Run: 07/26/00 10:06:47 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 34,401,575.98 7.510000 % 2,533,823.51
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 6,843,505.06 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
-------------------------------------------------------------------------------
110,861,295.65 102,915,081.04 2,533,823.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 215,296.53 2,749,120.04 0.00 0.00 31,867,752.47
A-2 267,246.67 267,246.67 0.00 0.00 40,087,000.00
A-3 148,742.84 148,742.84 0.00 0.00 21,583,000.00
SB 0.00 0.00 240,699.33 0.00 7,084,204.39
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
-------------------------------------------------------------------------------
631,286.04 3,165,109.55 240,699.33 0.00 100,621,956.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 798.291548 58.797594 4.995975 63.793569 0.000000 739.493954
A-2 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-3 1000.000000 0.000000 6.891667 6.891667 0.000000 1000.000000
_______________________________________________________________________________
DETERMINATION DATE 20-July-00
DISTRIBUTION DATE 25-July-00
Run: 07/26/00 10:06:47 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 42,405.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 61,495.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 33 2,542,643.45
(B) TWO MONTHLY PAYMENTS: 14 1,099,240.58
(C) THREE OR MORE MONTHLY PAYMENTS: 36 2,806,526.99
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 461,517.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,621,956.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,174
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,124,189.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.35033800 % 6.64966200 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.95958400 % 7.04041600 %
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 10.90633400
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 219.82
POOL TRADING FACTOR: 90.76382904
................................................................................
Run: 07/26/00 10:06:54 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 67,331,521.00 8.000000 % 638,841.85
A-II 760985AK7 55,021,000.00 51,351,023.92 6.911250 % 872,523.41
SB-I 760985AL5 439.91 21,709.13 0.000000 % 0.00
SB-II 760985AM3 828.64 130,527.46 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
-------------------------------------------------------------------------------
125,006,268.55 118,834,781.51 1,511,365.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 448,876.81 1,087,718.66 0.00 0.00 66,692,679.15
A-II 285,891.48 1,158,414.89 0.00 0.00 50,478,500.51
SB-I 0.00 0.00 12,759.18 0.00 34,468.31
SB-II 0.00 0.00 74,787.01 0.00 205,314.47
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
-------------------------------------------------------------------------------
734,768.29 2,246,133.55 87,546.19 0.00 117,410,962.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 962.098780 9.128399 6.413992 15.542391 0.000000 952.970381
A-II 933.298630 15.858007 5.196043 21.054050 0.000000 917.440623
_______________________________________________________________________________
DETERMINATION DATE 20-July-00
DISTRIBUTION DATE 25-July-00
Run: 07/26/00 10:06:54 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 35,937.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,174.59
SUBSERVICER ADVANCES THIS MONTH 87,481.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 50 4,783,408.74
(B) TWO MONTHLY PAYMENTS: 20 1,997,651.56
(C) THREE OR MORE MONTHLY PAYMENTS: 33 2,774,401.62
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 531,281.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 117,410,962.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 975
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,292,388.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.87189220 % 0.12810780 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 99.79577480 % 0.20422520 %
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 8.95663900
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.53
POOL TRADING FACTOR: 93.92405981
Run: 07/26/00 10:06:54 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 18,055.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,174.59
SUBSERVICER ADVANCES THIS MONTH 37,279.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 1,547,162.53
(B) TWO MONTHLY PAYMENTS: 12 889,068.69
(C) THREE OR MORE MONTHLY PAYMENTS: 14 1,368,362.55
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 531,281.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,727,147.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 587
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 549,682.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.96776820 % 0.03223180 %
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 8.81870448
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.93
POOL TRADING FACTOR: 95.34569048
Run: 07/26/00 10:06:54 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 17,881.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 50,201.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 27 3,236,246.21
(B) TWO MONTHLY PAYMENTS: 8 1,108,582.87
(C) THREE OR MORE MONTHLY PAYMENTS: 19 1,406,039.07
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,683,814.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 388
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 742,705.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.74645780 % 0.25354220 %
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 9.13823459
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.74
POOL TRADING FACTOR: 92.11583154
................................................................................
Run: 07/31/00 08:52:07 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 39,457,000.00 6.815000 % 1,479,292.87
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 139,292,000.00 139,292,000.00 6.995000 % 1,365,880.78
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
-------------------------------------------------------------------------------
267,297,039.02 267,297,039.02 2,845,173.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I-1 201,674.59 1,680,967.46 0.00 0.00 37,977,707.13
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 730,760.66 2,096,641.44 0.00 0.00 137,926,119.22
SB-I 162,386.62 162,386.62 0.00 0.00 3,165,344.51
SB-II 256,365.77 256,365.77 0.00 0.00 1,407,694.51
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
-------------------------------------------------------------------------------
1,922,338.64 4,767,512.29 0.00 0.00 264,451,865.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I-1 1000.000000 37.491266 5.111250 42.602516 0.000000 962.508734
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 1000.000000 9.805881 5.246250 15.052131 0.000000 990.194119
_______________________________________________________________________________
DETERMINATION DATE 20-July-00
DISTRIBUTION DATE 25-July-00
Run: 07/31/00 08:52:07 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 84,991.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,691.26
SUBSERVICER ADVANCES THIS MONTH 197,048.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 149 12,713,084.77
(B) TWO MONTHLY PAYMENTS: 67 5,165,879.34
(C) THREE OR MORE MONTHLY PAYMENTS: 39 3,978,062.62
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 264,451,865.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,996
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,561,924.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 29,600.62
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 98.28915460 % 1.71084540 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 98.27074810 % 1.72925190 %
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 9.24807000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.88
POOL TRADING FACTOR: 98.93557607
Run: 07/31/00 08:52:07 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 36,651.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,823.02
SUBSERVICER ADVANCES THIS MONTH 83,621.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 86 5,639,793.06
(B) TWO MONTHLY PAYMENTS: 34 2,442,943.12
(C) THREE OR MORE MONTHLY PAYMENTS: 17 891,705.47
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 125,118,051.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,059
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,310,305.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 29,600.62
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 97.49967540 % 2.50032460 %
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 9.39284474
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.91
POOL TRADING FACTOR: 98.83149771
Run: 07/31/00 08:52:07 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 48,339.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,868.24
SUBSERVICER ADVANCES THIS MONTH 113,427.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 63 7,073,291.71
(B) TWO MONTHLY PAYMENTS: 33 2,722,936.22
(C) THREE OR MORE MONTHLY PAYMENTS: 22 3,086,357.15
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 139,333,813.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 937
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,251,619.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 17.59421020 % 1.00049580 %
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 9.11806557
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.54
POOL TRADING FACTOR: 99.02922264
................................................................................
