Run: 08/25/00 08:17:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ASSET MORTGAGE PRODUCTS, INC. (DEPOSITOR)
MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATES SERIES 2000-RZ1(POOL # 4419)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4419
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760985AA9 43,094,000.00 31,867,752.47 7.510000 % 1,696,192.25
A-2 760985AB7 40,087,000.00 40,087,000.00 8.000000 % 0.00
A-3 760985AC5 21,583,000.00 21,583,000.00 8.270000 % 0.00
SB 760985AD3 6,097,295.65 7,084,204.39 0.000000 % 0.00
R-I 760985AE1 0.00 0.00 0.000000 % 0.00
R-II 760985AF8 0.00 0.00 0.000000 % 0.00
R-III 760985AG6 0.00 0.00 0.000000 % 0.00
R-IV 760985AH4 0.00 0.00 0.000000 % 0.00
-------------------------------------------------------------------------------
110,861,295.65 100,621,956.86 1,696,192.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 199,913.18 1,896,105.43 0.00 0.00 30,171,560.22
A-2 267,789.70 267,789.70 0.00 0.00 40,087,000.00
A-3 149,045.08 149,045.08 0.00 0.00 21,583,000.00
SB 113,100.22 113,100.22 121,779.83 0.00 7,205,984.22
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
R-III 0.00 0.00 0.00 0.00 0.00
R-IV 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
729,848.18 2,426,040.43 121,779.83 0.00 99,047,544.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 739.493954 39.360288 4.639003 43.999291 0.000000 700.133666
A-2 1000.000000 0.000000 6.680213 6.680213 0.000000 1000.000000
A-3 1000.000000 0.000000 6.905670 6.905670 0.000000 1000.000000
_______________________________________________________________________________
DETERMINATION DATE 21-August-00
DISTRIBUTION DATE 25-August-00
Run: 08/25/00 08:17:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ASSET MORTGAGE PRODUCTS, INC. (DEPOSITOR)
MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATES SERIES 2000-RZ1 (POOL # 4419)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4419
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,546.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 72,731.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 48 3,764,343.27
(B) TWO MONTHLY PAYMENTS: 7 644,631.19
(C) THREE OR MORE MONTHLY PAYMENTS: 37 2,865,648.35
FORECLOSURES
NUMBER OF LOANS 12
AGGREGATE PRINCIPAL BALANCE 1,054,389.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 99,047,544.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,158
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,343,271.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.95958400 % 7.04041600 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.72472200 % 7.27527800 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,325,839.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,108,613.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.89546300
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 219.33
POOL TRADING FACTOR: 89.34366486
................................................................................
Run: 08/25/00 08:17:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ASSET MORTGAGE PRODUCTS, INC. (DEPOSITOR)
MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATES
SERIES 2000-RS1(POOL # 4428)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4428
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-I 760985AJ0 69,984,000.00 66,692,679.15 8.000000 % 1,048,925.87
A-II 760985AK7 55,021,000.00 50,478,500.51 6.880000 % 138,784.91
SB-I 760985AL5 439.91 34,468.31 0.000000 % 0.00
SB-II 760985AM3 828.64 205,314.47 0.000000 % 0.00
R-I 0.00 0.00 0.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
R-III 0.00 0.00 0.000000 % 0.00
-------------------------------------------------------------------------------
125,006,268.55 117,410,962.44 1,187,710.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 444,617.86 1,493,543.73 0.00 0.00 65,643,753.28
A-II 299,057.07 437,841.98 0.00 0.00 50,339,715.60
SB-I 0.00 0.00 12,748.10 0.00 47,216.41
SB-II 0.00 0.00 56,415.14 0.00 261,729.61
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
R-III 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
743,674.93 1,931,385.71 69,163.24 0.00 116,292,414.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 952.970381 14.988081 6.353136 21.341217 0.000000 937.982300
A-II 917.440623 2.522399 5.435326 7.957725 0.000000 914.918224
_______________________________________________________________________________
DETERMINATION DATE 21-August-00
DISTRIBUTION DATE 25-August-00
Run: 08/25/00 08:17:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ASSET MORTGAGE PRODUCTS, INC. (DEPOSITOR)
MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATES
SERIES 2000-RS1 (POOL # 4428)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4428
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,685.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,048.83
SUBSERVICER ADVANCES THIS MONTH 97,897.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 39 3,805,466.51
(B) TWO MONTHLY PAYMENTS: 28 2,640,698.89
(C) THREE OR MORE MONTHLY PAYMENTS: 38 3,462,039.58
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 1,201,209.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,292,414.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 963
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 986,832.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.79577480 % 0.20422520 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 99.73433690 % 0.26566310 %
BANKRUPTCY AMOUNT AVAILABLE 226,734.00
FRAUD AMOUNT AVAILABLE 2,500,126.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,162,524.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.97597700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.42
POOL TRADING FACTOR: 93.02926665
Run: 08/25/00 08:17:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ASSET MORTGAGE PRODUCTS, INC. (DEPOSITOR)
MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATES
SERIES 2000-RS1 (POOL # 4428)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4428
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,873.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 322.29
SUBSERVICER ADVANCES THIS MONTH 42,132.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 1,529,022.97
(B) TWO MONTHLY PAYMENTS: 14 773,915.38
(C) THREE OR MORE MONTHLY PAYMENTS: 17 1,632,731.59
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 772,470.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,690,969.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 576
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 960,504.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.94834440 % 0.05165560 %
CURRENT PREPAYMENT PERCENTAGE 0.00000000 % 100.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 126,734.00
FRAUD AMOUNT AVAILABLE 1,399,689.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,945,896.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.81846429
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.77
POOL TRADING FACTOR: 93.86510741
Run: 08/25/00 08:17:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ASSET MORTGAGE PRODUCTS, INC. (DEPOSITOR)
MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATES
SERIES 2000-RS1 (POOL # 4428)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4428
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,812.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,726.54
SUBSERVICER ADVANCES THIS MONTH 55,765.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 2,276,443.54
(B) TWO MONTHLY PAYMENTS: 14 1,866,783.51
(C) THREE OR MORE MONTHLY PAYMENTS: 21 1,829,307.99
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 428,738.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,601,445.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 387
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 26,327.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.59491120 % 0.40508880 %
CURRENT PREPAYMENT PERCENTAGE 0.00000000 % 100.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,100,437.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,216,625.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.18046141
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.78
POOL TRADING FACTOR: 91.96612774
................................................................................
Run: 08/25/00 08:17:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ASSET MORTGAGE PRODUCTS, INC. (DEPOSITOR)
MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATES
SERIES 2000-RS2(POOL # 4447)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4447
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-I-1 760985AR2 39,457,000.00 37,977,707.13 6.770000 % 1,165,614.64
A-I-2 760985AS0 24,755,000.00 24,755,000.00 7.920000 % 0.00
A-I-3 760985AT8 19,192,000.00 19,192,000.00 8.060000 % 0.00
A-I-4 760985AU5 40,028,000.00 40,028,000.00 8.360000 % 0.00
A-II 760985AV3 139,292,000.00 137,926,119.22 6.950000 % 2,315,555.73
SB-I 760985AW1 3,165,344.51 3,165,344.51 0.000000 % 0.00
SB-II 760985AX9 1,407,694.51 1,407,694.51 0.000000 % 0.00
R-I 0.00 0.00 0.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
R-III 0.00 0.00 0.000000 % 0.00
-------------------------------------------------------------------------------
267,297,039.02 264,451,865.37 3,481,170.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I-1 221,399.48 1,387,014.12 0.00 0.00 36,812,092.49
A-I-2 163,383.00 163,383.00 0.00 0.00 24,755,000.00
A-I-3 128,906.27 128,906.27 0.00 0.00 19,192,000.00
A-I-4 278,861.73 278,861.73 0.00 0.00 40,028,000.00
A-II 825,449.51 3,141,005.24 0.00 0.00 135,610,563.49
SB-I 0.00 0.00 129,243.09 0.00 3,294,587.60
SB-II 0.00 0.00 160,049.01 0.00 1,567,743.52
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
R-III 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
1,617,999.99 5,099,170.36 289,292.10 0.00 261,259,987.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I-1 962.508734 29.541390 5.611158 35.152548 0.000000 932.967344
A-I-2 1000.000000 0.000000 6.600000 6.600000 0.000000 1000.000000
A-I-3 1000.000000 0.000000 6.716667 6.716667 0.000000 1000.000000
A-I-4 1000.000000 0.000000 6.966667 6.966667 0.000000 1000.000000
A-II 990.194119 16.623752 5.926037 22.549789 0.000000 973.570367
_______________________________________________________________________________
DETERMINATION DATE 21-August-00
DISTRIBUTION DATE 25-August-00
Run: 08/25/00 08:17:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ASSET MORTGAGE PRODUCTS, INC. (DEPOSITOR)
MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATES
SERIES 2000-RS2 (POOL # 4447)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4447
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 83,503.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,275.28
SUBSERVICER ADVANCES THIS MONTH 270,420.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 198 19,204,347.65
(B) TWO MONTHLY PAYMENTS: 71 6,342,923.59
(C) THREE OR MORE MONTHLY PAYMENTS: 63 4,534,221.86
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 274,755.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 261,260,944.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,971
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,508,542.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 429,583.97
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 98.27074810 % 1.72925190 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 98.13853230 % 1.86146770 %
BANKRUPTCY AMOUNT AVAILABLE 226,392.00
FRAUD AMOUNT AVAILABLE 8,018,911.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,718,053.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.29075300
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.86
POOL TRADING FACTOR: 97.74180258
Run: 08/25/00 08:17:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ASSET MORTGAGE PRODUCTS, INC. (DEPOSITOR)
MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATES
SERIES 2000-RS2 (POOL # 4447)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4447
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,988.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,275.28
SUBSERVICER ADVANCES THIS MONTH 98,968.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 80 6,503,704.17
(B) TWO MONTHLY PAYMENTS: 33 1,955,400.64
(C) THREE OR MORE MONTHLY PAYMENTS: 37 2,363,120.30
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 96,471.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 124,082,098.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,047
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 765,145.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 132,388.80
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 97.47011360 % 2.52988640 %
CURRENT PREPAYMENT PERCENTAGE 0.00000000 % 100.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 100,560.00
FRAUD AMOUNT AVAILABLE 3,797,920.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,311,056.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.38800891
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.07
POOL TRADING FACTOR: 98.01319248
Run: 08/25/00 08:17:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ASSET MORTGAGE PRODUCTS, INC. (DEPOSITOR)
MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATES
SERIES 2000-RS2 (POOL # 4447)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4447
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,515.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 171,452.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 118 12,700,643.48
(B) TWO MONTHLY PAYMENTS: 38 4,387,522.95
(C) THREE OR MORE MONTHLY PAYMENTS: 26 2,171,101.56
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 178,283.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 137,178,845.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 924
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,743,397.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 297,195.17
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 17.76668520 % 1.01030360 %
CURRENT PREPAYMENT PERCENTAGE 0.00000000 % 100.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 125,832.00
FRAUD AMOUNT AVAILABLE 4,220,991.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,406,997.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.20278201
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.39
POOL TRADING FACTOR: 97.49761412
................................................................................
