000 % 5,738.59
B-1 760947RV5 3,184,372.00 3,106,306.93 7.250000 % 3,443.15
B-2 760947RW3 1,326,822.00 1,294,294.88 7.250000 % 1,434.65
B-3 760947RX1 2,122,914.66 1,629,897.27 7.250000 % 1,806.64
- -------------------------------------------------------------------------------
530,728,720.00 311,057,990.18 14,574,351.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 181,064.71 9,529,070.90 0.00 0.00 22,505,723.03
A-2 58,794.67 1,061,062.69 0.00 0.00 8,770,486.94
A-3 131,279.70 131,279.70 0.00 0.00 22,600,422.00
A-4 70,748.95 187,806.59 0.00 0.00 12,513,811.17
A-5 59,512.71 105,266.50 0.00 0.00 10,348,126.01
A-6 370,403.70 370,403.70 117,057.64 0.00 77,184,188.83
A-7 291,277.21 3,225,852.24 0.00 0.00 45,481,050.36
A-8 0.00 0.00 45,753.79 0.00 7,650,873.99
A-9 22,427.41 1,116,426.17 0.00 0.00 2,633,848.61
A-10 19,796.14 19,796.14 0.00 0.00 2,511,158.00
A-11 235,668.37 235,668.37 0.00 0.00 40,000,000.00
A-12 90,242.73 90,242.73 0.00 0.00 15,000,000.00
A-13 0.00 184.32 0.00 0.00 151,465.90
A-14 149,227.57 149,227.57 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 70,080.41 82,992.24 0.00 0.00 11,635,740.13
M-2 38,933.57 46,106.81 0.00 0.00 6,464,300.19
M-3 31,146.85 36,885.44 0.00 0.00 5,171,439.96
B-1 18,688.11 22,131.26 0.00 0.00 3,102,863.78
B-2 7,786.72 9,221.37 0.00 0.00 1,292,860.23
B-3 9,805.76 11,612.40 0.00 0.00 1,614,389.84
- -------------------------------------------------------------------------------
1,856,885.29 16,431,237.14 162,811.43 0.00 296,632,748.97
===============================================================================
Run: 08/31/98 15:26:48
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S1(POOL # 4192)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4192
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 183.197964 53.762487 1.041344 54.803831 0.000000 129.435477
A-2 390.910198 40.090721 2.351787 42.442508 0.000000 350.819478
A-3 1000.000000 0.000000 5.808728 5.808728 0.000000 1000.000000
A-4 797.302664 7.389070 4.465910 11.854980 0.000000 789.913595
A-5 892.255112 3.927701 5.108826 9.036527 0.000000 888.327411
A-6 1043.478271 0.000000 5.015215 5.015215 1.584944 1045.063215
A-7 520.598122 31.554570 3.132013 34.686583 0.000000 489.043552
A-8 1197.656724 0.000000 0.000000 0.000000 7.205321 1204.862046
A-9 183.197964 53.762487 1.102152 54.864639 0.000000 129.435477
A-10 1000.000000 0.000000 7.883271 7.883271 0.000000 1000.000000
A-11 1000.000000 0.000000 5.891709 5.891709 0.000000 1000.000000
A-12 1000.000000 0.000000 6.016182 6.016182 0.000000 1000.000000
A-13 850.527652 1.033756 0.000000 1.033756 0.000000 849.493896
A-14 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-1 975.484940 1.081266 5.868695 6.949961 0.000000 974.403674
M-2 975.484942 1.081267 5.868696 6.949963 0.000000 974.403675
M-3 975.484942 1.081266 5.868695 6.949961 0.000000 974.403676
B-1 975.484940 1.081265 5.868696 6.949961 0.000000 974.403675
B-2 975.484941 1.081268 5.868700 6.949968 0.000000 974.403673
B-3 767.763915 0.851019 4.619008 5.470027 0.000000 760.459132
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:26:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S1 (POOL # 4192)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4192
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,639.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 44,854.32
MASTER SERVICER ADVANCES THIS MONTH 2,753.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,577,250.88
(B) TWO MONTHLY PAYMENTS: 1 403,900.24
(C) THREE OR MORE MONTHLY PAYMENTS: 2 586,265.04
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,522,143.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 296,632,748.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,147
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 358,396.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 14,080,465.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 73,920.60
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.56699740 % 7.49335100 % 1.93965140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.12362810 % 7.84521613 % 2.02714780 %
BANKRUPTCY AMOUNT AVAILABLE 165,277.00
FRAUD AMOUNT AVAILABLE 7,073,836.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,073,836.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11757224
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.98
POOL TRADING FACTOR: 55.89159542
................................................................................
Run: 08/31/98 15:26:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S2(POOL # 4193)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4193
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947RZ6 55,358,000.00 29,624,606.14 6.750000 % 2,098,654.71
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 19,313,276.43 6.750000 % 810,377.04
A-4 760947SC6 313,006.32 237,911.90 0.000000 % 1,375.80
A-5 7609473X7 0.00 0.00 0.531084 % 0.00
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,216,308.53 6.750000 % 5,520.20
M-2 760947SF9 818,000.00 729,428.44 6.750000 % 3,310.50
M-3 760947SG7 546,000.00 486,880.13 6.750000 % 2,209.70
B-1 491,000.00 437,835.39 6.750000 % 1,987.11
B-2 273,000.00 243,440.04 6.750000 % 1,104.85
B-3 327,627.84 292,153.06 6.750000 % 1,325.95
- -------------------------------------------------------------------------------
109,132,227.16 72,973,333.06 2,925,865.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 166,561.15 2,265,215.86 0.00 0.00 27,525,951.43
A-2 114,648.97 114,648.97 0.00 0.00 20,391,493.00
A-3 108,586.81 918,963.85 0.00 0.00 18,502,899.39
A-4 0.00 1,375.80 0.00 0.00 236,536.10
A-5 32,280.85 32,280.85 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 6,838.57 12,358.77 0.00 0.00 1,210,788.33
M-2 4,101.13 7,411.63 0.00 0.00 726,117.94
M-3 2,737.43 4,947.13 0.00 0.00 484,670.43
B-1 2,461.68 4,448.79 0.00 0.00 435,848.28
B-2 1,368.72 2,473.57 0.00 0.00 242,335.19
B-3 1,642.60 2,968.55 0.00 0.00 290,827.11
- -------------------------------------------------------------------------------
441,227.91 3,367,093.77 0.00 0.00 70,047,467.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 535.145889 37.910595 3.008800 40.919395 0.000000 497.235294
A-2 1000.000000 0.000000 5.622392 5.622392 0.000000 1000.000000
A-3 660.282955 27.705198 3.712370 31.417568 0.000000 632.577757
A-4 760.086569 4.395438 0.000000 4.395438 0.000000 755.691131
A-5 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-1 891.721796 4.047067 5.013614 9.060681 0.000000 887.674729
M-2 891.721809 4.047066 5.013606 9.060672 0.000000 887.674743
M-3 891.721850 4.047070 5.013608 9.060678 0.000000 887.674780
B-1 891.721772 4.047067 5.013605 9.060672 0.000000 887.674705
B-2 891.721758 4.047070 5.013626 9.060696 0.000000 887.674689
B-3 891.722327 4.047061 5.013615 9.060676 0.000000 887.675219
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:26:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S2 (POOL # 4193)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4193
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,827.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 4,266.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 223,225.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 189,801.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 70,047,467.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 289
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,594,453.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.31721200 % 3.34447400 % 1.33831420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.14318570 % 3.45705105 % 1.38804990 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 841,633.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,599,853.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54653123
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.24
POOL TRADING FACTOR: 64.18586794
................................................................................
Run: 08/31/98 15:26:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S3(POOL # 4191)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4191
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947SH5 25,823,654.00 9,356,927.27 7.000000 % 946,078.41
A-2 760947SJ1 50,172,797.00 22,728,253.09 7.400000 % 1,576,797.32
A-3 760947SK8 24,945,526.00 24,945,526.00 7.250000 % 0.00
A-4 760947SL6 33,000,000.00 33,000,000.00 7.250000 % 0.00
A-5 760947SM4 33,510,029.00 32,694,618.80 7.250000 % 28,643.50
A-6 760947SN2 45,513,473.00 16,479,898.41 7.250000 % 1,668,093.40
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 35,875,175.75 7.250000 % 2,362,783.40
A-9 760947SR3 36,574,716.00 3,516,940.88 7.250000 % 1,899,299.60
A-10 7609473Y5 0.00 0.00 0.587601 % 0.00
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,805,333.45 7.250000 % 6,838.19
M-2 760947SU6 5,333,000.00 5,203,230.44 7.250000 % 4,558.51
M-3 760947SV4 3,555,400.00 3,468,885.31 7.250000 % 3,039.06
B-1 1,244,400.00 1,214,119.62 7.250000 % 1,063.68
B-2 888,900.00 867,270.10 7.250000 % 759.81
B-3 1,422,085.30 1,363,440.09 7.250000 % 1,194.52
- -------------------------------------------------------------------------------
355,544,080.30 207,079,619.21 8,499,149.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 54,560.66 1,000,639.07 0.00 0.00 8,410,848.86
A-2 140,102.56 1,716,899.88 0.00 0.00 21,151,455.77
A-3 150,653.41 150,653.41 0.00 0.00 24,945,526.00
A-4 199,296.76 199,296.76 0.00 0.00 33,000,000.00
A-5 197,452.47 226,095.97 0.00 0.00 32,665,975.30
A-6 99,526.98 1,767,620.38 0.00 0.00 14,811,805.01
A-7 50,805.05 50,805.05 0.00 0.00 8,560,000.00
A-8 216,660.79 2,579,444.19 0.00 0.00 33,512,392.35
A-9 21,239.84 1,920,539.44 0.00 0.00 1,617,641.28
A-10 101,360.42 101,360.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 47,138.71 53,976.90 0.00 0.00 7,798,495.26
M-2 31,423.84 35,982.35 0.00 0.00 5,198,671.93
M-3 20,949.63 23,988.69 0.00 0.00 3,465,846.25
B-1 7,332.43 8,396.11 0.00 0.00 1,213,055.94
B-2 5,237.70 5,997.51 0.00 0.00 866,510.29
B-3 8,234.22 9,428.74 0.00 0.00 1,362,245.57
- -------------------------------------------------------------------------------
1,351,975.47 9,851,124.87 0.00 0.00 198,580,469.81
===============================================================================
Run: 08/31/98 15:26:42
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S3(POOL # 4191)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4191
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 362.339399 36.636117 2.112817 38.748934 0.000000 325.703282
A-2 452.999523 31.427335 2.792401 34.219736 0.000000 421.572187
A-3 1000.000000 0.000000 6.039296 6.039296 0.000000 1000.000000
A-4 1000.000000 0.000000 6.039296 6.039296 0.000000 1000.000000
A-5 975.666682 0.854774 5.892340 6.747114 0.000000 974.811908
A-6 362.088352 36.650541 2.186759 38.837300 0.000000 325.437811
A-7 1000.000000 0.000000 5.935169 5.935169 0.000000 1000.000000
A-8 465.911373 30.685499 2.813776 33.499275 0.000000 435.225875
A-9 96.157709 51.929305 0.580725 52.510030 0.000000 44.228403
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.666681 0.854774 5.892339 6.747113 0.000000 974.811908
M-2 975.666687 0.854774 5.892338 6.747112 0.000000 974.811913
M-3 975.666679 0.854773 5.892341 6.747114 0.000000 974.811906
B-1 975.666683 0.854773 5.892342 6.747115 0.000000 974.811909
B-2 975.666667 0.854776 5.892339 6.747115 0.000000 974.811891
B-3 958.761117 0.839964 5.790243 6.630207 0.000000 957.921139
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:26:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S3 (POOL # 4191)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4191
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,257.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 30,470.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,544,643.19
(B) TWO MONTHLY PAYMENTS: 4 1,279,027.87
(C) THREE OR MORE MONTHLY PAYMENTS: 1 225,614.93
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 68,221.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 198,580,469.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 739
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,317,728.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.37941100 % 7.95706000 % 1.66352910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.97644370 % 8.29034872 % 1.73320760 %
BANKRUPTCY AMOUNT AVAILABLE 166,126.00
FRAUD AMOUNT AVAILABLE 2,729,951.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,729,951.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.12604998
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.13
POOL TRADING FACTOR: 55.85255973
................................................................................
Run: 08/31/98 15:26:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S4(POOL # 4196)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4196
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947TE1 52,772,000.00 13,687,538.96 7.125000 % 2,349,573.57
A-2 760947TF8 59,147,000.00 15,341,030.58 7.250000 % 2,633,408.40
A-3 760947TG6 50,000,000.00 22,030,636.21 7.250000 % 1,681,386.32
A-4 760947TH4 2,000,000.00 903,600.56 6.812500 % 65,910.36
A-5 760947TJ0 18,900,000.00 8,539,028.71 7.000000 % 622,852.76
A-6 760947TK7 25,500,000.00 11,520,912.07 7.250000 % 840,356.87
A-7 760947TL5 30,750,000.00 13,892,864.26 7.500000 % 1,013,371.54
A-8 760947TM3 87,500,000.00 50,088,867.46 7.350000 % 2,248,980.95
A-9 760947TN1 21,400,000.00 21,400,000.00 6.875000 % 0.00
A-10 760947TP6 30,271,000.00 30,271,000.00 7.375000 % 0.00
A-11 760947TQ4 54,090,000.00 54,090,000.00 7.250000 % 0.00
A-12 760947TR2 42,824,000.00 42,824,000.00 7.250000 % 0.00
A-13 760947TS0 61,263,000.00 59,712,692.35 7.250000 % 53,555.90
A-14 760947TT8 709,256.16 582,171.78 0.000000 % 18,750.77
A-15 7609473Z2 0.00 0.00 0.461347 % 0.00
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,498,211.66 7.250000 % 11,209.56
M-2 760947TW1 7,123,700.00 6,943,429.25 7.250000 % 6,227.51
M-3 760947TX9 6,268,900.00 6,110,260.62 7.250000 % 5,480.25
B-1 2,849,500.00 2,777,391.20 7.250000 % 2,491.02
B-2 1,424,700.00 1,388,646.86 7.250000 % 1,245.47
B-3 2,280,382.97 1,571,018.72 7.250000 % 1,409.07
- -------------------------------------------------------------------------------
569,896,239.13 376,173,301.25 11,556,210.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 81,237.19 2,430,810.76 0.00 0.00 11,337,965.39
A-2 92,648.24 2,726,056.64 0.00 0.00 12,707,622.18
A-3 133,048.42 1,814,434.74 0.00 0.00 20,349,249.89
A-4 5,127.76 71,038.12 0.00 0.00 837,690.20
A-5 49,791.04 672,643.80 0.00 0.00 7,916,175.95
A-6 69,577.61 909,934.48 0.00 0.00 10,680,555.20
A-7 86,795.60 1,100,167.14 0.00 0.00 12,879,492.72
A-8 306,671.36 2,555,652.31 0.00 0.00 47,839,886.51
A-9 122,555.03 122,555.03 0.00 0.00 21,400,000.00
A-10 185,965.96 185,965.96 0.00 0.00 30,271,000.00
A-11 326,662.78 326,662.78 0.00 0.00 54,090,000.00
A-12 258,624.64 258,624.64 0.00 0.00 42,824,000.00
A-13 360,619.60 414,175.50 0.00 0.00 59,659,136.45
A-14 0.00 18,750.77 0.00 0.00 563,421.01
A-15 144,564.10 144,564.10 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 75,479.77 86,689.33 0.00 0.00 12,487,002.10
M-2 41,933.08 48,160.59 0.00 0.00 6,937,201.74
M-3 36,901.37 42,381.62 0.00 0.00 6,104,780.37
B-1 16,773.35 19,264.37 0.00 0.00 2,774,900.18
B-2 8,386.38 9,631.85 0.00 0.00 1,387,401.39
B-3 9,487.77 10,896.84 0.00 0.00 1,569,609.65
- -------------------------------------------------------------------------------
2,412,851.05 13,969,061.37 0.00 0.00 364,617,090.93
===============================================================================
Run: 08/31/98 15:26:59
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S4(POOL # 4196)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4196
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 259.371238 44.523110 1.539399 46.062509 0.000000 214.848128
A-2 259.371237 44.523110 1.566406 46.089516 0.000000 214.848127
A-3 440.612724 33.627726 2.660968 36.288694 0.000000 406.984998
A-4 451.800280 32.955180 2.563880 35.519060 0.000000 418.845100
A-5 451.800461 32.955172 2.634447 35.589619 0.000000 418.845288
A-6 451.800473 32.955171 2.728534 35.683705 0.000000 418.845302
A-7 451.800464 32.955172 2.822621 35.777793 0.000000 418.845292
A-8 572.444200 25.702639 3.504816 29.207455 0.000000 546.741560
A-9 1000.000000 0.000000 5.726871 5.726871 0.000000 1000.000000
A-10 1000.000000 0.000000 6.143370 6.143370 0.000000 1000.000000
A-11 1000.000000 0.000000 6.039245 6.039245 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039245 6.039245 0.000000 1000.000000
A-13 974.694226 0.874196 5.886418 6.760614 0.000000 973.820029
A-14 820.820196 26.437232 0.000000 26.437232 0.000000 794.382963
A-15 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-1 974.694227 0.874197 5.886418 6.760615 0.000000 973.820030
M-2 974.694225 0.874196 5.886419 6.760615 0.000000 973.820029
M-3 974.694224 0.874196 5.886419 6.760615 0.000000 973.820027
B-1 974.694227 0.874195 5.886419 6.760614 0.000000 973.820032
B-2 974.694223 0.874198 5.886418 6.760616 0.000000 973.820025
B-3 688.927580 0.617896 4.160604 4.778500 0.000000 688.309670
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:27:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S4 (POOL # 4196)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4196
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 79,022.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 83,596.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 6,305,413.50
(B) TWO MONTHLY PAYMENTS: 2 799,705.14
(C) THREE OR MORE MONTHLY PAYMENTS: 3 892,737.06
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 3,394,465.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 364,617,090.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,311
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 11,218,686.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.66940970 % 6.80311600 % 1.52747400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.41310800 % 7.00158738 % 1.57446870 %
BANKRUPTCY AMOUNT AVAILABLE 175,482.00
FRAUD AMOUNT AVAILABLE 4,575,334.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,940,427.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.99895230
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.00
POOL TRADING FACTOR: 63.97955731
................................................................................
Run: 08/31/98 15:27:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S5(POOL # 4197)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4197
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947SW2 55,184,352.00 27,679,752.24 6.750000 % 1,886,049.89
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 24,923,645.43 6.750000 % 960,236.33
A-4 760947SZ5 177,268.15 150,244.74 0.000000 % 722.21
A-5 7609474J7 0.00 0.00 0.489883 % 0.00
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,340,347.88 6.750000 % 5,801.29
M-2 760947TC5 597,000.00 535,959.59 6.750000 % 2,319.74
M-3 760947TD3 597,000.00 535,959.59 6.750000 % 2,319.74
B-1 597,000.00 535,959.59 6.750000 % 2,319.74
B-2 299,000.00 268,428.69 6.750000 % 1,161.81
B-3 298,952.57 268,386.04 6.750000 % 1,161.61
- -------------------------------------------------------------------------------
119,444,684.72 77,512,753.79 2,862,092.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 155,600.53 2,041,650.42 0.00 0.00 25,793,702.35
A-2 119,591.26 119,591.26 0.00 0.00 21,274,070.00
A-3 140,107.20 1,100,343.53 0.00 0.00 23,963,409.10
A-4 0.00 722.21 0.00 0.00 149,522.53
A-5 31,623.58 31,623.58 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,534.71 13,336.00 0.00 0.00 1,334,546.59
M-2 3,012.87 5,332.61 0.00 0.00 533,639.85
M-3 3,012.87 5,332.61 0.00 0.00 533,639.85
B-1 3,012.87 5,332.61 0.00 0.00 533,639.85
B-2 1,508.96 2,670.77 0.00 0.00 267,266.88
B-3 1,508.72 2,670.33 0.00 0.00 267,224.43
- -------------------------------------------------------------------------------
466,513.57 3,328,605.93 0.00 0.00 74,650,661.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 501.586976 34.177259 2.819649 36.996908 0.000000 467.409717
A-2 1000.000000 0.000000 5.621457 5.621457 0.000000 1000.000000
A-3 640.267233 24.667654 3.599235 28.266889 0.000000 615.599579
A-4 847.556315 4.074110 0.000000 4.074110 0.000000 843.482205
A-5 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-1 897.754776 3.885660 5.046691 8.932351 0.000000 893.869116
M-2 897.754757 3.885662 5.046683 8.932345 0.000000 893.869096
M-3 897.754757 3.885662 5.046683 8.932345 0.000000 893.869096
B-1 897.754757 3.885662 5.046683 8.932345 0.000000 893.869096
B-2 897.754816 3.885652 5.046689 8.932341 0.000000 893.869164
B-3 897.754584 3.885667 5.046687 8.932354 0.000000 893.868984
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:27:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S5 (POOL # 4197)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4197
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,415.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 196.09
SUBSERVICER ADVANCES THIS MONTH 7,865.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 757,654.28
(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 74,650,661.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 284
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,526,548.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.49518050 % 3.11813400 % 1.38668500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.34241020 % 3.21742131 % 1.43371120 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 893,581.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,027,246.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53403623
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.69
POOL TRADING FACTOR: 62.49810245
................................................................................
Run: 08/31/98 15:27:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S6(POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4198
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947UK5 68,000,000.00 32,739,856.93 6.625000 % 3,551,872.24
A-2 760947UL3 50,000,000.00 17,851,046.02 6.625000 % 3,238,471.75
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 7,775,556.68 6.000000 % 102,375.63
A-5 760947UP4 40,000,000.00 22,260,968.26 6.625000 % 2,088,717.41
A-6 760947UQ2 9,032,000.00 9,032,000.00 7.000000 % 0.00
A-7 760947UR0 9,317,000.00 0.00 8.000000 % 0.00
A-8 760947US8 1,331,000.00 0.00 0.000000 % 0.00
A-9 760947UT6 67,509,000.00 58,460,396.46 0.000000 % 1,270,023.97
A-10 760947UU3 27,446,000.00 26,795,830.72 7.000000 % 23,552.67
A-11 760947UV1 15,000,000.00 14,644,664.43 7.000000 % 12,872.19
A-12 760947UW9 72,100,000.00 32,187,178.50 6.625000 % 4,699,614.17
A-13 760947UX7 17,900,000.00 17,900,000.00 6.625000 % 0.00
A-14 7609474A6 0.00 0.00 0.581114 % 0.00
R-I 760947UY5 100.00 0.00 7.000000 % 0.00
R-II 760947UZ2 100.00 0.00 7.000000 % 0.00
M-1 760947VA6 9,550,000.00 9,317,927.85 7.000000 % 8,190.16
M-2 760947VB4 5,306,000.00 5,177,060.21 7.000000 % 4,550.47
M-3 760947VC2 4,669,000.00 4,555,539.79 7.000000 % 4,004.17
B-1 2,335,000.00 2,278,257.75 7.000000 % 2,002.51
B-2 849,000.00 828,368.66 7.000000 % 728.11
B-3 1,698,373.98 1,257,242.73 7.000000 % 1,105.09
- -------------------------------------------------------------------------------
424,466,573.98 275,061,894.99 15,008,080.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 179,744.16 3,731,616.40 0.00 0.00 29,187,984.69
A-2 98,003.53 3,336,475.28 0.00 0.00 14,612,574.27
A-3 65,880.86 65,880.86 0.00 0.00 12,000,000.00
A-4 38,661.16 141,036.79 0.00 0.00 7,673,181.05
A-5 122,214.32 2,210,931.73 0.00 0.00 20,172,250.85
A-6 52,393.11 52,393.11 0.00 0.00 9,032,000.00
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-9 285,120.26 1,555,144.23 102,375.63 0.00 57,292,748.12
A-10 155,438.07 178,990.74 0.00 0.00 26,772,278.05
A-11 84,951.22 97,823.41 0.00 0.00 14,631,792.24
A-12 176,709.93 4,876,324.10 0.00 0.00 27,487,564.33
A-13 98,272.29 98,272.29 0.00 0.00 17,900,000.00
A-14 132,459.70 132,459.70 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 54,051.72 62,241.88 0.00 0.00 9,309,737.69
M-2 30,031.25 34,581.72 0.00 0.00 5,172,509.74
M-3 26,425.91 30,430.08 0.00 0.00 4,551,535.62
B-1 13,215.79 15,218.30 0.00 0.00 2,276,255.24
B-2 4,805.23 5,533.34 0.00 0.00 827,640.55
B-3 7,293.06 8,398.15 0.00 0.00 1,256,137.64
- -------------------------------------------------------------------------------
1,625,671.57 16,633,752.11 102,375.63 0.00 260,156,190.08
===============================================================================
Run: 08/31/98 15:27:09
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S6(POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4198
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 481.468484 52.233415 2.643296 54.876711 0.000000 429.235069
A-2 357.020920 64.769435 1.960071 66.729506 0.000000 292.251485
A-3 1000.000000 0.000000 5.490072 5.490072 0.000000 1000.000000
A-4 745.928308 9.821146 3.708860 13.530006 0.000000 736.107161
A-5 556.524207 52.217935 3.055358 55.273293 0.000000 504.306271
A-6 1000.000000 0.000000 5.800831 5.800831 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-9 865.964486 18.812662 4.223441 23.036103 1.516474 848.668298
A-10 976.310964 0.858146 5.663414 6.521560 0.000000 975.452818
A-11 976.310962 0.858146 5.663415 6.521561 0.000000 975.452816
A-12 446.424112 65.181889 2.450901 67.632790 0.000000 381.242224
A-13 1000.000000 0.000000 5.490072 5.490072 0.000000 1000.000000
A-14 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-1 975.699251 0.857608 5.659866 6.517474 0.000000 974.841643
M-2 975.699248 0.857608 5.659866 6.517474 0.000000 974.841640
M-3 975.699248 0.857608 5.659865 6.517473 0.000000 974.841641
B-1 975.699251 0.857606 5.659867 6.517473 0.000000 974.841645
B-2 975.699246 0.857609 5.659870 6.517479 0.000000 974.841637
B-3 740.262595 0.650669 4.294143 4.944812 0.000000 739.611920
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:27:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S6 (POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4198
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,584.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 55,966.81
MASTER SERVICER ADVANCES THIS MONTH 4,676.75
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,622,631.30
(B) TWO MONTHLY PAYMENTS: 5 2,364,659.03
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 1,774,585.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 260,156,190.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 940
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 634,027.54
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 14,663,934.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.48758970 % 6.92590600 % 1.58650440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.00778020 % 7.31629067 % 1.67592920 %
BANKRUPTCY AMOUNT AVAILABLE 164,251.00
FRAUD AMOUNT AVAILABLE 7,909,719.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,954,859.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.89439736
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.73
POOL TRADING FACTOR: 61.29014769
................................................................................
Run: 08/31/98 15:27:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S7(POOL # 4199)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4199
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947VD0 29,630,000.00 0.00 5.000000 % 0.00
A-2 760947VE8 28,800,000.00 16,590,200.97 5.125000 % 2,393,283.38
A-3 760947VF5 26,330,000.00 26,330,000.00 5.750000 % 0.00
A-4 760947VG3 34,157,000.00 34,157,000.00 5.875000 % 0.00
A-5 760947VH1 136,575,000.00 43,352,018.82 6.375000 % 7,384,295.78
A-6 760947VW8 123,614,000.00 122,439,634.82 0.000000 % 1,114,551.51
A-7 760947VJ7 66,675,000.00 35,235,658.77 7.000000 % 2,398,045.81
A-8 760947VK4 10,436,000.00 10,436,000.00 7.000000 % 0.00
A-9 760947VL2 6,550,000.00 6,550,000.00 7.000000 % 0.00
A-10 760947VM0 3,825,000.00 3,825,000.00 7.000000 % 0.00
A-11 760947VN8 20,000,000.00 19,503,158.41 7.000000 % 18,086.13
A-12 760947VP3 38,585,000.00 37,642,858.39 7.000000 % 34,907.86
A-13 760947VQ1 698,595.74 625,262.33 0.000000 % 909.01
A-14 7609474B4 0.00 0.00 0.549848 % 0.00
R-I 760947VR9 100.00 0.00 7.000000 % 0.00
R-II 760947VS7 100.00 0.00 7.000000 % 0.00
M-1 760947VT5 12,554,000.00 12,242,522.54 7.000000 % 11,353.02
M-2 760947VU2 6,974,500.00 6,801,455.57 7.000000 % 6,307.29
M-3 760947VV0 6,137,500.00 5,985,222.42 7.000000 % 5,550.36
B-1 760947VX6 3,069,000.00 2,992,855.01 7.000000 % 2,775.40
B-2 760947VY4 1,116,000.00 1,088,310.91 7.000000 % 1,009.24
B-3 2,231,665.53 2,176,295.69 7.000000 % 2,018.18
- -------------------------------------------------------------------------------
557,958,461.27 387,973,454.65 13,373,092.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 70,788.54 2,464,071.92 0.00 0.00 14,196,917.59
A-3 126,048.05 126,048.05 0.00 0.00 26,330,000.00
A-4 167,072.52 167,072.52 0.00 0.00 34,157,000.00
A-5 230,094.88 7,614,390.66 0.00 0.00 35,967,723.04
A-6 320,823.61 1,435,375.12 500,598.85 0.00 121,825,682.16
A-7 205,351.50 2,603,397.31 0.00 0.00 32,837,612.96
A-8 60,820.44 60,820.44 0.00 0.00 10,436,000.00
A-9 38,173.04 38,173.04 0.00 0.00 6,550,000.00
A-10 22,291.89 22,291.89 0.00 0.00 3,825,000.00
A-11 113,663.34 131,749.47 0.00 0.00 19,485,072.28
A-12 219,380.53 254,288.39 0.00 0.00 37,607,950.53
A-13 0.00 909.01 0.00 0.00 624,353.32
A-14 177,607.94 177,607.94 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 71,348.75 82,701.77 0.00 0.00 12,231,169.52
M-2 39,638.51 45,945.80 0.00 0.00 6,795,148.28
M-3 34,881.55 40,431.91 0.00 0.00 5,979,672.06
B-1 17,442.20 20,217.60 0.00 0.00 2,990,079.61
B-2 6,342.62 7,351.86 0.00 0.00 1,087,301.67
B-3 12,683.33 14,701.51 0.00 0.00 2,174,277.51
- -------------------------------------------------------------------------------
1,934,453.24 15,307,546.21 500,598.85 0.00 375,100,960.53
===============================================================================
Run: 08/31/98 15:27:15
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S7(POOL # 4199)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4199
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 576.048645 83.100117 2.457935 85.558052 0.000000 492.948527
A-3 1000.000000 0.000000 4.787241 4.787241 0.000000 1000.000000
A-4 1000.000000 0.000000 4.891311 4.891311 0.000000 1000.000000
A-5 317.422799 54.067697 1.684751 55.752448 0.000000 263.355102
A-6 990.499740 9.016386 2.595366 11.611752 4.049694 985.533048
A-7 528.468823 35.966191 3.079888 39.046079 0.000000 492.502632
A-8 1000.000000 0.000000 5.827946 5.827946 0.000000 1000.000000
A-9 1000.000000 0.000000 5.827945 5.827945 0.000000 1000.000000
A-10 1000.000000 0.000000 5.827945 5.827945 0.000000 1000.000000
A-11 975.157921 0.904307 5.683167 6.587474 0.000000 974.253614
A-12 975.582698 0.904700 5.685643 6.590343 0.000000 974.677997
A-13 895.027402 1.301196 0.000000 1.301196 0.000000 893.726206
A-14 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-1 975.188987 0.904335 5.683348 6.587683 0.000000 974.284652
M-2 975.188984 0.904336 5.683348 6.587684 0.000000 974.284648
M-3 975.188989 0.904336 5.683348 6.587684 0.000000 974.284653
B-1 975.188990 0.904334 5.683350 6.587684 0.000000 974.284656
B-2 975.188987 0.904337 5.683351 6.587688 0.000000 974.284651
B-3 975.189006 0.904334 5.683347 6.587681 0.000000 974.284668
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:27:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S7 (POOL # 4199)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4199
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 79,669.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 35,666.72
MASTER SERVICER ADVANCES THIS MONTH 2,651.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,785,192.90
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 638,470.64
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 466,681.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 375,100,960.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,313
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 356,295.85
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,512,610.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.92285840 % 6.46168000 % 1.61546170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.65297700 % 6.66646916 % 1.66943910 %
BANKRUPTCY AMOUNT AVAILABLE 192,798.00
FRAUD AMOUNT AVAILABLE 4,524,920.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,524,920.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.84182927
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.16
POOL TRADING FACTOR: 67.22739891
................................................................................
Run: 08/31/98 15:27:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S8(POOL # 4200)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4200
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947UA7 60,000,000.00 39,416,566.83 6.750000 % 918,798.79
A-2 760947UB5 39,034,000.00 22,334,937.24 6.750000 % 747,704.72
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,518,414.11 6.750000 % 19,201.31
A-5 760947UE9 229,143.79 192,164.47 0.000000 % 845.50
A-6 7609474C2 0.00 0.00 0.460258 % 0.00
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,287,928.56 6.750000 % 5,473.14
M-2 760947UH2 570,100.00 515,189.51 6.750000 % 2,189.33
M-3 760947UJ8 570,100.00 515,189.51 6.750000 % 2,189.33
B-1 570,100.00 515,189.51 6.750000 % 2,189.33
B-2 285,000.00 257,549.56 6.750000 % 1,094.47
B-3 285,969.55 258,425.66 6.750000 % 1,098.21
- -------------------------------------------------------------------------------
114,016,713.34 75,858,554.96 1,700,784.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 221,552.35 1,140,351.14 0.00 0.00 38,497,768.04
A-2 125,540.05 873,244.77 0.00 0.00 21,587,232.52
A-3 33,988.94 33,988.94 0.00 0.00 6,047,000.00
A-4 25,397.07 44,598.38 0.00 0.00 4,499,212.80
A-5 0.00 845.50 0.00 0.00 191,318.97
A-6 29,073.66 29,073.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,239.18 12,712.32 0.00 0.00 1,282,455.42
M-2 2,895.77 5,085.10 0.00 0.00 513,000.18
M-3 2,895.77 5,085.10 0.00 0.00 513,000.18
B-1 2,895.77 5,085.10 0.00 0.00 513,000.18
B-2 1,447.64 2,542.11 0.00 0.00 256,455.09
B-3 1,452.55 2,550.76 0.00 0.00 257,327.45
- -------------------------------------------------------------------------------
454,378.75 2,155,162.88 0.00 0.00 74,157,770.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 656.942781 15.313313 3.692539 19.005852 0.000000 641.629467
A-2 572.191865 19.155216 3.216172 22.371388 0.000000 553.036648
A-3 1000.000000 0.000000 5.620794 5.620794 0.000000 1000.000000
A-4 903.682822 3.840262 5.079414 8.919676 0.000000 899.842560
A-5 838.619585 3.689823 0.000000 3.689823 0.000000 834.929762
A-6 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-1 903.682683 3.840261 5.079413 8.919674 0.000000 899.842422
M-2 903.682705 3.840256 5.079407 8.919663 0.000000 899.842449
M-3 903.682705 3.840256 5.079407 8.919663 0.000000 899.842449
B-1 903.682705 3.840256 5.079407 8.919663 0.000000 899.842449
B-2 903.682667 3.840246 5.079439 8.919685 0.000000 899.842421
B-3 903.682438 3.840269 5.079387 8.919656 0.000000 899.842134
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:27:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S8 (POOL # 4200)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4200
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,815.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,782.95
MASTER SERVICER ADVANCES THIS MONTH 2,273.14
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,154,821.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 420,737.57
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 74,157,770.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 294
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 231,034.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,378,406.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.57336850 % 3.06385400 % 1.36277770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.49087670 % 3.11289802 % 1.38817350 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 859,776.00
SPECIAL HAZARD AMOUNT AVAILABLE 644,114.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.50225645
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.98
POOL TRADING FACTOR: 65.04114060
................................................................................
Run: 08/31/98 15:27:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S9(POOL # 4203)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4203
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947XB2 126,846,538.00 106,827,933.00 0.000000 % 6,893,235.78
A-2 760947WF4 20,813,863.00 8,727,059.38 7.250000 % 513,691.86
A-3 760947WG2 6,939,616.00 5,325,975.83 7.250000 % 101,545.45
A-4 760947WH0 3,076,344.00 1,850,136.37 6.100000 % 75,377.15
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 0.00 7.250000 % 0.00
A-7 760947WL1 30,014,887.00 29,329,332.53 7.250000 % 26,499.91
A-8 760947WM9 49,964,458.00 34,427,590.39 7.250000 % 977,726.14
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 17,433,572.70 7.250000 % 22,079.58
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 37,558,933.03 7.250000 % 2,643,590.81
A-13 760947WS6 11,709,319.00 0.00 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 40,352,166.21 6.730000 % 1,644,003.83
A-15 760947WU1 1,955,837.23 1,724,562.28 0.000000 % 52,607.03
A-16 7609474D0 0.00 0.00 0.323531 % 0.00
R-I 760947WV9 100.00 0.00 7.250000 % 0.00
R-II 760947WW7 100.00 0.00 7.250000 % 0.00
M-1 760947WX5 13,183,200.00 12,877,415.25 7.250000 % 11,635.12
M-2 760947WY3 7,909,900.00 7,726,429.62 7.250000 % 6,981.05
M-3 760947WZ0 5,859,200.00 5,723,295.68 7.250000 % 5,171.16
B-1 3,222,600.00 3,147,851.67 7.250000 % 2,844.18
B-2 1,171,800.00 1,144,620.04 7.250000 % 1,034.20
B-3 2,343,649.31 2,245,140.75 7.250000 % 2,028.56
- -------------------------------------------------------------------------------
585,919,116.54 414,766,960.73 12,980,051.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 383,229.65 7,276,465.43 339,979.32 0.00 100,274,676.54
A-2 52,694.04 566,385.90 0.00 0.00 8,213,367.52
A-3 32,158.28 133,703.73 0.00 0.00 5,224,430.38
A-4 9,399.16 84,776.31 0.00 0.00 1,774,759.22
A-5 390,825.66 390,825.66 0.00 0.00 74,488,122.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 177,090.67 203,590.58 0.00 0.00 29,302,832.62
A-8 207,873.98 1,185,600.12 0.00 0.00 33,449,864.25
A-9 101,760.63 101,760.63 0.00 0.00 16,853,351.00
A-10 105,264.01 127,343.59 0.00 0.00 17,411,493.12
A-11 42,287.01 42,287.01 0.00 0.00 7,003,473.00
A-12 226,781.03 2,870,371.84 0.00 0.00 34,915,342.22
A-13 0.00 0.00 0.00 0.00 0.00
A-14 226,171.26 1,870,175.09 0.00 0.00 38,708,162.38
A-15 0.00 52,607.03 0.00 0.00 1,671,955.26
A-16 111,757.17 111,757.17 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 77,753.90 89,389.02 0.00 0.00 12,865,780.13
M-2 46,652.22 53,633.27 0.00 0.00 7,719,448.57
M-3 34,557.29 39,728.45 0.00 0.00 5,718,124.52
B-1 19,006.75 21,850.93 0.00 0.00 3,145,007.49
B-2 6,911.22 7,945.42 0.00 0.00 1,143,585.84
B-3 13,556.17 15,584.73 0.00 0.00 2,243,112.19
- -------------------------------------------------------------------------------
2,265,730.10 15,245,781.91 339,979.32 0.00 402,126,888.25
===============================================================================
Run: 08/31/98 15:27:33
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S9(POOL # 4203)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4203
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 842.182488 54.343113 3.021207 57.364320 2.680241 790.519616
A-2 419.290709 24.680275 2.531680 27.211955 0.000000 394.610434
A-3 767.474141 14.632719 4.634014 19.266733 0.000000 752.841422
A-4 601.407505 24.502185 3.055302 27.557487 0.000000 576.905320
A-5 1000.000000 0.000000 5.246819 5.246819 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 977.159519 0.882892 5.900095 6.782987 0.000000 976.276626
A-8 689.041606 19.568433 4.160437 23.728870 0.000000 669.473173
A-9 1000.000000 0.000000 6.038006 6.038006 0.000000 1000.000000
A-10 968.051394 1.226035 5.845100 7.071135 0.000000 966.825359
A-11 1000.000000 0.000000 6.038006 6.038006 0.000000 1000.000000
A-12 394.868330 27.792863 2.384217 30.177080 0.000000 367.075467
A-13 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-14 601.407507 24.502185 3.370850 27.873035 0.000000 576.905322
A-15 881.751433 26.897443 0.000000 26.897443 0.000000 854.853990
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
M-1 976.804968 0.882572 5.897953 6.780525 0.000000 975.922396
M-2 976.804968 0.882571 5.897953 6.780524 0.000000 975.922397
M-3 976.804970 0.882571 5.897954 6.780525 0.000000 975.922399
B-1 976.804962 0.882573 5.897955 6.780528 0.000000 975.922389
B-2 976.804950 0.882574 5.897952 6.780526 0.000000 975.922376
B-3 957.967875 0.865552 5.784214 6.649766 0.000000 957.102319
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:27:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S9 (POOL # 4203)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4203
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 85,029.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 62,225.43
MASTER SERVICER ADVANCES THIS MONTH 6,490.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 5,552,177.94
(B) TWO MONTHLY PAYMENTS: 1 206,706.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,912,543.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 402,126,888.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,457
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 890,522.38
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,265,119.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.04324950 % 6.37395600 % 1.58279450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.80056080 % 6.54105806 % 1.63107130 %
BANKRUPTCY AMOUNT AVAILABLE 188,469.00
FRAUD AMOUNT AVAILABLE 5,598,551.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,598,551.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.83489217
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.25
POOL TRADING FACTOR: 68.63180888
................................................................................
Run: 08/31/98 15:27:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S11(POOL # 4204)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4204
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947VZ1 110,123,000.00 71,248,438.84 7.000000 % 1,443,943.98
A-2 760947WA5 1,458,253.68 1,099,418.69 0.000000 % 10,009.46
A-3 7609474F5 0.00 0.00 0.206903 % 0.00
R 760947WB3 100.00 0.00 7.000000 % 0.00
M-1 760947WC1 1,442,000.00 1,306,449.76 7.000000 % 5,677.79
M-2 760947WD9 865,000.00 783,688.67 7.000000 % 3,405.88
M-3 760947WE7 288,000.00 260,927.54 7.000000 % 1,133.98
B-1 576,700.00 522,489.30 7.000000 % 2,270.72
B-2 288,500.00 261,380.55 7.000000 % 1,135.95
B-3 288,451.95 261,337.15 7.000000 % 1,135.77
- -------------------------------------------------------------------------------
115,330,005.63 75,744,130.50 1,468,713.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 414,730.77 1,858,674.75 0.00 0.00 69,804,494.86
A-2 0.00 10,009.46 0.00 0.00 1,089,409.23
A-3 13,031.91 13,031.91 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,604.73 13,282.52 0.00 0.00 1,300,771.97
M-2 4,561.78 7,967.66 0.00 0.00 780,282.79
M-3 1,518.84 2,652.82 0.00 0.00 259,793.56
B-1 3,041.36 5,312.08 0.00 0.00 520,218.58
B-2 1,521.47 2,657.42 0.00 0.00 260,244.60
B-3 1,521.22 2,656.99 0.00 0.00 260,201.38
- -------------------------------------------------------------------------------
447,532.08 1,916,245.61 0.00 0.00 74,275,416.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 646.989628 13.112102 3.766069 16.878171 0.000000 633.877527
A-2 753.928281 6.864005 0.000000 6.864005 0.000000 747.064276
A-3 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-1 905.998447 3.937441 5.273738 9.211179 0.000000 902.061006
M-2 905.998462 3.937434 5.273734 9.211168 0.000000 902.061029
M-3 905.998403 3.937431 5.273750 9.211181 0.000000 902.060972
B-1 905.998439 3.937437 5.273730 9.211167 0.000000 902.061002
B-2 905.998440 3.937435 5.273726 9.211161 0.000000 902.061005
B-3 905.998902 3.937432 5.273738 9.211170 0.000000 902.061435
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:27:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S11 (POOL # 4204)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4204
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,631.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,457.16
SUBSERVICER ADVANCES THIS MONTH 7,750.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 770,240.13
(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 74,275,416.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 314
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,139,367.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.45008230 % 3.14967500 % 1.40024250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.37956370 % 3.15157883 % 1.42194470 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 420,596.00
SPECIAL HAZARD AMOUNT AVAILABLE 643,800.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.40146071
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.25
POOL TRADING FACTOR: 64.40250875
................................................................................
Run: 08/31/98 15:27:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S12(POOL # 4205)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4205
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947XA4 91,183,371.00 28,604,032.36 6.087500 % 720,703.49
R 0.00 911,833.71 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 29,515,866.07 720,703.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 140,205.80 860,909.29 0.00 0.00 27,883,328.87
R 52,838.71 52,838.71 0.00 0.00 911,833.71
- -------------------------------------------------------------------------------
193,044.51 913,748.00 0.00 0.00 28,795,162.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 313.697904 7.903892 1.537625 9.441517 0.000000 305.794012
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:27:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S12 (POOL # 4205)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4205
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,781.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 20,029.31
MASTER SERVICER ADVANCES THIS MONTH 1,455.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 205,232.40
(B) TWO MONTHLY PAYMENTS: 2 562,678.13
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,534,358.52
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 371,721.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,795,162.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 120
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 189,083.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 694,114.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.91069980 % 3.08930020 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 96.83337880 % 3.16662120 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.27027529
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.92
POOL TRADING FACTOR: 31.57940123
................................................................................
Run: 08/31/98 15:27:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S10(POOL # 4206)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4206
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947XC0 186,575,068.00 88,996,620.91 7.500000 % 8,310,666.12
A-2 760947XD8 75,497,074.00 18,563,999.91 7.500000 % 4,848,937.28
A-3 760947XE6 33,361,926.00 33,361,926.00 7.500000 % 0.00
A-4 760947XF3 69,336,000.00 69,336,000.00 7.500000 % 0.00
A-5 760947XG1 84,305,000.00 84,305,000.00 7.500000 % 0.00
A-6 760947XH9 37,904,105.00 37,904,105.00 7.500000 % 0.00
A-7 760947XJ5 14,595,895.00 14,595,895.00 7.500000 % 0.00
A-8 760947XK2 6,332,420.11 5,375,849.28 0.000000 % 87,609.20
A-9 7609474E8 0.00 0.00 0.174116 % 0.00
R 760947XL0 100.00 0.00 7.500000 % 0.00
M-1 760947XM8 9,380,900.00 9,163,964.90 7.500000 % 8,063.85
M-2 760947XN6 6,700,600.00 6,545,647.33 7.500000 % 5,759.85
M-3 760947XP1 5,896,500.00 5,760,142.33 7.500000 % 5,068.65
B-1 2,948,300.00 2,880,120.01 7.500000 % 2,534.37
B-2 1,072,100.00 1,047,307.48 7.500000 % 921.58
B-3 2,144,237.43 2,008,344.94 7.500000 % 1,767.25
- -------------------------------------------------------------------------------
536,050,225.54 379,844,923.09 13,271,328.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 554,874.97 8,865,541.09 0.00 0.00 80,685,954.79
A-2 115,742.58 4,964,679.86 0.00 0.00 13,715,062.63
A-3 208,004.50 208,004.50 0.00 0.00 33,361,926.00
A-4 432,295.19 432,295.19 0.00 0.00 69,336,000.00
A-5 525,623.71 525,623.71 0.00 0.00 84,305,000.00
A-6 236,324.02 236,324.02 0.00 0.00 37,904,105.00
A-7 91,002.29 91,002.29 0.00 0.00 14,595,895.00
A-8 0.00 87,609.20 0.00 0.00 5,288,240.08
A-9 54,979.93 54,979.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 57,135.37 65,199.22 0.00 0.00 9,155,901.05
M-2 40,810.72 46,570.57 0.00 0.00 6,539,887.48
M-3 35,913.26 40,981.91 0.00 0.00 5,755,073.68
B-1 17,956.93 20,491.30 0.00 0.00 2,877,585.64
B-2 6,529.74 7,451.32 0.00 0.00 1,046,385.90
B-3 12,521.61 14,288.86 0.00 0.00 1,970,439.71
- -------------------------------------------------------------------------------
2,389,714.82 15,661,042.97 0.00 0.00 366,537,456.96
===============================================================================
Run: 08/31/98 15:27:47
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S10(POOL # 4206)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4206
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 477.001680 44.543283 2.974004 47.517287 0.000000 432.458397
A-2 245.890323 64.226824 1.533074 65.759898 0.000000 181.663499
A-3 1000.000000 0.000000 6.234787 6.234787 0.000000 1000.000000
A-4 1000.000000 0.000000 6.234787 6.234787 0.000000 1000.000000
A-5 1000.000000 0.000000 6.234787 6.234787 0.000000 1000.000000
A-6 1000.000000 0.000000 6.234787 6.234787 0.000000 1000.000000
A-7 1000.000000 0.000000 6.234787 6.234787 0.000000 1000.000000
A-8 848.940719 13.835026 0.000000 13.835026 0.000000 835.105692
A-9 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-1 976.874809 0.859603 6.090606 6.950209 0.000000 976.015206
M-2 976.874807 0.859602 6.090607 6.950209 0.000000 976.015205
M-3 976.874812 0.859603 6.090606 6.950209 0.000000 976.015209
B-1 976.874813 0.859604 6.090605 6.950209 0.000000 976.015209
B-2 976.874806 0.859603 6.090607 6.950210 0.000000 976.015204
B-3 936.624327 0.824186 5.839656 6.663842 0.000000 918.946607
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:27:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S10 (POOL # 4206)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4206
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 77,595.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 36,064.41
MASTER SERVICER ADVANCES THIS MONTH 3,204.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 2,991,640.04
(B) TWO MONTHLY PAYMENTS: 2 721,572.87
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,274,729.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 366,537,456.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,322
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 422,971.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,689,962.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.68149790 % 5.73338500 % 1.58511690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.43035770 % 5.85229744 % 1.63167450 %
BANKRUPTCY AMOUNT AVAILABLE 175,406.00
FRAUD AMOUNT AVAILABLE 3,915,465.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,154,406.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.85524487
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.04
POOL TRADING FACTOR: 68.37744665
................................................................................
Run: 08/31/98 15:27:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S13(POOL # 4207)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4207
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947XQ9 79,750,000.00 35,881,717.57 7.000000 % 3,293,647.84
A-2 760947XR7 13,800,000.00 13,800,000.00 7.000000 % 0.00
A-3 760947XS5 18,350,000.00 18,350,000.00 7.000000 % 0.00
A-4 760947XT3 18,245,000.00 18,245,000.00 7.000000 % 0.00
A-5 760947XU0 20,000,000.00 18,080,339.19 7.000000 % 80,924.83
A-6 760947XV8 2,531,159.46 2,026,522.29 0.000000 % 55,203.16
A-7 7609474G3 0.00 0.00 0.312983 % 0.00
R 760947XW6 100.00 0.00 7.000000 % 0.00
M-1 760947XX4 2,368,100.00 2,140,801.26 7.000000 % 9,581.90
M-2 760947XY2 789,000.00 713,268.96 7.000000 % 3,192.48
M-3 760947XZ9 394,500.00 356,634.45 7.000000 % 1,596.24
B-1 789,000.00 713,268.96 7.000000 % 3,192.48
B-2 394,500.00 356,634.45 7.000000 % 1,596.24
B-3 394,216.33 356,378.07 7.000000 % 1,595.01
- -------------------------------------------------------------------------------
157,805,575.79 111,020,565.20 3,450,530.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 209,122.25 3,502,770.09 0.00 0.00 32,588,069.73
A-2 80,427.78 80,427.78 0.00 0.00 13,800,000.00
A-3 106,945.64 106,945.64 0.00 0.00 18,350,000.00
A-4 106,333.69 106,333.69 0.00 0.00 18,245,000.00
A-5 105,374.03 186,298.86 0.00 0.00 17,999,414.36
A-6 0.00 55,203.16 0.00 0.00 1,971,319.13
A-7 28,930.34 28,930.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,476.81 22,058.71 0.00 0.00 2,131,219.36
M-2 4,157.01 7,349.49 0.00 0.00 710,076.48
M-3 2,078.50 3,674.74 0.00 0.00 355,038.21
B-1 4,157.01 7,349.49 0.00 0.00 710,076.48
B-2 2,078.50 3,674.74 0.00 0.00 355,038.21
B-3 2,077.01 3,672.02 0.00 0.00 354,782.98
- -------------------------------------------------------------------------------
664,158.57 4,114,688.75 0.00 0.00 107,570,034.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 449.927493 41.299659 2.622223 43.921882 0.000000 408.627834
A-2 1000.000000 0.000000 5.828100 5.828100 0.000000 1000.000000
A-3 1000.000000 0.000000 5.828100 5.828100 0.000000 1000.000000
A-4 1000.000000 0.000000 5.828100 5.828100 0.000000 1000.000000
A-5 904.016960 4.046242 5.268702 9.314944 0.000000 899.970718
A-6 800.630036 21.809436 0.000000 21.809436 0.000000 778.820600
A-7 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-1 904.016410 4.046240 5.268701 9.314941 0.000000 899.970170
M-2 904.016426 4.046236 5.268707 9.314943 0.000000 899.970190
M-3 904.016350 4.046236 5.268695 9.314931 0.000000 899.970114
B-1 904.016426 4.046236 5.268707 9.314943 0.000000 899.970190
B-2 904.016350 4.046236 5.268695 9.314931 0.000000 899.970114
B-3 904.016508 4.046027 5.268706 9.314733 0.000000 899.970281
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:27:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S13 (POOL # 4207)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4207
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,956.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 14,110.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 797,214.30
(B) TWO MONTHLY PAYMENTS: 1 119,255.95
(C) THREE OR MORE MONTHLY PAYMENTS: 1 362,906.76
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 108,764.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,570,034.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 509
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,952,345.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.74565180 % 2.94576200 % 1.30858660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.62851530 % 2.97139817 % 1.34461640 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,139,181.00
SPECIAL HAZARD AMOUNT AVAILABLE 789,028.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.49017326
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.14
POOL TRADING FACTOR: 68.16618133
................................................................................
Run: 08/31/98 15:27:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S14(POOL # 4208)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4208
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947YA3 31,680,861.00 19,396,763.53 7.500000 % 964,634.04
A-2 760947YB1 105,040,087.00 71,192,860.01 7.500000 % 2,657,923.17
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 % 0.00
A-4 760947YD7 33,579,740.00 32,785,608.80 7.500000 % 35,061.89
A-5 760947YE5 6,864,000.00 6,864,000.00 7.750000 % 0.00
A-6 760947YF2 1,536,000.00 1,536,000.00 6.000000 % 0.00
A-7 760947YG0 27,457,512.00 27,457,512.00 7.425000 % 0.00
A-8 760947YH8 13,002,000.00 13,002,000.00 7.500000 % 0.00
A-9 760947YJ4 3,150,000.00 3,150,000.00 7.500000 % 0.00
A-10 760947YK1 5,225,000.00 5,225,000.00 7.500000 % 0.00
A-11 760947YL9 10,498,532.00 7,115,574.05 8.000000 % 265,653.74
A-12 760947YM7 59,143,468.00 40,085,578.35 7.000000 % 1,496,560.01
A-13 760947YN5 16,215,000.00 10,990,015.89 6.287500 % 410,302.63
A-14 760947YP0 0.00 0.00 2.712500 % 0.00
A-15 760947YQ8 5,800,000.00 5,800,000.00 7.500000 % 0.00
A-16 760947YR6 11,615,000.00 11,615,000.00 7.500000 % 0.00
A-17 760947YS4 2,430,000.00 2,430,000.00 7.500000 % 0.00
A-18 760947YT2 9,649,848.10 8,638,004.69 0.000000 % 61,279.52
A-19 760947H53 0.00 0.00 0.169978 % 0.00
R-I 760947YU9 100.00 0.00 7.500000 % 0.00
R-II 760947YV7 100.00 0.00 7.500000 % 0.00
M-1 760947YW5 11,024,900.00 10,764,170.84 7.500000 % 11,511.52
M-2 760947YX3 3,675,000.00 3,588,089.50 7.500000 % 3,837.21
M-3 760947YY1 1,837,500.00 1,794,044.77 7.500000 % 1,918.60
B-1 2,756,200.00 2,691,018.30 7.500000 % 2,877.85
B-2 1,286,200.00 1,255,782.48 7.500000 % 1,342.97
B-3 1,470,031.75 1,435,266.60 7.500000 % 1,534.89
- -------------------------------------------------------------------------------
367,497,079.85 291,372,289.81 5,914,438.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 121,110.31 1,085,744.35 0.00 0.00 18,432,129.49
A-2 444,516.90 3,102,440.07 0.00 0.00 68,534,936.84
A-3 16,000.00 16,000.00 0.00 0.00 2,560,000.00
A-4 204,708.13 239,770.02 0.00 0.00 32,750,546.91
A-5 44,330.00 44,330.00 0.00 0.00 6,864,000.00
A-6 7,680.00 7,680.00 0.00 0.00 1,536,000.00
A-7 169,725.94 169,725.94 0.00 0.00 27,457,512.00
A-8 81,182.42 81,182.42 0.00 0.00 13,002,000.00
A-9 19,687.50 19,687.50 0.00 0.00 3,150,000.00
A-10 32,656.25 32,656.25 0.00 0.00 5,225,000.00
A-11 47,390.41 313,044.15 0.00 0.00 6,849,920.31
A-12 233,602.11 1,730,162.12 0.00 0.00 38,589,018.34
A-13 57,526.36 467,828.99 0.00 0.00 10,579,713.26
A-14 24,817.54 24,817.54 0.00 0.00 0.00
A-15 36,250.00 36,250.00 0.00 0.00 5,800,000.00
A-16 72,593.75 72,593.75 0.00 0.00 11,615,000.00
A-17 15,172.53 15,172.53 0.00 0.00 2,430,000.00
A-18 0.00 61,279.52 0.00 0.00 8,576,725.17
A-19 41,231.74 41,231.74 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 67,209.77 78,721.29 0.00 0.00 10,752,659.32
M-2 22,403.46 26,240.67 0.00 0.00 3,584,252.29
M-3 11,201.73 13,120.33 0.00 0.00 1,792,126.17
B-1 16,802.29 19,680.14 0.00 0.00 2,688,140.45
B-2 7,840.91 9,183.88 0.00 0.00 1,254,439.51
B-3 8,961.58 10,496.47 0.00 0.00 1,433,731.71
- -------------------------------------------------------------------------------
1,804,601.63 7,719,039.67 0.00 0.00 285,457,851.77
===============================================================================
Run: 08/31/98 15:27:56
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S14(POOL # 4208)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4208
______________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 612.254936 30.448479 3.822823 34.271302 0.000000 581.806457
A-2 677.768479 25.303893 4.231879 29.535772 0.000000 652.464586
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-4 976.350883 1.044138 6.096180 7.140318 0.000000 975.306745
A-5 1000.000000 0.000000 6.458333 6.458333 0.000000 1000.000000
A-6 1000.000000 0.000000 5.000000 5.000000 0.000000 1000.000000
A-7 1000.000000 0.000000 6.181403 6.181403 0.000000 1000.000000
A-8 1000.000000 0.000000 6.243841 6.243841 0.000000 1000.000000
A-9 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-10 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-11 677.768478 25.303894 4.514003 29.817897 0.000000 652.464584
A-12 677.768479 25.303893 3.949753 29.253646 0.000000 652.464586
A-13 677.768479 25.303893 3.547725 28.851618 0.000000 652.464586
A-14 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-15 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-16 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-17 1000.000000 0.000000 6.243840 6.243840 0.000000 1000.000000
A-18 895.144110 6.350309 0.000000 6.350309 0.000000 888.793801
A-19 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-1 976.350882 1.044138 6.096180 7.140318 0.000000 975.306744
M-2 976.350884 1.044139 6.096180 7.140319 0.000000 975.306746
M-3 976.350895 1.044136 6.096180 7.140316 0.000000 975.306759
B-1 976.350882 1.044137 6.096180 7.140317 0.000000 975.306745
B-2 976.350863 1.044138 6.096183 7.140321 0.000000 975.306725
B-3 976.350749 1.044141 6.096181 7.140322 0.000000 975.306629
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:27:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S14 (POOL # 4208)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4208
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,009.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,130.35
SUBSERVICER ADVANCES THIS MONTH 9,956.08
MASTER SERVICER ADVANCES THIS MONTH 1,760.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,176,663.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 172,566.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 285,457,851.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,170
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 212,163.69
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,601,896.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.38565200 % 5.71077000 % 1.90357790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.23300280 % 5.65023441 % 1.94174000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,974,499.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,974,499.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76851201
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.22
POOL TRADING FACTOR: 77.67622314
................................................................................
Run: 08/31/98 15:28:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S15(POOL # 4213)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4213
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947ZT1 37,528,000.00 0.00 7.750000 % 0.00
A-2 760947ZU8 108,005,000.00 26,449,414.53 7.500000 % 5,755,216.27
A-3 760947ZV6 22,739,000.00 6,427,882.90 6.287500 % 1,151,043.25
A-4 760947ZW4 0.00 0.00 2.712500 % 0.00
A-5 760947ZX2 25,743,000.00 8,601,784.03 8.500000 % 1,871,690.86
A-6 760947ZY0 77,229,000.00 25,805,352.12 7.500000 % 5,615,072.58
A-7 760947ZZ7 2,005,000.00 762,845.09 7.750000 % 87,656.41
A-8 760947A27 4,558,000.00 2,104,649.71 7.750000 % 173,128.07
A-9 760947A35 5,200,000.00 5,200,000.00 8.000000 % 0.00
A-10 760947A43 5,004,000.00 5,004,000.00 7.625000 % 0.00
A-11 760947A50 11,334,000.00 11,334,000.00 7.750000 % 0.00
A-12 760947A68 5,667,000.00 5,667,000.00 7.000000 % 0.00
A-13 760947A76 15,379,000.00 15,379,000.00 7.500000 % 0.00
A-14 760947A84 9,617,000.00 9,617,000.00 8.000000 % 0.00
A-15 760947A92 14,375,000.00 14,375,000.00 8.000000 % 0.00
A-16 760947B26 45,450,000.00 45,450,000.00 7.750000 % 0.00
A-17 760947B34 10,301,000.00 8,869,081.92 7.750000 % 61,332.14
A-18 760947B42 12,069,000.00 12,069,000.00 7.750000 % 0.00
A-19 760947B59 8,230,000.00 9,661,918.08 7.750000 % 0.00
A-20 760947B67 41,182,000.00 40,288,335.48 7.750000 % 33,045.13
A-21 760947B75 10,625,000.00 10,354,163.41 7.750000 % 8,492.65
A-22 760947B83 5,391,778.36 4,499,372.64 0.000000 % 74,103.04
A-23 7609474H1 0.00 0.00 0.285669 % 0.00
R-I 760947B91 100.00 0.00 7.750000 % 0.00
R-II 760947C25 100.00 0.00 7.750000 % 0.00
M-1 760947C33 10,108,600.00 9,891,969.16 7.750000 % 8,113.55
M-2 760947C41 6,317,900.00 6,182,505.19 7.750000 % 5,070.99
M-3 760947C58 5,559,700.00 5,440,553.65 7.750000 % 4,462.43
B-1 2,527,200.00 2,473,041.20 7.750000 % 2,028.43
B-2 1,263,600.00 1,236,520.62 7.750000 % 1,014.21
B-3 2,022,128.94 1,971,025.62 7.750000 % 1,616.67
- -------------------------------------------------------------------------------
505,431,107.30 295,115,415.35 14,853,086.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 162,480.17 5,917,696.44 0.00 0.00 20,694,198.26
A-3 33,103.13 1,184,146.38 0.00 0.00 5,276,839.65
A-4 14,281.07 14,281.07 0.00 0.00 0.00
A-5 59,886.71 1,931,577.57 0.00 0.00 6,730,093.17
A-6 158,523.66 5,773,596.24 0.00 0.00 20,190,279.54
A-7 4,842.41 92,498.82 0.00 0.00 675,188.68
A-8 13,359.94 186,488.01 0.00 0.00 1,931,521.64
A-9 34,073.47 34,073.47 0.00 0.00 5,200,000.00
A-10 31,796.25 31,796.25 0.00 0.00 5,004,000.00
A-11 73,198.75 73,198.75 0.00 0.00 11,334,000.00
A-12 32,491.84 32,491.84 0.00 0.00 5,667,000.00
A-13 94,474.02 94,474.02 0.00 0.00 15,379,000.00
A-14 63,016.26 63,016.26 0.00 0.00 9,617,000.00
A-15 94,193.49 94,193.49 0.00 0.00 14,375,000.00
A-16 288,508.52 288,508.52 0.00 0.00 45,450,000.00
A-17 56,299.36 117,631.50 0.00 0.00 8,807,749.78
A-18 76,611.87 76,611.87 0.00 0.00 12,069,000.00
A-19 0.00 0.00 61,332.14 0.00 9,723,250.22
A-20 255,743.19 288,788.32 0.00 0.00 40,255,290.35
A-21 65,726.39 74,219.04 0.00 0.00 10,345,670.76
A-22 0.00 74,103.04 0.00 0.00 4,425,269.60
A-23 69,052.20 69,052.20 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 62,792.46 70,906.01 0.00 0.00 9,883,855.61
M-2 39,245.44 44,316.43 0.00 0.00 6,177,434.20
M-3 34,535.67 38,998.10 0.00 0.00 5,436,091.22
B-1 15,698.42 17,726.85 0.00 0.00 2,471,012.77
B-2 7,849.21 8,863.42 0.00 0.00 1,235,506.41
B-3 12,511.72 14,128.39 0.00 0.00 1,969,408.95
- -------------------------------------------------------------------------------
1,854,295.62 16,707,382.30 61,332.14 0.00 280,323,660.81
===============================================================================
Run: 08/31/98 15:28:11
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S15(POOL # 4213)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4213
__________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 244.890649 53.286573 1.504376 54.790949 0.000000 191.604076
A-3 282.680984 50.619783 1.455787 52.075570 0.000000 232.061201
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 334.140700 72.706789 2.326330 75.033119 0.000000 261.433911
A-6 334.140700 72.706789 2.052644 74.759433 0.000000 261.433911
A-7 380.471367 43.718908 2.415167 46.134075 0.000000 336.752459
A-8 461.748510 37.983341 2.931097 40.914438 0.000000 423.765169
A-9 1000.000000 0.000000 6.552590 6.552590 0.000000 1000.000000
A-10 1000.000000 0.000000 6.354167 6.354167 0.000000 1000.000000
A-11 1000.000000 0.000000 6.458333 6.458333 0.000000 1000.000000
A-12 1000.000000 0.000000 5.733517 5.733517 0.000000 1000.000000
A-13 1000.000000 0.000000 6.143054 6.143054 0.000000 1000.000000
A-14 1000.000000 0.000000 6.552590 6.552590 0.000000 1000.000000
A-15 1000.000000 0.000000 6.552591 6.552591 0.000000 1000.000000
A-16 1000.000000 0.000000 6.347822 6.347822 0.000000 1000.000000
A-17 860.992323 5.953999 5.465427 11.419426 0.000000 855.038324
A-18 1000.000000 0.000000 6.347823 6.347823 0.000000 1000.000000
A-19 1173.987616 0.000000 0.000000 0.000000 7.452265 1181.439881
A-20 978.299633 0.802417 6.210072 7.012489 0.000000 977.497216
A-21 974.509497 0.799308 6.186013 6.985321 0.000000 973.710189
A-22 834.487685 13.743710 0.000000 13.743710 0.000000 820.743974
A-23 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-1 978.569650 0.802638 6.211786 7.014424 0.000000 977.767011
M-2 978.569650 0.802639 6.211786 7.014425 0.000000 977.767011
M-3 978.569644 0.802639 6.211787 7.014426 0.000000 977.767005
B-1 978.569642 0.802639 6.211784 7.014423 0.000000 977.767003
B-2 978.569658 0.802635 6.211784 7.014419 0.000000 977.767023
B-3 974.727962 0.799489 6.187400 6.986889 0.000000 973.928473
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:28:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S15 (POOL # 4213)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4213
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,396.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 58,372.81
MASTER SERVICER ADVANCES THIS MONTH 1,908.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 4,177,056.44
(B) TWO MONTHLY PAYMENTS: 3 458,044.71
(C) THREE OR MORE MONTHLY PAYMENTS: 1 112,665.64
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,935,432.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 280,323,660.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,105
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 245,577.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 14,548,854.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.64208050 % 7.40324900 % 1.95467100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.15097220 % 7.66877151 % 2.05725310 %
BANKRUPTCY AMOUNT AVAILABLE 163,220.00
FRAUD AMOUNT AVAILABLE 2,950,981.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,192,813.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.19574770
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.90
POOL TRADING FACTOR: 55.46228888
................................................................................
Run: 08/31/98 15:28:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S16(POOL # 4214)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4214
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947D99 19,601,888.00 4,668,265.73 7.750000 % 731,900.09
A-2 760947E23 57,937,351.00 0.00 7.750000 % 0.00
A-3 760947E31 32,313,578.00 32,313,578.00 7.750000 % 0.00
A-4 760947E49 49,946,015.00 11,750,565.09 7.750000 % 3,023,899.30
A-5 760947E56 17,641,789.00 17,284,293.55 7.750000 % 58,336.59
A-6 760947E64 16,661,690.00 16,324,055.40 7.750000 % 55,095.67
A-7 760947E72 20,493,335.00 3,707,065.75 8.000000 % 581,201.27
A-8 760947E80 19,268,210.00 3,707,065.75 7.500000 % 581,201.27
A-9 760947E98 5,000,000.00 5,000,000.00 7.750000 % 0.00
A-10 760947F22 7,000,000.00 7,000,000.00 8.000000 % 0.00
A-11 760947F30 4,900,496.00 1,440,630.66 7.750000 % 225,864.89
A-12 760947F48 5,000,000.00 5,000,000.00 7.600000 % 0.00
A-13 760947F55 291,667.00 291,667.00 0.000000 % 0.00
A-14 760947F63 1,883,298.00 0.00 7.750000 % 0.00
A-15 760947F71 1,300,000.00 1,300,000.00 7.750000 % 0.00
A-16 760947F89 18,886,422.00 18,886,422.00 7.750000 % 0.00
A-17 760947G54 1,225,125.00 0.00 7.500000 % 0.00
A-18 760947G62 7,082,000.00 7,082,000.00 7.575000 % 0.00
A-19 760947G70 8,382,000.00 8,382,000.00 7.750000 % 0.00
A-20 760947G88 5,534,742.00 0.00 7.750000 % 0.00
A-21 760947G96 19,601,988.00 0.00 7.750000 % 0.00
A-22 760947H20 14,717,439.00 10,380,004.86 7.750000 % 2,671,198.30
A-23 760947H38 8,365,657.00 7,881,949.72 7.750000 % 2,028,346.90
A-24 760947H46 1,118,434.45 881,863.73 0.000000 % 32,660.08
A-25 7609475H0 0.00 0.00 0.530886 % 0.00
R 760947F97 100.00 0.00 7.750000 % 0.00
M-1 760947G21 7,283,700.00 7,136,102.19 7.750000 % 24,085.21
M-2 760947G39 4,552,300.00 4,460,051.63 7.750000 % 15,053.22
M-3 760947G47 4,006,000.00 3,924,821.93 7.750000 % 13,246.75
B-1 1,820,900.00 1,784,001.04 7.750000 % 6,021.22
B-2 910,500.00 892,049.52 7.750000 % 3,010.78
B-3 1,456,687.10 1,277,802.21 7.750000 % 4,312.72
- -------------------------------------------------------------------------------
364,183,311.55 182,756,255.76 10,055,434.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 29,776.44 761,676.53 0.00 0.00 3,936,365.64
A-2 0.00 0.00 0.00 0.00 0.00
A-3 206,111.50 206,111.50 0.00 0.00 32,313,578.00
A-4 74,950.74 3,098,850.04 0.00 0.00 8,726,665.79
A-5 110,247.51 168,584.10 0.00 0.00 17,225,956.96
A-6 104,122.65 159,218.32 0.00 0.00 16,268,959.73
A-7 24,408.20 605,609.47 0.00 0.00 3,125,864.48
A-8 22,882.69 604,083.96 0.00 0.00 3,125,864.48
A-9 32,291.67 32,291.67 0.00 0.00 5,000,000.00
A-10 46,666.67 46,666.67 0.00 0.00 7,000,000.00
A-11 9,189.03 235,053.92 0.00 0.00 1,214,765.77
A-12 31,666.67 31,666.67 0.00 0.00 5,000,000.00
A-13 0.00 0.00 0.00 0.00 291,667.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 8,395.83 8,395.83 0.00 0.00 1,300,000.00
A-16 120,466.66 120,466.66 0.00 0.00 18,886,422.00
A-17 0.00 0.00 0.00 0.00 0.00
A-18 44,705.13 44,705.13 0.00 0.00 7,082,000.00
A-19 54,133.75 54,133.75 0.00 0.00 8,382,000.00
A-20 0.00 0.00 0.00 0.00 0.00
A-21 0.00 0.00 0.00 0.00 0.00
A-22 66,208.65 2,737,406.95 0.00 0.00 7,708,806.56
A-23 50,274.86 2,078,621.76 0.00 0.00 5,853,602.82
A-24 0.00 32,660.08 0.00 0.00 849,202.86
A-25 79,852.51 79,852.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,517.49 69,602.70 0.00 0.00 7,112,016.98
M-2 28,448.35 43,501.57 0.00 0.00 4,444,998.41
M-3 25,034.40 38,281.15 0.00 0.00 3,911,575.18
B-1 11,379.21 17,400.43 0.00 0.00 1,777,979.82
B-2 5,689.92 8,700.70 0.00 0.00 889,038.74
B-3 8,150.43 12,463.15 0.00 0.00 1,273,489.49
- -------------------------------------------------------------------------------
1,240,570.96 11,296,005.22 0.00 0.00 172,700,820.71
===============================================================================
Run: 08/31/98 15:28:17
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S16(POOL # 4214)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4214
__________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 238.153882 37.338245 1.519060 38.857305 0.000000 200.815638
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 1000.000000 0.000000 6.378480 6.378480 0.000000 1000.000000
A-4 235.265318 60.543355 1.500635 62.043990 0.000000 174.721963
A-5 979.735873 3.306728 6.249225 9.555953 0.000000 976.429146
A-6 979.735873 3.306728 6.249225 9.555953 0.000000 976.429146
A-7 180.891287 28.360502 1.191031 29.551533 0.000000 152.530785
A-8 192.392846 30.163740 1.187588 31.351328 0.000000 162.229106
A-9 1000.000000 0.000000 6.458334 6.458334 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 293.976500 46.090211 1.875122 47.965333 0.000000 247.886289
A-12 1000.000000 0.000000 6.333334 6.333334 0.000000 1000.000000
A-13 1000.000000 0.000000 0.000000 0.000000 0.000000 1000.000000
A-14 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-15 1000.000000 0.000000 6.458331 6.458331 0.000000 1000.000000
A-16 1000.000000 0.000000 6.378480 6.378480 0.000000 1000.000000
A-17 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-18 1000.000000 0.000000 6.312501 6.312501 0.000000 1000.000000
A-19 1000.000000 0.000000 6.458333 6.458333 0.000000 1000.000000
A-20 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-21 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-22 705.286080 181.498853 4.498653 185.997506 0.000000 523.787227
A-23 942.179403 242.461160 6.009673 248.470833 0.000000 699.718244
A-24 788.480478 29.202310 0.000000 29.202310 0.000000 759.278168
A-25 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-1 979.735875 3.306727 6.249226 9.555953 0.000000 976.429147
M-2 979.735876 3.306728 6.249226 9.555954 0.000000 976.429148
M-3 979.735879 3.306727 6.249226 9.555953 0.000000 976.429151
B-1 979.735867 3.306727 6.249223 9.555950 0.000000 976.429139
B-2 979.735881 3.306733 6.249226 9.555959 0.000000 976.429149
B-3 877.197450 2.960650 5.595182 8.555832 0.000000 874.236816
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:28:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S16 (POOL # 4214)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4214
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,004.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 39,875.45
MASTER SERVICER ADVANCES THIS MONTH 8,017.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,920,852.19
(B) TWO MONTHLY PAYMENTS: 1 239,712.99
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,277,905.25
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,688,438.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 172,700,820.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 695
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 1,020,832.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,440,745.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 238,847.06
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.29215470 % 8.53389800 % 2.17394690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.70589710 % 8.95687149 % 2.29297120 %
BANKRUPTCY AMOUNT AVAILABLE 140,078.00
FRAUD AMOUNT AVAILABLE 7,283,666.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,643,213.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53228200
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.72
POOL TRADING FACTOR: 47.42139885
................................................................................
Run: 08/31/98 15:28:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S17(POOL # 4215)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4215
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947C66 25,652,000.00 15,172,876.85 7.250000 % 590,979.77
A-2 760947C74 26,006,000.00 5,057,231.29 7.250000 % 196,977.90
A-3 760947C82 22,997,000.00 22,997,000.00 7.250000 % 0.00
A-4 760947C90 7,216,000.00 7,216,000.00 7.250000 % 0.00
A-5 760947D24 16,378,000.00 3,048,990.15 7.250000 % 1,256,027.34
A-6 760947D32 17,250,000.00 15,853,743.58 7.250000 % 65,158.34
A-7 760947D40 1,820,614.04 1,378,391.11 0.000000 % 34,625.86
A-8 7609474Y4 0.00 0.00 0.322046 % 0.00
R 760947D57 100.00 0.00 7.250000 % 0.00
M-1 760947D65 1,515,800.00 1,393,106.82 7.250000 % 5,725.62
M-2 760947D73 606,400.00 557,316.25 7.250000 % 2,290.55
M-3 760947D81 606,400.00 557,316.25 7.250000 % 2,290.55
B-1 606,400.00 557,316.25 7.250000 % 2,290.55
B-2 303,200.00 278,658.12 7.250000 % 1,145.28
B-3 303,243.02 278,697.62 7.250000 % 1,145.43
- -------------------------------------------------------------------------------
121,261,157.06 74,346,644.29 2,158,657.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 91,635.13 682,614.90 0.00 0.00 14,581,897.08
A-2 30,542.67 227,520.57 0.00 0.00 4,860,253.39
A-3 138,888.18 138,888.18 0.00 0.00 22,997,000.00
A-4 43,580.34 43,580.34 0.00 0.00 7,216,000.00
A-5 18,414.08 1,274,441.42 0.00 0.00 1,792,962.81
A-6 95,747.16 160,905.50 0.00 0.00 15,788,585.24
A-7 0.00 34,625.86 0.00 0.00 1,343,765.25
A-8 19,945.09 19,945.09 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,413.54 14,139.16 0.00 0.00 1,387,381.20
M-2 3,365.86 5,656.41 0.00 0.00 555,025.70
M-3 3,365.86 5,656.41 0.00 0.00 555,025.70
B-1 3,365.86 5,656.41 0.00 0.00 555,025.70
B-2 1,682.93 2,828.21 0.00 0.00 277,512.84
B-3 1,683.17 2,828.60 0.00 0.00 277,552.19
- -------------------------------------------------------------------------------
460,629.87 2,619,287.06 0.00 0.00 72,187,987.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 591.489040 23.038351 3.572241 26.610592 0.000000 568.450689
A-2 194.464019 7.574325 1.174447 8.748772 0.000000 186.889694
A-3 1000.000000 0.000000 6.039404 6.039404 0.000000 1000.000000
A-4 1000.000000 0.000000 6.039404 6.039404 0.000000 1000.000000
A-5 186.163765 76.689910 1.124318 77.814228 0.000000 109.473856
A-6 919.057599 3.777295 5.550560 9.327855 0.000000 915.280304
A-7 757.102318 19.018781 0.000000 19.018781 0.000000 738.083537
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-1 919.057145 3.777293 5.550561 9.327854 0.000000 915.279852
M-2 919.057141 3.777292 5.550561 9.327853 0.000000 915.279848
M-3 919.057141 3.777292 5.550561 9.327853 0.000000 915.279848
B-1 919.057141 3.777292 5.550561 9.327853 0.000000 915.279848
B-2 919.057124 3.777309 5.550561 9.327870 0.000000 915.279815
B-3 919.056999 3.777202 5.550565 9.327767 0.000000 915.279725
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:28:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S17 (POOL # 4215)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4215
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,302.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 7,061.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 719,845.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 71,540.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,187,987.10
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 1,852,420.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.03563380 % 3.43675400 % 1.52761230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.90780870 % 3.45962355 % 1.56694600 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,212,612.00
SPECIAL HAZARD AMOUNT AVAILABLE 606,306.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.72907767
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.77
POOL TRADING FACTOR: 59.53100634
................................................................................
Run: 08/31/98 15:28:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S18(POOL # 4218)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4218
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947H61 60,600,000.00 21,145,106.74 6.256250 % 3,373,233.43
A-2 760947H79 0.00 0.00 2.743750 % 0.00
A-3 760947H87 33,761,149.00 33,761,149.00 7.750000 % 0.00
A-4 760947H95 4,982,438.00 4,982,438.00 8.000000 % 0.00
A-5 760947J28 20,015,977.00 19,614,489.43 8.000000 % 14,392.97
A-6 760947J36 48,165,041.00 0.00 7.250000 % 0.00
A-7 760947J44 10,255,000.00 8,859,336.63 7.250000 % 1,413,310.93
A-8 760947J51 7,125,000.00 4,079,179.39 7.250000 % 3,084,333.70
A-9 760947J69 7,733,000.00 7,733,000.00 7.250000 % 0.00
A-10 760947J77 3,100,000.00 3,100,000.00 7.250000 % 0.00
A-11 760947J85 0.00 0.00 8.000000 % 0.00
A-12 760947J93 4,421,960.00 4,421,960.00 7.250000 % 0.00
A-13 760947K26 2,238,855.16 1,632,817.21 0.000000 % 22,720.97
A-14 7609474Z1 0.00 0.00 0.279318 % 0.00
R-I 760947K34 100.00 0.00 8.000000 % 0.00
R-II 760947K42 100.00 0.00 8.000000 % 0.00
M-1 760947K59 4,283,600.00 4,197,678.02 8.000000 % 3,080.23
M-2 760947K67 2,677,200.00 2,623,499.77 8.000000 % 1,925.11
M-3 760947K75 2,463,100.00 2,413,694.27 8.000000 % 1,771.15
B-1 1,070,900.00 1,049,419.50 8.000000 % 770.06
B-2 428,400.00 419,806.98 8.000000 % 308.05
B-3 856,615.33 839,433.09 8.000000 % 615.96
- -------------------------------------------------------------------------------
214,178,435.49 120,873,008.03 7,916,462.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 108,903.38 3,482,136.81 0.00 0.00 17,771,873.31
A-2 47,760.83 47,760.83 0.00 0.00 0.00
A-3 215,395.33 215,395.33 0.00 0.00 33,761,149.00
A-4 32,813.25 32,813.25 0.00 0.00 4,982,438.00
A-5 129,176.75 143,569.72 0.00 0.00 19,600,096.46
A-6 0.00 0.00 0.00 0.00 0.00
A-7 53,525.16 1,466,836.09 0.00 0.00 7,446,025.70
A-8 24,346.03 3,108,679.73 0.00 0.00 994,845.69
A-9 46,720.21 46,720.21 0.00 0.00 7,733,000.00
A-10 18,729.17 18,729.17 0.00 0.00 3,100,000.00
A-11 6,114.44 6,114.44 0.00 0.00 0.00
A-12 26,391.87 26,391.87 0.00 0.00 4,421,960.00
A-13 0.00 22,720.97 0.00 0.00 1,610,096.24
A-14 27,793.64 27,793.64 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,644.99 30,725.22 0.00 0.00 4,194,597.79
M-2 17,277.80 19,202.91 0.00 0.00 2,621,574.66
M-3 15,896.07 17,667.22 0.00 0.00 2,411,923.12
B-1 6,911.25 7,681.31 0.00 0.00 1,048,649.44
B-2 2,764.75 3,072.80 0.00 0.00 419,498.93
B-3 5,528.32 6,144.28 0.00 0.00 838,817.13
- -------------------------------------------------------------------------------
813,693.24 8,730,155.80 0.00 0.00 112,956,545.47
===============================================================================
Run: 08/31/98 15:28:28
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S18(POOL # 4218)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4218
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 348.929154 55.663918 1.797085 57.461003 0.000000 293.265236
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 1000.000000 0.000000 6.379976 6.379976 0.000000 1000.000000
A-4 1000.000000 0.000000 6.585782 6.585782 0.000000 1000.000000
A-5 979.941645 0.719074 6.453682 7.172756 0.000000 979.222571
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 863.904108 137.816765 5.219421 143.036186 0.000000 726.087343
A-8 572.516406 432.888940 3.416987 436.305927 0.000000 139.627465
A-9 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-10 1000.000000 0.000000 6.041668 6.041668 0.000000 1000.000000
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 1000.000000 0.000000 5.968365 5.968365 0.000000 1000.000000
A-13 729.308996 10.148477 0.000000 10.148477 0.000000 719.160520
A-14 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-1 979.941643 0.719075 6.453681 7.172756 0.000000 979.222568
M-2 979.941644 0.719076 6.453683 7.172759 0.000000 979.222568
M-3 979.941647 0.719074 6.453684 7.172758 0.000000 979.222573
B-1 979.941638 0.719077 6.453684 7.172761 0.000000 979.222561
B-2 979.941597 0.719071 6.453665 7.172736 0.000000 979.222526
B-3 979.941708 0.719074 6.453679 7.172753 0.000000 979.222646
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:28:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S18 (POOL # 4218)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4218
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,597.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 19,904.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,333,562.81
(B) TWO MONTHLY PAYMENTS: 2 566,624.28
(C) THREE OR MORE MONTHLY PAYMENTS: 1 460,587.17
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 214,223.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,956,545.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 460
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,827,519.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.31909330 % 7.74476500 % 1.93614210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.64038710 % 8.16959790 % 2.07188060 %
BANKRUPTCY AMOUNT AVAILABLE 106,710.00
FRAUD AMOUNT AVAILABLE 1,937,666.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,985,257.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.46788323
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.94
POOL TRADING FACTOR: 52.73945774
................................................................................
Run: 08/31/98 15:28:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S19(POOL # 4219)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4219
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947K83 69,926,000.00 27,522,483.07 7.500000 % 2,630,673.32
A-2 760947K91 19,855,000.00 19,855,000.00 7.500000 % 0.00
A-3 760947L25 10,475,000.00 9,729,606.93 7.500000 % 76,135.77
A-4 760947L33 1,157,046.74 851,388.35 0.000000 % 4,670.06
A-5 7609475A5 0.00 0.00 0.307879 % 0.00
R 760947L41 100.00 0.00 7.500000 % 0.00
M-1 760947L58 1,310,400.00 1,217,151.87 7.500000 % 4,710.26
M-2 760947L66 786,200.00 730,253.98 7.500000 % 2,826.01
M-3 760947L74 524,200.00 486,897.90 7.500000 % 1,884.25
B-1 314,500.00 292,120.16 7.500000 % 1,130.48
B-2 209,800.00 194,870.63 7.500000 % 754.13
B-3 262,361.78 243,692.06 7.500000 % 942.98
- -------------------------------------------------------------------------------
104,820,608.52 61,123,464.95 2,723,727.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 170,225.67 2,800,898.99 0.00 0.00 24,891,809.75
A-2 122,802.54 122,802.54 0.00 0.00 19,855,000.00
A-3 60,177.30 136,313.07 0.00 0.00 9,653,471.16
A-4 0.00 4,670.06 0.00 0.00 846,718.29
A-5 15,519.02 15,519.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,528.05 12,238.31 0.00 0.00 1,212,441.61
M-2 4,516.60 7,342.61 0.00 0.00 727,427.97
M-3 3,011.45 4,895.70 0.00 0.00 485,013.65
B-1 1,806.75 2,937.23 0.00 0.00 290,989.68
B-2 1,205.27 1,959.40 0.00 0.00 194,116.50
B-3 1,507.23 2,450.21 0.00 0.00 214,473.79
- -------------------------------------------------------------------------------
388,299.88 3,112,027.14 0.00 0.00 58,371,462.40
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 393.594415 37.620818 2.434369 40.055187 0.000000 355.973597
A-2 1000.000000 0.000000 6.184968 6.184968 0.000000 1000.000000
A-3 928.840757 7.268331 5.744850 13.013181 0.000000 921.572426
A-4 735.828831 4.036190 0.000000 4.036190 0.000000 731.792641
A-5 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-1 928.839950 3.594521 5.744849 9.339370 0.000000 925.245429
M-2 928.839964 3.594518 5.744849 9.339367 0.000000 925.245447
M-3 928.839947 3.594525 5.744849 9.339374 0.000000 925.245422
B-1 928.839936 3.594531 5.744833 9.339364 0.000000 925.245405
B-2 928.839990 3.594519 5.744852 9.339371 0.000000 925.245472
B-3 928.839788 3.594197 5.744854 9.339051 0.000000 817.473436
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:28:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S19 (POOL # 4219)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4219
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,350.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 2,154.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 207,593.07
(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 58,371,462.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 265
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,248,442.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.74883430 % 4.03885800 % 1.21230740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.56848830 % 4.15422731 % 1.21613750 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 888,414.00
SPECIAL HAZARD AMOUNT AVAILABLE 602,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.00151620
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.49
POOL TRADING FACTOR: 55.68700967
................................................................................
Run: 08/31/98 15:28:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S20(POOL # 4225)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4225
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947L82 52,409,000.00 44,070,138.00 7.100000 % 1,687,543.00
A-2 760947L90 70,579,000.00 70,579,000.00 7.350000 % 0.00
A-3 760947M24 68,773,000.00 0.00 7.500000 % 0.00
A-4 105,985,000.00 27,058,863.08 0.000000 % 10,925,833.07
A-5 760947M32 26,381,000.00 0.00 1.400000 % 0.00
A-6 760947M40 4,255,000.00 0.00 47.120000 % 0.00
A-7 760947M57 20,022,000.00 20,022,000.00 7.750000 % 0.00
A-8 760947M65 12,014,000.00 12,014,000.00 7.750000 % 0.00
A-9 760947M73 20,835,000.00 0.00 7.750000 % 0.00
A-10 760947M81 29,566,000.00 15,082,323.85 7.750000 % 2,590,083.65
A-11 760947M99 9,918,000.00 5,236,378.02 7.750000 % 112,710.15
A-12 760947N23 4,755,000.00 4,755,000.00 7.750000 % 0.00
A-13 760947N56 1,318,180.24 1,075,137.89 0.000000 % 21,844.04
A-14 7609475B3 0.00 0.00 0.508151 % 0.00
R-I 760947N31 100.00 0.00 7.750000 % 0.00
R-II 760947N49 100.00 0.00 7.750000 % 0.00
M-1 760947N64 9,033,100.00 8,862,139.91 7.750000 % 6,893.21
M-2 760947N72 5,645,600.00 5,538,751.60 7.750000 % 4,308.19
M-3 760947N80 5,194,000.00 5,095,698.55 7.750000 % 3,963.57
B-1 2,258,300.00 2,215,559.51 7.750000 % 1,723.32
B-2 903,300.00 886,204.19 7.750000 % 689.31
B-3 1,807,395.50 1,733,876.04 7.750000 % 1,348.68
- -------------------------------------------------------------------------------
451,652,075.74 224,225,070.64 15,356,940.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 257,831.28 1,945,374.28 0.00 0.00 42,382,595.00
A-2 427,460.20 427,460.20 0.00 0.00 70,579,000.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 219,667.55 11,145,500.62 0.00 0.00 16,133,030.01
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-7 127,862.16 127,862.16 0.00 0.00 20,022,000.00
A-8 76,722.40 76,722.40 0.00 0.00 12,014,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 96,316.96 2,686,400.61 0.00 0.00 12,492,240.20
A-11 33,439.94 146,150.09 0.00 0.00 5,123,667.87
A-12 30,365.83 30,365.83 0.00 0.00 4,755,000.00
A-13 0.00 21,844.04 0.00 0.00 1,053,293.85
A-14 93,887.93 93,887.93 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 56,594.36 63,487.57 0.00 0.00 8,855,246.70
M-2 35,370.92 39,679.11 0.00 0.00 5,534,443.41
M-3 32,541.55 36,505.12 0.00 0.00 5,091,734.98
B-1 14,148.74 15,872.06 0.00 0.00 2,213,836.19
B-2 5,659.37 6,348.68 0.00 0.00 885,514.88
B-3 11,072.68 12,421.36 0.00 0.00 1,732,527.36
- -------------------------------------------------------------------------------
1,518,941.87 16,875,882.06 0.00 0.00 208,868,130.45
===============================================================================
Run: 08/31/98 15:28:42
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S20(POOL # 4225)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4225
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 840.888740 32.199489 4.919599 37.119088 0.000000 808.689252
A-2 1000.000000 0.000000 6.056479 6.056479 0.000000 1000.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 255.308422 103.088485 2.072629 105.161114 0.000000 152.219937
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 1000.000000 0.000000 6.386083 6.386083 0.000000 1000.000000
A-8 1000.000000 0.000000 6.386083 6.386083 0.000000 1000.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 510.123921 87.603452 3.257693 90.861145 0.000000 422.520470
A-11 527.967132 11.364201 3.371641 14.735842 0.000000 516.602932
A-12 1000.000000 0.000000 6.386084 6.386084 0.000000 1000.000000
A-13 815.622824 16.571361 0.000000 16.571361 0.000000 799.051464
A-14 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-1 981.074040 0.763106 6.265220 7.028326 0.000000 980.310934
M-2 981.074040 0.763106 6.265219 7.028325 0.000000 980.310934
M-3 981.074037 0.763106 6.265219 7.028325 0.000000 980.310932
B-1 981.074042 0.763105 6.265217 7.028322 0.000000 980.310937
B-2 981.074051 0.763102 6.265216 7.028318 0.000000 980.310949
B-3 959.322982 0.746190 6.126318 6.872508 0.000000 958.576783
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:28:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S20 (POOL # 4225)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4225
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,433.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 35,233.37
MASTER SERVICER ADVANCES THIS MONTH 1,963.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,187,779.73
(B) TWO MONTHLY PAYMENTS: 1 393,663.07
(C) THREE OR MORE MONTHLY PAYMENTS: 1 222,603.66
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 813,723.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 208,868,130.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 810
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 261,894.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 15,182,165.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.09601740 % 8.73699100 % 2.16699130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.30049680 % 9.32714103 % 2.32508830 %
BANKRUPTCY AMOUNT AVAILABLE 171,264.00
FRAUD AMOUNT AVAILABLE 9,033,042.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,408,398.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.51335967
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.19
POOL TRADING FACTOR: 46.24536046
................................................................................
Run: 08/31/98 15:28:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S21(POOL # 4226)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4226
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947Q95 62,361,000.00 27,961,232.14 7.500000 % 1,554,857.19
A-2 760947R29 5,000,000.00 1,177,803.58 7.500000 % 172,761.91
A-3 760947R37 5,848,000.00 5,848,000.00 7.500000 % 0.00
A-4 760947R45 7,000,000.00 7,000,000.00 7.500000 % 0.00
A-5 760947R52 5,000,000.00 5,000,000.00 7.500000 % 0.00
A-6 760947R60 4,417,000.00 4,417,000.00 7.500000 % 0.00
A-7 760947R78 10,450,000.00 9,684,735.11 7.500000 % 36,520.33
A-8 760947R86 929,248.96 729,231.87 0.000000 % 2,981.95
A-9 7609475C1 0.00 0.00 0.315845 % 0.00
R 760947R94 100.00 0.00 7.500000 % 0.00
M-1 760947S28 1,570,700.00 1,459,608.23 7.500000 % 5,504.06
M-2 760947S36 784,900.00 729,385.94 7.500000 % 2,750.45
M-3 760947S44 418,500.00 388,900.52 7.500000 % 1,466.51
B-1 313,800.00 291,605.69 7.500000 % 1,099.62
B-2 261,500.00 243,004.74 7.500000 % 916.35
B-3 314,089.78 282,338.63 7.500000 % 1,064.65
- -------------------------------------------------------------------------------
104,668,838.74 65,212,846.45 1,779,923.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 174,709.28 1,729,566.47 0.00 0.00 26,406,374.95
A-2 7,359.23 180,121.14 0.00 0.00 1,005,041.67
A-3 36,539.87 36,539.87 0.00 0.00 5,848,000.00
A-4 43,737.88 43,737.88 0.00 0.00 7,000,000.00
A-5 31,241.34 31,241.34 0.00 0.00 5,000,000.00
A-6 27,598.60 27,598.60 0.00 0.00 4,417,000.00
A-7 60,512.82 97,033.15 0.00 0.00 9,648,214.78
A-8 0.00 2,981.95 0.00 0.00 726,249.92
A-9 17,159.54 17,159.54 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,120.02 14,624.08 0.00 0.00 1,454,104.17
M-2 4,557.40 7,307.85 0.00 0.00 726,635.49
M-3 2,429.96 3,896.47 0.00 0.00 387,434.01
B-1 1,822.04 2,921.66 0.00 0.00 290,506.07
B-2 1,518.36 2,434.71 0.00 0.00 242,088.39
B-3 1,764.13 2,828.78 0.00 0.00 281,273.98
- -------------------------------------------------------------------------------
420,070.47 2,199,993.49 0.00 0.00 63,432,923.43
===============================================================================
Run: 08/31/98 15:28:48
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S21(POOL # 4226)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4226
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 448.376904 24.933166 2.801579 27.734745 0.000000 423.443738
A-2 235.560716 34.552382 1.471846 36.024228 0.000000 201.008334
A-3 1000.000000 0.000000 6.248268 6.248268 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248269 6.248269 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248268 6.248268 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248268 6.248268 0.000000 1000.000000
A-7 926.768910 3.494768 5.790700 9.285468 0.000000 923.274142
A-8 784.754034 3.208989 0.000000 3.208989 0.000000 781.545045
A-9 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-1 929.272445 3.504208 5.806341 9.310549 0.000000 925.768237
M-2 929.272442 3.504204 5.806345 9.310549 0.000000 925.768238
M-3 929.272449 3.504205 5.806356 9.310561 0.000000 925.768244
B-1 929.272435 3.504207 5.806373 9.310580 0.000000 925.768228
B-2 929.272428 3.504207 5.806348 9.310555 0.000000 925.768222
B-3 898.910592 3.389731 5.616642 9.006373 0.000000 895.520941
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:28:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S21 (POOL # 4226)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4226
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,510.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 509.46
SUBSERVICER ADVANCES THIS MONTH 5,327.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 409,558.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 113,043.57
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,432,923.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 250
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,533,873.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.73533890 % 3.99775200 % 1.26690950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.60656750 % 4.04864466 % 1.29789760 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,046,688.00
SPECIAL HAZARD AMOUNT AVAILABLE 642,842.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.02340530
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.73
POOL TRADING FACTOR: 60.60344625
................................................................................
Run: 08/31/98 15:28:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S22(POOL # 4227)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4227
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947P21 21,520,000.00 4,764,888.32 7.500000 % 1,091,587.60
A-2 760947P39 24,275,000.00 5,374,891.49 8.000000 % 1,231,333.13
A-3 760947P47 13,325,000.00 6,064,711.07 8.000000 % 473,004.37
A-4 760947P54 3,200,000.00 3,200,000.00 7.250000 % 0.00
A-5 760947P62 36,000,000.00 9,839,602.53 6.356250 % 1,704,337.51
A-6 760947P70 0.00 0.00 2.643750 % 0.00
A-7 760947P88 34,877,000.00 34,877,000.00 8.000000 % 0.00
A-8 760947P96 25,540,000.00 0.00 7.500000 % 0.00
A-9 760947Q20 20,140,000.00 10,114,316.75 7.500000 % 2,317,087.41
A-10 760947Q38 16,200,000.00 15,908,438.15 8.000000 % 79,921.96
A-11 760947S51 5,000,000.00 4,910,011.79 8.000000 % 24,667.27
A-12 760947S69 575,632.40 440,860.65 0.000000 % 21,332.80
A-13 7609475D9 0.00 0.00 0.333718 % 0.00
R-I 760947Q46 100.00 0.00 8.000000 % 0.00
R-II 760947Q53 100.00 0.00 8.000000 % 0.00
M-1 760947Q61 4,235,400.00 4,163,406.25 8.000000 % 6,755.89
M-2 760947Q79 2,117,700.00 2,081,703.14 8.000000 % 3,377.95
M-3 760947Q87 2,435,400.00 2,394,002.81 8.000000 % 3,884.71
B-1 1,058,900.00 1,040,900.73 8.000000 % 1,689.05
B-2 423,500.00 416,301.28 8.000000 % 675.53
B-3 847,661.00 821,302.77 8.000000 % 1,332.71
- -------------------------------------------------------------------------------
211,771,393.40 106,412,337.73 6,960,987.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 29,316.17 1,120,903.77 0.00 0.00 3,673,300.72
A-2 35,273.86 1,266,606.99 0.00 0.00 4,143,558.36
A-3 39,800.95 512,805.32 0.00 0.00 5,591,706.70
A-4 19,333.33 19,333.33 0.00 0.00 3,200,000.00
A-5 51,306.43 1,755,643.94 0.00 0.00 8,135,265.02
A-6 21,339.84 21,339.84 0.00 0.00 0.00
A-7 228,887.69 228,887.69 0.00 0.00 34,877,000.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 62,228.76 2,379,316.17 0.00 0.00 7,797,229.34
A-10 104,402.49 184,324.45 0.00 0.00 15,828,516.19
A-11 32,222.99 56,890.26 0.00 0.00 4,885,344.52
A-12 0.00 21,332.80 0.00 0.00 419,527.85
A-13 29,131.68 29,131.68 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,323.23 34,079.12 0.00 0.00 4,156,650.36
M-2 13,661.62 17,039.57 0.00 0.00 2,078,325.19
M-3 15,711.15 19,595.86 0.00 0.00 2,390,118.10
B-1 6,831.13 8,520.18 0.00 0.00 1,039,211.68
B-2 2,732.06 3,407.59 0.00 0.00 415,625.75
B-3 5,389.97 6,722.68 0.00 0.00 767,687.41
- -------------------------------------------------------------------------------
724,893.35 7,685,881.24 0.00 0.00 99,399,067.19
===============================================================================
Run: 08/31/98 15:28:53
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S22(POOL # 4227)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4227
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 221.416743 50.724331 1.362276 52.086607 0.000000 170.692413
A-2 221.416745 50.724331 1.453094 52.177425 0.000000 170.692414
A-3 455.137791 35.497514 2.986938 38.484452 0.000000 419.640278
A-4 1000.000000 0.000000 6.041666 6.041666 0.000000 1000.000000
A-5 273.322293 47.342708 1.425179 48.767887 0.000000 225.979584
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 1000.000000 0.000000 6.562712 6.562712 0.000000 1000.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 502.200434 115.049027 3.089809 118.138836 0.000000 387.151407
A-10 982.002355 4.933454 6.444598 11.378052 0.000000 977.068901
A-11 982.002358 4.933454 6.444598 11.378052 0.000000 977.068904
A-12 765.871848 37.059762 0.000000 37.059762 0.000000 728.812086
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-1 983.001901 1.595101 6.451157 8.046258 0.000000 981.406800
M-2 983.001908 1.595103 6.451159 8.046262 0.000000 981.406805
M-3 983.001893 1.595101 6.451158 8.046259 0.000000 981.406792
B-1 983.001917 1.595099 6.451157 8.046256 0.000000 981.406818
B-2 983.001842 1.595112 6.451145 8.046257 0.000000 981.406730
B-3 968.904751 1.572220 6.358639 7.930859 0.000000 905.653807
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:28:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S22 (POOL # 4227)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4227
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,409.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 20,287.06
MASTER SERVICER ADVANCES THIS MONTH 3,126.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,665,735.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,054,640.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 99,399,067.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 436
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 394,537.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,418,856.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.69758910 % 8.15230000 % 2.15011140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.04054460 % 8.67723802 % 2.24543870 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 4,235,428.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,122,400.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.58875757
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.78
POOL TRADING FACTOR: 46.93696613
................................................................................
Run: 08/31/98 15:28:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S23(POOL # 4230)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4230
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947S77 38,006,979.00 13,939,404.47 6.256250 % 2,190,482.00
A-2 760947S85 0.00 0.00 2.743750 % 0.00
A-3 760947S93 13,250,000.00 13,250,000.00 7.250000 % 0.00
A-4 760947T27 6,900,000.00 6,900,000.00 7.750000 % 0.00
A-5 760947T35 22,009,468.00 22,009,468.00 7.750000 % 0.00
A-6 760947T43 20,197,423.00 20,197,423.00 7.750000 % 0.00
A-7 760947T50 2,445,497.00 2,404,039.07 7.750000 % 1,729.36
A-8 760947T68 7,100,000.00 802,093.51 7.400000 % 573,196.55
A-9 760947T76 8,846,378.00 8,846,378.00 7.400000 % 0.00
A-10 760947T84 108,794,552.00 39,901,389.27 7.150000 % 6,270,230.21
A-11 760947T92 16,999,148.00 6,234,591.78 6.206250 % 979,723.43
A-12 760947U25 0.00 0.00 2.793750 % 0.00
A-13 760947U33 0.00 0.00 7.250000 % 0.00
A-14 760947U41 930,190.16 812,329.87 0.000000 % 38,891.34
A-15 7609475E7 0.00 0.00 0.417320 % 0.00
R-I 760947U58 100.00 0.00 7.750000 % 0.00
R-II 760947U66 100.00 0.00 7.750000 % 0.00
M-1 760947U74 5,195,400.00 5,107,323.63 7.750000 % 3,673.99
M-2 760947U82 3,247,100.00 3,192,052.69 7.750000 % 2,296.22
M-3 760947U90 2,987,300.00 2,936,657.03 7.750000 % 2,112.50
B-1 1,298,800.00 1,276,781.76 7.750000 % 918.46
B-2 519,500.00 510,693.02 7.750000 % 367.37
B-3 1,039,086.60 1,021,471.33 7.750000 % 734.82
- -------------------------------------------------------------------------------
259,767,021.76 149,342,096.43 10,064,356.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 71,591.29 2,262,073.29 0.00 0.00 11,748,922.47
A-2 31,397.18 31,397.18 0.00 0.00 0.00
A-3 78,859.81 78,859.81 0.00 0.00 13,250,000.00
A-4 43,898.80 43,898.80 0.00 0.00 6,900,000.00
A-5 140,027.43 140,027.43 0.00 0.00 22,009,468.00
A-6 128,498.94 128,498.94 0.00 0.00 20,197,423.00
A-7 15,294.85 17,024.21 0.00 0.00 2,402,309.71
A-8 4,872.57 578,069.12 0.00 0.00 228,896.96
A-9 53,740.17 53,740.17 0.00 0.00 8,846,378.00
A-10 234,204.88 6,504,435.09 0.00 0.00 33,631,159.06
A-11 31,764.29 1,011,487.72 0.00 0.00 5,254,868.35
A-12 14,298.73 14,298.73 0.00 0.00 0.00
A-13 7,162.79 7,162.79 0.00 0.00 0.00
A-14 0.00 38,891.34 0.00 0.00 773,438.53
A-15 51,162.63 51,162.63 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 32,493.54 36,167.53 0.00 0.00 5,103,649.64
M-2 20,308.30 22,604.52 0.00 0.00 3,189,756.47
M-3 18,683.44 20,795.94 0.00 0.00 2,934,544.53
B-1 8,123.07 9,041.53 0.00 0.00 1,275,863.30
B-2 3,249.11 3,616.48 0.00 0.00 510,325.65
B-3 6,498.75 7,233.57 0.00 0.00 1,020,736.51
- -------------------------------------------------------------------------------
996,130.57 11,060,486.82 0.00 0.00 139,277,740.18
===============================================================================
Run: 08/31/98 15:28:59
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S23(POOL # 4230)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4230
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 366.759075 57.633678 1.883635 59.517313 0.000000 309.125397
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 1000.000000 0.000000 5.951684 5.951684 0.000000 1000.000000
A-4 1000.000000 0.000000 6.362145 6.362145 0.000000 1000.000000
A-5 1000.000000 0.000000 6.362145 6.362145 0.000000 1000.000000
A-6 1000.000000 0.000000 6.362145 6.362145 0.000000 1000.000000
A-7 983.047237 0.707161 6.254291 6.961452 0.000000 982.340077
A-8 112.970917 80.731909 0.686277 81.418186 0.000000 32.239008
A-9 1000.000000 0.000000 6.074822 6.074822 0.000000 1000.000000
A-10 366.759075 57.633678 2.152726 59.786404 0.000000 309.125397
A-11 366.759074 57.633678 1.868581 59.502259 0.000000 309.125396
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-14 873.294413 41.810096 0.000000 41.810096 0.000000 831.484317
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.047240 0.707162 6.254290 6.961452 0.000000 982.340078
M-2 983.047239 0.707160 6.254288 6.961448 0.000000 982.340079
M-3 983.047243 0.707160 6.254290 6.961450 0.000000 982.340083
B-1 983.047244 0.707160 6.254289 6.961449 0.000000 982.340083
B-2 983.047199 0.707161 6.254302 6.961463 0.000000 982.340039
B-3 983.047351 0.707160 6.254291 6.961451 0.000000 982.340173
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:29:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S23 (POOL # 4230)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4230
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,108.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 48,105.59
MASTER SERVICER ADVANCES THIS MONTH 2,567.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,566,568.05
(B) TWO MONTHLY PAYMENTS: 2 525,004.13
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,134,167.66
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,186,506.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 139,277,740.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 544
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 326,773.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,956,793.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.54399680 % 7.56483600 % 1.89116710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.86683020 % 8.06155429 % 2.02659800 %
BANKRUPTCY AMOUNT AVAILABLE 102,894.00
FRAUD AMOUNT AVAILABLE 5,195,340.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,597,670.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.42381704
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.74
POOL TRADING FACTOR: 53.61640567
................................................................................
Run: 08/31/98 15:29:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S24(POOL # 4233)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4233
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947V24 35,025,125.00 12,374,267.17 7.250000 % 992,571.79
A-2 760947V32 30,033,957.00 16,779,089.80 7.250000 % 580,834.83
A-3 760947V40 25,641,602.00 25,641,602.00 7.250000 % 0.00
A-4 760947V57 13,627,408.00 12,801,368.93 7.250000 % 47,887.11
A-5 760947V65 8,189,491.00 0.00 7.250000 % 0.00
A-6 760947V73 17,267,161.00 14,221,883.90 7.250000 % 492,313.09
A-7 760947V81 348,675.05 283,281.51 0.000000 % 2,724.65
A-8 7609475F4 0.00 0.00 0.482114 % 0.00
R 760947V99 100.00 0.00 7.250000 % 0.00
M-1 760947W23 2,022,800.00 1,900,185.93 7.250000 % 7,108.18
M-2 760947W31 1,146,300.00 1,076,815.87 7.250000 % 4,028.13
M-3 760947W49 539,400.00 506,703.74 7.250000 % 1,895.47
B-1 337,100.00 316,666.35 7.250000 % 1,184.58
B-2 269,700.00 253,351.86 7.250000 % 947.73
B-3 404,569.62 380,046.21 7.250000 % 1,421.68
- -------------------------------------------------------------------------------
134,853,388.67 86,535,263.27 2,132,917.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 74,646.64 1,067,218.43 0.00 0.00 11,381,695.38
A-2 101,218.34 682,053.17 0.00 0.00 16,198,254.97
A-3 154,680.63 154,680.63 0.00 0.00 25,641,602.00
A-4 77,223.09 125,110.20 0.00 0.00 12,753,481.82
A-5 0.00 0.00 0.00 0.00 0.00
A-6 85,792.22 578,105.31 0.00 0.00 13,729,570.81
A-7 0.00 2,724.65 0.00 0.00 280,556.86
A-8 34,713.24 34,713.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,462.70 18,570.88 0.00 0.00 1,893,077.75
M-2 6,495.79 10,523.92 0.00 0.00 1,072,787.74
M-3 3,056.65 4,952.12 0.00 0.00 504,808.27
B-1 1,910.26 3,094.84 0.00 0.00 315,481.77
B-2 1,528.32 2,476.05 0.00 0.00 252,404.13
B-3 2,292.59 3,714.27 0.00 0.00 378,624.53
- -------------------------------------------------------------------------------
555,020.47 2,687,937.71 0.00 0.00 84,402,346.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 353.296874 28.338851 2.131231 30.470082 0.000000 324.958023
A-2 558.670634 19.339271 3.370130 22.709401 0.000000 539.331363
A-3 1000.000000 0.000000 6.032409 6.032409 0.000000 1000.000000
A-4 939.383992 3.514029 5.666748 9.180777 0.000000 935.869963
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 823.637650 28.511525 4.968519 33.480044 0.000000 795.126125
A-7 812.451335 7.814296 0.000000 7.814296 0.000000 804.637040
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-1 939.383988 3.514030 5.666749 9.180779 0.000000 935.869958
M-2 939.383992 3.514028 5.666745 9.180773 0.000000 935.869964
M-3 939.384019 3.514034 5.666759 9.180793 0.000000 935.869985
B-1 939.384011 3.514031 5.666746 9.180777 0.000000 935.869979
B-2 939.383982 3.514016 5.666741 9.180757 0.000000 935.869967
B-3 939.383956 3.514031 5.666738 9.180769 0.000000 935.869900
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:29:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S24 (POOL # 4233)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4233
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,875.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 2,248.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 39,746.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 265,349.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 84,402,346.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 353
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,808,592.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.85951530 % 4.03898600 % 1.10149870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.74906060 % 4.11205840 % 1.12516680 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,166,044.00
SPECIAL HAZARD AMOUNT AVAILABLE 713,194.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.01643207
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 153.90
POOL TRADING FACTOR: 62.58822775
................................................................................
Run: 08/31/98 15:29:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S25(POOL # 4234)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4234
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947W56 25,623,000.00 20,121,334.42 7.250000 % 468,847.68
A-2 760947W64 38,194,000.00 13,808,441.50 6.256250 % 1,682,122.65
A-3 760947W72 0.00 0.00 2.743750 % 0.00
A-4 760947W80 41,309,000.00 7,577,644.43 6.750000 % 182,857.10
A-5 760947W98 25,013,000.00 9,043,057.74 7.250000 % 1,101,611.08
A-6 760947X22 7,805,000.00 7,805,000.00 6.750000 % 0.00
A-7 760947X30 39,464,000.00 33,703,067.17 0.000000 % 2,634,847.85
A-8 760947X48 12,000,000.00 12,000,000.00 7.750000 % 0.00
A-9 760947X55 10,690,000.00 10,690,000.00 7.650000 % 0.00
A-10 760947X63 763,154.95 536,971.69 0.000000 % 23,546.30
A-11 7609475G2 0.00 0.00 0.384937 % 0.00
R-I 760947X71 100.00 0.00 7.750000 % 0.00
R-II 760947X89 100.00 0.00 7.750000 % 0.00
M-1 760947X97 4,251,000.00 4,192,426.13 7.750000 % 3,160.28
M-2 760947Y21 3,188,300.00 3,144,368.91 7.750000 % 2,370.25
M-3 760947Y39 2,125,500.00 2,096,213.06 7.750000 % 1,580.14
B-1 850,200.00 838,485.22 7.750000 % 632.06
B-2 425,000.00 419,144.00 7.750000 % 315.95
B-3 850,222.04 656,596.25 7.750000 % 494.95
- -------------------------------------------------------------------------------
212,551,576.99 126,632,750.52 6,102,386.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 121,424.89 590,272.57 0.00 0.00 19,652,486.74
A-2 71,907.09 1,754,029.74 0.00 0.00 12,126,318.85
A-3 31,535.68 31,535.68 0.00 0.00 0.00
A-4 42,574.63 225,431.73 0.00 0.00 7,394,787.33
A-5 54,571.54 1,156,182.62 0.00 0.00 7,941,446.66
A-6 43,852.02 43,852.02 0.00 0.00 7,805,000.00
A-7 46,019.54 2,680,867.39 182,857.10 0.00 31,251,076.42
A-8 77,409.78 77,409.78 0.00 0.00 12,000,000.00
A-9 68,069.42 68,069.42 0.00 0.00 10,690,000.00
A-10 0.00 23,546.30 0.00 0.00 513,425.39
A-11 40,574.03 40,574.03 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,044.57 30,204.85 0.00 0.00 4,189,265.85
M-2 20,283.74 22,653.99 0.00 0.00 3,141,998.66
M-3 13,522.28 15,102.42 0.00 0.00 2,094,632.92
B-1 5,408.92 6,040.98 0.00 0.00 837,853.16
B-2 2,703.82 3,019.77 0.00 0.00 418,828.05
B-3 4,235.58 4,730.53 0.00 0.00 656,101.30
- -------------------------------------------------------------------------------
671,137.53 6,773,523.82 182,857.10 0.00 120,713,221.33
===============================================================================
Run: 08/31/98 15:29:18
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S25(POOL # 4234)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4234
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 785.284097 18.297923 4.738902 23.036825 0.000000 766.986174
A-2 361.534312 44.041542 1.882680 45.924222 0.000000 317.492770
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 183.438099 4.426568 1.030638 5.457206 0.000000 179.011531
A-5 361.534312 44.041542 2.181727 46.223269 0.000000 317.492770
A-6 1000.000000 0.000000 5.618452 5.618452 0.000000 1000.000000
A-7 854.020555 66.765859 1.166114 67.931973 4.633517 791.888213
A-8 1000.000000 0.000000 6.450815 6.450815 0.000000 1000.000000
A-9 1000.000000 0.000000 6.367579 6.367579 0.000000 1000.000000
A-10 703.620792 30.853891 0.000000 30.853891 0.000000 672.766900
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
M-1 986.221155 0.743420 6.361931 7.105351 0.000000 985.477735
M-2 986.221155 0.743421 6.361930 7.105351 0.000000 985.477734
M-3 986.221153 0.743420 6.361929 7.105349 0.000000 985.477732
B-1 986.221148 0.743425 6.361938 7.105363 0.000000 985.477723
B-2 986.221176 0.743412 6.361929 7.105341 0.000000 985.477765
B-3 772.264443 0.582119 4.981734 5.563853 0.000000 771.682300
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:29:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S25 (POOL # 4234)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4234
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,683.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 19,027.15
MASTER SERVICER ADVANCES THIS MONTH 1,233.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,204,940.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 122,005.73
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,261,531.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 120,713,221.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 521
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 159,506.91
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,823,992.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.00109960 % 7.48082800 % 1.51807260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.56680600 % 7.80850459 % 1.59133590 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,804,840.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,145,061.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.40878937
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.64
POOL TRADING FACTOR: 56.79243741
................................................................................
Run: 08/31/98 15:29:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S1(POOL # 4235)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4235
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947Y47 96,648,000.00 56,312,443.65 7.000000 % 3,393,569.67
A-2 760947Y54 15,536,000.00 15,536,000.00 7.000000 % 0.00
A-3 760947Y62 13,007,000.00 12,235,833.63 7.000000 % 43,910.43
A-4 760947Y70 163,098.92 150,910.82 0.000000 % 10,216.82
A-5 760947Y88 0.00 0.00 0.549185 % 0.00
R 760947Y96 100.00 0.00 7.000000 % 0.00
M-1 760947Z20 2,280,000.00 2,144,821.72 7.000000 % 7,697.07
M-2 760947Z38 1,107,000.00 1,041,367.39 7.000000 % 3,737.13
M-3 760947Z46 521,000.00 490,110.58 7.000000 % 1,758.85
B-1 325,500.00 306,201.54 7.000000 % 1,098.86
B-2 260,400.00 244,961.25 7.000000 % 879.09
B-3 390,721.16 367,555.75 7.000000 % 1,319.03
- -------------------------------------------------------------------------------
130,238,820.08 88,830,206.33 3,464,186.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 328,339.37 3,721,909.04 0.00 0.00 52,918,873.98
A-2 90,585.32 90,585.32 0.00 0.00 15,536,000.00
A-3 71,343.13 115,253.56 0.00 0.00 12,191,923.20
A-4 0.00 10,216.82 0.00 0.00 140,694.00
A-5 40,635.00 40,635.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,505.75 20,202.82 0.00 0.00 2,137,124.65
M-2 6,071.87 9,809.00 0.00 0.00 1,037,630.26
M-3 2,857.68 4,616.53 0.00 0.00 488,351.73
B-1 1,785.37 2,884.23 0.00 0.00 305,102.68
B-2 1,428.29 2,307.38 0.00 0.00 244,082.16
B-3 2,143.10 3,462.13 0.00 0.00 366,236.72
- -------------------------------------------------------------------------------
557,694.88 4,021,881.83 0.00 0.00 85,366,019.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 582.655033 35.112674 3.397270 38.509944 0.000000 547.542360
A-2 1000.000000 0.000000 5.830672 5.830672 0.000000 1000.000000
A-3 940.711435 3.375908 5.484980 8.860888 0.000000 937.335527
A-4 925.271731 62.641862 0.000000 62.641862 0.000000 862.629869
A-5 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-1 940.711281 3.375908 5.484978 8.860886 0.000000 937.335373
M-2 940.711283 3.375908 5.484977 8.860885 0.000000 937.335375
M-3 940.711286 3.375912 5.484990 8.860902 0.000000 937.335374
B-1 940.711336 3.375914 5.485008 8.860922 0.000000 937.335422
B-2 940.711406 3.375922 5.484985 8.860907 0.000000 937.335484
B-3 940.711146 3.375911 5.484986 8.860897 0.000000 937.335260
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:29:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S1 (POOL # 4235)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4235
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,223.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 10,912.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,076,102.91
(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 85,366,019.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 355
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,145,387.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.81838660 % 4.14561200 % 1.03600120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.62773750 % 4.29105945 % 1.07411920 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,110,388.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,110,388.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.85684912
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.73
POOL TRADING FACTOR: 65.54575612
................................................................................
Run: 08/31/98 15:29:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S2(POOL # 4236)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4236
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947Z53 54,550,000.00 29,722,346.17 7.350000 % 7,506,029.15
A-2 760947Z61 6,820,000.00 6,820,000.00 7.500000 % 0.00
A-3 760947Z79 33,956,396.00 33,956,396.00 7.500000 % 0.00
A-4 760947Z87 23,875,000.00 23,875,000.00 7.500000 % 0.00
A-5 760947Z95 41,092,200.00 40,506,546.10 7.500000 % 30,385.68
A-6 7609472A8 9,750,000.00 9,750,000.00 7.500000 % 0.00
A-7 7609472B6 25,963,473.00 12,497,098.84 6.256250 % 1,187,785.37
A-8 7609472C4 0.00 0.00 2.743750 % 0.00
A-9 7609472D2 156,744,610.00 72,797,773.97 7.350000 % 3,341,354.12
A-10 7609472E0 36,000,000.00 13,346,531.73 7.150000 % 913,096.13
A-11 7609472F7 6,260,870.00 2,321,136.11 6.206250 % 158,799.34
A-12 7609472G5 0.00 0.00 2.293750 % 0.00
A-13 7609472H3 6,079,451.00 6,783,297.20 7.350000 % 0.00
A-14 7609472J9 486,810.08 461,319.93 0.000000 % 2,905.31
A-15 7609472K6 0.00 0.00 0.420837 % 0.00
R-I 7609472P5 100.00 0.00 7.500000 % 0.00
R-II 7609472Q3 100.00 0.00 7.500000 % 0.00
M-1 7609472L4 8,476,700.00 8,355,888.44 7.500000 % 6,268.11
M-2 7609472M2 5,297,900.00 5,222,393.33 7.500000 % 3,917.54
M-3 7609472N0 4,238,400.00 4,177,993.50 7.500000 % 3,134.09
B-1 7609472R1 1,695,400.00 1,671,236.82 7.500000 % 1,253.67
B-2 847,700.00 835,618.42 7.500000 % 626.83
B-3 1,695,338.32 1,634,238.06 7.500000 % 1,225.91
- -------------------------------------------------------------------------------
423,830,448.40 274,734,814.62 13,156,781.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 181,471.51 7,687,500.66 0.00 0.00 22,216,317.02
A-2 42,489.70 42,489.70 0.00 0.00 6,820,000.00
A-3 211,553.83 211,553.83 0.00 0.00 33,956,396.00
A-4 149,218.75 149,218.75 0.00 0.00 23,875,000.00
A-5 252,362.32 282,748.00 0.00 0.00 40,476,160.42
A-6 60,744.07 60,744.07 0.00 0.00 9,750,000.00
A-7 64,947.34 1,252,732.71 0.00 0.00 11,309,313.47
A-8 28,483.40 28,483.40 0.00 0.00 0.00
A-9 444,471.05 3,785,825.17 0.00 0.00 69,456,419.85
A-10 79,270.66 992,366.79 0.00 0.00 12,433,435.60
A-11 11,966.53 170,765.87 0.00 0.00 2,162,336.77
A-12 4,422.67 4,422.67 0.00 0.00 0.00
A-13 0.00 0.00 41,415.82 0.00 6,824,713.02
A-14 0.00 2,905.31 0.00 0.00 458,414.62
A-15 96,042.87 96,042.87 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 52,058.53 58,326.64 0.00 0.00 8,349,620.33
M-2 32,536.36 36,453.90 0.00 0.00 5,218,475.79
M-3 26,029.57 29,163.66 0.00 0.00 4,174,859.41
B-1 10,412.08 11,665.75 0.00 0.00 1,669,983.15
B-2 5,206.04 5,832.87 0.00 0.00 834,991.59
B-3 10,181.57 11,407.48 0.00 0.00 1,633,012.15
- -------------------------------------------------------------------------------
1,763,868.85 14,920,650.10 41,415.82 0.00 261,619,449.19
===============================================================================
Run: 08/31/98 15:29:28
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S2(POOL # 4236)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4236
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 544.864274 137.599068 3.326700 140.925768 0.000000 407.265207
A-2 1000.000000 0.000000 6.230161 6.230161 0.000000 1000.000000
A-3 1000.000000 0.000000 6.230161 6.230161 0.000000 1000.000000
A-4 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-5 985.747809 0.739451 6.141368 6.880819 0.000000 985.008357
A-6 1000.000000 0.000000 6.230161 6.230161 0.000000 1000.000000
A-7 481.333866 45.748324 2.501489 48.249813 0.000000 435.585542
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 464.435581 21.317187 2.835638 24.152825 0.000000 443.118394
A-10 370.736993 25.363781 2.201963 27.565744 0.000000 345.373211
A-11 370.736992 25.363781 1.911321 27.275102 0.000000 345.373210
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-13 1115.774632 0.000000 0.000000 0.000000 6.812428 1122.587059
A-14 947.638410 5.968056 0.000000 5.968056 0.000000 941.670353
A-15 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-1 985.747808 0.739452 6.141368 6.880820 0.000000 985.008356
M-2 985.747811 0.739451 6.141369 6.880820 0.000000 985.008360
M-3 985.747806 0.739451 6.141367 6.880818 0.000000 985.008355
B-1 985.747800 0.739454 6.141371 6.880825 0.000000 985.008346
B-2 985.747812 0.739448 6.141371 6.880819 0.000000 985.008364
B-3 963.959843 0.723106 6.005627 6.728733 0.000000 963.236736
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:29:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S2 (POOL # 4236)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4236
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,553.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 36,811.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,660,588.15
(B) TWO MONTHLY PAYMENTS: 1 549,516.18
(C) THREE OR MORE MONTHLY PAYMENTS: 2 471,186.82
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 279,065.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 261,619,449.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,086
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,909,215.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.01622870 % 6.47393000 % 1.50984090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.62166650 % 6.78197114 % 1.58445800 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4184 %
BANKRUPTCY AMOUNT AVAILABLE 154,377.00
FRAUD AMOUNT AVAILABLE 3,654,752.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,654,752.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.19621418
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.03
POOL TRADING FACTOR: 61.72738419
................................................................................
Run: 08/31/98 15:29:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S3(POOL # 4238)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4238
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609472S9 92,500,000.00 47,876,370.11 7.250000 % 4,193,619.31
A-2 7609472T7 11,073,000.00 9,069,700.97 7.000000 % 124,950.65
A-3 7609472U4 7,931,000.00 7,931,000.00 7.300000 % 0.00
A-4 7609472V2 3,750,000.00 4,167,446.72 7.500000 % 0.00
A-5 7609472W0 18,000,000.00 18,000,000.00 7.500000 % 0.00
A-6 7609472X8 19,875,000.00 15,929,313.87 6.750000 % 370,012.21
A-7 7609472Y6 16,143,000.00 16,143,000.00 7.000000 % 0.00
A-8 7609472Z3 5,573,000.00 5,573,000.00 7.300000 % 0.00
A-9 7609473A7 15,189,000.00 0.00 7.500000 % 0.00
A-10 45,347,855.00 31,710,178.98 0.000000 % 2,086,184.20
A-11 7609473C3 3,300,000.00 0.00 7.500000 % 0.00
A-12 7609473D1 6,000,000.00 6,000,000.00 7.500000 % 0.00
A-13 7609473E9 112,677.89 104,046.03 0.000000 % 107.61
A-14 7609473F6 0.00 0.00 0.422629 % 0.00
R-I 7609473G4 100.00 0.00 7.500000 % 0.00
R-II 7609473H2 100.00 0.00 7.500000 % 0.00
M-1 7609473J8 4,509,400.00 4,443,404.63 7.500000 % 3,375.65
M-2 7609473K5 3,221,000.00 3,173,860.45 7.500000 % 2,411.18
M-3 7609473L3 2,576,700.00 2,538,989.83 7.500000 % 1,928.87
B-1 1,159,500.00 1,142,530.64 7.500000 % 867.98
B-2 515,300.00 507,758.56 7.500000 % 385.74
B-3 902,034.34 885,628.55 7.500000 % 672.82
- -------------------------------------------------------------------------------
257,678,667.23 175,196,229.34 6,784,516.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 289,148.99 4,482,768.30 0.00 0.00 43,682,750.80
A-2 52,887.55 177,838.20 0.00 0.00 8,944,750.32
A-3 48,229.56 48,229.56 0.00 0.00 7,931,000.00
A-4 0.00 0.00 26,037.17 0.00 4,193,483.89
A-5 112,459.52 112,459.52 0.00 0.00 18,000,000.00
A-6 89,570.15 459,582.36 0.00 0.00 15,559,301.66
A-7 94,133.61 94,133.61 0.00 0.00 16,143,000.00
A-8 33,890.22 33,890.22 0.00 0.00 5,573,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 102,084.23 2,188,268.43 128,707.33 0.00 29,752,702.11
A-11 0.00 0.00 0.00 0.00 0.00
A-12 37,486.51 37,486.51 0.00 0.00 6,000,000.00
A-13 0.00 107.61 0.00 0.00 103,938.42
A-14 61,680.31 61,680.31 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,761.29 31,136.94 0.00 0.00 4,440,028.98
M-2 19,829.49 22,240.67 0.00 0.00 3,171,449.27
M-3 15,862.98 17,791.85 0.00 0.00 2,537,060.96
B-1 7,138.25 8,006.23 0.00 0.00 1,141,662.66
B-2 3,172.35 3,558.09 0.00 0.00 507,372.82
B-3 5,533.19 6,206.01 0.00 0.00 884,955.73
- -------------------------------------------------------------------------------
1,000,868.20 7,785,384.42 154,744.50 0.00 168,566,457.62
===============================================================================
Run: 08/31/98 15:29:39
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S3(POOL # 4238)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4238
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 517.582380 45.336425 3.125935 48.462360 0.000000 472.245955
A-2 819.082540 11.284264 4.776262 16.060526 0.000000 807.798277
A-3 1000.000000 0.000000 6.081145 6.081145 0.000000 1000.000000
A-4 1111.319125 0.000000 0.000000 0.000000 6.943245 1118.262371
A-5 1000.000000 0.000000 6.247751 6.247751 0.000000 1000.000000
A-6 801.474912 18.616967 4.506674 23.123641 0.000000 782.857945
A-7 1000.000000 0.000000 5.831234 5.831234 0.000000 1000.000000
A-8 1000.000000 0.000000 6.081145 6.081145 0.000000 1000.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 699.265246 46.004033 2.251137 48.255170 2.838223 656.099437
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 1000.000000 0.000000 6.247752 6.247752 0.000000 1000.000000
A-13 923.393489 0.955023 0.000000 0.955023 0.000000 922.438466
A-14 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-1 985.364933 0.748581 6.156316 6.904897 0.000000 984.616353
M-2 985.364933 0.748581 6.156315 6.904896 0.000000 984.616352
M-3 985.364936 0.748582 6.156316 6.904898 0.000000 984.616354
B-1 985.364933 0.748581 6.156317 6.904898 0.000000 984.616352
B-2 985.364952 0.748574 6.156317 6.904891 0.000000 984.616379
B-3 981.812455 0.745859 6.134123 6.879982 0.000000 981.066560
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:29:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S3 (POOL # 4238)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4238
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,873.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 32,501.56
MASTER SERVICER ADVANCES THIS MONTH 1,286.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 2,171,979.77
(B) TWO MONTHLY PAYMENTS: 1 136,555.62
(C) THREE OR MORE MONTHLY PAYMENTS: 3 724,720.03
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,365,366.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 168,566,457.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 717
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 170,460.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,496,665.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.75114830 % 5.80051900 % 1.44833290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.47160110 % 6.02049741 % 1.50418690 %
BANKRUPTCY AMOUNT AVAILABLE 127,664.00
FRAUD AMOUNT AVAILABLE 5,153,573.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,576,787.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.19861650
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.55
POOL TRADING FACTOR: 65.41731197
................................................................................
Run: 08/31/98 15:29:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S4(POOL # 4239)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4239
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609474K4 73,713,000.00 34,777,406.79 6.750000 % 1,332,905.47
A-2 7609474L2 17,686,000.00 11,196,979.06 6.106250 % 222,142.54
A-3 7609474M0 32,407,000.00 32,407,000.00 6.750000 % 0.00
A-4 7609474N8 6,211,000.00 6,211,000.00 7.000000 % 0.00
A-5 7609474P3 45,000,000.00 42,585,492.10 7.000000 % 160,207.02
A-6 7609474Q1 0.00 0.00 2.393750 % 0.00
A-7 7609474R9 1,021,562.20 928,362.08 0.000000 % 4,138.00
A-8 7609474S7 0.00 0.00 0.331497 % 0.00
R-I 7609474T5 100.00 0.00 7.000000 % 0.00
R-II 7609474U2 100.00 0.00 7.000000 % 0.00
M-1 7609474V0 2,269,200.00 2,147,443.64 7.000000 % 8,078.70
M-2 7609474W8 907,500.00 858,807.12 7.000000 % 3,230.84
M-3 7609474X6 907,500.00 858,807.12 7.000000 % 3,230.84
B-1 BC0073306 544,500.00 515,284.27 7.000000 % 1,938.50
B-2 BC0073314 363,000.00 343,522.86 7.000000 % 1,292.34
B-3 BC0073322 453,585.73 429,248.13 7.000000 % 1,614.84
- -------------------------------------------------------------------------------
181,484,047.93 133,259,353.17 1,738,779.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 195,471.27 1,528,376.74 0.00 0.00 33,444,501.32
A-2 56,932.13 279,074.67 0.00 0.00 10,974,836.52
A-3 182,148.08 182,148.08 0.00 0.00 32,407,000.00
A-4 36,202.75 36,202.75 0.00 0.00 6,211,000.00
A-5 248,222.81 408,429.83 0.00 0.00 42,425,285.08
A-6 22,318.33 22,318.33 0.00 0.00 0.00
A-7 0.00 4,138.00 0.00 0.00 924,224.08
A-8 36,784.04 36,784.04 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,517.04 20,595.74 0.00 0.00 2,139,364.94
M-2 5,005.83 8,236.67 0.00 0.00 855,576.28
M-3 5,005.83 8,236.67 0.00 0.00 855,576.28
B-1 3,003.49 4,941.99 0.00 0.00 513,345.77
B-2 2,002.33 3,294.67 0.00 0.00 342,230.52
B-3 2,502.01 4,116.85 0.00 0.00 427,633.29
- -------------------------------------------------------------------------------
808,115.94 2,546,895.03 0.00 0.00 131,520,574.08
===============================================================================
Run: 08/31/98 15:29:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S4(POOL # 4239)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4239
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 471.794755 18.082366 2.651788 20.734154 0.000000 453.712389
A-2 633.098443 12.560361 3.219051 15.779412 0.000000 620.538082
A-3 1000.000000 0.000000 5.620640 5.620640 0.000000 1000.000000
A-4 1000.000000 0.000000 5.828812 5.828812 0.000000 1000.000000
A-5 946.344269 3.560156 5.516062 9.076218 0.000000 942.784113
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 908.767063 4.050659 0.000000 4.050659 0.000000 904.716404
A-8 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-1 946.343927 3.560153 5.516059 9.076212 0.000000 942.783774
M-2 946.343934 3.560154 5.516066 9.076220 0.000000 942.783780
M-3 946.343934 3.560154 5.516066 9.076220 0.000000 942.783780
B-1 946.343930 3.560147 5.516051 9.076198 0.000000 942.783783
B-2 946.343967 3.560165 5.516061 9.076226 0.000000 942.783802
B-3 946.343991 3.560165 5.516069 9.076234 0.000000 942.783826
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:29:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S4 (POOL # 4239)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4239
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,560.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,464.85
SUBSERVICER ADVANCES THIS MONTH 7,037.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 442,353.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 275,169.76
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,520,574.08
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 1,237,310.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.10589090 % 2.92075000 % 0.97335870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.06901180 % 2.92769213 % 0.98257690 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,814,840.00
SPECIAL HAZARD AMOUNT AVAILABLE 907,420.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.59089658
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.88
POOL TRADING FACTOR: 72.46949557
................................................................................
Run: 08/31/98 15:29:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S5(POOL # 4243)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4243
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609475J6 101,437,000.00 34,132,641.57 7.500000 % 6,860,107.95
A-2 7609475K3 35,986,000.00 35,986,000.00 7.500000 % 0.00
A-3 7609475L1 29,287,000.00 29,287,000.00 7.500000 % 0.00
A-4 7609475M9 16,236,000.00 16,236,000.00 7.625000 % 0.00
A-5 7609475N7 125,000,000.00 123,502,886.03 7.500000 % 93,189.19
A-6 7609475P2 132,774,000.00 67,418,367.39 7.500000 % 6,661,480.85
A-7 7609475Q0 2,212,000.00 0.00 7.500000 % 0.00
A-8 7609475R8 28,000,000.00 23,205,345.38 7.500000 % 714,164.85
A-9 7609475S6 4,059,000.00 4,059,000.00 7.000000 % 0.00
A-10 7609475T4 1,271,532.92 1,171,343.63 0.000000 % 21,408.75
A-11 7609475U1 0.00 0.00 0.350064 % 0.00
R 7609475V9 100.00 0.00 7.500000 % 0.00
M-1 7609475X5 10,026,600.00 9,911,197.76 7.500000 % 7,487.48
M-2 7609475Y3 5,013,300.00 4,955,598.87 7.500000 % 3,743.74
M-3 7609475Z0 5,013,300.00 4,955,598.87 7.500000 % 3,743.74
B-1 2,256,000.00 2,230,034.30 7.500000 % 1,684.70
B-2 1,002,700.00 991,159.33 7.500000 % 748.78
B-3 1,755,253.88 1,722,501.41 7.500000 % 1,301.28
- -------------------------------------------------------------------------------
501,329,786.80 359,764,674.54 14,369,061.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 213,001.33 7,073,109.28 0.00 0.00 27,272,533.62
A-2 224,567.03 224,567.03 0.00 0.00 35,986,000.00
A-3 182,762.59 182,762.59 0.00 0.00 29,287,000.00
A-4 103,166.25 103,166.25 0.00 0.00 16,236,000.00
A-5 770,707.40 863,896.59 0.00 0.00 123,409,696.84
A-6 420,717.58 7,082,198.43 0.00 0.00 60,756,886.54
A-7 0.00 0.00 0.00 0.00 0.00
A-8 144,810.64 858,975.49 0.00 0.00 22,491,180.53
A-9 23,641.13 23,641.13 0.00 0.00 4,059,000.00
A-10 0.00 21,408.75 0.00 0.00 1,149,934.88
A-11 104,789.38 104,789.38 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,849.84 69,337.32 0.00 0.00 9,903,710.28
M-2 30,924.92 34,668.66 0.00 0.00 4,951,855.13
M-3 30,924.92 34,668.66 0.00 0.00 4,951,855.13
B-1 13,916.30 15,601.00 0.00 0.00 2,228,349.60
B-2 6,185.23 6,934.01 0.00 0.00 990,410.55
B-3 10,749.09 12,050.37 0.00 0.00 1,720,875.13
- -------------------------------------------------------------------------------
2,342,713.63 16,711,774.94 0.00 0.00 345,395,288.23
===============================================================================
Run: 08/31/98 15:29:55
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S5(POOL # 4243)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4243
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 336.491039 67.629247 2.099839 69.729086 0.000000 268.861792
A-2 1000.000000 0.000000 6.240400 6.240400 0.000000 1000.000000
A-3 1000.000000 0.000000 6.240400 6.240400 0.000000 1000.000000
A-4 1000.000000 0.000000 6.354167 6.354167 0.000000 1000.000000
A-5 988.023088 0.745514 6.165659 6.911173 0.000000 987.277575
A-6 507.767842 50.171576 3.168674 53.340250 0.000000 457.596265
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 828.762335 25.505888 5.171809 30.677697 0.000000 803.256448
A-9 1000.000000 0.000000 5.824373 5.824373 0.000000 1000.000000
A-10 921.205902 16.836961 0.000000 16.836961 0.000000 904.368941
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.490392 0.746762 6.168576 6.915338 0.000000 987.743630
M-2 988.490390 0.746762 6.168576 6.915338 0.000000 987.743628
M-3 988.490390 0.746762 6.168576 6.915338 0.000000 987.743628
B-1 988.490381 0.746764 6.168573 6.915337 0.000000 987.743617
B-2 988.490406 0.746764 6.168575 6.915339 0.000000 987.743642
B-3 981.340323 0.741363 6.123952 6.865315 0.000000 980.413803
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:29:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S5 (POOL # 4243)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4243
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 73,591.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 59,255.98
MASTER SERVICER ADVANCES THIS MONTH 1,641.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 5,465,467.43
(B) TWO MONTHLY PAYMENTS: 4 1,208,870.92
(C) THREE OR MORE MONTHLY PAYMENTS: 2 282,582.99
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,000,303.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 345,395,288.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,425
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 226,636.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 14,097,461.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.09354400 % 5.52782000 % 1.37863550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.81121570 % 5.73471070 % 1.43491710 %
BANKRUPTCY AMOUNT AVAILABLE 133,016.00
FRAUD AMOUNT AVAILABLE 4,056,149.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,052,149.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11719588
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.25
POOL TRADING FACTOR: 68.89582413
................................................................................
Run: 08/31/98 15:30:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S6(POOL # 4245)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4245
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609476A4 80,000,000.00 61,539,358.16 7.000000 % 1,716,927.38
A-2 7609476B2 16,000,000.00 16,000,000.00 7.000000 % 0.00
A-3 7609476C0 23,427,000.00 23,427,000.00 7.000000 % 0.00
A-4 7609476D8 40,715,000.00 37,192,302.63 7.000000 % 426,363.87
A-5 7609476E6 20,955,000.00 20,955,000.00 7.000000 % 0.00
A-6 7609476F3 36,169,000.00 0.00 7.000000 % 0.00
A-7 7609476G1 38,393,000.00 26,857,762.03 7.000000 % 2,991,150.31
A-8 7609476H9 64,000,000.00 61,112,408.07 7.000000 % 219,349.32
A-9 7609476J5 986,993.86 878,015.79 0.000000 % 19,631.89
A-10 7609476L0 0.00 0.00 0.336825 % 0.00
R 7609476M8 100.00 0.00 7.000000 % 0.00
M-1 7609476N6 3,297,200.00 3,148,434.41 7.000000 % 11,300.60
M-2 7609476P1 2,472,800.00 2,361,230.32 7.000000 % 8,475.11
M-3 7609476Q9 824,300.00 787,108.61 7.000000 % 2,825.15
B-1 1,154,000.00 1,101,932.96 7.000000 % 3,955.14
B-2 659,400.00 629,648.69 7.000000 % 2,259.98
B-3 659,493.00 629,737.42 7.000000 % 2,260.31
- -------------------------------------------------------------------------------
329,713,286.86 256,619,939.09 5,404,499.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 358,318.62 2,075,246.00 0.00 0.00 59,822,430.78
A-2 93,161.48 93,161.48 0.00 0.00 16,000,000.00
A-3 136,405.88 136,405.88 0.00 0.00 23,427,000.00
A-4 216,555.63 642,919.50 0.00 0.00 36,765,938.76
A-5 122,012.43 122,012.43 0.00 0.00 20,955,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 156,381.81 3,147,532.12 0.00 0.00 23,866,611.72
A-8 355,832.67 575,181.99 0.00 0.00 60,893,058.75
A-9 0.00 19,631.89 0.00 0.00 858,383.90
A-10 71,897.36 71,897.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 18,332.05 29,632.65 0.00 0.00 3,137,133.81
M-2 13,748.48 22,223.59 0.00 0.00 2,352,755.21
M-3 4,583.02 7,408.17 0.00 0.00 784,283.46
B-1 6,416.10 10,371.24 0.00 0.00 1,097,977.82
B-2 3,666.19 5,926.17 0.00 0.00 627,388.71
B-3 3,666.71 5,927.02 0.00 0.00 627,477.11
- -------------------------------------------------------------------------------
1,560,978.43 6,965,477.49 0.00 0.00 251,215,440.03
===============================================================================
Run: 08/31/98 15:30:05
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S6(POOL # 4245)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4245
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 769.241977 21.461592 4.478983 25.940575 0.000000 747.780385
A-2 1000.000000 0.000000 5.822593 5.822593 0.000000 1000.000000
A-3 1000.000000 0.000000 5.822593 5.822593 0.000000 1000.000000
A-4 913.479126 10.471911 5.318817 15.790728 0.000000 903.007215
A-5 1000.000000 0.000000 5.822593 5.822593 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 699.548408 77.908741 4.073185 81.981926 0.000000 621.639667
A-8 954.881376 3.427333 5.559885 8.987218 0.000000 951.454043
A-9 889.585868 19.890591 0.000000 19.890591 0.000000 869.695278
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 954.881236 3.427332 5.559884 8.987216 0.000000 951.453903
M-2 954.881236 3.427333 5.559884 8.987217 0.000000 951.453903
M-3 954.881245 3.427332 5.559893 8.987225 0.000000 951.453912
B-1 954.881248 3.427331 5.559879 8.987210 0.000000 951.453917
B-2 954.881241 3.427328 5.559888 8.987216 0.000000 951.453913
B-3 954.881128 3.427330 5.559892 8.987222 0.000000 951.453785
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:30:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S6 (POOL # 4245)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4245
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,198.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,756.56
SUBSERVICER ADVANCES THIS MONTH 16,969.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 876,427.08
(B) TWO MONTHLY PAYMENTS: 1 71,820.17
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 882,598.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 251,215,440.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 993
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,483,321.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.61451970 % 2.46215900 % 0.92332110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.55411500 % 2.49752662 % 0.93979520 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,646,664.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,648,566.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63466902
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.73
POOL TRADING FACTOR: 76.19208872
................................................................................
Run: 08/31/98 15:30:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S7(POOL # 4246)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4246
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609476R7 134,700,000.00 56,407,450.92 7.500000 % 8,912,872.11
A-2 7609476S5 72,764,000.00 72,764,000.00 7.500000 % 0.00
A-3 7609476T3 11,931,000.00 11,931,000.00 7.500000 % 0.00
A-4 7609476U0 19,418,000.00 18,332,617.09 7.500000 % 81,000.91
A-5 7609476V8 11,938,000.00 13,023,382.91 7.500000 % 0.00
A-6 7609476W6 549,825.51 506,441.22 0.000000 % 14,769.45
A-7 7609476X4 0.00 0.00 0.329549 % 0.00
R 7609476Y2 100.00 0.00 7.500000 % 0.00
M-1 7609476Z9 5,276,800.00 5,217,272.15 7.500000 % 3,869.89
M-2 7609477A3 2,374,500.00 2,347,713.14 7.500000 % 1,741.41
M-3 7609477B1 2,242,600.00 2,217,301.13 7.500000 % 1,644.68
B-1 1,187,300.00 1,173,906.00 7.500000 % 870.74
B-2 527,700.00 521,746.98 7.500000 % 387.00
B-3 923,562.67 913,143.96 7.500000 % 677.32
- -------------------------------------------------------------------------------
263,833,388.18 185,355,975.50 9,017,833.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 350,834.75 9,263,706.86 0.00 0.00 47,494,578.81
A-2 452,566.81 452,566.81 0.00 0.00 72,764,000.00
A-3 74,206.68 74,206.68 0.00 0.00 11,931,000.00
A-4 114,022.51 195,023.42 0.00 0.00 18,251,616.18
A-5 0.00 0.00 81,000.91 0.00 13,104,383.82
A-6 0.00 14,769.45 0.00 0.00 491,671.77
A-7 50,656.04 50,656.04 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 32,449.62 36,319.51 0.00 0.00 5,213,402.26
M-2 14,601.96 16,343.37 0.00 0.00 2,345,971.73
M-3 13,790.84 15,435.52 0.00 0.00 2,215,656.45
B-1 7,301.29 8,172.03 0.00 0.00 1,173,035.26
B-2 3,245.09 3,632.09 0.00 0.00 521,359.98
B-3 5,679.44 6,356.76 0.00 0.00 912,466.64
- -------------------------------------------------------------------------------
1,119,355.03 10,137,188.54 81,000.91 0.00 176,419,142.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 418.763555 66.168316 2.604564 68.772880 0.000000 352.595240
A-2 1000.000000 0.000000 6.219653 6.219653 0.000000 1000.000000
A-3 1000.000000 0.000000 6.219653 6.219653 0.000000 1000.000000
A-4 944.104289 4.171434 5.872001 10.043435 0.000000 939.932855
A-5 1090.918320 0.000000 0.000000 0.000000 6.785132 1097.703453
A-6 921.094440 26.862068 0.000000 26.862068 0.000000 894.232372
A-7 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-1 988.718949 0.733378 6.149488 6.882866 0.000000 987.985571
M-2 988.718947 0.733380 6.149488 6.882868 0.000000 987.985568
M-3 988.718956 0.733381 6.149487 6.882868 0.000000 987.985575
B-1 988.718942 0.733378 6.149490 6.882868 0.000000 987.985564
B-2 988.718931 0.733371 6.149498 6.882869 0.000000 987.985560
B-3 988.719001 0.733377 6.149491 6.882868 0.000000 987.985623
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:30:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S7 (POOL # 4246)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4246
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,842.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 13,688.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 894,589.67
(B) TWO MONTHLY PAYMENTS: 1 286,238.73
(C) THREE OR MORE MONTHLY PAYMENTS: 2 351,206.97
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 286,474.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 176,419,142.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 757
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,799,303.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.29666510 % 5.29202700 % 1.41130840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.96193360 % 5.54079919 % 1.48178220 %
BANKRUPTCY AMOUNT AVAILABLE 132,542.00
FRAUD AMOUNT AVAILABLE 1,920,326.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,930,422.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11410501
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.85
POOL TRADING FACTOR: 66.86763344
................................................................................
Run: 08/31/98 15:30:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S8(POOL # 4250)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4250
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609477C9 268,034,000.00 73,737,112.84 7.500000 % 21,960,996.45
A-2 7609477D7 55,974,000.00 55,974,000.00 7.500000 % 0.00
A-3 7609477E5 25,328,000.00 25,328,000.00 7.500000 % 0.00
A-4 7609477F2 27,439,000.00 27,439,000.00 7.500000 % 0.00
A-5 7609477G0 12,727,000.00 12,727,000.00 7.500000 % 0.00
A-6 7609477H8 31,345,000.00 31,345,000.00 7.500000 % 0.00
A-7 7609477J4 19,940,000.00 18,822,804.56 7.500000 % 89,448.13
A-8 7609477K1 13,303,000.00 14,420,195.44 7.500000 % 0.00
A-9 7609477L9 120,899,000.00 120,899,000.00 7.500000 % 0.00
A-10 7609477M7 788,733.59 688,518.40 0.000000 % 30,931.43
A-11 7609477N5 0.00 0.00 0.456182 % 0.00
R 7609477P0 100.00 0.00 7.500000 % 0.00
M-1 7609477Q8 12,089,800.00 11,973,347.80 7.500000 % 8,534.51
M-2 7609477R6 5,440,400.00 5,387,996.58 7.500000 % 3,840.52
M-3 7609477S4 5,138,200.00 5,088,707.48 7.500000 % 3,627.19
B-1 2,720,200.00 2,693,998.30 7.500000 % 1,920.26
B-2 1,209,000.00 1,197,354.57 7.500000 % 853.46
B-3 2,116,219.73 2,095,835.71 7.500000 % 1,493.89
- -------------------------------------------------------------------------------
604,491,653.32 409,817,871.68 22,101,645.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 457,389.56 22,418,386.01 0.00 0.00 51,776,116.39
A-2 347,205.39 347,205.39 0.00 0.00 55,974,000.00
A-3 157,108.98 157,108.98 0.00 0.00 25,328,000.00
A-4 170,203.46 170,203.46 0.00 0.00 27,439,000.00
A-5 78,945.28 78,945.28 0.00 0.00 12,727,000.00
A-6 194,432.29 194,432.29 0.00 0.00 31,345,000.00
A-7 116,757.41 206,205.54 0.00 0.00 18,733,356.43
A-8 0.00 0.00 89,448.13 0.00 14,509,643.57
A-9 749,933.62 749,933.62 0.00 0.00 120,899,000.00
A-10 0.00 30,931.43 0.00 0.00 657,586.97
A-11 154,620.94 154,620.94 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 74,270.39 82,804.90 0.00 0.00 11,964,813.29
M-2 33,421.62 37,262.14 0.00 0.00 5,384,156.06
M-3 31,565.13 35,192.32 0.00 0.00 5,085,080.29
B-1 16,710.81 18,631.07 0.00 0.00 2,692,078.04
B-2 7,427.17 8,280.63 0.00 0.00 1,196,501.11
B-3 13,000.42 14,494.31 0.00 0.00 2,094,341.82
- -------------------------------------------------------------------------------
2,602,992.47 24,704,638.31 89,448.13 0.00 387,805,673.97
===============================================================================
Run: 08/31/98 15:30:29
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S8(POOL # 4250)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4250
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 275.103580 81.933622 1.706461 83.640083 0.000000 193.169958
A-2 1000.000000 0.000000 6.202976 6.202976 0.000000 1000.000000
A-3 1000.000000 0.000000 6.202976 6.202976 0.000000 1000.000000
A-4 1000.000000 0.000000 6.202976 6.202976 0.000000 1000.000000
A-5 1000.000000 0.000000 6.202976 6.202976 0.000000 1000.000000
A-6 1000.000000 0.000000 6.202976 6.202976 0.000000 1000.000000
A-7 943.972144 4.485864 5.855437 10.341301 0.000000 939.486280
A-8 1083.980714 0.000000 0.000000 0.000000 6.723907 1090.704621
A-9 1000.000000 0.000000 6.202976 6.202976 0.000000 1000.000000
A-10 872.941648 39.216575 0.000000 39.216575 0.000000 833.725073
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.367731 0.705926 6.143227 6.849153 0.000000 989.661805
M-2 990.367727 0.705926 6.143228 6.849154 0.000000 989.661801
M-3 990.367732 0.705926 6.143227 6.849153 0.000000 989.661806
B-1 990.367730 0.705926 6.143228 6.849154 0.000000 989.661804
B-2 990.367717 0.705922 6.143234 6.849156 0.000000 989.661795
B-3 990.367720 0.705924 6.143228 6.849152 0.000000 989.661797
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:30:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S8 (POOL # 4250)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4250
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 82,504.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 51,878.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 5,315,427.09
(B) TWO MONTHLY PAYMENTS: 4 910,790.18
(C) THREE OR MORE MONTHLY PAYMENTS: 2 463,586.57
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 230,398.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 387,805,673.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,685
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 21,720,017.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.04932770 % 5.48727500 % 1.46339750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.65992220 % 5.78486885 % 1.54538310 %
BANKRUPTCY AMOUNT AVAILABLE 211,562.00
FRAUD AMOUNT AVAILABLE 4,100,648.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,100,648.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23621524
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.06
POOL TRADING FACTOR: 64.15401633
................................................................................
Run: 08/31/98 15:35:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-QPCR1(POOL # 3328)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 3328
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 24,934,336.17 13,944,216.73 8.099904 % 1,028,956.10
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
24,934,336.17 13,944,216.73 1,028,956.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 90,262.28 1,119,218.38 0.00 0.00 12,915,260.63
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
90,262.28 1,119,218.38 0.00 0.00 12,915,260.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 559.237536 41.266633 3.619999 44.886632 0.000000 517.970903
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:35:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-QPCR1 (POOL # 3328)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3328
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,106.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 576.11
SUBSERVICER ADVANCES THIS MONTH 220.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 30,896.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,915,260.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 72
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 705,686.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 314,423.35
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 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53098900
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.19
POOL TRADING FACTOR: 51.79709029
................................................................................
Run: 08/31/98 15:35:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-QPCR2(POOL # 3333)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 3333
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 30,798,565.76 17,576,639.89 8.014690 % 2,444,766.46
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
30,798,565.76 17,576,639.89 2,444,766.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 110,097.92 2,554,864.38 0.00 0.00 15,131,873.43
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
110,097.92 2,554,864.38 0.00 0.00 15,131,873.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 570.696701 79.379231 3.574774 82.954005 0.000000 491.317471
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:35:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-QPCR2 (POOL # 3333)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3333
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,910.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 748.64
SUBSERVICER ADVANCES THIS MONTH 1,939.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 263,750.05
(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 15,131,873.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 83
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,434,226.92
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 %
CLASS R - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 2.4170 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.44493500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.06
POOL TRADING FACTOR: 49.13174704
................................................................................
Run: 08/31/98 15:30:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S9(POOL # 4253)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4253
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972AN9 48,785,000.00 0.00 7.150000 % 0.00
A-2 760972AP4 30,000,000.00 9,030,623.35 7.125000 % 2,972,137.23
A-3 760972AQ2 100,000,000.00 30,102,077.80 7.250000 % 9,907,124.09
A-4 760972AR0 45,330,000.00 23,551,943.19 7.150000 % 10,001,398.29
A-5 760972AS8 120,578,098.00 62,187,398.30 7.500000 % 8,276,124.52
A-6 760972AT6 25,500,000.00 13,151,465.18 9.500000 % 1,750,244.69
A-7 760972AU3 16,750,000.00 11,512,768.44 7.500000 % 742,309.66
A-8 760972AV1 20,000,000.00 20,000,000.00 7.150000 % 0.00
A-9 760972AW9 16,000,000.00 16,000,000.00 7.150000 % 0.00
A-10 760972AX7 15,599,287.00 15,599,287.00 7.150000 % 0.00
A-11 760972AY5 57,643,000.00 57,643,000.00 7.500000 % 0.00
A-12 760972AZ2 18,200,000.00 13,878,012.80 7.500000 % 612,585.64
A-13 760972BA6 4,241,000.00 4,240,999.99 7.500000 % 0.00
A-14 760972BB4 52,672,000.00 52,672,000.00 7.500000 % 0.00
A-15 760972BC2 3,137,000.00 3,021,052.35 7.500000 % 9,961.91
A-16 760972BD0 1,500,000.00 1,615,947.65 7.500000 % 0.00
A-17 760972BE8 15,988,294.00 15,988,294.00 7.500000 % 0.00
A-18 760972BF5 25,000,000.00 25,000,000.00 7.500000 % 0.00
A-19 760972BG3 34,720,000.00 34,720,000.00 7.100000 % 0.00
A-20 760972BH1 97,780,000.00 97,780,000.00 7.500000 % 0.00
A-21 760972BJ7 0.00 0.00 7.500000 % 0.00
A-22 760972BK4 0.00 0.00 7.500000 % 0.00
A-23 760972BL2 1,859,236.82 1,769,457.49 0.000000 % 26,980.40
A-24 760972BM0 0.00 0.00 0.404134 % 0.00
R-I 760972BN8 100.00 0.00 7.500000 % 0.00
R-II 760972BP3 100.00 0.00 7.500000 % 0.00
M-1 760972BQ1 15,775,000.00 15,638,312.44 7.500000 % 11,146.10
M-2 760972BR9 7,098,700.00 7,037,191.03 7.500000 % 5,015.71
M-3 760972BS7 6,704,300.00 6,646,208.43 7.500000 % 4,737.04
B-1 3,549,400.00 3,518,645.08 7.500000 % 2,507.89
B-2 1,577,500.00 1,563,831.25 7.500000 % 1,114.61
B-3 2,760,620.58 2,736,700.52 7.500000 % 1,950.55
- -------------------------------------------------------------------------------
788,748,636.40 546,605,216.29 34,325,338.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 52,887.99 3,025,025.22 0.00 0.00 6,058,486.12
A-3 179,386.14 10,086,510.23 0.00 0.00 20,194,953.71
A-4 138,416.29 10,139,814.58 0.00 0.00 13,550,544.90
A-5 383,369.93 8,659,494.45 0.00 0.00 53,911,273.78
A-6 102,695.68 1,852,940.37 0.00 0.00 11,401,220.49
A-7 70,973.37 813,283.03 0.00 0.00 10,770,458.78
A-8 117,541.29 117,541.29 0.00 0.00 20,000,000.00
A-9 94,033.02 94,033.02 0.00 0.00 16,000,000.00
A-10 91,678.01 91,678.01 0.00 0.00 15,599,287.00
A-11 355,354.84 355,354.84 0.00 0.00 57,643,000.00
A-12 85,554.52 698,140.16 0.00 0.00 13,265,427.16
A-13 26,144.72 26,144.72 0.00 0.00 4,240,999.99
A-14 324,709.85 324,709.85 0.00 0.00 52,672,000.00
A-15 18,624.04 28,585.95 0.00 0.00 3,011,090.44
A-16 0.00 0.00 9,961.91 0.00 1,625,909.56
A-17 98,563.88 98,563.88 0.00 0.00 15,988,294.00
A-18 154,118.82 154,118.82 0.00 0.00 25,000,000.00
A-19 202,624.74 202,624.74 0.00 0.00 34,720,000.00
A-20 602,789.52 602,789.52 0.00 0.00 97,780,000.00
A-21 11,415.47 11,415.47 0.00 0.00 0.00
A-22 8,969.31 8,969.31 0.00 0.00 0.00
A-23 0.00 26,980.40 0.00 0.00 1,742,477.09
A-24 181,573.80 181,573.80 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 96,406.33 107,552.43 0.00 0.00 15,627,166.34
M-2 43,382.54 48,398.25 0.00 0.00 7,032,175.32
M-3 40,972.23 45,709.27 0.00 0.00 6,641,471.39
B-1 21,691.58 24,199.47 0.00 0.00 3,516,137.19
B-2 9,640.64 10,755.25 0.00 0.00 1,562,716.64
B-3 16,871.08 18,821.63 0.00 0.00 2,734,749.97
- -------------------------------------------------------------------------------
3,530,389.63 37,855,727.96 9,961.91 0.00 512,289,839.87
===============================================================================
Run: 08/31/98 15:30:35
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S9(POOL # 4253)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4253
___________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 301.020778 99.071241 1.762933 100.834174 0.000000 201.949537
A-3 301.020778 99.071241 1.793861 100.865102 0.000000 201.949537
A-4 519.566362 220.635303 3.053525 223.688828 0.000000 298.931059
A-5 515.743732 68.637046 3.179433 71.816479 0.000000 447.106686
A-6 515.743733 68.637046 4.027282 72.664328 0.000000 447.106686
A-7 687.329459 44.316994 4.237216 48.554210 0.000000 643.012465
A-8 1000.000000 0.000000 5.877065 5.877065 0.000000 1000.000000
A-9 1000.000000 0.000000 5.877064 5.877064 0.000000 1000.000000
A-10 1000.000000 0.000000 5.877064 5.877064 0.000000 1000.000000
A-11 1000.000000 0.000000 6.164753 6.164753 0.000000 1000.000000
A-12 762.528176 33.658552 4.700798 38.359350 0.000000 728.869624
A-13 999.999998 0.000000 6.164754 6.164754 0.000000 999.999998
A-14 1000.000000 0.000000 6.164753 6.164753 0.000000 1000.000000
A-15 963.038683 3.175617 5.936895 9.112512 0.000000 959.863067
A-16 1077.298433 0.000000 0.000000 0.000000 6.641273 1083.939707
A-17 1000.000000 0.000000 6.164753 6.164753 0.000000 1000.000000
A-18 1000.000000 0.000000 6.164753 6.164753 0.000000 1000.000000
A-19 1000.000000 0.000000 5.835966 5.835966 0.000000 1000.000000
A-20 1000.000000 0.000000 6.164753 6.164753 0.000000 1000.000000
A-21 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-22 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-23 951.711730 14.511546 0.000000 14.511546 0.000000 937.200184
A-24 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-1 991.335178 0.706567 6.111336 6.817903 0.000000 990.628611
M-2 991.335178 0.706567 6.111336 6.817903 0.000000 990.628611
M-3 991.335177 0.706567 6.111336 6.817903 0.000000 990.628610
B-1 991.335178 0.706567 6.111337 6.817904 0.000000 990.628611
B-2 991.335182 0.706567 6.111341 6.817908 0.000000 990.628615
B-3 991.335260 0.706566 6.111336 6.817902 0.000000 990.628698
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:30:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S9 (POOL # 4253)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4253
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 110,267.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 58,785.79
MASTER SERVICER ADVANCES THIS MONTH 9,375.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 25 5,631,520.02
(B) TWO MONTHLY PAYMENTS: 5 1,248,705.88
(C) THREE OR MORE MONTHLY PAYMENTS: 1 298,170.39
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 830,273.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 512,289,839.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,021
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 1,216,902.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 33,925,558.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.18310370 % 5.38175200 % 1.43514380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.73046550 % 5.71957723 % 1.53043660 %
BANKRUPTCY AMOUNT AVAILABLE 294,648.00
FRAUD AMOUNT AVAILABLE 7,887,486.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,943,743.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.17921535
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.97
POOL TRADING FACTOR: 64.94969579
................................................................................
Run: 08/31/98 15:30:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S10(POOL # 4254)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4254
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972AA7 25,026,000.00 13,731,228.86 7.000000 % 688,432.77
A-2 760972AB5 75,627,000.00 47,704,157.55 7.000000 % 2,022,330.88
A-3 760972AC3 13,626,000.00 13,626,000.00 7.000000 % 0.00
A-4 760972AD1 3,585,000.00 0.00 7.000000 % 0.00
A-5 760972AE9 30,511,000.00 29,334,247.89 7.000000 % 99,124.81
A-6 760972AF6 213,978.86 201,885.81 0.000000 % 6,139.76
A-7 760972AG4 0.00 0.00 0.548896 % 0.00
R 760972AJ8 100.00 0.00 7.000000 % 0.00
M-1 760972AK5 1,525,600.00 1,466,760.48 7.000000 % 4,956.40
M-2 760972AL3 915,300.00 879,998.60 7.000000 % 2,973.65
M-3 760972AM1 534,000.00 513,404.62 7.000000 % 1,734.87
B-1 381,400.00 366,690.11 7.000000 % 1,239.10
B-2 305,100.00 293,332.87 7.000000 % 991.22
B-3 305,583.48 293,797.68 7.000000 % 992.78
- -------------------------------------------------------------------------------
152,556,062.34 108,411,504.47 2,828,916.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 80,032.79 768,465.56 0.00 0.00 13,042,796.09
A-2 278,044.78 2,300,375.66 0.00 0.00 45,681,826.67
A-3 79,419.45 79,419.45 0.00 0.00 13,626,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 170,975.34 270,100.15 0.00 0.00 29,235,123.08
A-6 0.00 6,139.76 0.00 0.00 195,746.05
A-7 49,547.98 49,547.98 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,549.04 13,505.44 0.00 0.00 1,461,804.08
M-2 5,129.10 8,102.75 0.00 0.00 877,024.95
M-3 2,992.39 4,727.26 0.00 0.00 511,669.75
B-1 2,137.27 3,376.37 0.00 0.00 365,451.01
B-2 1,709.70 2,700.92 0.00 0.00 292,341.65
B-3 1,712.41 2,705.19 0.00 0.00 292,804.90
- -------------------------------------------------------------------------------
680,250.25 3,509,166.49 0.00 0.00 105,582,588.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 548.678529 27.508702 3.197986 30.706688 0.000000 521.169827
A-2 630.782096 26.740858 3.676528 30.417386 0.000000 604.041238
A-3 1000.000000 0.000000 5.828523 5.828523 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 961.431873 3.248822 5.603728 8.852550 0.000000 958.183051
A-6 943.484838 28.693281 0.000000 28.693281 0.000000 914.791557
A-7 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-1 961.431883 3.248820 5.603723 8.852543 0.000000 958.183062
M-2 961.431880 3.248826 5.603736 8.852562 0.000000 958.183055
M-3 961.431873 3.248820 5.603727 8.852547 0.000000 958.183052
B-1 961.431856 3.248820 5.603749 8.852569 0.000000 958.183036
B-2 961.431891 3.248836 5.603736 8.852572 0.000000 958.183055
B-3 961.431816 3.248703 5.603739 8.852442 0.000000 958.183000
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:30:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S10 (POOL # 4254)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4254
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,420.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 19,337.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,585,373.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 429,986.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 105,582,588.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 476
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,462,540.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.47537400 % 2.64317000 % 0.88145640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.39319650 % 2.69978112 % 0.90200780 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 3,051,121.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,180,800.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.84414525
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 162.95
POOL TRADING FACTOR: 69.20904133
................................................................................
Run: 08/31/98 15:30:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S11(POOL # 4257)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4257
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972BT5 25,120,000.00 18,111,750.95 7.000000 % 812,915.73
A-2 760972BU2 28,521,000.00 28,521,000.00 7.000000 % 0.00
A-3 760972BV0 25,835,000.00 25,835,000.00 7.000000 % 0.00
A-4 760972BW8 7,423,000.00 7,423,000.00 7.000000 % 0.00
A-5 760972BX6 34,634,000.00 0.00 7.000000 % 0.00
A-6 760972BY4 8,310,000.00 8,262,133.56 7.000000 % 2,252,688.25
A-7 760972BZ1 20,000,000.00 19,314,396.40 7.000000 % 66,919.53
A-8 760972CA5 400,253.44 377,154.67 0.000000 % 1,475.64
A-9 760972CB3 0.00 0.00 0.466284 % 0.00
R 760972CC1 100.00 0.00 7.000000 % 0.00
M-1 760972CD9 1,544,900.00 1,491,940.56 7.000000 % 5,169.20
M-2 760972CE7 772,500.00 746,018.55 7.000000 % 2,584.77
M-3 760972CF4 772,500.00 746,018.55 7.000000 % 2,584.77
B-1 540,700.00 522,164.71 7.000000 % 1,809.17
B-2 308,900.00 298,310.86 7.000000 % 1,033.57
B-3 309,788.87 299,169.24 7.000000 % 1,036.54
- -------------------------------------------------------------------------------
154,492,642.31 111,948,058.05 3,148,217.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 105,423.29 918,339.02 0.00 0.00 17,298,835.22
A-2 166,012.54 166,012.54 0.00 0.00 28,521,000.00
A-3 150,378.11 150,378.11 0.00 0.00 25,835,000.00
A-4 43,207.14 43,207.14 0.00 0.00 7,423,000.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 48,091.50 2,300,779.75 0.00 0.00 6,009,445.31
A-7 112,423.54 179,343.07 0.00 0.00 19,247,476.87
A-8 0.00 1,475.64 0.00 0.00 375,679.03
A-9 43,405.53 43,405.53 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,684.16 13,853.36 0.00 0.00 1,486,771.36
M-2 4,342.35 6,927.12 0.00 0.00 743,433.78
M-3 4,342.35 6,927.12 0.00 0.00 743,433.78
B-1 3,039.37 4,848.54 0.00 0.00 520,355.54
B-2 1,736.39 2,769.96 0.00 0.00 297,277.29
B-3 1,741.37 2,777.91 0.00 0.00 298,132.70
- -------------------------------------------------------------------------------
692,827.64 3,841,044.81 0.00 0.00 108,799,840.88
===============================================================================
Run: 08/31/98 15:30:55
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S11(POOL # 4257)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4257
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 721.009194 32.361295 4.196787 36.558082 0.000000 688.647899
A-2 1000.000000 0.000000 5.820712 5.820712 0.000000 1000.000000
A-3 1000.000000 0.000000 5.820713 5.820713 0.000000 1000.000000
A-4 1000.000000 0.000000 5.820711 5.820711 0.000000 1000.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 994.239899 271.081619 5.787184 276.868803 0.000000 723.158280
A-7 965.719820 3.345977 5.621177 8.967154 0.000000 962.373844
A-8 942.289640 3.686764 0.000000 3.686764 0.000000 938.602876
A-9 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-1 965.719827 3.345977 5.621179 8.967156 0.000000 962.373849
M-2 965.719806 3.345981 5.621165 8.967146 0.000000 962.373825
M-3 965.719806 3.345981 5.621165 8.967146 0.000000 962.373825
B-1 965.719826 3.345977 5.621176 8.967153 0.000000 962.373849
B-2 965.719845 3.345970 5.621204 8.967174 0.000000 962.373875
B-3 965.719782 3.345989 5.621151 8.967140 0.000000 962.373826
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:30:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S11 (POOL # 4257)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4257
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,008.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 60.61
SUBSERVICER ADVANCES THIS MONTH 3,699.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 302,400.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 108,799,840.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 448
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,760,245.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.32196000 % 2.67451200 % 1.00352760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.22832740 % 2.73312800 % 1.02907460 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,544,926.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,993,960.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76119082
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 162.41
POOL TRADING FACTOR: 70.42396276
................................................................................
Run: 08/31/98 15:31:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S12(POOL # 4258)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4258
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972CG2 109,009,250.00 56,973,124.60 7.000000 % 7,547,695.59
A-2 760972CH0 15,572,750.00 8,139,017.80 9.000000 % 1,078,242.23
A-3 760972CJ6 152,196,020.00 92,043,210.41 7.250000 % 8,724,998.11
A-4 760972CK3 7,000,000.00 4,526,679.82 7.250000 % 358,748.23
A-5 760972CL1 61,774,980.00 61,774,980.00 7.250000 % 0.00
A-6 760972CM9 20,368,000.00 20,368,000.00 7.250000 % 0.00
A-7 760972CN7 19,267,000.00 19,267,000.00 7.250000 % 0.00
A-8 760972CP2 6,337,000.00 6,089,341.11 7.250000 % 23,252.35
A-9 760972CQ0 3,621,000.00 3,868,658.89 7.250000 % 0.00
A-10 760972CR8 68,580,000.00 68,580,000.00 6.700000 % 0.00
A-11 760972CS6 0.00 0.00 0.550000 % 0.00
A-12 760972CT4 78,398,000.00 78,398,000.00 6.750000 % 0.00
A-13 760972CU1 11,637,000.00 11,637,000.00 6.750000 % 0.00
A-14 760972CV9 116,561,000.00 29,466,685.38 6.750000 % 16,648,070.84
A-15 760972CW7 142,519,000.00 137,517,176.12 0.000000 % 1,888,145.07
A-16 760972CX5 30,000,000.00 0.00 7.250000 % 0.00
A-17 760972CY3 70,000,000.00 70,000,000.00 7.250000 % 0.00
A-18 760972CZ0 35,098,000.00 35,098,000.00 6.750000 % 0.00
A-19 760972DA4 52,549,000.00 52,549,000.00 6.750000 % 0.00
A-20 760972DB2 569,962.51 549,722.27 0.000000 % 639.17
A-21 760972DC0 0.00 0.00 0.547727 % 0.00
R-I 760972DD8 100.00 0.00 7.250000 % 0.00
R-II 760972DE6 100.00 0.00 7.250000 % 0.00
M-1 760972DF3 21,019,600.00 20,859,697.27 7.250000 % 21,049.20
M-2 760972DG1 9,458,900.00 9,386,943.16 7.250000 % 9,472.22
M-3 760972DH9 8,933,300.00 8,865,341.56 7.250000 % 8,945.88
B-1 760972DJ5 4,729,400.00 4,693,421.96 7.250000 % 4,736.06
B-2 760972DK2 2,101,900.00 2,085,910.19 7.250000 % 2,104.86
B-3 760972DL0 3,679,471.52 3,590,985.88 7.250000 % 3,623.62
- -------------------------------------------------------------------------------
1,050,980,734.03 806,327,896.42 36,319,723.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 330,625.53 7,878,321.12 0.00 0.00 49,425,429.01
A-2 60,727.13 1,138,969.36 0.00 0.00 7,060,775.57
A-3 553,220.26 9,278,218.37 0.00 0.00 83,318,212.30
A-4 27,207.34 385,955.57 0.00 0.00 4,167,931.59
A-5 371,294.85 371,294.85 0.00 0.00 61,774,980.00
A-6 122,420.66 122,420.66 0.00 0.00 20,368,000.00
A-7 115,803.16 115,803.16 0.00 0.00 19,267,000.00
A-8 36,599.62 59,851.97 0.00 0.00 6,066,088.76
A-9 0.00 0.00 23,252.35 0.00 3,891,911.24
A-10 380,925.98 380,925.98 0.00 0.00 68,580,000.00
A-11 31,270.04 31,270.04 0.00 0.00 0.00
A-12 438,709.53 438,709.53 0.00 0.00 78,398,000.00
A-13 65,119.81 65,119.81 0.00 0.00 11,637,000.00
A-14 164,893.44 16,812,964.28 0.00 0.00 12,818,614.54
A-15 85,865.86 1,974,010.93 826,538.83 0.00 136,455,569.88
A-16 0.00 0.00 0.00 0.00 0.00
A-17 420,730.85 420,730.85 0.00 0.00 70,000,000.00
A-18 196,405.86 196,405.86 0.00 0.00 35,098,000.00
A-19 294,060.40 294,060.40 0.00 0.00 52,549,000.00
A-20 0.00 639.17 0.00 0.00 549,083.10
A-21 366,137.37 366,137.37 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 125,375.98 146,425.18 0.00 0.00 20,838,648.07
M-2 56,419.66 65,891.88 0.00 0.00 9,377,470.94
M-3 53,284.61 62,230.49 0.00 0.00 8,856,395.68
B-1 28,209.53 32,945.59 0.00 0.00 4,688,685.90
B-2 12,537.24 14,642.10 0.00 0.00 2,083,805.33
B-3 21,583.41 25,207.03 0.00 0.00 3,587,362.26
- -------------------------------------------------------------------------------
4,359,428.12 40,679,151.55 849,791.18 0.00 770,857,964.17
===============================================================================
Run: 08/31/98 15:31:01
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S12(POOL # 4258)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4258
____________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 522.644864 69.239038 3.033004 72.272042 0.000000 453.405826
A-2 522.644864 69.239038 3.899577 73.138615 0.000000 453.405826
A-3 604.767526 57.327374 3.634919 60.962293 0.000000 547.440152
A-4 646.668546 51.249747 3.886763 55.136510 0.000000 595.418799
A-5 1000.000000 0.000000 6.010441 6.010441 0.000000 1000.000000
A-6 1000.000000 0.000000 6.010441 6.010441 0.000000 1000.000000
A-7 1000.000000 0.000000 6.010441 6.010441 0.000000 1000.000000
A-8 960.918591 3.669299 5.775544 9.444843 0.000000 957.249292
A-9 1068.395164 0.000000 0.000000 0.000000 6.421527 1074.816692
A-10 1000.000000 0.000000 5.554476 5.554476 0.000000 1000.000000
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 1000.000000 0.000000 5.595928 5.595928 0.000000 1000.000000
A-13 1000.000000 0.000000 5.595928 5.595928 0.000000 1000.000000
A-14 252.800554 142.827111 1.414654 144.241765 0.000000 109.973443
A-15 964.904161 13.248374 0.602487 13.850861 5.799499 957.455286
A-16 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-17 1000.000000 0.000000 6.010441 6.010441 0.000000 1000.000000
A-18 1000.000000 0.000000 5.595927 5.595927 0.000000 1000.000000
A-19 1000.000000 0.000000 5.595928 5.595928 0.000000 1000.000000
A-20 964.488471 1.121425 0.000000 1.121425 0.000000 963.367047
A-21 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-1 992.392684 1.001408 5.964718 6.966126 0.000000 991.391276
M-2 992.392684 1.001408 5.964717 6.966125 0.000000 991.391276
M-3 992.392684 1.001408 5.964717 6.966125 0.000000 991.391275
B-1 992.392684 1.001408 5.964716 6.966124 0.000000 991.391276
B-2 992.392688 1.001408 5.964718 6.966126 0.000000 991.391279
B-3 975.951536 0.984818 5.865899 6.850717 0.000000 974.966716
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:31:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S12 (POOL # 4258)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4258
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 163,412.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 84,837.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 26 6,584,443.45
(B) TWO MONTHLY PAYMENTS: 10 2,640,941.77
(C) THREE OR MORE MONTHLY PAYMENTS: 2 437,104.66
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,914,004.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 770,857,964.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,014
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 34,656,362.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 222,951.08
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.85906670 % 4.85393900 % 1.28699420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.58278620 % 5.06870481 % 1.34489600 %
BANKRUPTCY AMOUNT AVAILABLE 411,697.00
FRAUD AMOUNT AVAILABLE 10,509,807.00
SPECIAL HAZARD AMOUNT AVAILABLE 10,509,801.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.08936643
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.28
POOL TRADING FACTOR: 73.34653617
................................................................................
Run: 08/31/98 15:31:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S13(POOL # 4262)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4262
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972DM8 234,147,537.00 155,743,916.15 7.250000 % 8,910,356.12
A-2 760972DN6 37,442,000.00 37,442,000.00 7.250000 % 0.00
A-3 760972DP1 18,075,000.00 18,075,000.00 7.250000 % 0.00
A-4 760972DQ9 9,885,133.00 5,034,434.21 7.250000 % 568,963.69
A-5 760972DR7 30,029,256.00 23,363,060.23 7.250000 % 938,864.66
A-6 760972DR5 1,338,093.00 0.00 7.250000 % 0.00
A-7 760972DT3 115,060,820.00 115,060,820.00 7.250000 % 0.00
A-8 760972DU0 74,175,751.00 39,295,633.21 7.100000 % 3,964,029.57
A-9 760972DV8 8,901,089.00 4,715,475.39 8.500000 % 475,683.49
A-10 760972EJ4 26,196,554.00 26,196,554.00 7.250000 % 0.00
A-11 760972DW6 50,701,122.00 50,701,122.00 7.250000 % 496,072.76
A-12 760972DX4 28,081,917.00 28,081,917.00 7.160000 % 0.00
A-13 760972DY2 5,900,000.00 0.00 7.250000 % 0.00
A-14 760972DZ9 13,240,000.00 13,240,000.00 7.250000 % 0.00
A-15 760972EA3 10,400,000.00 10,400,000.00 7.250000 % 0.00
A-16 760972EB1 10,950,000.00 10,950,000.00 7.250000 % 0.00
A-17 760972EN5 73,729,728.00 38,764,393.67 7.250000 % 4,101,265.90
A-18 760972EC9 660,125.97 638,622.94 0.000000 % 698.10
A-19 760972ED7 0.00 0.00 0.447196 % 0.00
R 760972EE5 100.00 0.00 7.250000 % 0.00
M-1 760972EF2 13,723,600.00 13,612,374.27 7.250000 % 9,846.89
M-2 760972EG0 7,842,200.00 7,778,641.28 7.250000 % 5,626.90
M-3 760972EH8 5,881,700.00 5,834,030.54 7.250000 % 4,220.21
B-1 760972EK1 3,529,000.00 3,500,398.49 7.250000 % 2,532.11
B-2 760972EL9 1,568,400.00 1,555,688.58 7.250000 % 1,125.35
B-3 760972EM7 2,744,700.74 2,722,455.77 7.250000 % 1,969.36
- -------------------------------------------------------------------------------
784,203,826.71 612,706,537.73 19,481,255.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 940,805.62 9,851,161.74 0.00 0.00 146,833,560.03
A-2 226,212.08 226,212.08 0.00 0.00 37,442,000.00
A-3 109,186.05 109,186.05 0.00 0.00 18,075,000.00
A-4 30,411.61 599,375.30 0.00 0.00 4,465,470.52
A-5 141,129.74 1,079,994.40 0.00 0.00 22,424,195.57
A-6 0.00 0.00 0.00 0.00 0.00
A-7 695,050.36 695,050.36 0.00 0.00 115,060,820.00
A-8 232,462.79 4,196,492.36 0.00 0.00 35,331,603.64
A-9 33,396.05 509,079.54 0.00 0.00 4,239,791.90
A-10 158,246.09 158,246.09 0.00 0.00 26,196,554.00
A-11 306,271.36 802,344.12 0.00 0.00 50,205,049.24
A-12 167,529.23 167,529.23 0.00 0.00 28,081,917.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 79,979.16 79,979.16 0.00 0.00 13,240,000.00
A-15 62,823.50 62,823.50 0.00 0.00 10,400,000.00
A-16 66,145.90 66,145.90 0.00 0.00 10,950,000.00
A-17 234,164.90 4,335,430.80 0.00 0.00 34,663,127.77
A-18 0.00 698.10 0.00 0.00 637,924.84
A-19 228,297.57 228,297.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 82,228.56 92,075.45 0.00 0.00 13,602,527.38
M-2 46,988.61 52,615.51 0.00 0.00 7,773,014.38
M-3 35,241.76 39,461.97 0.00 0.00 5,829,810.33
B-1 21,144.93 23,677.04 0.00 0.00 3,497,866.38
B-2 9,397.48 10,522.83 0.00 0.00 1,554,563.23
B-3 16,445.60 18,414.96 0.00 0.00 2,720,486.41
- -------------------------------------------------------------------------------
3,923,558.95 23,404,814.06 0.00 0.00 593,225,282.62
===============================================================================
Run: 08/31/98 15:31:07
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S13(POOL # 4262)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4262
___________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 665.152912 38.054452 4.018003 42.072455 0.000000 627.098461
A-2 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-3 1000.000000 0.000000 6.040722 6.040722 0.000000 1000.000000
A-4 509.293523 57.557515 3.076500 60.634015 0.000000 451.736008
A-5 778.009959 31.264999 4.699741 35.964740 0.000000 746.744960
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 1000.000000 0.000000 6.040721 6.040721 0.000000 1000.000000
A-8 529.763874 53.441044 3.133946 56.574990 0.000000 476.322830
A-9 529.763874 53.441044 3.751906 57.192950 0.000000 476.322830
A-10 1000.000000 0.000000 6.040722 6.040722 0.000000 1000.000000
A-11 1000.000000 9.784256 6.040722 15.824978 0.000000 990.215744
A-12 1000.000000 0.000000 5.965733 5.965733 0.000000 1000.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-14 1000.000000 0.000000 6.040722 6.040722 0.000000 1000.000000
A-15 1000.000000 0.000000 6.040721 6.040721 0.000000 1000.000000
A-16 1000.000000 0.000000 6.040721 6.040721 0.000000 1000.000000
A-17 525.763416 55.625675 3.175990 58.801665 0.000000 470.137741
A-18 967.425869 1.057525 0.000000 1.057525 0.000000 966.368343
A-19 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-1 991.895295 0.717515 5.991763 6.709278 0.000000 991.177780
M-2 991.895295 0.717515 5.991764 6.709279 0.000000 991.177779
M-3 991.895292 0.717515 5.991764 6.709279 0.000000 991.177777
B-1 991.895293 0.717515 5.991763 6.709278 0.000000 991.177778
B-2 991.895295 0.717515 5.991762 6.709277 0.000000 991.177780
B-3 991.895302 0.717514 5.991764 6.709278 0.000000 991.177788
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:31:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S13 (POOL # 4262)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4262
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 125,858.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 40,035.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 3,653,746.88
(B) TWO MONTHLY PAYMENTS: 3 587,336.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,276,545.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 593,225,282.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,333
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 19,037,961.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.28109400 % 4.44804300 % 1.27086270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.09736510 % 4.58600685 % 1.31169120 %
BANKRUPTCY AMOUNT AVAILABLE 298,628.00
FRAUD AMOUNT AVAILABLE 7,842,038.00
SPECIAL HAZARD AMOUNT AVAILABLE 7,842,038.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.97968281
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.05
POOL TRADING FACTOR: 75.64682324
................................................................................
Run: 08/31/98 15:31:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S14(POOL # 4266)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4266
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972FU8 27,687,000.00 25,015,458.59 7.250000 % 585,867.69
A-2 760972FV6 110,064,000.00 74,787,673.36 7.250000 % 5,092,128.60
A-3 760972FW4 81,245,000.00 81,245,000.00 7.250000 % 0.00
A-4 760972FX2 59,365,000.00 59,365,000.00 7.250000 % 0.00
A-5 760972FY0 21,615,000.00 21,615,000.00 7.250000 % 0.00
A-6 760972FZ7 50,199,000.00 50,199,000.00 7.250000 % 0.00
A-7 760972GA1 93,420,000.00 53,819,493.45 7.150000 % 5,925,274.35
A-8 760972GB9 11,174,000.00 6,437,369.09 9.500000 % 708,724.21
A-9 760972GC7 105,330,000.00 60,680,873.97 7.100000 % 6,680,680.23
A-10 760972GD5 25,064,000.00 18,518,736.30 7.250000 % 979,343.11
A-11 760972GE3 43,692,000.00 43,692,000.00 7.250000 % 0.00
A-12 760972GF0 48,290,000.00 48,290,000.00 7.250000 % 0.00
A-13 760972GG8 1,077,250.96 1,059,363.67 0.000000 % 2,170.99
A-14 760972GH6 0.00 0.00 0.374030 % 0.00
R 760972GJ2 100.00 0.00 7.250000 % 0.00
M-1 760972GK9 10,624,800.00 10,555,328.42 7.250000 % 7,818.54
M-2 760972GL7 7,083,300.00 7,036,984.97 7.250000 % 5,212.44
M-3 760972GM5 5,312,400.00 5,277,664.22 7.250000 % 3,909.27
B-1 760972GN3 3,187,500.00 3,166,658.13 7.250000 % 2,345.61
B-2 760972GP8 1,416,700.00 1,407,436.73 7.250000 % 1,042.52
B-3 760972GQ6 2,479,278.25 2,463,067.17 7.250000 % 1,824.44
- -------------------------------------------------------------------------------
708,326,329.21 574,632,108.07 19,996,342.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 151,101.91 736,969.60 0.00 0.00 24,429,590.90
A-2 451,743.09 5,543,871.69 0.00 0.00 69,695,544.76
A-3 490,747.55 490,747.55 0.00 0.00 81,245,000.00
A-4 358,584.88 358,584.88 0.00 0.00 59,365,000.00
A-5 130,561.99 130,561.99 0.00 0.00 21,615,000.00
A-6 303,219.11 303,219.11 0.00 0.00 50,199,000.00
A-7 320,604.15 6,245,878.50 0.00 0.00 47,894,219.10
A-8 50,951.33 759,675.54 0.00 0.00 5,728,644.88
A-9 358,949.76 7,039,629.99 0.00 0.00 54,000,193.74
A-10 111,859.49 1,091,202.60 0.00 0.00 17,539,393.19
A-11 263,914.60 263,914.60 0.00 0.00 43,692,000.00
A-12 291,688.09 291,688.09 0.00 0.00 48,290,000.00
A-13 0.00 2,170.99 0.00 0.00 1,057,192.68
A-14 179,068.90 179,068.90 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 63,757.79 71,576.33 0.00 0.00 10,547,509.88
M-2 42,505.80 47,718.24 0.00 0.00 7,031,772.53
M-3 31,878.90 35,788.17 0.00 0.00 5,273,754.95
B-1 19,127.69 21,473.30 0.00 0.00 3,164,312.52
B-2 8,501.40 9,543.92 0.00 0.00 1,406,394.21
B-3 14,877.77 16,702.21 0.00 0.00 2,461,242.73
- -------------------------------------------------------------------------------
3,643,644.20 23,639,986.20 0.00 0.00 554,635,766.07
===============================================================================
Run: 08/31/98 15:31:26
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S14(POOL # 4266)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4266
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 903.509177 21.160389 5.457504 26.617893 0.000000 882.348788
A-2 679.492598 46.265160 4.104367 50.369527 0.000000 633.227438
A-3 1000.000000 0.000000 6.040342 6.040342 0.000000 1000.000000
A-4 1000.000000 0.000000 6.040342 6.040342 0.000000 1000.000000
A-5 1000.000000 0.000000 6.040342 6.040342 0.000000 1000.000000
A-6 1000.000000 0.000000 6.040342 6.040342 0.000000 1000.000000
A-7 576.102478 63.426187 3.431858 66.858045 0.000000 512.676291
A-8 576.102478 63.426187 4.559811 67.985998 0.000000 512.676292
A-9 576.102478 63.426187 3.407859 66.834046 0.000000 512.676291
A-10 738.857976 39.073696 4.462954 43.536650 0.000000 699.784280
A-11 1000.000000 0.000000 6.040341 6.040341 0.000000 1000.000000
A-12 1000.000000 0.000000 6.040341 6.040341 0.000000 1000.000000
A-13 983.395429 2.015306 0.000000 2.015306 0.000000 981.380123
A-14 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-1 993.461375 0.735876 6.000846 6.736722 0.000000 992.725499
M-2 993.461377 0.735877 6.000847 6.736724 0.000000 992.725499
M-3 993.461377 0.735876 6.000847 6.736723 0.000000 992.725501
B-1 993.461374 0.735878 6.000844 6.736722 0.000000 992.725497
B-2 993.461375 0.735879 6.000847 6.736726 0.000000 992.725496
B-3 993.461371 0.735875 6.000847 6.736722 0.000000 992.725494
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:31:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S14 (POOL # 4266)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4266
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 118,614.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 72,292.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 28 8,793,744.81
(B) TWO MONTHLY PAYMENTS: 1 377,859.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 985,816.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 554,635,766.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,093
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 19,570,590.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.78581580 % 3.98728500 % 1.22689970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.60149140 % 4.12036849 % 1.27027120 %
BANKRUPTCY AMOUNT AVAILABLE 298,628.00
FRAUD AMOUNT AVAILABLE 7,083,263.00
SPECIAL HAZARD AMOUNT AVAILABLE 7,083,263.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.90000654
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.72
POOL TRADING FACTOR: 78.30229418
................................................................................
Run: 08/31/98 15:31:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S15(POOL # 4267)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4267
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972FD6 165,961,752.00 131,266,329.93 7.000000 % 3,799,601.51
A-2 760972FE4 14,999,000.00 14,999,000.00 7.000000 % 0.00
A-3 760972FF1 7,809,000.00 7,809,000.00 7.000000 % 0.00
A-4 760972FG9 60,747,995.00 60,747,995.00 7.000000 % 0.00
A-5 760972FH7 30,220,669.00 23,902,834.60 6.750000 % 691,885.32
A-6 760972GR4 3,777,584.00 2,987,854.64 9.000000 % 86,485.67
A-7 760972FJ3 16,474,000.00 16,474,000.00 6.940000 % 0.00
A-8 760972FK0 212,784.89 211,088.49 0.000000 % 199.21
A-9 760972FQ7 0.00 0.00 0.479521 % 0.00
R 760972FL8 100.00 0.00 7.000000 % 0.00
M-1 760972FM6 6,270,600.00 6,229,305.98 7.000000 % 4,813.84
M-2 760972FN4 2,665,000.00 2,647,450.09 7.000000 % 2,045.88
M-3 760972FP9 1,724,400.00 1,713,044.24 7.000000 % 1,323.79
B-1 760972FR5 940,600.00 934,405.84 7.000000 % 722.08
B-2 760972FS3 783,800.00 778,638.41 7.000000 % 601.71
B-3 760972FT1 940,711.19 934,516.27 7.000000 % 722.18
- -------------------------------------------------------------------------------
313,527,996.08 271,635,463.49 4,588,401.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 765,576.31 4,565,177.82 0.00 0.00 127,466,728.42
A-2 87,494.17 87,494.17 0.00 0.00 14,999,000.00
A-3 45,543.94 45,543.94 0.00 0.00 7,809,000.00
A-4 354,296.68 354,296.68 0.00 0.00 60,747,995.00
A-5 134,428.16 826,313.48 0.00 0.00 23,210,949.28
A-6 22,404.70 108,890.37 0.00 0.00 2,901,368.97
A-7 95,256.72 95,256.72 0.00 0.00 16,474,000.00
A-8 0.00 199.21 0.00 0.00 210,889.28
A-9 108,525.33 108,525.33 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 36,330.79 41,144.63 0.00 0.00 6,224,492.14
M-2 15,440.56 17,486.44 0.00 0.00 2,645,404.21
M-3 9,990.88 11,314.67 0.00 0.00 1,711,720.45
B-1 5,449.68 6,171.76 0.00 0.00 933,683.76
B-2 4,541.21 5,142.92 0.00 0.00 778,036.70
B-3 5,450.32 6,172.50 0.00 0.00 933,794.09
- -------------------------------------------------------------------------------
1,690,729.45 6,279,130.64 0.00 0.00 267,047,062.30
===============================================================================
Run: 08/31/98 15:31:31
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S15(POOL # 4267)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4267
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 790.943265 22.894441 4.612968 27.507409 0.000000 768.048824
A-2 1000.000000 0.000000 5.833334 5.833334 0.000000 1000.000000
A-3 1000.000000 0.000000 5.832237 5.832237 0.000000 1000.000000
A-4 1000.000000 0.000000 5.832237 5.832237 0.000000 1000.000000
A-5 790.943265 22.894441 4.448219 27.342660 0.000000 768.048824
A-6 790.943270 22.894441 5.930960 28.825401 0.000000 768.048829
A-7 1000.000000 0.000000 5.782246 5.782246 0.000000 1000.000000
A-8 992.027629 0.936204 0.000000 0.936204 0.000000 991.091426
A-9 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-1 993.414662 0.767684 5.793830 6.561514 0.000000 992.646978
M-2 993.414668 0.767685 5.793831 6.561516 0.000000 992.646983
M-3 993.414660 0.767682 5.793830 6.561512 0.000000 992.646979
B-1 993.414671 0.767680 5.793834 6.561514 0.000000 992.646991
B-2 993.414659 0.767683 5.793838 6.561521 0.000000 992.646976
B-3 993.414642 0.767685 5.793829 6.561514 0.000000 992.646946
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:31:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S15 (POOL # 4267)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4267
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,289.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,150.18
SUBSERVICER ADVANCES THIS MONTH 12,035.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,358,732.13
(B) TWO MONTHLY PAYMENTS: 2 352,619.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 267,047,062.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,019
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,378,466.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.12300220 % 3.90156600 % 0.97543210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.04297670 % 3.96245392 % 0.99143780 %
BANKRUPTCY AMOUNT AVAILABLE 111,627.00
FRAUD AMOUNT AVAILABLE 6,270,560.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,135,280.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76615052
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.18
POOL TRADING FACTOR: 85.17486975
................................................................................
Run: 08/31/98 15:31:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S16(POOL # 4268)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4268
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972ET2 48,384,000.00 5,320,640.77 6.750000 % 5,320,640.77
A-2 760972EU9 125,536,000.00 125,536,000.00 6.750000 % 949,151.01
A-3 760972EV7 25,822,000.00 25,822,000.00 6.750000 % 0.00
A-4 760972EW5 49,936,000.00 48,525,626.73 6.750000 % 162,476.12
A-5 760972EX3 438,892.00 424,730.82 0.000000 % 2,839.19
A-6 760972EY1 0.00 0.00 0.443557 % 0.00
R 760972EZ8 100.00 0.00 6.750000 % 0.00
M-1 760972FA2 2,565,400.00 2,492,943.82 6.750000 % 8,347.01
M-2 760972FB0 1,282,700.00 1,246,471.92 6.750000 % 4,173.50
M-3 760972FC8 769,600.00 747,863.72 6.750000 % 2,504.04
B-1 897,900.00 872,540.05 6.750000 % 2,921.49
B-2 384,800.00 373,931.85 6.750000 % 1,252.02
B-3 513,300.75 498,803.37 6.750000 % 1,670.12
- -------------------------------------------------------------------------------
256,530,692.75 211,861,553.05 6,455,975.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 29,883.64 5,350,524.41 0.00 0.00 0.00
A-2 705,079.13 1,654,230.14 0.00 0.00 124,586,848.99
A-3 145,030.53 145,030.53 0.00 0.00 25,822,000.00
A-4 272,546.57 435,022.69 0.00 0.00 48,363,150.61
A-5 0.00 2,839.19 0.00 0.00 421,891.63
A-6 78,192.97 78,192.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 14,001.74 22,348.75 0.00 0.00 2,484,596.81
M-2 7,000.87 11,174.37 0.00 0.00 1,242,298.42
M-3 4,200.41 6,704.45 0.00 0.00 745,359.68
B-1 4,900.67 7,822.16 0.00 0.00 869,618.56
B-2 2,100.21 3,352.23 0.00 0.00 372,679.83
B-3 2,801.55 4,471.67 0.00 0.00 497,133.25
- -------------------------------------------------------------------------------
1,265,738.29 7,721,713.56 0.00 0.00 205,405,577.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 109.966947 109.966947 0.617635 110.584582 0.000000 0.000000
A-2 1000.000000 7.560787 5.616549 13.177336 0.000000 992.439213
A-3 1000.000000 0.000000 5.616549 5.616549 0.000000 1000.000000
A-4 971.756383 3.253687 5.457918 8.711605 0.000000 968.502696
A-5 967.734249 6.468995 0.000000 6.468995 0.000000 961.265254
A-6 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-1 971.756381 3.253688 5.457917 8.711605 0.000000 968.502694
M-2 971.756389 3.253684 5.457917 8.711601 0.000000 968.502705
M-3 971.756393 3.253690 5.457913 8.711603 0.000000 968.502703
B-1 971.756376 3.253692 5.457924 8.711616 0.000000 968.502684
B-2 971.756367 3.253690 5.457926 8.711616 0.000000 968.502677
B-3 971.756558 3.253687 5.457911 8.711598 0.000000 968.502871
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:31:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S16 (POOL # 4268)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4268
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,594.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 11,578.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,183,739.90
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 41,524.93
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 205,405,577.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 809
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,746,481.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.05228510 % 2.12227900 % 0.82543580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.96966780 % 2.17728017 % 0.84857080 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,565,307.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,565,307.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.50292452
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 166.45
POOL TRADING FACTOR: 80.07056603
................................................................................
Run: 08/31/98 15:34:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
REMIC III FOR SERIES 1997-S12(POOL # 8029)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8029
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-15A 760972EP0 142,564,831.19 137,517,176.12 0.000000 % 1,888,145.07
A-19A 760972EQ8 1,500,000.00 1,500,000.00 0.000000 % 0.00
R-III 760972ER6 100.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
144,064,931.19 139,017,176.12 1,888,145.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-15A 85,865.86 1,974,010.93 826,538.83 0.00 136,455,569.88
A-19A 8,393.89 8,393.89 0.00 0.00 1,500,000.00
R-III 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
94,259.75 1,982,404.82 826,538.83 0.00 137,955,569.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-15A 964.593967 13.244115 0.602293 13.846408 5.797635 957.147487
A-19A 1000.000000 0.000000 5.595928 5.595928 0.000000 1000.000000
R-III 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-98
DISTRIBUTION DATE 28-August-98
Run: 08/31/98 15:34:09 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
REMIC III FOR 1997-S12
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8029
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 137,955,569.88
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 0.00
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 52,553.63
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 95.75930016
................................................................................
Run: 08/31/98 15:31:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S17(POOL # 4269)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4269
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972HF9 102,000,000.00 102,000,000.00 7.000000 % 0.00
A-2 760972HG7 40,495,556.00 29,951,072.59 0.000000 % 2,271,907.48
A-3 760972HH5 10,770,000.00 0.00 7.000000 % 0.00
A-4 760972HJ1 88,263,190.00 88,263,190.00 7.000000 % 0.00
A-5 760972HK8 175,915,000.00 175,915,000.00 7.000000 % 0.00
A-6 760972HL6 141,734,444.00 104,828,752.62 6.156250 % 7,951,676.09
A-7 760972HM4 0.00 0.00 2.843750 % 0.00
A-8 760972HN2 10,800,000.00 0.00 7.000000 % 0.00
A-9 760972HP7 106,840,120.00 82,392,105.37 7.000000 % 6,249,767.53
A-10 760972HQ5 16,838,888.00 16,838,888.00 6.606250 % 0.00
A-11 760972HR3 4,811,112.00 4,811,112.00 8.378125 % 0.00
A-12 760972HS1 30,508,273.00 24,686,632.35 7.000000 % 1,872,578.84
A-13 760972HT9 4,739,502.00 0.00 7.000000 % 0.00
A-14 760972HU6 4,250,000.00 4,250,000.00 7.000000 % 0.00
A-15 760972HV4 28,113,678.00 21,871,746.93 7.000000 % 1,106,746.53
A-16 760972HW2 5,720,000.00 5,720,000.00 7.000000 % 0.00
A-17 760972HX0 10,000,000.00 7,396,138.12 7.000000 % 561,026.37
A-18 760972HY8 59,670,999.00 48,990,802.35 7.000000 % 3,148,989.07
A-19 760972HZ5 7,079,762.00 0.00 7.000000 % 0.00
A-20 760972JA8 25,365,151.00 25,365,151.00 6.550000 % 0.00
A-21 760972JB6 0.00 0.00 7.000000 % 0.00
A-22 760972JC4 24,500,000.00 20,421,326.36 7.000000 % 1,033,352.85
A-23 760972JD2 1,749,325.00 0.00 7.000000 % 0.00
A-24 760972JE0 100,000,000.00 84,840,195.78 7.000000 % 2,687,956.02
A-25 760972JF7 200,634.09 196,962.39 0.000000 % 193.69
A-26 760972JG5 0.00 0.00 0.565586 % 0.00
R-I 760972JH3 100.00 0.00 7.000000 % 0.00
R-II 760972JJ9 100.00 0.00 7.000000 % 0.00
M-1 760972JK6 18,283,500.00 18,171,217.15 7.000000 % 13,487.97
M-2 760972JL4 10,447,700.00 10,383,538.46 7.000000 % 7,707.40
M-3 760972JM2 6,268,600.00 6,230,103.21 7.000000 % 4,624.43
B-1 760972JN0 3,656,700.00 3,634,243.43 7.000000 % 2,697.59
B-2 760972JP5 2,611,900.00 2,595,859.76 7.000000 % 1,926.83
B-3 760972JQ3 3,134,333.00 3,115,084.84 7.000000 % 2,312.20
- -------------------------------------------------------------------------------
1,044,768,567.09 892,869,122.71 26,916,950.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 594,817.84 594,817.84 0.00 0.00 102,000,000.00
A-2 0.00 2,271,907.48 0.00 0.00 27,679,165.11
A-3 0.00 0.00 0.00 0.00 0.00
A-4 514,710.98 514,710.98 0.00 0.00 88,263,190.00
A-5 1,025,856.66 1,025,856.66 0.00 0.00 175,915,000.00
A-6 537,628.69 8,489,304.78 0.00 0.00 96,877,076.53
A-7 248,346.24 248,346.24 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 480,473.47 6,730,241.00 0.00 0.00 76,142,337.84
A-10 92,673.21 92,673.21 0.00 0.00 16,838,888.00
A-11 33,579.80 33,579.80 0.00 0.00 4,811,112.00
A-12 143,961.27 2,016,540.11 0.00 0.00 22,814,053.51
A-13 0.00 0.00 0.00 0.00 0.00
A-14 24,784.08 24,784.08 0.00 0.00 4,250,000.00
A-15 127,546.13 1,234,292.66 0.00 0.00 20,765,000.40
A-16 33,356.45 33,356.45 0.00 0.00 5,720,000.00
A-17 43,130.93 604,157.30 0.00 0.00 6,835,111.75
A-18 285,692.19 3,434,681.26 0.00 0.00 45,841,813.28
A-19 0.00 0.00 0.00 0.00 0.00
A-20 138,409.06 138,409.06 0.00 0.00 25,365,151.00
A-21 9,509.02 9,509.02 0.00 0.00 0.00
A-22 119,087.93 1,152,440.78 0.00 0.00 19,387,973.51
A-23 0.00 0.00 0.00 0.00 0.00
A-24 494,749.62 3,182,705.64 0.00 0.00 82,152,239.76
A-25 0.00 193.69 0.00 0.00 196,768.70
A-26 420,699.80 420,699.80 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 105,966.32 119,454.29 0.00 0.00 18,157,729.18
M-2 60,552.10 68,259.50 0.00 0.00 10,375,831.06
M-3 36,331.14 40,955.57 0.00 0.00 6,225,478.78
B-1 21,193.26 23,890.85 0.00 0.00 3,631,545.84
B-2 15,137.88 17,064.71 0.00 0.00 2,593,932.93
B-3 18,165.77 20,477.97 0.00 0.00 3,112,772.64
- -------------------------------------------------------------------------------
5,626,359.84 32,543,310.73 0.00 0.00 865,952,171.82
===============================================================================
Run: 08/31/98 15:31:40
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S17(POOL # 4269)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4269
___________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 0.000000 5.831547 5.831547 0.000000 1000.000000
A-2 739.613813 56.102637 0.000000 56.102637 0.000000 683.511176
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 1000.000000 0.000000 5.831547 5.831547 0.000000 1000.000000
A-5 1000.000000 0.000000 5.831547 5.831547 0.000000 1000.000000
A-6 739.613813 56.102637 3.793211 59.895848 0.000000 683.511176
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-9 771.171966 58.496448 4.497126 62.993574 0.000000 712.675518
A-10 1000.000000 0.000000 5.503523 5.503523 0.000000 1000.000000
A-11 1000.000000 0.000000 6.979634 6.979634 0.000000 1000.000000
A-12 809.178296 61.379379 4.718762 66.098141 0.000000 747.798917
A-13 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-14 1000.000000 0.000000 5.831548 5.831548 0.000000 1000.000000
A-15 777.975295 39.366835 4.536800 43.903635 0.000000 738.608460
A-16 1000.000000 0.000000 5.831547 5.831547 0.000000 1000.000000
A-17 739.613812 56.102637 4.313093 60.415730 0.000000 683.511175
A-18 821.015287 52.772521 4.787790 57.560311 0.000000 768.242765
A-19 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-20 1000.000000 0.000000 5.456662 5.456662 0.000000 1000.000000
A-21 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-22 833.523525 42.177667 4.860732 47.038399 0.000000 791.345858
A-23 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-24 848.401958 26.879560 4.947496 31.827056 0.000000 821.522398
A-25 981.699521 0.965389 0.000000 0.965389 0.000000 980.734132
A-26 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.858788 0.737713 5.795735 6.533448 0.000000 993.121075
M-2 993.858788 0.737713 5.795735 6.533448 0.000000 993.121076
M-3 993.858790 0.737713 5.795734 6.533447 0.000000 993.121077
B-1 993.858788 0.737712 5.795734 6.533446 0.000000 993.121076
B-2 993.858785 0.737712 5.795735 6.533447 0.000000 993.121073
B-3 993.858929 0.737714 5.795737 6.533451 0.000000 993.121229
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:31:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S17 (POOL # 4269)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4269
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 183,518.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 47,003.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 26 4,961,430.06
(B) TWO MONTHLY PAYMENTS: 5 1,341,536.86
(C) THREE OR MORE MONTHLY PAYMENTS: 2 150,036.10
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 125,775.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 865,952,171.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,284
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 26,254,176.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.05641050 % 3.89671200 % 1.04687800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.90649550 % 4.01396753 % 1.07862470 %
BANKRUPTCY AMOUNT AVAILABLE 380,946.00
FRAUD AMOUNT AVAILABLE 10,447,686.00
SPECIAL HAZARD AMOUNT AVAILABLE 10,447,686.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.84155913
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.77
POOL TRADING FACTOR: 82.88459273
................................................................................
Run: 08/31/98 15:31:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S18(POOL # 4271)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4271
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972GS2 31,950,000.00 13,436,873.51 6.750000 % 3,128,725.83
A-2 760972GT0 31,660,000.00 31,660,000.00 6.750000 % 0.00
A-3 760972GU7 25,000,000.00 25,000,000.00 6.750000 % 0.00
A-4 760972GV5 11,617,000.00 11,617,000.00 6.750000 % 0.00
A-5 760972GW3 10,000,000.00 10,000,000.00 6.750000 % 0.00
A-6 760972GX1 10,000,000.00 10,000,000.00 6.750000 % 0.00
A-7 760972GY9 30,982,000.00 30,192,618.17 6.750000 % 101,588.38
A-8 760972GZ6 253,847.57 244,446.39 0.000000 % 902.47
A-9 760972HA0 0.00 0.00 0.474161 % 0.00
R 760972HB8 100.00 0.00 6.750000 % 0.00
M-1 760972HC6 1,162,000.00 1,132,832.07 6.750000 % 3,811.61
M-2 760972HD4 774,800.00 755,351.35 6.750000 % 2,541.51
M-3 760972HE2 464,900.00 453,230.31 6.750000 % 1,524.97
B-1 760972JR1 542,300.00 528,687.46 6.750000 % 1,778.86
B-2 760972JS9 232,400.00 226,566.42 6.750000 % 762.32
B-3 760972JT7 309,989.92 302,208.68 6.750000 % 1,016.85
- -------------------------------------------------------------------------------
154,949,337.49 135,549,814.36 3,242,652.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 75,313.07 3,204,038.90 0.00 0.00 10,308,147.68
A-2 177,452.89 177,452.89 0.00 0.00 31,660,000.00
A-3 140,123.89 140,123.89 0.00 0.00 25,000,000.00
A-4 65,112.77 65,112.77 0.00 0.00 11,617,000.00
A-5 56,049.55 56,049.55 0.00 0.00 10,000,000.00
A-6 56,049.55 56,049.55 0.00 0.00 10,000,000.00
A-7 169,228.28 270,816.66 0.00 0.00 30,091,029.79
A-8 0.00 902.47 0.00 0.00 243,543.92
A-9 53,369.48 53,369.48 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 6,349.47 10,161.08 0.00 0.00 1,129,020.46
M-2 4,233.71 6,775.22 0.00 0.00 752,809.84
M-3 2,540.34 4,065.31 0.00 0.00 451,705.34
B-1 2,963.27 4,742.13 0.00 0.00 526,908.60
B-2 1,269.90 2,032.22 0.00 0.00 225,804.10
B-3 1,693.86 2,710.71 0.00 0.00 301,191.83
- -------------------------------------------------------------------------------
811,750.03 4,054,402.83 0.00 0.00 132,307,161.56
===============================================================================
Run: 08/31/98 15:31:49
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S18(POOL # 4271)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4271
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 420.559421 97.925691 2.357217 100.282908 0.000000 322.633730
A-2 1000.000000 0.000000 5.604955 5.604955 0.000000 1000.000000
A-3 1000.000000 0.000000 5.604956 5.604956 0.000000 1000.000000
A-4 1000.000000 0.000000 5.604956 5.604956 0.000000 1000.000000
A-5 1000.000000 0.000000 5.604955 5.604955 0.000000 1000.000000
A-6 1000.000000 0.000000 5.604955 5.604955 0.000000 1000.000000
A-7 974.521276 3.278948 5.462148 8.741096 0.000000 971.242328
A-8 962.965255 3.555165 0.000000 3.555165 0.000000 959.410090
A-9 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-1 974.898511 3.280215 5.464260 8.744475 0.000000 971.618296
M-2 974.898490 3.280214 5.464262 8.744476 0.000000 971.618276
M-3 974.898494 3.280211 5.464272 8.744483 0.000000 971.618284
B-1 974.898506 3.280214 5.464263 8.744477 0.000000 971.618293
B-2 974.898537 3.280207 5.464286 8.744493 0.000000 971.618331
B-3 974.898410 3.280203 5.464242 8.744445 0.000000 971.618142
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:31:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S18 (POOL # 4271)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4271
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,990.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,683.87
SUBSERVICER ADVANCES THIS MONTH 3,490.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 378,761.22
(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 132,307,161.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 490
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,786,513.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.48799600 % 1.73046600 % 0.78153780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.43499370 % 1.76372587 % 0.79802790 %
BANKRUPTCY AMOUNT AVAILABLE 1,000,000.00
FRAUD AMOUNT AVAILABLE 1,549,493.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,993,552.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.48644101
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.08
POOL TRADING FACTOR: 85.38736835
................................................................................
Run: 08/31/98 15:14:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-QPCR3(POOL # 3359)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 3359
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 25,117,531.34 16,867,277.23 7.242949 % 565,526.52
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
25,117,531.34 16,867,277.23 565,526.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 100,745.75 666,272.27 0.00 0.00 16,301,750.71
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
100,745.75 666,272.27 0.00 0.00 16,301,750.71
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 671.534037 22.515211 4.010973 26.526184 0.000000 649.018826
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:14:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-QPCR3 (POOL # 3359)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3359
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,214.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 728.97
SUBSERVICER ADVANCES THIS MONTH 1,339.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 210,876.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,301,750.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 103
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 552,019.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.98168985
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.41
POOL TRADING FACTOR: 64.90188263
................................................................................
Run: 08/31/98 15:31:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S19(POOL # 4275)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4275
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972KE8 31,369,573.00 25,796,047.86 6.500000 % 752,467.64
A-2 760972KF5 27,950,000.00 27,950,000.00 6.500000 % 0.00
A-3 760972KG3 46,000,000.00 44,976,513.98 6.500000 % 152,255.95
A-4 760972KH1 20,000,000.00 20,000,000.00 6.500000 % 0.00
A-5 760972KJ7 28,678,427.00 20,029,586.40 6.500000 % 1,167,658.26
A-6 760972KK4 57,001,000.00 44,386,219.26 6.500000 % 1,703,089.88
A-7 760972KL2 13,999,000.00 13,999,000.00 6.500000 % 0.00
A-8 760972LP2 124,678.09 121,421.80 0.000000 % 513.44
A-9 760972LQ0 0.00 0.00 0.613713 % 0.00
R 760972KM0 100.00 0.00 6.500000 % 0.00
M-1 760972KN8 1,727,300.00 1,688,865.07 6.500000 % 5,717.20
M-2 760972KP3 1,151,500.00 1,125,877.46 6.500000 % 3,811.36
M-3 760972KQ1 691,000.00 675,624.25 6.500000 % 2,287.15
B-1 760972LH0 806,000.00 788,065.32 6.500000 % 2,667.78
B-2 760972LJ6 345,400.00 337,714.37 6.500000 % 1,143.24
B-3 760972LK3 461,051.34 450,792.25 6.500000 % 1,526.04
- -------------------------------------------------------------------------------
230,305,029.43 202,325,728.02 3,793,137.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 139,266.01 891,733.65 0.00 0.00 25,043,580.22
A-2 150,894.63 150,894.63 0.00 0.00 27,950,000.00
A-3 242,816.26 395,072.21 0.00 0.00 44,824,258.03
A-4 107,974.69 107,974.69 0.00 0.00 20,000,000.00
A-5 108,134.42 1,275,792.68 0.00 0.00 18,861,928.14
A-6 239,629.42 1,942,719.30 0.00 0.00 42,683,129.38
A-7 75,576.89 75,576.89 0.00 0.00 13,999,000.00
A-8 0.00 513.44 0.00 0.00 120,908.36
A-9 103,132.35 103,132.35 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,117.74 14,834.94 0.00 0.00 1,683,147.87
M-2 6,078.31 9,889.67 0.00 0.00 1,122,066.10
M-3 3,647.51 5,934.66 0.00 0.00 673,337.10
B-1 4,254.56 6,922.34 0.00 0.00 785,397.54
B-2 1,823.23 2,966.47 0.00 0.00 336,571.13
B-3 2,433.71 3,959.75 0.00 0.00 449,266.21
- -------------------------------------------------------------------------------
1,194,779.73 4,987,917.67 0.00 0.00 198,532,590.08
===============================================================================
Run: 08/31/98 15:31:53
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S19(POOL # 4275)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4275
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 822.327032 23.987181 4.439525 28.426706 0.000000 798.339851
A-2 1000.000000 0.000000 5.398735 5.398735 0.000000 1000.000000
A-3 977.750304 3.309912 5.278614 8.588526 0.000000 974.440392
A-4 1000.000000 0.000000 5.398735 5.398735 0.000000 1000.000000
A-5 698.419980 40.715562 3.770584 44.486146 0.000000 657.704418
A-6 778.691940 29.878246 4.203951 34.082197 0.000000 748.813694
A-7 1000.000000 0.000000 5.398735 5.398735 0.000000 1000.000000
A-8 973.882420 4.118125 0.000000 4.118125 0.000000 969.764295
A-9 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-1 977.748550 3.309906 5.278608 8.588514 0.000000 974.438644
M-2 977.748554 3.309909 5.278602 8.588511 0.000000 974.438645
M-3 977.748553 3.309913 5.278596 8.588509 0.000000 974.438640
B-1 977.748536 3.309901 5.278610 8.588511 0.000000 974.438635
B-2 977.748610 3.309902 5.278605 8.588507 0.000000 974.438709
B-3 977.748487 3.309913 5.278610 8.588523 0.000000 974.438571
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:31:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S19 (POOL # 4275)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4275
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,869.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,095.56
SUBSERVICER ADVANCES THIS MONTH 425.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 44,533.72
(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 198,532,590.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 686
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,108,177.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.49414900 % 1.72615800 % 0.77969260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.45489480 % 1.75213101 % 0.79190640 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,303,050.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,303,050.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.39018436
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.98
POOL TRADING FACTOR: 86.20419214
................................................................................
Run: 08/31/98 15:31:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S20(POOL # 4276)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4276
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972KR9 357,046,000.00 304,765,599.37 7.000000 % 8,558,849.88
A-2 760972KS7 150,500,000.00 123,191,651.66 7.000000 % 4,470,663.03
A-3 760972KT5 17,855,800.00 17,855,800.00 7.000000 % 0.00
A-4 760972KU2 67,390,110.00 67,047,632.35 7.000000 % 50,718.17
A-5 760972KV0 7,016,000.00 6,503,336.15 7.000000 % 74,943.73
A-6 760972KW8 4,398,000.00 4,398,000.00 7.000000 % 0.00
A-7 760972KX6 14,443,090.00 14,443,090.00 7.000000 % 0.00
A-8 760972KY4 12,340,000.00 12,852,663.85 7.000000 % 0.00
A-9 760972KZ1 24,767,000.00 24,767,000.00 7.000000 % 0.00
A-10 760972LA5 18,145,000.00 18,145,000.00 7.000000 % 0.00
A-11 760972LB3 663,801.43 612,960.72 0.000000 % 923.72
A-12 760972LC1 0.00 0.00 0.490408 % 0.00
R 760972LD9 100.00 0.00 7.000000 % 0.00
M-1 760972LE7 12,329,000.00 12,266,343.81 7.000000 % 9,278.87
M-2 760972LF4 7,045,000.00 7,009,197.19 7.000000 % 5,302.11
M-3 760972LG2 4,227,000.00 4,205,518.31 7.000000 % 3,181.26
B-1 760972LL1 2,465,800.00 2,453,268.76 7.000000 % 1,855.77
B-2 760972LM9 1,761,300.00 1,752,349.05 7.000000 % 1,325.56
B-3 760972LN7 2,113,517.20 2,102,776.28 7.000000 % 1,590.66
- -------------------------------------------------------------------------------
704,506,518.63 624,372,187.50 13,178,632.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,777,084.64 10,335,934.52 0.00 0.00 296,206,749.49
A-2 718,329.08 5,188,992.11 0.00 0.00 118,720,988.63
A-3 104,116.96 104,116.96 0.00 0.00 17,855,800.00
A-4 390,953.96 441,672.13 0.00 0.00 66,996,914.18
A-5 37,920.88 112,864.61 0.00 0.00 6,428,392.42
A-6 25,644.69 25,644.69 0.00 0.00 4,398,000.00
A-7 84,217.49 84,217.49 0.00 0.00 14,443,090.00
A-8 0.00 0.00 74,943.73 0.00 12,927,607.58
A-9 144,416.09 144,416.09 0.00 0.00 24,767,000.00
A-10 105,803.28 105,803.28 0.00 0.00 18,145,000.00
A-11 0.00 923.72 0.00 0.00 612,037.00
A-12 255,061.63 255,061.63 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 71,524.90 80,803.77 0.00 0.00 12,257,064.94
M-2 40,870.54 46,172.65 0.00 0.00 7,003,895.08
M-3 24,522.33 27,703.59 0.00 0.00 4,202,337.05
B-1 14,304.98 16,160.75 0.00 0.00 2,451,412.99
B-2 10,217.93 11,543.49 0.00 0.00 1,751,023.49
B-3 12,261.26 13,851.92 0.00 0.00 2,101,185.62
- -------------------------------------------------------------------------------
3,817,250.64 16,995,883.40 74,943.73 0.00 611,268,498.47
===============================================================================
Run: 08/31/98 15:31:56
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S20(POOL # 4276)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4276
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 853.575168 23.971281 4.977187 28.948468 0.000000 829.603887
A-2 818.549180 29.705402 4.772951 34.478353 0.000000 788.843778
A-3 1000.000000 0.000000 5.830988 5.830988 0.000000 1000.000000
A-4 994.917984 0.752606 5.801355 6.553961 0.000000 994.165378
A-5 926.929326 10.681832 5.404914 16.086746 0.000000 916.247494
A-6 1000.000000 0.000000 5.830989 5.830989 0.000000 1000.000000
A-7 1000.000000 0.000000 5.830988 5.830988 0.000000 1000.000000
A-8 1041.544883 0.000000 0.000000 0.000000 6.073236 1047.618118
A-9 1000.000000 0.000000 5.830988 5.830988 0.000000 1000.000000
A-10 1000.000000 0.000000 5.830988 5.830988 0.000000 1000.000000
A-11 923.409761 1.391561 0.000000 1.391561 0.000000 922.018201
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-1 994.917983 0.752605 5.801355 6.553960 0.000000 994.165378
M-2 994.917983 0.752606 5.801354 6.553960 0.000000 994.165377
M-3 994.917982 0.752605 5.801356 6.553961 0.000000 994.165377
B-1 994.917982 0.752604 5.801355 6.553959 0.000000 994.165378
B-2 994.917987 0.752603 5.801357 6.553960 0.000000 994.165384
B-3 994.917988 0.752603 5.801353 6.553956 0.000000 994.165375
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:31:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S20 (POOL # 4276)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4276
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 128,991.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 57,068.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 6,620,680.24
(B) TWO MONTHLY PAYMENTS: 1 248,896.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,312,509.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 611,268,498.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,336
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,631,297.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.22420640 % 3.76444300 % 1.01135080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.12542300 % 3.83846004 % 1.03226980 %
BANKRUPTCY AMOUNT AVAILABLE 115,211.00
FRAUD AMOUNT AVAILABLE 7,045,065.00
SPECIAL HAZARD AMOUNT AVAILABLE 7,045,065.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76226966
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.14
POOL TRADING FACTOR: 86.76548510
................................................................................
Run: 08/31/98 15:32:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S21(POOL # 4278)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4278
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972JU4 130,050,000.00 114,772,217.46 6.500000 % 2,441,435.78
A-2 760972JV2 92,232.73 90,017.02 0.000000 % 1,544.63
A-3 760972JW0 0.00 0.00 0.587497 % 0.00
R 760972JX6 100.00 0.00 6.500000 % 0.00
M-1 760972JY6 998,900.00 976,570.40 6.500000 % 3,336.46
M-2 760972JZ3 665,700.00 650,818.82 6.500000 % 2,223.53
M-3 760972KA6 399,400.00 390,471.74 6.500000 % 1,334.05
B-1 760972KB4 466,000.00 455,582.95 6.500000 % 1,556.50
B-2 760972KC2 199,700.00 195,235.87 6.500000 % 667.03
B-3 760972KD0 266,368.68 260,414.22 6.500000 % 889.70
- -------------------------------------------------------------------------------
133,138,401.41 117,791,328.48 2,452,987.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 618,909.61 3,060,345.39 0.00 0.00 112,330,781.68
A-2 0.00 1,544.63 0.00 0.00 88,472.39
A-3 57,411.13 57,411.13 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,266.16 8,602.62 0.00 0.00 973,233.94
M-2 3,509.54 5,733.07 0.00 0.00 648,595.29
M-3 2,105.63 3,439.68 0.00 0.00 389,137.69
B-1 2,456.73 4,013.23 0.00 0.00 454,026.45
B-2 1,052.81 1,719.84 0.00 0.00 194,568.84
B-3 1,404.29 2,293.99 0.00 0.00 259,524.52
- -------------------------------------------------------------------------------
692,115.90 3,145,103.58 0.00 0.00 115,338,340.80
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 882.523779 18.773055 4.759013 23.532068 0.000000 863.750724
A-2 975.976966 16.747092 0.000000 16.747092 0.000000 959.229874
A-3 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-1 977.645810 3.340134 5.271959 8.612093 0.000000 974.305676
M-2 977.645816 3.340138 5.271954 8.612092 0.000000 974.305678
M-3 977.645819 3.340135 5.271983 8.612118 0.000000 974.305684
B-1 977.645815 3.340129 5.271953 8.612082 0.000000 974.305687
B-2 977.645819 3.340160 5.271958 8.612118 0.000000 974.305659
B-3 977.645795 3.340145 5.271979 8.612124 0.000000 974.305688
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:32:03 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S21 (POOL # 4278)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4278
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,277.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,582.52
SUBSERVICER ADVANCES THIS MONTH 3,128.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 331,915.17
(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 115,338,340.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 399
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,050,532.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.51141770 % 1.71439100 % 0.77419110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.46716700 % 1.74353724 % 0.78795740 %
BANKRUPTCY AMOUNT AVAILABLE 1,000,000.00
FRAUD AMOUNT AVAILABLE 1,331,384.00
SPECIAL HAZARD AMOUNT AVAILABLE 665,692.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.35993331
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.47
POOL TRADING FACTOR: 86.63040834
................................................................................
Run: 08/31/98 15:32:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S1(POOL # 4279)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4279
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 790972LR8 220,569,000.00 200,843,885.43 6.500000 % 2,334,822.25
A-2 760972LS6 456,079.09 446,472.74 0.000000 % 1,607.56
A-3 760972LT4 0.00 0.00 0.534881 % 0.00
R 760972LU1 100.00 0.00 6.500000 % 0.00
M-1 760972LV9 1,695,900.00 1,661,196.96 6.500000 % 5,528.32
M-2 760972LW7 1,130,500.00 1,107,366.69 6.500000 % 3,685.22
M-3 760972LX5 565,300.00 553,732.32 6.500000 % 1,842.77
B-1 760972MM8 904,500.00 885,991.31 6.500000 % 2,948.51
B-2 760972MT3 452,200.00 442,946.67 6.500000 % 1,474.09
B-3 760972MJ0 339,974.15 333,017.27 6.500000 % 1,108.27
- -------------------------------------------------------------------------------
226,113,553.24 206,274,609.39 2,353,016.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,086,930.78 3,421,753.03 0.00 0.00 198,509,063.18
A-2 0.00 1,607.56 0.00 0.00 444,865.18
A-3 91,861.34 91,861.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,990.10 14,518.42 0.00 0.00 1,655,668.64
M-2 5,992.87 9,678.09 0.00 0.00 1,103,681.47
M-3 2,996.70 4,839.47 0.00 0.00 551,889.55
B-1 4,794.83 7,743.34 0.00 0.00 883,042.80
B-2 2,397.14 3,871.23 0.00 0.00 441,472.58
B-3 1,802.23 2,910.50 0.00 0.00 331,909.00
- -------------------------------------------------------------------------------
1,205,765.99 3,558,782.98 0.00 0.00 203,921,592.40
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 910.571682 10.585451 4.927849 15.513300 0.000000 899.986232
A-2 978.937096 3.524740 0.000000 3.524740 0.000000 975.412357
A-3 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-1 979.537095 3.259815 5.301079 8.560894 0.000000 976.277281
M-2 979.537099 3.259814 5.301079 8.560893 0.000000 976.277284
M-3 979.537095 3.259809 5.301079 8.560888 0.000000 976.277286
B-1 979.537103 3.259823 5.301083 8.560906 0.000000 976.277280
B-2 979.537085 3.259819 5.301061 8.560880 0.000000 976.277267
B-3 979.537032 3.259807 5.301080 8.560887 0.000000 976.277167
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:32:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-S1 (POOL # 4279)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4279
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,833.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,232.42
SUBSERVICER ADVANCES THIS MONTH 6,598.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 721,682.19
(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 203,921,592.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 749
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,666,452.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.57844030 % 1.61411200 % 0.80744800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.55860820 % 1.62378080 % 0.81406090 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,261,136.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,261,136.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.30106648
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 170.04
POOL TRADING FACTOR: 90.18547959
................................................................................
Run: 08/31/98 15:32:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S2(POOL # 4280)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4280
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972LY3 145,000,000.00 129,350,194.69 7.000000 % 3,395,796.30
A-2 760972LZ0 52,053,000.00 52,053,000.00 7.000000 % 0.00
A-3 760972MA4 61,630,000.00 61,630,000.00 7.000000 % 0.00
A-4 760972MB2 47,500,000.00 47,290,934.10 7.000000 % 35,892.49
A-5 760972MC0 24,125,142.00 21,521,322.87 5.956250 % 564,993.57
A-6 760972MD8 0.00 0.00 3.043750 % 0.00
A-7 760972ME6 144,750,858.00 129,127,942.52 6.500000 % 3,389,961.58
A-8 760972MF3 0.00 0.00 1.000000 % 0.00
A-9 760972MG1 652,584.17 647,395.14 0.000000 % 655.05
A-10 760972MH9 0.00 0.00 0.427298 % 0.00
R-I 760972MJ5 100.00 0.00 7.000000 % 0.00
R-II 760972MK2 100.00 0.00 7.000000 % 0.00
M-1 760972ML0 8,672,200.00 8,634,030.29 7.000000 % 6,552.99
M-2 760972MN6 4,459,800.00 4,440,170.69 7.000000 % 3,369.96
M-3 760972MP1 2,229,900.00 2,220,085.34 7.000000 % 1,684.98
B-1 760972MQ9 1,734,300.00 1,726,666.67 7.000000 % 1,310.49
B-2 760972MR7 1,238,900.00 1,233,447.13 7.000000 % 936.15
B-3 760972MS5 1,486,603.01 1,480,059.88 7.000000 % 1,123.33
- -------------------------------------------------------------------------------
495,533,487.18 461,355,249.32 7,402,276.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 754,365.00 4,150,161.30 0.00 0.00 125,954,398.39
A-2 303,570.95 303,570.95 0.00 0.00 52,053,000.00
A-3 359,423.61 359,423.61 0.00 0.00 61,630,000.00
A-4 275,798.77 311,691.26 0.00 0.00 47,255,041.61
A-5 106,796.81 671,790.38 0.00 0.00 20,956,329.30
A-6 54,575.08 54,575.08 0.00 0.00 0.00
A-7 699,278.20 4,089,239.78 0.00 0.00 125,737,980.94
A-8 17,930.21 17,930.21 0.00 0.00 0.00
A-9 0.00 655.05 0.00 0.00 646,740.09
A-10 164,241.34 164,241.34 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 50,353.31 56,906.30 0.00 0.00 8,627,477.30
M-2 25,894.90 29,264.86 0.00 0.00 4,436,800.73
M-3 12,947.45 14,632.43 0.00 0.00 2,218,400.36
B-1 10,069.85 11,380.34 0.00 0.00 1,725,356.18
B-2 7,193.41 8,129.56 0.00 0.00 1,232,510.98
B-3 8,631.65 9,754.98 0.00 0.00 1,478,936.55
- -------------------------------------------------------------------------------
2,851,070.54 10,253,347.43 0.00 0.00 453,952,972.43
===============================================================================
Run: 08/31/98 15:32:09
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S2(POOL # 4280)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4280
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 892.070308 23.419285 5.202517 28.621802 0.000000 868.651023
A-2 1000.000000 0.000000 5.831959 5.831959 0.000000 1000.000000
A-3 1000.000000 0.000000 5.831959 5.831959 0.000000 1000.000000
A-4 995.598613 0.755631 5.806290 6.561921 0.000000 994.842981
A-5 892.070309 23.419285 4.426785 27.846070 0.000000 868.651024
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 892.070308 23.419285 4.830909 28.250194 0.000000 868.651023
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 992.048489 1.003779 0.000000 1.003779 0.000000 991.044711
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 995.598613 0.755632 5.806290 6.561922 0.000000 994.842981
M-2 995.598612 0.755630 5.806292 6.561922 0.000000 994.842982
M-3 995.598610 0.755630 5.806292 6.561922 0.000000 994.842980
B-1 995.598610 0.755631 5.806291 6.561922 0.000000 994.842980
B-2 995.598620 0.755630 5.806288 6.561918 0.000000 994.842990
B-3 995.598603 0.755629 5.806291 6.561920 0.000000 994.842968
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:32:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-S2 (POOL # 4280)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4280
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 95,569.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 24,811.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 3,201,727.52
(B) TWO MONTHLY PAYMENTS: 1 86,945.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 259,640.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 453,952,972.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,739
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,052,056.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.71649150 % 3.31973600 % 0.96377210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.64985420 % 3.36657745 % 0.97876520 %
BANKRUPTCY AMOUNT AVAILABLE 164,191.00
FRAUD AMOUNT AVAILABLE 4,955,335.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,955,335.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.69805975
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.60
POOL TRADING FACTOR: 91.60893949
................................................................................
Run: 08/31/98 15:32:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S3(POOL # 4283)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4283
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972MV8 245,000,000.00 240,446,585.11 6.750000 % 1,319,746.43
A-2 760972MW6 170,000,000.00 166,294,175.82 6.750000 % 1,074,083.59
A-3 760972MX4 29,394,728.00 29,394,728.00 6.750000 % 0.00
A-4 760972MY2 6,445,000.00 6,445,000.00 6.750000 % 0.00
A-5 760972MZ9 20,000,000.00 3,282,025.53 6.656250 % 629,018.88
A-6 760972NA3 24,885,722.00 24,860,971.29 6.656250 % 4,764,746.92
A-7 760972NB1 11,637,039.00 7,296,332.03 7.111607 % 1,398,383.59
A-8 760972NC9 117,273,000.00 108,201,050.49 6.750000 % 2,840,053.00
A-9 760972ND7 431,957,000.00 404,272,858.83 6.750000 % 8,666,762.10
A-10 760972NE5 24,277,069.00 24,277,069.00 6.750000 % 0.00
A-11 760972NF2 25,521,924.00 25,521,924.00 6.750000 % 0.00
A-12 760972NG0 29,000,000.00 29,000,000.00 6.536250 % 0.00
A-13 760972NH8 7,518,518.00 7,518,518.00 7.574464 % 0.00
A-14 760972NJ4 100,574,000.00 100,574,000.00 6.750000 % 0.00
A-15 760972NK1 31,926,000.00 31,926,000.00 6.500000 % 0.00
A-16 760972NL9 0.00 0.00 6.750000 % 0.00
A-17 760972NM7 292,771.31 291,308.68 0.000000 % 2,658.70
A-18 760972NN5 0.00 0.00 0.550959 % 0.00
R-I 760972NP0 100.00 0.00 6.750000 % 0.00
R-II 760972NQ8 100.00 0.00 6.750000 % 0.00
M-1 760972NR6 25,248,600.25 25,139,984.06 6.750000 % 19,357.91
M-2 760972NS4 11,295,300.00 11,246,709.20 6.750000 % 8,660.02
M-3 760972NT2 5,979,900.00 5,954,175.30 6.750000 % 4,584.75
B-1 760972NU9 3,986,600.00 3,969,450.21 6.750000 % 3,056.50
B-2 760972NV7 3,322,100.00 3,307,808.79 6.750000 % 2,547.03
B-3 760972NW5 3,322,187.67 3,307,896.14 6.750000 % 2,547.08
- -------------------------------------------------------------------------------
1,328,857,659.23 1,262,528,570.48 20,736,206.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,352,214.45 2,671,960.88 0.00 0.00 239,126,838.68
A-2 935,198.92 2,009,282.51 0.00 0.00 165,220,092.23
A-3 165,308.97 165,308.97 0.00 0.00 29,394,728.00
A-4 36,245.15 36,245.15 0.00 0.00 6,445,000.00
A-5 18,200.98 647,219.86 0.00 0.00 2,653,006.65
A-6 137,870.36 4,902,617.28 0.00 0.00 20,096,224.37
A-7 43,231.03 1,441,614.62 0.00 0.00 5,897,948.44
A-8 608,496.99 3,448,549.99 0.00 0.00 105,360,997.49
A-9 2,273,534.48 10,940,296.58 0.00 0.00 395,606,096.73
A-10 136,528.46 136,528.46 0.00 0.00 24,277,069.00
A-11 143,529.23 143,529.23 0.00 0.00 25,521,924.00
A-12 157,924.62 157,924.62 0.00 0.00 29,000,000.00
A-13 47,446.85 47,446.85 0.00 0.00 7,518,518.00
A-14 565,604.27 565,604.27 0.00 0.00 100,574,000.00
A-15 172,894.45 172,894.45 0.00 0.00 31,926,000.00
A-16 6,649.79 6,649.79 0.00 0.00 0.00
A-17 0.00 2,658.70 0.00 0.00 288,649.98
A-18 579,540.30 579,540.30 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-1 141,381.30 160,739.21 0.00 0.00 25,120,626.15
M-2 63,248.82 71,908.84 0.00 0.00 11,238,049.18
M-3 33,484.87 38,069.62 0.00 0.00 5,949,590.55
B-1 22,323.25 25,379.75 0.00 0.00 3,966,393.71
B-2 18,602.33 21,149.36 0.00 0.00 3,305,261.76
B-3 18,602.83 21,149.91 0.00 0.00 3,305,349.06
- -------------------------------------------------------------------------------
7,678,062.70 28,414,269.20 0.00 0.00 1,241,792,363.98
===============================================================================
Run: 08/31/98 15:32:20
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S3(POOL # 4283)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4283
________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 981.414633 5.386720 5.519243 10.905963 0.000000 976.027913
A-2 978.201034 6.318139 5.501170 11.819309 0.000000 971.882896
A-3 1000.000000 0.000000 5.623763 5.623763 0.000000 1000.000000
A-4 1000.000000 0.000000 5.623763 5.623763 0.000000 1000.000000
A-5 164.101277 31.450944 0.910049 32.360993 0.000000 132.650333
A-6 999.005425 191.465087 5.540139 197.005226 0.000000 807.540339
A-7 626.992144 120.166615 3.714951 123.881566 0.000000 506.825528
A-8 922.642471 24.217450 5.188722 29.406172 0.000000 898.425021
A-9 935.909961 20.063946 5.263335 25.327281 0.000000 915.846014
A-10 1000.000000 0.000000 5.623762 5.623762 0.000000 1000.000000
A-11 1000.000000 0.000000 5.623762 5.623762 0.000000 1000.000000
A-12 1000.000000 0.000000 5.445677 5.445677 0.000000 1000.000000
A-13 1000.000000 0.000000 6.310665 6.310665 0.000000 1000.000000
A-14 1000.000000 0.000000 5.623762 5.623762 0.000000 1000.000000
A-15 1000.000000 0.000000 5.415475 5.415475 0.000000 1000.000000
A-16 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-17 995.004189 9.081149 0.000000 9.081149 0.000000 985.923040
A-18 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-1 995.698130 0.766692 5.599570 6.366262 0.000000 994.931438
M-2 995.698140 0.766692 5.599570 6.366262 0.000000 994.931448
M-3 995.698139 0.766693 5.599570 6.366263 0.000000 994.931445
B-1 995.698141 0.766693 5.599571 6.366264 0.000000 994.931448
B-2 995.698140 0.766693 5.599570 6.366263 0.000000 994.931447
B-3 995.698157 0.766694 5.599572 6.366266 0.000000 994.931469
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:32:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-S3 (POOL # 4283)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4283
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 261,437.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 33,283.20
SUBSERVICER ADVANCES THIS MONTH 88,864.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 39 11,613,958.62
(B) TWO MONTHLY PAYMENTS: 3 639,074.19
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 605,861.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,241,792,363.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 4,294
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 19,764,022.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.80696710 % 3.35443000 % 0.83860270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.74022460 % 3.40703221 % 0.85195110 %
BANKRUPTCY AMOUNT AVAILABLE 414,774.00
FRAUD AMOUNT AVAILABLE 13,288,577.00
SPECIAL HAZARD AMOUNT AVAILABLE 13,288,577.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.62542163
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.04
POOL TRADING FACTOR: 93.44810978
................................................................................
Run: 08/31/98 15:32:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S4(POOL # 4282)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4282
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972NX3 25,003,000.00 23,412,705.07 6.500000 % 300,452.30
A-2 760972NY1 182,584,000.00 167,481,837.21 6.500000 % 2,840,649.47
A-3 760972NZ8 17,443,180.00 17,443,180.00 6.500000 % 0.00
A-4 760972PA1 50,006,820.00 49,205,779.07 6.500000 % 163,921.60
A-5 760972PB9 298,067.31 292,472.59 0.000000 % 1,071.68
A-6 760972PC7 0.00 0.00 0.479616 % 0.00
R 760972PD5 100.00 0.00 6.500000 % 0.00
M-1 760972PE3 2,107,300.00 2,073,543.94 6.500000 % 6,907.70
M-2 760972PF0 702,400.00 691,148.52 6.500000 % 2,302.46
M-3 760972PG8 702,400.00 691,148.52 6.500000 % 2,302.46
B-1 760972PH6 1,264,300.00 1,244,047.64 6.500000 % 4,144.36
B-2 760972PJ2 421,400.00 414,649.75 6.500000 % 1,381.34
B-3 760972PK9 421,536.81 414,784.31 6.500000 % 1,381.82
- -------------------------------------------------------------------------------
280,954,504.12 263,365,296.62 3,324,515.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 126,678.61 427,130.91 0.00 0.00 23,112,252.77
A-2 906,190.27 3,746,839.74 0.00 0.00 164,641,187.74
A-3 94,379.43 94,379.43 0.00 0.00 17,443,180.00
A-4 266,236.62 430,158.22 0.00 0.00 49,041,857.47
A-5 0.00 1,071.68 0.00 0.00 291,400.91
A-6 105,145.49 105,145.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,219.28 18,126.98 0.00 0.00 2,066,636.24
M-2 3,739.58 6,042.04 0.00 0.00 688,846.06
M-3 3,739.58 6,042.04 0.00 0.00 688,846.06
B-1 6,731.14 10,875.50 0.00 0.00 1,239,903.28
B-2 2,243.54 3,624.88 0.00 0.00 413,268.41
B-3 2,244.27 3,626.09 0.00 0.00 413,402.49
- -------------------------------------------------------------------------------
1,528,547.81 4,853,063.00 0.00 0.00 260,040,781.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 936.395835 12.016650 5.066536 17.083186 0.000000 924.379185
A-2 917.286494 15.558042 4.963142 20.521184 0.000000 901.728452
A-3 1000.000000 0.000000 5.410678 5.410678 0.000000 1000.000000
A-4 983.981366 3.277985 5.324006 8.601991 0.000000 980.703382
A-5 981.230011 3.595430 0.000000 3.595430 0.000000 977.634582
A-6 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-1 983.981370 3.277986 5.324007 8.601993 0.000000 980.703384
M-2 983.981378 3.277990 5.324003 8.601993 0.000000 980.703388
M-3 983.981378 3.277990 5.324003 8.601993 0.000000 980.703388
B-1 983.981365 3.277988 5.324005 8.601993 0.000000 980.703377
B-2 983.981372 3.277978 5.324015 8.601993 0.000000 980.703394
B-3 983.981233 3.277982 5.324019 8.602001 0.000000 980.703180
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:32:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-S4 (POOL # 4282)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4282
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,579.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,628.60
SUBSERVICER ADVANCES THIS MONTH 13,639.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,511,562.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 260,040,781.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 910
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,447,104.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.89817790 % 1.31364400 % 0.78817780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.87837700 % 1.32453392 % 0.79560310 %
BANKRUPTCY AMOUNT AVAILABLE 1,000,000.00
FRAUD AMOUNT AVAILABLE 2,809,545.00
SPECIAL HAZARD AMOUNT AVAILABLE 28,095,450.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.29782730
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 170.20
POOL TRADING FACTOR: 92.55618886
................................................................................
Run: 08/31/98 15:32:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S5(POOL # 4287)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4287
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972PW3 50,020,000.00 48,692,709.30 6.750000 % 816,878.74
A-2 760972PX1 98,000,000.00 94,844,145.89 6.750000 % 1,942,264.90
A-3 760972PY9 8,510,000.00 8,510,000.00 6.750000 % 0.00
A-4 760972PZ6 143,245,000.00 137,540,153.82 6.750000 % 3,511,037.63
A-5 760972QA0 10,000,000.00 9,878,210.91 6.750000 % 39,262.39
A-6 760972QB8 125,000,000.00 123,477,636.42 7.000000 % 490,779.92
A-7 760972QC6 125,000,000.00 123,477,636.42 6.500000 % 490,779.92
A-8 760972QD4 63,853,000.00 62,238,815.15 6.750000 % 628,256.08
A-9 760972QE2 20,000,000.00 11,086,481.57 6.750000 % 6,841,354.89
A-10 760972QF9 133,110,000.00 133,110,000.00 6.517970 % 0.00
A-11 760972QG7 34,510,000.00 34,510,000.00 7.644972 % 0.00
A-12 760972QH5 88,772,000.00 88,772,000.00 6.750000 % 0.00
A-13 760972QJ1 380,035.68 378,123.23 0.000000 % 359.48
A-14 760972QK8 0.00 0.00 0.466940 % 0.00
R 760972QL6 100.00 0.00 6.750000 % 0.00
M-1 760972QM4 20,217,900.00 20,156,695.15 6.750000 % 15,585.56
M-2 760972QN2 7,993,200.00 7,969,002.49 6.750000 % 6,161.79
M-3 760972QP7 4,231,700.00 4,218,889.54 6.750000 % 3,262.13
B-1 2,821,100.00 2,812,559.80 6.750000 % 2,174.73
B-2 2,351,000.00 2,343,882.91 6.750000 % 1,812.34
B-3 2,351,348.05 2,344,229.89 6.750000 % 1,812.60
- -------------------------------------------------------------------------------
940,366,383.73 916,361,172.49 14,791,783.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 273,844.84 1,090,723.58 0.00 0.00 47,875,830.56
A-2 533,397.72 2,475,662.62 0.00 0.00 92,901,880.99
A-3 47,859.72 47,859.72 0.00 0.00 8,510,000.00
A-4 773,517.48 4,284,555.11 0.00 0.00 134,029,116.19
A-5 55,554.46 94,816.85 0.00 0.00 9,838,948.52
A-6 720,150.38 1,210,930.30 0.00 0.00 122,986,856.50
A-7 668,711.07 1,159,490.99 0.00 0.00 122,986,856.50
A-8 350,027.32 978,283.40 0.00 0.00 61,610,559.07
A-9 0.00 6,841,354.89 62,349.70 0.00 4,307,476.38
A-10 722,869.48 722,869.48 0.00 0.00 133,110,000.00
A-11 219,815.20 219,815.20 0.00 0.00 34,510,000.00
A-12 499,248.34 499,248.34 0.00 0.00 88,772,000.00
A-13 0.00 359.48 0.00 0.00 377,763.75
A-14 356,504.29 356,504.29 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 113,360.03 128,945.59 0.00 0.00 20,141,109.59
M-2 44,817.19 50,978.98 0.00 0.00 7,962,840.70
M-3 23,726.77 26,988.90 0.00 0.00 4,215,627.41
B-1 15,817.67 17,992.40 0.00 0.00 2,810,385.07
B-2 13,181.85 14,994.19 0.00 0.00 2,342,070.57
B-3 13,183.80 14,996.40 0.00 0.00 2,342,417.29
- -------------------------------------------------------------------------------
5,445,587.61 20,237,370.71 62,349.70 0.00 901,631,739.09
===============================================================================
Run: 08/31/98 15:32:29
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S5(POOL # 4287)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4287
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 973.464800 16.331042 5.474707 21.805749 0.000000 957.133758
A-2 967.797407 19.819030 5.442834 25.261864 0.000000 947.978377
A-3 1000.000000 0.000000 5.623939 5.623939 0.000000 1000.000000
A-4 960.174204 24.510717 5.399961 29.910678 0.000000 935.663487
A-5 987.821091 3.926239 5.555446 9.481685 0.000000 983.894852
A-6 987.821091 3.926239 5.761203 9.687442 0.000000 983.894852
A-7 987.821091 3.926239 5.349689 9.275928 0.000000 983.894852
A-8 974.720297 9.839100 5.481768 15.320868 0.000000 964.881197
A-9 554.324079 342.067745 0.000000 342.067745 3.117485 215.373819
A-10 1000.000000 0.000000 5.430617 5.430617 0.000000 1000.000000
A-11 1000.000000 0.000000 6.369609 6.369609 0.000000 1000.000000
A-12 1000.000000 0.000000 5.623939 5.623939 0.000000 1000.000000
A-13 994.967709 0.945911 0.000000 0.945911 0.000000 994.021798
A-14 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-1 996.972740 0.770879 5.606914 6.377793 0.000000 996.201860
M-2 996.972738 0.770879 5.606915 6.377794 0.000000 996.201859
M-3 996.972739 0.770879 5.606912 6.377791 0.000000 996.201860
B-1 996.972741 0.770880 5.606916 6.377796 0.000000 996.201861
B-2 996.972739 0.770880 5.606912 6.377792 0.000000 996.201859
B-3 996.972732 0.770877 5.606911 6.377788 0.000000 996.201855
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:32:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-S5 (POOL # 4287)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4287
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 189,674.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,900.50
SUBSERVICER ADVANCES THIS MONTH 48,234.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,953,022.69
(B) TWO MONTHLY PAYMENTS: 2 366,057.40
(C) THREE OR MORE MONTHLY PAYMENTS: 1 219,647.10
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 548,573.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 901,631,739.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,021
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 14,020,846.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.65000030 % 3.53113400 % 0.81886590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.58232730 % 3.58456522 % 0.83160500 %
BANKRUPTCY AMOUNT AVAILABLE 309,035.00
FRAUD AMOUNT AVAILABLE 9,403,664.00
SPECIAL HAZARD AMOUNT AVAILABLE 9,403,664.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53937097
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.58
POOL TRADING FACTOR: 95.88089863
................................................................................
Run: 08/31/98 15:32:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S6(POOL # 4288)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4288
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972QT9 74,314,000.00 69,733,889.01 6.750000 % 1,527,099.42
A-2 760972QU6 8,000,000.00 7,465,214.82 8.000000 % 178,307.94
A-3 760972QV4 125,000,000.00 116,643,981.49 6.670000 % 2,786,061.53
A-4 760972QW2 39,990,000.00 39,990,000.00 6.750000 % 0.00
A-5 760972QX0 18,610,000.00 18,610,000.00 6.750000 % 0.00
A-6 760972QY8 34,150,000.00 34,150,000.00 6.750000 % 0.00
A-7 760972QZ5 10,000,000.00 10,000,000.00 6.750000 % 0.00
A-8 760972RA9 6,978,000.00 6,978,000.00 6.750000 % 0.00
A-9 760972RB7 12,333,000.00 12,118,746.28 7.133330 % 67,783.22
A-10 760972RC5 11,000,000.00 10,808,903.68 6.850000 % 60,456.94
A-11 760972RD3 2,340,000.00 1,260,904.28 7.000000 % 600,777.24
A-12 760972RE1 680,000.00 0.00 7.000000 % 0.00
A-13 760972RF8 977,000.00 896,756.26 0.000000 % 26,754.65
A-14 760972RG6 5,692,000.00 5,692,000.00 6.750000 % 0.00
A-15 760972RH4 141,474.90 140,965.05 0.000000 % 129.16
A-16 760972RJ0 0.00 0.00 0.445088 % 0.00
R 760972RK7 100.00 0.00 6.750000 % 0.00
M-1 760972RL5 7,864,200.00 7,840,193.23 6.750000 % 6,104.77
M-2 760972RM3 3,108,900.00 3,099,409.56 6.750000 % 2,413.36
M-3 760972RN1 1,645,900.00 1,640,875.62 6.750000 % 1,277.67
B-1 760972RP6 1,097,300.00 1,093,950.30 6.750000 % 851.80
B-2 760972RQ4 914,400.00 911,608.64 6.750000 % 709.82
B-3 760972RR2 914,432.51 911,641.07 6.750000 % 709.85
- -------------------------------------------------------------------------------
365,750,707.41 349,987,039.29 5,259,437.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 392,175.15 1,919,274.57 0.00 0.00 68,206,789.59
A-2 49,758.21 228,066.15 0.00 0.00 7,286,906.88
A-3 648,217.24 3,434,278.77 0.00 0.00 113,857,919.96
A-4 224,899.03 224,899.03 0.00 0.00 39,990,000.00
A-5 104,660.44 104,660.44 0.00 0.00 18,610,000.00
A-6 192,055.56 192,055.56 0.00 0.00 34,150,000.00
A-7 56,238.82 56,238.82 0.00 0.00 10,000,000.00
A-8 39,243.45 39,243.45 0.00 0.00 6,978,000.00
A-9 72,024.86 139,808.08 0.00 0.00 12,050,963.06
A-10 61,688.56 122,145.50 0.00 0.00 10,748,446.74
A-11 0.00 600,777.24 7,353.81 0.00 667,480.85
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 26,754.65 0.00 0.00 870,001.61
A-14 32,011.13 32,011.13 0.00 0.00 5,692,000.00
A-15 0.00 129.16 0.00 0.00 140,835.89
A-16 129,786.65 129,786.65 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,092.32 50,197.09 0.00 0.00 7,834,088.46
M-2 17,430.71 19,844.07 0.00 0.00 3,096,996.20
M-3 9,228.10 10,505.77 0.00 0.00 1,639,597.95
B-1 6,152.25 7,004.05 0.00 0.00 1,093,098.50
B-2 5,126.78 5,836.60 0.00 0.00 910,898.82
B-3 5,126.96 5,836.81 0.00 0.00 910,931.22
- -------------------------------------------------------------------------------
2,089,916.22 7,349,353.59 7,353.81 0.00 344,734,955.73
===============================================================================
Run: 08/31/98 15:32:33
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S6(POOL # 4288)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4288
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 938.368127 20.549283 5.277271 25.826554 0.000000 917.818844
A-2 933.151853 22.288493 6.219776 28.508269 0.000000 910.863360
A-3 933.151852 22.288492 5.185738 27.474230 0.000000 910.863360
A-4 1000.000000 0.000000 5.623882 5.623882 0.000000 1000.000000
A-5 1000.000000 0.000000 5.623882 5.623882 0.000000 1000.000000
A-6 1000.000000 0.000000 5.623882 5.623882 0.000000 1000.000000
A-7 1000.000000 0.000000 5.623882 5.623882 0.000000 1000.000000
A-8 1000.000000 0.000000 5.623882 5.623882 0.000000 1000.000000
A-9 982.627607 5.496085 5.840011 11.336096 0.000000 977.131522
A-10 982.627607 5.496085 5.608051 11.104136 0.000000 977.131522
A-11 538.847983 256.742410 0.000000 256.742410 3.142654 285.248227
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-13 917.867206 27.384493 0.000000 27.384493 0.000000 890.482712
A-14 1000.000000 0.000000 5.623881 5.623881 0.000000 1000.000000
A-15 996.396181 0.912953 0.000000 0.912953 0.000000 995.483227
A-16 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-1 996.947335 0.776273 5.606714 6.382987 0.000000 996.171061
M-2 996.947332 0.776275 5.606713 6.382988 0.000000 996.171057
M-3 996.947336 0.776274 5.606720 6.382994 0.000000 996.171061
B-1 996.947325 0.776269 5.606716 6.382985 0.000000 996.171056
B-2 996.947332 0.776269 5.606715 6.382984 0.000000 996.171063
B-3 996.947353 0.776274 5.606712 6.382986 0.000000 996.171079
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:32:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-S6 (POOL # 4288)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4288
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,458.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,857.39
SUBSERVICER ADVANCES THIS MONTH 28,657.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,465,463.85
(B) TWO MONTHLY PAYMENTS: 2 449,470.79
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 350,690.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 344,734,955.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,138
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,979,552.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.57014370 % 3.59600400 % 0.83385240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.50613020 % 3.64647750 % 0.84590200 %
BANKRUPTCY AMOUNT AVAILABLE 138,097.00
FRAUD AMOUNT AVAILABLE 3,657,507.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,657,507.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.51655450
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.18
POOL TRADING FACTOR: 94.25407764
................................................................................
Run: 08/31/98 15:32:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S7(POOL # 4289)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4289
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972PL7 250,030,000.00 241,838,954.80 6.500000 % 2,787,519.68
A-2 760972PM5 393,277.70 386,387.43 0.000000 % 1,502.13
A-3 760972PN3 0.00 0.00 0.364333 % 0.00
R 760972PP8 100.00 0.00 6.500000 % 0.00
M-1 760972PQ6 1,917,000.00 1,892,424.65 6.500000 % 6,261.66
M-2 760972PR4 1,277,700.00 1,261,320.28 6.500000 % 4,173.46
M-3 760972PS2 638,900.00 630,709.50 6.500000 % 2,086.89
B-1 760972PT0 511,100.00 504,547.85 6.500000 % 1,669.45
B-2 760972PU7 383,500.00 378,583.65 6.500000 % 1,252.66
B-3 760972PV5 383,458.10 378,542.28 6.500000 % 1,252.53
- -------------------------------------------------------------------------------
255,535,035.80 247,271,470.44 2,805,718.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,308,508.57 4,096,028.25 0.00 0.00 239,051,435.12
A-2 0.00 1,502.13 0.00 0.00 384,885.30
A-3 74,991.10 74,991.10 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,239.26 16,500.92 0.00 0.00 1,886,162.99
M-2 6,824.57 10,998.03 0.00 0.00 1,257,146.82
M-3 3,412.55 5,499.44 0.00 0.00 628,622.61
B-1 2,729.94 4,399.39 0.00 0.00 502,878.40
B-2 2,048.39 3,301.05 0.00 0.00 377,330.99
B-3 2,048.17 3,300.70 0.00 0.00 377,289.75
- -------------------------------------------------------------------------------
1,410,802.55 4,216,521.01 0.00 0.00 244,465,751.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 967.239750 11.148741 5.233406 16.382147 0.000000 956.091010
A-2 982.479886 3.819515 0.000000 3.819515 0.000000 978.660372
A-3 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-1 987.180308 3.266385 5.341294 8.607679 0.000000 983.913923
M-2 987.180308 3.266385 5.341293 8.607678 0.000000 983.913924
M-3 987.180310 3.266380 5.341290 8.607670 0.000000 983.913930
B-1 987.180297 3.266386 5.341303 8.607689 0.000000 983.913911
B-2 987.180313 3.266389 5.341304 8.607693 0.000000 983.913924
B-3 987.180294 3.266380 5.341314 8.607694 0.000000 983.913888
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:32:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-S7 (POOL # 4289)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4289
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,262.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,588.43
SUBSERVICER ADVANCES THIS MONTH 16,770.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,757,306.46
(B) TWO MONTHLY PAYMENTS: 1 121,866.75
(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 244,465,751.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 856
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,987,365.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.95608220 % 1.53288100 % 0.51103690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.93944050 % 1.54292877 % 0.51519780 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,555,350.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,000,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.17910640
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 171.99
POOL TRADING FACTOR: 95.66819329
................................................................................
Run: 08/31/98 15:32:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S8(POOL # 4295)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4295
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972TG4 150,860,000.00 145,588,331.12 6.750000 % 2,789,792.29
A-2 760972TH2 100,000,000.00 97,070,984.45 6.750000 % 1,550,048.98
A-3 760972TJ8 23,338,000.00 23,338,000.00 6.500000 % 0.00
A-4 760972TK5 11,669,000.00 11,669,000.00 7.250000 % 0.00
A-5 760972TL3 16,240,500.00 16,240,500.00 6.456250 % 0.00
A-6 760972TM1 5,413,500.00 5,413,500.00 7.631250 % 0.00
A-7 760972TN9 5,603,250.00 5,603,250.00 6.456250 % 0.00
A-8 760972TP4 1,867,750.00 1,867,750.00 7.631250 % 0.00
A-9 760972TQ2 158,092,000.00 152,567,453.30 6.750000 % 2,923,616.44
A-10 760972TR0 52,000,000.00 50,495,210.10 6.750000 % 796,341.98
A-11 760972TS8 32,816,000.00 32,816,000.00 6.750000 % 0.00
A-12 760972TT6 20,319,000.00 20,319,000.00 6.456250 % 0.00
A-13 760972TU3 6,773,000.00 6,773,000.00 7.631250 % 0.00
A-14 760972TV1 65,000,000.00 65,000,000.00 6.750000 % 0.00
A-15 760972TW9 334,068.54 331,607.49 0.000000 % 330.25
A-16 760972TX7 0.00 0.00 0.434948 % 0.00
R 760972TY5 100.00 0.00 6.750000 % 0.00
M-1 760972TZ2 12,871,100.00 12,841,911.05 6.750000 % 9,861.16
M-2 760972UA5 5,758,100.00 5,745,041.83 6.750000 % 4,411.55
M-3 760972UB3 3,048,500.00 3,041,586.65 6.750000 % 2,335.60
B-1 760972UC1 2,032,300.00 2,027,691.18 6.750000 % 1,557.04
B-2 760972UD9 1,693,500.00 1,689,659.50 6.750000 % 1,297.47
B-3 760972UE7 1,693,641.26 1,689,800.43 6.750000 % 1,297.59
- -------------------------------------------------------------------------------
677,423,309.80 662,129,277.10 8,080,890.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 818,831.02 3,608,623.31 0.00 0.00 142,798,538.83
A-2 545,955.39 2,096,004.37 0.00 0.00 95,520,935.47
A-3 126,398.22 126,398.22 0.00 0.00 23,338,000.00
A-4 70,491.31 70,491.31 0.00 0.00 11,669,000.00
A-5 87,366.24 87,366.24 0.00 0.00 16,240,500.00
A-6 34,422.14 34,422.14 0.00 0.00 5,413,500.00
A-7 30,142.85 30,142.85 0.00 0.00 5,603,250.00
A-8 11,876.22 11,876.22 0.00 0.00 1,867,750.00
A-9 858,083.63 3,781,700.07 0.00 0.00 149,643,836.86
A-10 283,999.72 1,080,341.70 0.00 0.00 49,698,868.12
A-11 184,566.71 184,566.71 0.00 0.00 32,816,000.00
A-12 109,306.65 109,306.65 0.00 0.00 20,319,000.00
A-13 43,066.61 43,066.61 0.00 0.00 6,773,000.00
A-14 365,578.86 365,578.86 0.00 0.00 65,000,000.00
A-15 0.00 330.25 0.00 0.00 331,277.24
A-16 239,962.93 239,962.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 72,226.63 82,087.79 0.00 0.00 12,832,049.89
M-2 32,311.78 36,723.33 0.00 0.00 5,740,630.28
M-3 17,106.76 19,442.36 0.00 0.00 3,039,251.05
B-1 11,404.32 12,961.36 0.00 0.00 2,026,134.14
B-2 9,503.13 10,800.60 0.00 0.00 1,688,362.03
B-3 9,503.93 10,801.52 0.00 0.00 1,688,502.84
- -------------------------------------------------------------------------------
3,962,105.05 12,042,995.40 0.00 0.00 654,048,386.75
===============================================================================
Run: 08/31/98 15:32:42
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S8(POOL # 4295)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4295
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 965.055887 18.492591 5.427754 23.920345 0.000000 946.563296
A-2 970.709845 15.500490 5.459554 20.960044 0.000000 955.209355
A-3 1000.000000 0.000000 5.415983 5.415983 0.000000 1000.000000
A-4 1000.000000 0.000000 6.040904 6.040904 0.000000 1000.000000
A-5 1000.000000 0.000000 5.379529 5.379529 0.000000 1000.000000
A-6 1000.000000 0.000000 6.358574 6.358574 0.000000 1000.000000
A-7 1000.000000 0.000000 5.379530 5.379530 0.000000 1000.000000
A-8 1000.000000 0.000000 6.358570 6.358570 0.000000 1000.000000
A-9 965.054862 18.493133 5.427749 23.920882 0.000000 946.561729
A-10 971.061733 15.314269 5.461533 20.775802 0.000000 955.747464
A-11 1000.000000 0.000000 5.624290 5.624290 0.000000 1000.000000
A-12 1000.000000 0.000000 5.379529 5.379529 0.000000 1000.000000
A-13 1000.000000 0.000000 6.358572 6.358572 0.000000 1000.000000
A-14 1000.000000 0.000000 5.624290 5.624290 0.000000 1000.000000
A-15 992.633099 0.988570 0.000000 0.988570 0.000000 991.644529
A-16 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-1 997.732210 0.766147 5.611535 6.377682 0.000000 996.966063
M-2 997.732209 0.766147 5.611535 6.377682 0.000000 996.966062
M-3 997.732213 0.766147 5.611534 6.377681 0.000000 996.966065
B-1 997.732215 0.766147 5.611534 6.377681 0.000000 996.966068
B-2 997.732211 0.766147 5.611532 6.377679 0.000000 996.966064
B-3 997.732206 0.766148 5.611537 6.377685 0.000000 996.966054
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:32:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-S8 (POOL # 4295)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4295
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 137,734.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,745.98
SUBSERVICER ADVANCES THIS MONTH 51,673.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 7,233,051.15
(B) TWO MONTHLY PAYMENTS: 2 417,656.59
(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 654,048,386.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,163
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,572,413.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.91481020 % 3.26815000 % 0.81703990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.86748920 % 3.30433217 % 0.82650410 %
BANKRUPTCY AMOUNT AVAILABLE 195,433.00
FRAUD AMOUNT AVAILABLE 6,774,233.00
SPECIAL HAZARD AMOUNT AVAILABLE 7,371,811.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.50802887
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.10
POOL TRADING FACTOR: 96.54943627
................................................................................
Run: 08/31/98 15:36:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S9(POOL # 4296)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4296
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
1-A1 760972SF7 404,945,000.00 395,117,206.56 6.500000 % 4,150,434.17
1-A2 760972SG5 624,990.48 618,365.85 0.000000 % 2,367.25
1-A3 760972SH3 0.00 0.00 0.301863 % 0.00
R 760972SJ9 100.00 0.00 6.500000 % 0.00
1-M1 760972SK6 3,103,700.00 3,073,751.72 6.500000 % 10,112.24
1-M2 760972SL4 2,069,300.00 2,049,332.87 6.500000 % 6,742.04
1-M3 760972SM2 1,034,700.00 1,024,715.95 6.500000 % 3,371.18
1-B1 760972TA7 827,700.00 819,713.34 6.500000 % 2,696.75
1-B2 760972TB5 620,800.00 614,809.76 6.500000 % 2,022.64
1-B3 760972TC3 620,789.58 614,799.45 6.500000 % 2,022.61
2-A1 760972SR1 91,805,649.00 90,365,635.76 6.750000 % 1,535,843.30
2-A2 760972SS9 12,000,000.00 10,885,605.77 6.750000 % 1,188,554.99
2-A3 760972ST7 59,046,351.00 59,046,351.00 6.750000 % 0.00
2-A4 760972SU4 32,263,000.00 32,263,000.00 6.750000 % 0.00
2-A5 760972SV2 29,158,000.00 28,776,306.93 6.750000 % 407,093.99
2-A6 760972SW0 22,313,018.00 22,313,018.00 6.750000 % 0.00
2-A7 760972SX8 28,699,982.00 28,699,982.00 6.750000 % 0.00
2-A8 760972SY6 233,394.25 232,752.47 0.000000 % 228.06
2-A9 760972SZ3 0.00 0.00 0.409215 % 0.00
2-M1 760972SN0 5,453,400.00 5,440,987.39 6.750000 % 4,174.70
2-M2 760972SP5 2,439,500.00 2,433,947.40 6.750000 % 1,867.49
2-M3 760972SQ3 1,291,500.00 1,288,560.39 6.750000 % 988.67
2-B1 760972TD1 861,000.00 859,040.26 6.750000 % 659.11
2-B2 760972TE9 717,500.00 715,866.88 6.750000 % 549.26
2-B3 760972TF6 717,521.79 715,888.62 6.750000 % 549.28
- -------------------------------------------------------------------------------
700,846,896.10 687,969,638.37 7,320,277.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
1-A1 2,139,096.90 6,289,531.07 0.00 0.00 390,966,772.39
1-A2 0.00 2,367.25 0.00 0.00 615,998.60
1-A3 101,557.10 101,557.10 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
1-M1 16,640.77 26,753.01 0.00 0.00 3,063,639.48
1-M2 11,094.73 17,836.77 0.00 0.00 2,042,590.83
1-M3 5,547.63 8,918.81 0.00 0.00 1,021,344.77
1-B1 4,437.78 7,134.53 0.00 0.00 817,016.59
1-B2 3,328.48 5,351.12 0.00 0.00 612,787.12
1-B3 3,328.42 5,351.03 0.00 0.00 612,776.84
2-A1 508,245.19 2,044,088.49 0.00 0.00 88,829,792.46
2-A2 61,224.12 1,249,779.11 0.00 0.00 9,697,050.78
2-A3 332,095.53 332,095.53 0.00 0.00 59,046,351.00
2-A4 181,457.42 181,457.42 0.00 0.00 32,263,000.00
2-A5 161,847.14 568,941.13 0.00 0.00 28,369,212.94
2-A6 125,495.54 125,495.54 0.00 0.00 22,313,018.00
2-A7 161,417.87 161,417.87 0.00 0.00 28,699,982.00
2-A8 0.00 228.06 0.00 0.00 232,524.41
2-A9 96,848.43 96,848.43 0.00 0.00 0.00
2-M1 30,601.85 34,776.55 0.00 0.00 5,436,812.69
2-M2 13,689.29 15,556.78 0.00 0.00 2,432,079.91
2-M3 7,247.27 8,235.94 0.00 0.00 1,287,571.72
2-B1 4,831.52 5,490.63 0.00 0.00 858,381.15
2-B2 4,026.26 4,575.52 0.00 0.00 715,317.62
2-B3 4,026.38 4,575.66 0.00 0.00 715,339.34
- -------------------------------------------------------------------------------
3,978,085.62 11,298,363.35 0.00 0.00 680,649,360.64
===============================================================================
Run: 08/31/98 15:36:01
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S9(POOL # 4296)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4296
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
1-A1 975.730548 10.249377 5.282438 15.531815 0.000000 965.481170
1-A2 989.400431 3.787652 0.000000 3.787652 0.000000 985.612779
1-A3 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
1-M1 990.350781 3.258124 5.361591 8.619715 0.000000 987.092657
1-M2 990.350780 3.258126 5.361586 8.619712 0.000000 987.092655
1-M3 990.350778 3.258123 5.361583 8.619706 0.000000 987.092655
1-B1 990.350779 3.258125 5.361580 8.619705 0.000000 987.092654
1-B2 990.350773 3.258119 5.361598 8.619717 0.000000 987.092655
1-B3 990.350788 3.258125 5.361591 8.619716 0.000000 987.092664
2-A1 984.314546 16.729290 5.536099 22.265389 0.000000 967.585257
2-A2 907.133814 99.046249 5.102010 104.148259 0.000000 808.087565
2-A3 1000.000000 0.000000 5.624319 5.624319 0.000000 1000.000000
2-A4 1000.000000 0.000000 5.624319 5.624319 0.000000 1000.000000
2-A5 986.909491 13.961657 5.550694 19.512351 0.000000 972.947834
2-A6 1000.000000 0.000000 5.624319 5.624319 0.000000 1000.000000
2-A7 1000.000000 0.000000 5.624320 5.624320 0.000000 1000.000000
2-A8 997.250232 0.977138 0.000000 0.977138 0.000000 996.273095
2-A9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
2-M1 997.723877 0.765522 5.611518 6.377040 0.000000 996.958354
2-M2 997.723878 0.765522 5.611515 6.377037 0.000000 996.958356
2-M3 997.723879 0.765521 5.611514 6.377035 0.000000 996.958359
2-B1 997.723879 0.765517 5.611521 6.377038 0.000000 996.958362
2-B2 997.723875 0.765519 5.611512 6.377031 0.000000 996.958355
2-B3 997.723874 0.765524 5.611509 6.377033 0.000000 996.958350
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:36:03 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-S9 (POOL # 4296)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4296
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 142,814.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 44,980.41
SUBSERVICER ADVANCES THIS MONTH 81,356.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 8,601,870.68
(B) TWO MONTHLY PAYMENTS: 3 827,526.17
(C) THREE OR MORE MONTHLY PAYMENTS: 2 672,263.92
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 680,649,360.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,308
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,773,345.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.01984930 % 2.22557700 % 0.63085900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.11449930 % 2.24550852 % 0.63718940 %
BANKRUPTCY AMOUNT AVAILABLE 246,482.00
FRAUD AMOUNT AVAILABLE 7,008,469.00
SPECIAL HAZARD AMOUNT AVAILABLE 7,008,469.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 97.11812443
................................................................................
Run: 08/31/98 15:32:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S10(POOL # 4297)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4297
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972UF4 55,040,000.00 53,888,384.14 6.750000 % 766,816.69
A-2 760972UG2 11,957,000.00 11,957,000.00 6.750000 % 0.00
A-3 760972UH0 7,309,250.00 7,309,250.00 7.631250 % 0.00
A-4 760972UJ6 42,530,910.00 42,434,129.18 6.750000 % 32,635.98
A-5 760972UK3 174,298,090.00 169,943,300.69 6.750000 % 2,899,686.65
A-6 760972UL1 36,513,000.00 36,513,000.00 6.750000 % 0.00
A-7 760972UM9 10,007,000.00 9,756,977.89 6.750000 % 166,480.10
A-8 760972UN7 3,797,000.00 3,702,133.01 6.750000 % 63,168.28
A-9 760972UP2 11,893,000.00 10,650,373.88 6.750000 % 827,416.93
A-10 760972UQ0 50,036,000.00 50,036,000.00 6.750000 % 0.00
A-11 760972UR8 21,927,750.00 21,927,750.00 6.456250 % 0.00
A-12 760972US6 430,884.24 429,674.55 0.000000 % 419.73
A-13 760972UT4 0.00 0.00 0.406011 % 0.00
R 760972UU1 100.00 0.00 6.750000 % 0.00
M-1 760972UV9 8,426,200.00 8,407,025.83 6.750000 % 6,465.82
M-2 760972UW7 3,769,600.00 3,761,022.13 6.750000 % 2,892.59
M-3 760972UX5 1,995,700.00 1,991,158.70 6.750000 % 1,531.40
B-1 760972UY3 1,330,400.00 1,327,372.62 6.750000 % 1,020.88
B-2 760972UZ0 1,108,700.00 1,106,177.11 6.750000 % 850.76
B-3 760972VA4 1,108,979.79 1,106,456.26 6.750000 % 850.99
- -------------------------------------------------------------------------------
443,479,564.03 436,247,185.99 4,770,236.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 303,076.59 1,069,893.28 0.00 0.00 53,121,567.45
A-2 67,248.02 67,248.02 0.00 0.00 11,957,000.00
A-3 46,475.27 46,475.27 0.00 0.00 7,309,250.00
A-4 238,656.09 271,292.07 0.00 0.00 42,401,493.20
A-5 955,787.35 3,855,474.00 0.00 0.00 167,043,614.04
A-6 205,354.75 205,354.75 0.00 0.00 36,513,000.00
A-7 54,874.75 221,354.85 0.00 0.00 9,590,497.79
A-8 20,821.37 83,989.65 0.00 0.00 3,638,964.73
A-9 59,899.34 887,316.27 0.00 0.00 9,822,956.95
A-10 281,410.18 281,410.18 0.00 0.00 50,036,000.00
A-11 117,958.12 117,958.12 0.00 0.00 21,927,750.00
A-12 0.00 419.73 0.00 0.00 429,254.82
A-13 147,578.83 147,578.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 47,282.41 53,748.23 0.00 0.00 8,400,560.01
M-2 21,152.57 24,045.16 0.00 0.00 3,758,129.54
M-3 11,198.59 12,729.99 0.00 0.00 1,989,627.30
B-1 7,465.35 8,486.23 0.00 0.00 1,326,351.74
B-2 6,221.31 7,072.07 0.00 0.00 1,105,326.35
B-3 6,222.88 7,073.87 0.00 0.00 1,105,605.27
- -------------------------------------------------------------------------------
2,598,683.77 7,368,920.57 0.00 0.00 431,476,949.19
===============================================================================
Run: 08/31/98 15:32:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S10(POOL # 4297)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4297
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 979.076747 13.931989 5.506479 19.438468 0.000000 965.144757
A-2 1000.000000 0.000000 5.624155 5.624155 0.000000 1000.000000
A-3 1000.000000 0.000000 6.358418 6.358418 0.000000 1000.000000
A-4 997.724459 0.767347 5.611356 6.378703 0.000000 996.957112
A-5 975.015278 16.636365 5.483636 22.120001 0.000000 958.378913
A-6 1000.000000 0.000000 5.624154 5.624154 0.000000 1000.000000
A-7 975.015278 16.636365 5.483636 22.120001 0.000000 958.378914
A-8 975.015278 16.636366 5.483637 22.120003 0.000000 958.378912
A-9 895.516176 69.571759 5.036521 74.608280 0.000000 825.944417
A-10 1000.000000 0.000000 5.624154 5.624154 0.000000 1000.000000
A-11 1000.000000 0.000000 5.379399 5.379399 0.000000 1000.000000
A-12 997.192541 0.974113 0.000000 0.974113 0.000000 996.218428
A-13 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-1 997.724458 0.767347 5.611356 6.378703 0.000000 996.957111
M-2 997.724461 0.767347 5.611357 6.378704 0.000000 996.957115
M-3 997.724458 0.767350 5.611359 6.378709 0.000000 996.957108
B-1 997.724459 0.767348 5.611357 6.378705 0.000000 996.957111
B-2 997.724461 0.767349 5.611356 6.378705 0.000000 996.957112
B-3 997.724458 0.767318 5.611356 6.378674 0.000000 996.957095
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:32:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-S10 (POOL # 4297)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4297
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 90,494.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,274.41
SUBSERVICER ADVANCES THIS MONTH 45,259.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 5,877,187.95
(B) TWO MONTHLY PAYMENTS: 3 790,797.55
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 431,476,949.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,422
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,434,675.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.93884780 % 3.24888400 % 0.81226800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.89706650 % 3.27904350 % 0.82062460 %
BANKRUPTCY AMOUNT AVAILABLE 224,114.00
FRAUD AMOUNT AVAILABLE 4,434,796.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,754,422.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.47471742
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.55
POOL TRADING FACTOR: 97.29353598
................................................................................
Run: 08/31/98 15:32:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-NS1(POOL # 4300)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4300
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972RS0 83,716,000.00 78,865,869.99 6.375000 % 1,299,116.23
A-2 760972RT8 49,419,000.00 45,104,831.50 6.375000 % 1,155,557.95
A-3 760972RU5 15,046,000.00 15,046,000.00 6.375000 % 0.00
A-4 760972RV3 10,000,000.00 10,000,000.00 6.375000 % 0.00
A-5 760972RW1 932,396.46 878,382.43 0.000000 % 24,434.40
A-6 760972RX9 0.00 0.00 0.250919 % 0.00
R 760972RY7 100.00 0.00 6.375000 % 0.00
M-1 760972RZ4 1,289,100.00 1,266,289.35 6.375000 % 7,735.54
M-2 760972SA8 161,200.00 158,347.57 6.375000 % 967.32
M-3 760972SB6 80,600.00 79,173.77 6.375000 % 483.66
B-1 760972SC4 161,200.00 158,347.57 6.375000 % 967.32
B-2 760972SD2 80,600.00 79,173.77 6.375000 % 483.66
B-3 760972SE0 241,729.01 237,451.63 6.375000 % 1,450.54
- -------------------------------------------------------------------------------
161,127,925.47 151,873,867.58 2,491,196.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 418,626.83 1,717,743.06 0.00 0.00 77,566,753.76
A-2 239,420.34 1,394,978.29 0.00 0.00 43,949,273.55
A-3 79,865.47 79,865.47 0.00 0.00 15,046,000.00
A-4 53,080.86 53,080.86 0.00 0.00 10,000,000.00
A-5 0.00 24,434.40 0.00 0.00 853,948.03
A-6 31,730.37 31,730.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 6,721.57 14,457.11 0.00 0.00 1,258,553.81
M-2 840.52 1,807.84 0.00 0.00 157,380.25
M-3 420.26 903.92 0.00 0.00 78,690.11
B-1 840.52 1,807.84 0.00 0.00 157,380.25
B-2 420.26 903.92 0.00 0.00 78,690.11
B-3 1,260.41 2,710.95 0.00 0.00 236,001.09
- -------------------------------------------------------------------------------
833,227.41 3,324,424.03 0.00 0.00 149,382,670.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 942.064480 15.518135 5.000559 20.518694 0.000000 926.546344
A-2 912.702230 23.382868 4.844702 28.227570 0.000000 889.319362
A-3 1000.000000 0.000000 5.308087 5.308087 0.000000 1000.000000
A-4 1000.000000 0.000000 5.308086 5.308086 0.000000 1000.000000
A-5 942.069675 26.206020 0.000000 26.206020 0.000000 915.863655
A-6 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-1 982.304980 6.000729 5.214157 11.214886 0.000000 976.304251
M-2 982.305025 6.000744 5.214144 11.214888 0.000000 976.304280
M-3 982.304839 6.000744 5.214144 11.214888 0.000000 976.304094
B-1 982.305025 6.000744 5.214144 11.214888 0.000000 976.304280
B-2 982.304839 6.000744 5.214144 11.214888 0.000000 976.304094
B-3 982.305061 6.000728 5.214145 11.214873 0.000000 976.304375
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:32:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-NS1 (POOL # 4300)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4300
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,726.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,479.54
SUBSERVICER ADVANCES THIS MONTH 11,522.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,006,178.36
(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 149,382,670.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 639
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,563,557.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 98.68950810 % 0.99593100 % 0.31456100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 98.67588200 % 1.00053384 % 0.31783180 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 483,529.01
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.92079032
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.80
POOL TRADING FACTOR: 92.71060279
................................................................................
Run: 08/31/98 15:32:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S12(POOL # 4302)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4302
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972VB2 440,000,000.00 434,620,766.44 6.750000 % 7,359,639.53
A-2 760972VC0 307,500,000.00 303,926,735.16 6.750000 % 4,888,789.61
A-3 760972VD8 45,900,000.00 45,734,477.00 6.750000 % 113,499.00
A-4 760972VE6 20,100,000.00 19,498,578.35 6.750000 % 935,802.19
A-5 760972VF3 22,914,000.00 22,914,000.00 6.750000 % 0.00
A-6 769072VG1 137,011,000.00 137,011,000.00 6.750000 % 0.00
A-7 760972VH9 55,867,000.00 55,867,000.00 6.750000 % 0.00
A-8 760972VJ5 119,900,000.00 119,900,000.00 6.750000 % 0.00
A-9 760972VK2 761,000.00 761,000.00 6.750000 % 0.00
A-10 760972VL0 1,196,452.04 1,194,237.16 0.000000 % 1,188.36
A-11 760972VM8 0.00 0.00 0.407286 % 0.00
R 100.00 0.00 6.750000 % 0.00
M-1 760972VP1 23,383,100.00 23,347,558.76 6.750000 % 17,806.50
M-2 760972VQ9 10,192,500.00 10,177,007.87 6.750000 % 7,761.70
M-3 760972VR7 5,396,100.00 5,387,898.18 6.750000 % 4,109.19
B-1 760972VS5 3,597,400.00 3,591,932.12 6.750000 % 2,739.46
B-2 760972VT3 2,398,300.00 2,394,654.70 6.750000 % 1,826.33
B-3 760972VU0 2,997,803.96 2,993,247.41 6.750000 % 2,282.87
- -------------------------------------------------------------------------------
1,199,114,756.00 1,189,320,093.15 13,335,444.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 2,443,851.57 9,803,491.10 0.00 0.00 427,261,126.91
A-2 1,708,965.35 6,597,754.96 0.00 0.00 299,037,945.55
A-3 257,162.75 370,661.75 0.00 0.00 45,620,978.00
A-4 109,639.56 1,045,441.75 0.00 0.00 18,562,776.16
A-5 128,844.31 128,844.31 0.00 0.00 22,914,000.00
A-6 770,406.24 770,406.24 0.00 0.00 137,011,000.00
A-7 314,137.45 314,137.45 0.00 0.00 55,867,000.00
A-8 674,191.91 674,191.91 0.00 0.00 119,900,000.00
A-9 4,279.07 4,279.07 0.00 0.00 761,000.00
A-10 0.00 1,188.36 0.00 0.00 1,193,048.80
A-11 403,513.99 403,513.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 131,282.20 149,088.70 0.00 0.00 23,329,752.26
M-2 57,224.82 64,986.52 0.00 0.00 10,169,246.17
M-3 30,295.89 34,405.08 0.00 0.00 5,383,788.99
B-1 20,197.26 22,936.72 0.00 0.00 3,589,192.66
B-2 13,465.02 15,291.35 0.00 0.00 2,392,828.37
B-3 16,830.89 19,113.76 0.00 0.00 2,990,964.54
- -------------------------------------------------------------------------------
7,084,288.28 20,419,733.02 0.00 0.00 1,175,984,648.41
===============================================================================
Run: 08/31/98 15:32:56
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S12(POOL # 4302)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4302
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 987.774469 16.726453 5.554208 22.280661 0.000000 971.048016
A-2 988.379627 15.898503 5.557611 21.456114 0.000000 972.481124
A-3 996.393834 2.472745 5.602674 8.075419 0.000000 993.921089
A-4 970.078525 46.557323 5.454704 52.012027 0.000000 923.521202
A-5 1000.000000 0.000000 5.622951 5.622951 0.000000 1000.000000
A-6 1000.000000 0.000000 5.622952 5.622952 0.000000 1000.000000
A-7 1000.000000 0.000000 5.622952 5.622952 0.000000 1000.000000
A-8 1000.000000 0.000000 5.622952 5.622952 0.000000 1000.000000
A-9 1000.000000 0.000000 5.622957 5.622957 0.000000 1000.000000
A-10 998.148793 0.993237 0.000000 0.993237 0.000000 997.155557
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.480046 0.761512 5.614405 6.375917 0.000000 997.718534
M-2 998.480046 0.761511 5.614405 6.375916 0.000000 997.718535
M-3 998.480047 0.761511 5.614405 6.375916 0.000000 997.718536
B-1 998.480047 0.761511 5.614405 6.375916 0.000000 997.718536
B-2 998.480048 0.761510 5.614402 6.375912 0.000000 997.718538
B-3 998.480037 0.761511 5.614406 6.375917 0.000000 997.718523
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:32:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-S12 (POOL # 4302)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4302
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 246,897.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 43,569.36
SUBSERVICER ADVANCES THIS MONTH 140,176.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 65 19,110,526.68
(B) TWO MONTHLY PAYMENTS: 5 1,602,777.23
(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 1,175,984,648.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,885
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,428,255.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.96908870 % 3.27511300 % 0.75579820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.92644580 % 3.30640264 % 0.76379380 %
BANKRUPTCY AMOUNT AVAILABLE 385,404.00
FRAUD AMOUNT AVAILABLE 11,991,148.00
SPECIAL HAZARD AMOUNT AVAILABLE 11,991,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.47512297
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.89
POOL TRADING FACTOR: 98.07106805
................................................................................
Run: 08/31/98 15:33:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S13(POOL # 4309)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4309
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972VV8 50,000,000.00 49,592,981.93 6.750000 % 1,031,703.91
A-2 760972VW6 25,000,000.00 24,829,263.33 6.750000 % 432,781.00
A-3 760972VX4 150,000,000.00 149,073,948.39 6.750000 % 2,347,343.13
A-4 760972VY2 415,344,000.00 412,976,317.76 6.750000 % 6,001,569.01
A-5 760972VZ9 157,000,000.00 156,349,312.64 6.750000 % 1,649,353.53
A-6 760972WA3 17,000,000.00 17,000,000.00 6.750000 % 0.00
A-7 760972WB1 4,951,000.00 4,951,000.00 6.750000 % 0.00
A-8 760972WC9 16,850,000.00 16,850,000.00 6.750000 % 0.00
A-9 760972WD7 50,000,000.00 49,912,371.40 6.750000 % 222,119.78
A-10 760972WE5 3,000,000.00 3,000,000.00 6.750000 % 0.00
A-11 760972WF2 16,700,000.00 16,555,643.78 6.750000 % 145,178.30
A-12 760972WG0 18,671,000.00 18,775,992.99 6.750000 % 0.00
A-13 760972WH8 7,000,000.00 7,039,363.23 6.750000 % 0.00
A-14 760972WJ4 71,600,000.00 71,600,000.00 6.750000 % 0.00
A-15 760972WK1 9,500,000.00 9,500,000.00 6.750000 % 0.00
A-16 760972WL9 3,000,000.00 3,000,000.00 6.500000 % 0.00
A-17 760972WM7 5,800,000.00 5,800,000.00 7.000000 % 0.00
A-18 762972WN5 3,950,000.00 3,950,000.00 8.000000 % 0.00
A-19 760972WP0 6,950,000.00 6,950,000.00 7.000000 % 0.00
A-20 760972WQ8 5,800,000.00 5,800,000.00 6.500000 % 0.00
A-21 760972WR6 145,800,000.00 145,800,000.00 6.750000 % 0.00
A-22 760972WS4 4,000,000.00 3,977,197.87 6.750000 % 57,798.54
A-23 760972WT2 69,700,000.00 69,546,096.63 6.750000 % 178,739.53
A-24 760972WU9 30,300,000.00 29,883,850.05 6.750000 % 1,266,223.92
A-25 760972WV7 15,000,000.00 14,954,593.50 6.750000 % 52,727.17
A-26 760972WW5 32,012,200.00 31,915,295.86 6.250000 % 112,527.49
A-27 760972WX3 0.00 0.00 6.750000 % 0.00
A-28 760972WY1 51,442,782.00 51,380,257.35 6.156250 % 93,876.29
A-29 760972WZ8 13,337,018.00 13,320,807.90 9.040179 % 24,338.29
A-30 760972XA2 3,908,000.00 3,601,999.31 6.750000 % 1,072,736.68
A-31 760972XB0 1,314,422.60 1,313,105.19 0.000000 % 1,337.50
A-32 760972XC8 0.00 0.00 0.409775 % 0.00
R-I 760972XD6 100.00 0.00 6.750000 % 0.00
R-II 760972XE4 100.00 0.00 6.750000 % 0.00
M-1 760972XF1 24,814,600.00 24,795,797.02 6.750000 % 18,877.89
M-2 760972XG9 13,137,100.00 13,127,145.51 6.750000 % 9,994.15
M-3 760972XH7 5,838,700.00 5,834,275.79 6.750000 % 4,441.83
B-1 706972XJ3 4,379,100.00 4,375,781.79 6.500000 % 3,331.43
B-2 760972XK0 2,919,400.00 2,917,187.86 6.500000 % 2,220.96
B-3 760972XL8 3,649,250.30 3,646,485.12 6.500000 % 2,776.18
- -------------------------------------------------------------------------------
1,459,668,772.90 1,453,896,072.20 14,731,996.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 278,896.98 1,310,600.89 0.00 0.00 48,561,278.02
A-2 139,632.80 572,413.80 0.00 0.00 24,396,482.33
A-3 838,349.95 3,185,693.08 0.00 0.00 146,726,605.26
A-4 2,322,462.64 8,324,031.65 0.00 0.00 406,974,748.75
A-5 879,264.55 2,528,618.08 0.00 0.00 154,699,959.11
A-6 95,603.22 95,603.22 0.00 0.00 17,000,000.00
A-7 27,843.04 27,843.04 0.00 0.00 4,951,000.00
A-8 94,759.66 94,759.66 0.00 0.00 16,850,000.00
A-9 280,693.14 502,812.92 0.00 0.00 49,690,251.62
A-10 16,871.16 16,871.16 0.00 0.00 3,000,000.00
A-11 93,104.29 238,282.59 0.00 0.00 16,410,465.48
A-12 0.00 0.00 105,590.90 0.00 18,881,583.89
A-13 0.00 0.00 39,587.40 0.00 7,078,950.63
A-14 402,658.26 402,658.26 0.00 0.00 71,600,000.00
A-15 53,425.33 53,425.33 0.00 0.00 9,500,000.00
A-16 16,246.30 16,246.30 0.00 0.00 3,000,000.00
A-17 33,825.62 33,825.62 0.00 0.00 5,800,000.00
A-18 26,333.33 26,333.33 0.00 0.00 3,950,000.00
A-19 40,532.44 40,532.44 0.00 0.00 6,950,000.00
A-20 31,409.51 31,409.51 0.00 0.00 5,800,000.00
A-21 819,938.18 819,938.18 0.00 0.00 145,800,000.00
A-22 22,366.64 80,165.18 0.00 0.00 3,919,399.33
A-23 391,107.68 569,847.21 0.00 0.00 69,367,357.10
A-24 168,058.37 1,434,282.29 0.00 0.00 28,617,626.13
A-25 84,100.43 136,827.60 0.00 0.00 14,901,866.33
A-26 166,187.64 278,715.13 0.00 0.00 31,802,768.37
A-27 13,295.01 13,295.01 0.00 0.00 0.00
A-28 263,531.38 357,407.67 0.00 0.00 51,286,381.06
A-29 100,329.21 124,667.50 0.00 0.00 13,296,469.61
A-30 0.00 1,072,736.68 20,256.63 0.00 2,549,519.26
A-31 0.00 1,337.50 0.00 0.00 1,311,767.69
A-32 496,361.97 496,361.97 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 139,444.59 158,322.48 0.00 0.00 24,776,919.13
M-2 73,823.37 83,817.52 0.00 0.00 13,117,151.36
M-3 32,810.32 37,252.15 0.00 0.00 5,829,833.96
B-1 23,696.75 27,028.18 0.00 0.00 4,372,450.36
B-2 15,797.83 18,018.79 0.00 0.00 2,914,966.90
B-3 19,747.29 22,523.47 0.00 0.00 3,643,708.94
- -------------------------------------------------------------------------------
8,502,508.88 23,234,505.39 165,434.93 0.00 1,439,329,510.62
===============================================================================
Run: 08/31/98 15:33:00
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S13(POOL # 4309)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4309
________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 991.859639 20.634078 5.577940 26.212018 0.000000 971.225561
A-2 993.170533 17.311240 5.585312 22.896552 0.000000 975.859293
A-3 993.826323 15.648954 5.589000 21.237954 0.000000 978.177368
A-4 994.299467 14.449635 5.591661 20.041296 0.000000 979.849832
A-5 995.855495 10.505437 5.600411 16.105848 0.000000 985.350058
A-6 1000.000000 0.000000 5.623719 5.623719 0.000000 1000.000000
A-7 1000.000000 0.000000 5.623720 5.623720 0.000000 1000.000000
A-8 1000.000000 0.000000 5.623719 5.623719 0.000000 1000.000000
A-9 998.247428 4.442396 5.613863 10.056259 0.000000 993.805032
A-10 1000.000000 0.000000 5.623720 5.623720 0.000000 1000.000000
A-11 991.355915 8.693311 5.575107 14.268418 0.000000 982.662604
A-12 1005.623319 0.000000 0.000000 0.000000 5.655343 1011.278662
A-13 1005.623319 0.000000 0.000000 0.000000 5.655343 1011.278661
A-14 1000.000000 0.000000 5.623719 5.623719 0.000000 1000.000000
A-15 1000.000000 0.000000 5.623719 5.623719 0.000000 1000.000000
A-16 1000.000000 0.000000 5.415433 5.415433 0.000000 1000.000000
A-17 1000.000000 0.000000 5.832003 5.832003 0.000000 1000.000000
A-18 1000.000000 0.000000 6.666666 6.666666 0.000000 1000.000000
A-19 1000.000000 0.000000 5.832006 5.832006 0.000000 1000.000000
A-20 1000.000000 0.000000 5.415433 5.415433 0.000000 1000.000000
A-21 1000.000000 0.000000 5.623719 5.623719 0.000000 1000.000000
A-22 994.299468 14.449635 5.591660 20.041295 0.000000 979.849833
A-23 997.791917 2.564412 5.611301 8.175713 0.000000 995.227505
A-24 986.265678 41.789568 5.546481 47.336049 0.000000 944.476110
A-25 996.972900 3.515145 5.606695 9.121840 0.000000 993.457755
A-26 996.972900 3.515144 5.191385 8.706529 0.000000 993.457756
A-27 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-28 998.784579 1.824868 5.122806 6.947674 0.000000 996.959711
A-29 998.784578 1.824867 7.522612 9.347479 0.000000 996.959711
A-30 921.698902 274.497616 0.000000 274.497616 5.183375 652.384661
A-31 998.997727 1.017557 0.000000 1.017557 0.000000 997.980170
A-32 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-1 999.242261 0.760757 5.619457 6.380214 0.000000 998.481504
M-2 999.242261 0.760758 5.619457 6.380215 0.000000 998.481504
M-3 999.242261 0.760757 5.619456 6.380213 0.000000 998.481504
B-1 999.242262 0.760757 5.411329 6.172086 0.000000 998.481505
B-2 999.242262 0.760759 5.411328 6.172087 0.000000 998.481503
B-3 999.242261 0.760756 5.411328 6.172084 0.000000 998.481507
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:33:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-S13 (POOL # 4309)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4309
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 301,779.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 63,884.03
SUBSERVICER ADVANCES THIS MONTH 199,198.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 94 29,174,999.50
(B) TWO MONTHLY PAYMENTS: 2 355,089.51
(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 1,439,329,510.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 5,035
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 13,459,519.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.23452330 % 3.01237300 % 0.75310360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.19927980 % 3.03779671 % 0.76015240 %
BANKRUPTCY AMOUNT AVAILABLE 444,234.00
FRAUD AMOUNT AVAILABLE 14,596,688.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.47795065
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 355.60
POOL TRADING FACTOR: 98.60658372
................................................................................
Run: 08/31/98 15:33:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S14(POOL # 4310)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4310
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972XM6 336,573,000.00 334,836,878.26 6.500000 % 3,753,415.31
A-2 760972XN4 682,081.67 679,760.16 0.000000 % 2,505.27
A-3 760972XP9 0.00 0.00 0.316931 % 0.00
R 760972XQ7 100.00 0.00 6.500000 % 0.00
M-1 760972XR5 2,581,500.00 2,573,242.47 6.500000 % 10,759.57
M-2 760972XS3 1,720,700.00 1,715,195.94 6.500000 % 7,171.80
M-3 760972XT1 860,400.00 857,647.81 6.500000 % 3,586.11
B-1 760972XU8 688,300.00 686,098.31 6.500000 % 2,868.80
B-2 760972XV6 516,300.00 514,648.49 6.500000 % 2,151.91
B-3 760972XW4 516,235.55 514,584.27 6.500000 % 2,151.64
- -------------------------------------------------------------------------------
344,138,617.22 342,378,055.71 3,784,610.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,811,930.78 5,565,346.09 0.00 0.00 331,083,462.95
A-2 0.00 2,505.27 0.00 0.00 677,254.89
A-3 90,336.92 90,336.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 13,924.81 24,684.38 0.00 0.00 2,562,482.90
M-2 9,281.58 16,453.38 0.00 0.00 1,708,024.14
M-3 4,641.06 8,227.17 0.00 0.00 854,061.70
B-1 3,712.75 6,581.55 0.00 0.00 683,229.51
B-2 2,784.96 4,936.87 0.00 0.00 512,496.58
B-3 2,784.61 4,936.25 0.00 0.00 512,432.63
- -------------------------------------------------------------------------------
1,939,397.47 5,724,007.88 0.00 0.00 338,593,445.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 994.841768 11.151861 5.383470 16.535331 0.000000 983.689907
A-2 996.596434 3.672977 0.000000 3.672977 0.000000 992.923457
A-3 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-1 996.801267 4.167953 5.394077 9.562030 0.000000 992.633314
M-2 996.801267 4.167955 5.394072 9.562027 0.000000 992.633312
M-3 996.801267 4.167957 5.394073 9.562030 0.000000 992.633310
B-1 996.801264 4.167950 5.394087 9.562037 0.000000 992.633314
B-2 996.801259 4.167945 5.394073 9.562018 0.000000 992.633314
B-3 996.801305 4.167962 5.394069 9.562031 0.000000 992.633363
_______________________________________________________________________________
DETERMINATION DATE 20-August-98
DISTRIBUTION DATE 25-August-98
Run: 08/31/98 15:33:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-S14 (POOL # 4310)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4310
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,038.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,761.36
SUBSERVICER ADVANCES THIS MONTH 56,423.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 6,377,141.96
(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 338,593,445.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,159
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,353,565.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 329,795.54
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.99196620 % 1.50603200 % 0.50200160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.97798160 % 1.51348728 % 0.50549770 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,441,386.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,681,947.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.12706237
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 175.27
POOL TRADING FACTOR: 98.38868071
................................................................................
Run: 08/31/98 15:33:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-QS9(POOL # 4314)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4314
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 76110FVL4 99,000,000.00 99,000,000.00 6.750000 % 1,944,256.49
A-2 76110FVM2 43,000,000.00 43,000,000.00 6.750000 % 0.00
A-3 76110FVNO 60,000,000.00 60,000,000.00 6.750000 % 0.00
A-4 76110FVP5 27,000,000.00 27,000,000.00 6.750000 % 0.00
A-5 76110FVQ3 52,500,000.00 52,500,000.00 6.750000 % 0.00
A-6 76110FVR1 36,500,000.00 36,500,000.00 6.750000 % 0.00
A-7 76110FVS9 25,000,000.00 25,000,000.00 6.750000 % 0.00
A-8 76110FVT7 10,405,000.00 10,405,000.00 6.456000 % 0.00
A-9 76110FVU4 3,469,000.00 3,469,000.00 7.631081 % 0.00
A-10 76110FVU2 7,590,000.00 7,590,000.00 6.750000 % 29,623.39
A-11 76110FVW0 7,500,000.00 7,500,000.00 6.750000 % 0.00
A-12 76110FVX8 28,126,000.00 28,126,000.00 6.750000 % 0.00
A-13 76110FVY6 77,829.78 77,829.78 0.000000 % 67.14
A-14 76110FVZ3 0.00 0.00 0.958131 % 0.00
R 76110FWA7 100.00 100.00 6.750000 % 100.00
M-1 76110FWB5 11,770,000.00 11,770,000.00 6.750000 % 8,068.01
M-2 76110FWC3 5,349,900.00 5,349,900.00 6.750000 % 3,667.21
M-3 76110FWD1 5,349,900.00 5,349,900.00 6.750000 % 3,667.21
B-1 76110FWE9 2,354,000.00 2,354,000.00 6.750000 % 1,613.60
B-2 76110FWF6 1,284,000.00 1,284,000.00 6.750000 % 880.15
B-3 76110FWG4 1,712,259.01 1,712,259.01 6.750000 % 1,173.71
- -------------------------------------------------------------------------------
427,987,988.79 427,987,988.79 1,993,116.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 556,689.20 2,500,945.69 0.00 0.00 97,055,743.51
A-2 241,794.30 241,794.30 0.00 0.00 43,000,000.00
A-3 337,387.39 337,387.39 0.00 0.00 60,000,000.00
A-4 151,824.33 151,824.33 0.00 0.00 27,000,000.00
A-5 295,213.97 295,213.97 0.00 0.00 52,500,000.00
A-6 205,244.00 205,244.00 0.00 0.00 36,500,000.00
A-7 140,578.08 140,578.08 0.00 0.00 25,000,000.00
A-8 55,960.22 55,960.22 0.00 0.00 10,405,000.00
A-9 22,052.82 22,052.82 0.00 0.00 3,469,000.00
A-10 42,679.51 72,302.90 0.00 0.00 7,560,376.61
A-11 42,173.42 42,173.42 0.00 0.00 7,500,000.00
A-12 158,155.96 158,155.96 0.00 0.00 28,126,000.00
A-13 0.00 67.14 0.00 0.00 77,762.64
A-14 341,609.60 341,609.60 0.00 0.00 0.00
R 0.56 100.56 0.00 0.00 0.00
M-1 66,184.16 74,252.17 0.00 0.00 11,761,931.99
M-2 30,083.15 33,750.36 0.00 0.00 5,346,232.79
M-3 30,083.15 33,750.36 0.00 0.00 5,346,232.79
B-1 13,236.83 14,850.43 0.00 0.00 2,352,386.40
B-2 7,220.09 8,100.24 0.00 0.00 1,283,119.85
B-3 9,628.25 10,801.96 0.00 0.00 1,711,085.30
- -------------------------------------------------------------------------------
2,747,798.99 4,740,915.90 0.00 0.00 425,994,871.88
===============================================================================
Run: 08/31/98 15:33:12
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-QS9(POOL # 4314)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4314
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 19.638954 5.623123 25.262077 0.000000 980.361046
A-2 1000.000000 0.000000 5.623123 5.623123 0.000000 1000.000000
A-3 1000.000000 0.000000 5.623123 5.623123 0.000000 1000.000000
A-4 1000.000000 0.000000 5.623123 5.623123 0.000000 1000.000000
A-5 1000.000000 0.000000 5.623123 5.623123 0.000000 1000.000000
A-6 1000.000000 0.000000 5.623123 5.623123 0.000000 1000.000000
A-7 1000.000000 0.000000 5.623123 5.623123 0.000000 1000.000000
A-8 1000.000000 0.000000 5.378205 5.378205 0.000000 1000.000000
A-9 1000.000000 0.000000 6.357112 6.357112 0.000000 1000.000000
A-10 1000.000000 3.902950 5.623124 9.526074 0.000000 996.097050
A-11 1000.000000 0.000000 5.623123 5.623123 0.000000 1000.000000
A-12 1000.000000 0.000000 5.623123 5.623123 0.000000 1000.000000
A-13 1000.000000 0.862652 0.000000 0.862652 0.000000 999.137348
A-14 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 1000.000000 1000.000000 5.600000 1005.600000 0.000000 0.000000
M-1 1000.000000 0.685472 5.623123 6.308595 0.000000 999.314528
M-2 1000.000000 0.685473 5.623124 6.308597 0.000000 999.314527
M-3 1000.000000 0.685473 5.623124 6.308597 0.000000 999.314527
B-1 1000.000000 0.685472 5.623122 6.308594 0.000000 999.314529
B-2 1000.000000 0.685475 5.623123 6.308598 0.000000 999.314525
B-3 1000.000000 0.685475 5.623127 6.308602 0.000000 999.314525
_______________________________________________________________________________
DETERMINATION DATE 20-Aug-98
DISTRIBUTION DATE 25-Aug-98
Run: 08/31/98 15:33:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-QS9 (POOL # 4314)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4314
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 89,069.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,312.29
SUBSERVICER ADVANCES THIS MONTH 46,087.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 51 6,331,540.95
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 425,994,871.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,156
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,699,730.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.49862150 % 5.25105600 % 1.25032300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.47267610 % 5.27104880 % 1.25531270 %
BANKRUPTCY AMOUNT AVAILABLE 183,581.00
FRAUD AMOUNT AVAILABLE 8,559,760.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,279,880.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.03501555
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.46
POOL TRADING FACTOR: 99.53430541
................................................................................
Run: 08/31/98 15:33:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S15(POOL # 4315)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4315
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972YK9 12,762,000.00 12,762,000.00 6.750000 % 186,273.20
A-2 760972YL7 308,396,000.00 308,396,000.00 6.750000 % 1,521,262.39
A-3 760972YM5 25,000,000.00 25,000,000.00 6.750000 % 0.00
A-4 760972YN3 130,000,000.00 130,000,000.00 6.750000 % 502,531.18
A-5 760972YP8 110,000,000.00 110,000,000.00 6.750000 % 394,892.08
A-6 760972YQ6 20,000,000.00 20,000,000.00 6.125000 % 52,647.71
A-7 760972YR4 5,185,185.00 5,185,185.00 9.160714 % 13,649.41
A-8 760972YS2 41,656,815.00 41,656,815.00 6.750000 % 168,085.89
A-9 760972YT0 70,000,000.00 70,000,000.00 6.750000 % 0.00
A-10 760972YU7 85,659,800.00 85,659,800.00 6.750000 % 0.00
A-11 760972YV5 165,000,000.00 165,000,000.00 6.750000 % 582,736.41
A-12 760972YW3 25,000,000.00 25,000,000.00 6.750000 % 108,665.12
A-13 760972YX1 1,059,200.00 1,059,200.00 6.750000 % 0.00
A-14 760972YY9 1,626,172.30 1,626,172.30 0.000000 % 1,651.29
A-15 760972ZG7 0.00 0.00 0.373856 % 0.00
R 760972YZ6 100.00 100.00 6.750000 % 100.00
M-1 760972ZA0 19,277,300.00 19,277,300.00 6.750000 % 14,826.66
M-2 760972ZB8 9,377,900.00 9,377,900.00 6.750000 % 7,212.78
M-3 760972ZC6 4,168,000.00 4,168,000.00 6.750000 % 3,205.72
B-1 760972ZD4 3,126,000.00 3,126,000.00 6.750000 % 2,404.29
B-2 760972ZE2 2,605,000.00 2,605,000.00 6.750000 % 2,003.57
B-3 760972ZF9 2,084,024.98 2,084,024.98 6.750000 % 1,602.92
- -------------------------------------------------------------------------------
1,041,983,497.28 1,041,983,497.28 3,563,750.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 71,777.98 258,051.18 0.00 0.00 12,575,726.80
A-2 1,734,527.61 3,255,790.00 0.00 0.00 306,874,737.61
A-3 140,608.80 140,608.80 0.00 0.00 25,000,000.00
A-4 731,165.74 1,233,696.92 0.00 0.00 129,497,468.82
A-5 618,678.70 1,013,570.78 0.00 0.00 109,605,107.92
A-6 102,071.57 154,719.28 0.00 0.00 19,947,352.29
A-7 39,578.77 53,228.18 0.00 0.00 5,171,535.59
A-8 234,292.58 402,378.47 0.00 0.00 41,488,729.11
A-9 393,704.63 393,704.63 0.00 0.00 70,000,000.00
A-10 481,780.86 481,780.86 0.00 0.00 85,659,800.00
A-11 928,018.05 1,510,754.46 0.00 0.00 164,417,263.59
A-12 140,608.80 249,273.92 0.00 0.00 24,891,334.88
A-13 5,957.31 5,957.31 0.00 0.00 1,059,200.00
A-14 0.00 1,651.29 0.00 0.00 1,624,521.01
A-15 324,589.17 324,589.17 0.00 0.00 0.00
R 0.56 100.56 0.00 0.00 0.00
M-1 108,422.32 123,248.98 0.00 0.00 19,262,473.34
M-2 52,744.61 59,957.39 0.00 0.00 9,370,687.22
M-3 23,442.30 26,648.02 0.00 0.00 4,164,794.28
B-1 17,581.72 19,986.01 0.00 0.00 3,123,595.71
B-2 14,651.44 16,655.01 0.00 0.00 2,602,996.43
B-3 11,721.29 13,324.21 0.00 0.00 2,082,422.06
- -------------------------------------------------------------------------------
6,175,924.81 9,739,675.43 0.00 0.00 1,038,419,746.66
===============================================================================
Run: 08/31/98 15:33:16
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S15(POOL # 4315)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4315
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 14.595925 5.624352 20.220277 0.000000 985.404075
A-2 1000.000000 4.932821 5.624352 10.557173 0.000000 995.067179
A-3 1000.000000 0.000000 5.624352 5.624352 0.000000 1000.000000
A-4 1000.000000 3.865624 5.624352 9.489976 0.000000 996.134376
A-5 1000.000000 3.589928 5.624352 9.214280 0.000000 996.410072
A-6 1000.000000 2.632386 5.103579 7.735965 0.000000 997.367615
A-7 1000.000000 2.632386 7.633049 10.265435 0.000000 997.367614
A-8 1000.000000 4.035015 5.624352 9.659367 0.000000 995.964985
A-9 1000.000000 0.000000 5.624352 5.624352 0.000000 1000.000000
A-10 1000.000000 0.000000 5.624352 5.624352 0.000000 1000.000000
A-11 1000.000000 3.531736 5.624352 9.156088 0.000000 996.468264
A-12 1000.000000 4.346605 5.624352 9.970957 0.000000 995.653395
A-13 1000.000000 0.000000 5.624349 5.624349 0.000000 1000.000000
A-14 1000.000000 1.015446 0.000000 1.015446 0.000000 998.984554
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 1000.000000 1000.000000 5.600000 1005.600000 0.000000 0.000000
M-1 1000.000000 0.769125 5.624352 6.393477 0.000000 999.230875
M-2 1000.000000 0.769125 5.624352 6.393477 0.000000 999.230875
M-3 1000.000000 0.769127 5.624352 6.393479 0.000000 999.230873
B-1 1000.000000 0.769127 5.624351 6.393478 0.000000 999.230873
B-2 1000.000000 0.769125 5.624353 6.393478 0.000000 999.230875
B-3 1000.000000 0.769127 5.624352 6.393479 0.000000 999.230854
_______________________________________________________________________________
DETERMINATION DATE 20-Aug-98
DISTRIBUTION DATE 25-Aug-98
Run: 08/31/98 15:33:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-S15 (POOL # 4315)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4315
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 216,901.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 62,252.28
SUBSERVICER ADVANCES THIS MONTH 18,156.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,724,532.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,038,419,746.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,431
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,762,165.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.09382050 % 3.15499300 % 0.75118660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.08341470 % 3.15844869 % 0.75318770 %
BANKRUPTCY AMOUNT AVAILABLE 350,922.00
FRAUD AMOUNT AVAILABLE 20,839,670.00
SPECIAL HAZARD AMOUNT AVAILABLE 10,419,835.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43928712
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.67
POOL TRADING FACTOR: 99.65798397
................................................................................
Run: 08/31/98 15:33:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1998-S16(POOL # 4316)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4316
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972XX2 30,019,419.00 30,019,419.00 6.500000 % 96,111.84
A-2 760972XY0 115,960,902.00 115,960,902.00 6.500000 % 429,940.51
A-3 760972YZ7 4,116,679.00 4,116,679.00 6.500000 % 0.00
A-4 760972YA1 452,575.86 452,575.86 0.000000 % 1,645.12
A-5 760972YB9 0.00 0.00 0.313077 % 0.00
R 760972YC7 100.00 100.00 6.500000 % 100.00
M-1 760972YD5 1,075,000.00 1,075,000.00 6.500000 % 3,441.78
M-2 760972YE3 384,000.00 384,000.00 6.500000 % 1,229.44
M-3 760972YF0 768,000.00 768,000.00 6.500000 % 2,458.87
B-1 760972YG8 307,200.00 307,200.00 6.500000 % 983.55
B-2 760972YH6 230,400.00 230,400.00 6.500000 % 737.66
B-3 760972YJ2 230,403.90 230,403.90 6.500000 % 737.67
- -------------------------------------------------------------------------------
153,544,679.76 153,544,679.76 537,386.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 162,555.96 258,667.80 0.00 0.00 29,923,307.16
A-2 627,931.37 1,057,871.88 0.00 0.00 115,530,961.49
A-3 22,291.93 22,291.93 0.00 0.00 4,116,679.00
A-4 0.00 1,645.12 0.00 0.00 450,930.74
A-5 40,047.25 40,047.25 0.00 0.00 0.00
R 0.54 100.54 0.00 0.00 0.00
M-1 5,821.16 9,262.94 0.00 0.00 1,071,558.22
M-2 2,079.37 3,308.81 0.00 0.00 382,770.56
M-3 4,158.74 6,617.61 0.00 0.00 765,541.13
B-1 1,663.50 2,647.05 0.00 0.00 306,216.45
B-2 1,247.62 1,985.28 0.00 0.00 229,662.34
B-3 1,247.65 1,985.32 0.00 0.00 229,666.23
- -------------------------------------------------------------------------------
869,045.09 1,406,431.53 0.00 0.00 153,007,293.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 3.201656 5.415027 8.616683 0.000000 996.798344
A-2 1000.000000 3.707633 5.415027 9.122660 0.000000 996.292367
A-3 1000.000000 0.000000 5.415028 5.415028 0.000000 1000.000000
A-4 1000.000000 3.635015 0.000000 3.635015 0.000000 996.364985
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 1000.000000 1000.000000 5.400000 1005.400000 0.000000 0.000000
M-1 1000.000000 3.201656 5.415033 8.616689 0.000000 996.798344
M-2 1000.000000 3.201667 5.415026 8.616693 0.000000 996.798333
M-3 1000.000000 3.201654 5.415026 8.616680 0.000000 996.798346
B-1 1000.000000 3.201660 5.415039 8.616699 0.000000 996.798340
B-2 1000.000000 3.201649 5.415017 8.616666 0.000000 996.798351
B-3 1000.000000 3.201639 5.415013 8.616652 0.000000 996.798361
_______________________________________________________________________________
DETERMINATION DATE 20-Aug-98
DISTRIBUTION DATE 25-Aug-98
Run: 08/31/98 15:33:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1998-S16 (POOL # 4316)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4316
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,006.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,631.24
SUBSERVICER ADVANCES THIS MONTH 8,788.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 997,603.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 153,007,293.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 463
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 45,721.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 98.04365880 % 1.45468000 % 0.50166130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 98.04307410 % 1.45082621 % 0.50181130 %
BANKRUPTCY AMOUNT AVAILABLE 230,404.00
FRAUD AMOUNT AVAILABLE 230,404.00
SPECIAL HAZARD AMOUNT AVAILABLE 307,200.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.11754678
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 176.69
POOL TRADING FACTOR: 99.65001299
................................................................................
