Run: 10/27/00 07:11:15 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 28,876,997.73 7.510000 % 1,716,358.14
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 7,205,984.22 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 97,752,981.95 1,716,358.14
===============================================================================
-------------------------------------------------------------------------------
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
-------------------------------------------------------------------------------
A-1 180,721.88 1,897,080.02 0.00 0.00 27,160,639.59
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 229,080.67 229,080.67 0.00 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
-------------------------------------------------------------------------------
825,792.06 2,542,150.20 0.00 0.00 96,036,623.81
===============================================================================
-------------------------------------------------------------------------------
AMOUNTS PER $1,000 UNIT
-------------------------------------------------------------------------------
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
-------------------------------------------------------------------------------
A-1 670.093232 39.828239 4.193667 44.021906 0.000000 630.264993
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-October-00
DISTRIBUTION DATE 25-October-00
Run: 10/27/00 07:11:15 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 40,405.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 90,276.17
MASTER SERVICER ADVANCES THIS MONTH 2,422.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 54 4,443,152.82
(B) TWO MONTHLY PAYMENTS: 17 1,573,578.75
(C) THREE OR MORE MONTHLY PAYMENTS: 32 2,061,532.70
FORECLOSURES
NUMBER OF LOANS 25
AGGREGATE PRINCIPAL BALANCE 2,256,701.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,036,623.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,130
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 259,377.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,488,388.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.62837400 % 7.37162600 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.49662900 % 7.50337100 %
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 10.87935500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 217.15
POOL TRADING FACTOR: 86.62772995
................................................................................
Run: 10/27/00 07:11:21 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 64,020,435.74 8.000000 % 866,414.93
A-II 760985AK7 55,021,000.00 48,854,310.99 6.881880 % 735,938.40
SB-I 760985AL5 439.91 59,847.35 0.000000 % 0.00
SB-II 760985AM3 828.64 320,615.38 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
-------------------------------------------------------------------------------
125,006,268.55 113,255,209.46 1,602,353.33
===============================================================================
-------------------------------------------------------------------------------
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
-------------------------------------------------------------------------------
A-I 426,802.90 1,293,217.83 0.00 0.00 63,154,020.81
A-II 280,174.59 1,016,112.99 0.00 0.00 48,118,372.59
SB-I 0.00 0.00 11,024.79 0.00 70,872.14
SB-II 0.00 0.00 70,308.30 0.00 390,923.68
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
-------------------------------------------------------------------------------
706,977.49 2,309,330.82 81,333.09 0.00 111,734,189.22
===============================================================================
-------------------------------------------------------------------------------
AMOUNTS PER $1,000 UNIT
-------------------------------------------------------------------------------
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
-------------------------------------------------------------------------------
A-I 914.786748 12.380186 6.098578 18.478764 0.000000 902.406562
A-II 887.921175 13.375591 5.092139 18.467730 0.000000 874.545584
-------------------------------------------------------------------------------
DETERMINATION DATE 20-October-00
DISTRIBUTION DATE 25-October-00
Run: 10/27/00 07:11:22 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 34,227.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 166.99
SUBSERVICER ADVANCES THIS MONTH 88,020.99
MASTER SERVICER ADVANCES THIS MONTH 393.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 28 2,631,673.08
(B) TWO MONTHLY PAYMENTS: 18 1,664,965.36
(C) THREE OR MORE MONTHLY PAYMENTS: 42 3,122,839.43
FORECLOSURES
NUMBER OF LOANS 21
AGGREGATE PRINCIPAL BALANCE 2,418,614.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,734,189.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 933
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 44,161.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,394,334.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.66406600 % 0.33593400 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 99.58670140 % 0.41329860 %
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 9.02155400
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.87
POOL TRADING FACTOR: 89.38286897
Run: 10/27/00 07:11:22 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 17,115.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 36,798.54
MASTER SERVICER ADVANCES THIS MONTH 393.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 870,306.98
(B) TWO MONTHLY PAYMENTS: 7 453,408.30
(C) THREE OR MORE MONTHLY PAYMENTS: 26 1,453,373.30
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 1,301,712.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,224,892.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 559
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 44,161.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 780,303.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.90660570 % 0.09339430 %
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 8.78845538
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.72
POOL TRADING FACTOR: 90.34135735
Run: 10/27/00 07:11:22 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 17,111.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 166.99
SUBSERVICER ADVANCES THIS MONTH 51,222.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 1,761,366.10
(B) TWO MONTHLY PAYMENTS: 11 1,211,557.06
(C) THREE OR MORE MONTHLY PAYMENTS: 16 1,669,466.13
FORECLOSURES
NUMBER OF LOANS 12
AGGREGATE PRINCIPAL BALANCE 1,116,901.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,509,296.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 374
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 614,030.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.34801050 % 0.65198960 %
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 9.32536545
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.86
POOL TRADING FACTOR: 88.16372969
................................................................................
Run: 10/27/00 07:11:22 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 34,307,474.04 6.771880 % 1,890,442.44
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 139,292,000.00 133,570,676.62 6.951880 % 2,408,691.08
SB-I 760985AW1 3,165,344.51 3,423,206.90 0.000000 % 0.00
SB-II 760985AX9 1,407,694.51 1,736,224.53 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
-------------------------------------------------------------------------------
267,297,039.02 257,012,582.09 4,299,133.52
===============================================================================
-------------------------------------------------------------------------------
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
-------------------------------------------------------------------------------
A-I-1 193,605.08 2,084,047.52 0.00 0.00 32,417,031.60
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 773,806.10 3,182,497.18 0.00 0.00 131,161,985.54
SB-I 0.00 0.00 131,668.96 0.00 3,554,875.86
SB-II 0.00 0.00 196,673.56 0.00 1,932,898.09
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
-------------------------------------------------------------------------------
1,538,562.18 5,837,695.70 328,342.52 0.00 253,041,791.09
===============================================================================
-------------------------------------------------------------------------------
AMOUNTS PER $1,000 UNIT
-------------------------------------------------------------------------------
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
-------------------------------------------------------------------------------
A-I-1 869.490180 47.911459 4.906736 52.818195 0.000000 821.578721
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 958.925686 17.292386 5.555280 22.847666 0.000000 941.633299
-------------------------------------------------------------------------------
DETERMINATION DATE 20-October-00
DISTRIBUTION DATE 25-October-00
Run: 10/27/00 07:11:22 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 81,077.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,827.40
SUBSERVICER ADVANCES THIS MONTH 268,758.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 111 10,444,361.43
(B) TWO MONTHLY PAYMENTS: 75 6,790,080.17
(C) THREE OR MORE MONTHLY PAYMENTS: 114 9,680,889.94
FORECLOSURES
NUMBER OF LOANS 28
AGGREGATE PRINCIPAL BALANCE 2,277,909.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 253,043,318.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,918
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,576,559.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 149,654.86
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 97.99217250 % 2.00782750 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 97.83068700 % 2.16931300 %
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 9.33783700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.92
POOL TRADING FACTOR: 94.66746047
Run: 10/27/00 07:11:22 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 34,958.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,827.40
SUBSERVICER ADVANCES THIS MONTH 116,811.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 64 5,865,367.09
(B) TWO MONTHLY PAYMENTS: 36 2,339,308.35
(C) THREE OR MORE MONTHLY PAYMENTS: 65 4,170,967.48
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 512,905.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 119,947,480.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,022
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,614,268.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 97.18697270 % 2.81302730 %
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 9.38865138
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.35
POOL TRADING FACTOR: 94.74723253
Run: 10/27/00 07:11:22 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 46,119.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 151,946.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 47 4,578,994.34
(B) TWO MONTHLY PAYMENTS: 39 4,450,771.82
(C) THREE OR MORE MONTHLY PAYMENTS: 49 5,509,922.46
FORECLOSURES
NUMBER OF LOANS 18
AGGREGATE PRINCIPAL BALANCE 1,765,003.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 133,095,838.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 896
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,962,291.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 149,654.86
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 18.29537250 % 1.28356780 %
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 9.29204173
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.23
POOL TRADING FACTOR: 94.59568397
................................................................................
Run: 10/16/2000 REPT1HC.FRG
16:45:37
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HL1 (ISSUER)
RFMSII SERIES 2000-HL1
PAYMENT DATE: 10/25/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 40,273,000.00 1,811,964.91 218,958.09
437184AT1 38,857,494.28 44.992052 5.436846
6.76188 0.00 37,045,529.37
0.000000 919.860188
A-I-2 NOTES 78,353,000.00 0.00 525,618.04
437184AU8 78,353,000.00 0.000000 6.708333
8.05000 0.00 78,353,000.00
0.000000 1000.000000
A-II NOTES 15,235,000.00 244,899.87 98,918.26
437184AV6 14,745,579.24 16.074819 6.492830
8.05000 0.00 14,500,679.37
0.000000 951.800418
CERTIFICATES 1,254.81 0.00 0.00
1,254.81 0.000000 0.000000
0.00000 0.00 489,621.95
0.000000 1000.000000
-----------------------------------------------------------------------------
133,862,254.81 2,056,864.78 843,494.39
131,957,328.33 0.00 130,388,830.69
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,375,872.48
SECURITY PRINCIPAL COLLECTIONS: 1,568,497.64
AGGREGATE SECURITY COLLECTIONS: 2,944,370.12
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.5080
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 130,388,830.69 13.5080
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.000 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 10/16/2000 REPT2H.FRM
16:45:38
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HL1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 10/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 28.41158186
A-I-2 NOTES 0.00 0.00 60.09180356
A-II NOTES 0.00 0.00 11.12110546
CERTIFICATES 0.00 0.00 0.37550912
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 10
CURRENT AMOUNT: 489,621.95 368,911.68
TARGET AMOUNT: 2,677,245.10
60 - 89 DAYS DELINQUENT 5
198,189.02
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 0
0.00
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 10/27/00 07:11:22 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-RS3(POOL # 4457)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4457
-------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
-------------------------------------------------------------------------------
A-I-1 760985BB6 38,159,000.00 38,159,000.00 7.620000 % 916,486.56
A-I-2 760985BC4 22,736,000.00 22,736,000.00 7.540000 % 0.00
A-I-3 760985BD2 18,170,000.00 18,170,000.00 7.760000 % 0.00
A-I-4 760985BE0 38,150,000.00 38,150,000.00 8.000000 % 0.00
A-II 760985BF7 263,940,000.00 263,940,000.00 6.911880 % 4,429,706.79
SB-I 760985BG5 1,811,560.34 1,811,560.34 0.000000 % 0.00
SB-II 760985BH3 1,075,945.52 1,075,945.52 0.000000 % 0.00
R-I 0.00 0.00 0.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
-------------------------------------------------------------------------------
384,042,505.86 384,042,505.86 5,346,193.35
===============================================================================
-------------------------------------------------------------------------------
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
-------------------------------------------------------------------------------
A-I-1 242,309.65 1,158,796.21 0.00 0.00 37,242,513.44
A-I-2 142,857.87 142,857.87 0.00 0.00 22,736,000.00
A-I-3 117,499.33 117,499.33 0.00 0.00 18,170,000.00
A-I-4 254,333.33 254,333.33 0.00 0.00 38,150,000.00
A-II 1,418,916.81 5,848,623.60 0.00 0.00 259,510,293.21
SB-I 175,583.44 175,583.44 0.00 0.00 1,811,560.34
SB-II 422,408.59 422,408.59 0.00 0.00 1,075,945.52
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
2,773,909.02 8,120,102.37 0.00 0.00 378,696,312.51
===============================================================================
-------------------------------------------------------------------------------
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 24.017573 6.350000 30.367573 0.000000 975.982427
A-I-2 1000.000000 0.000000 6.283333 6.283333 0.000000 1000.000000
A-I-3 1000.000000 0.000000 6.466666 6.466666 0.000000 1000.000000
A-I-4 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-II 1000.000000 16.783007 5.375907 22.158914 0.000000 983.216993
-------------------------------------------------------------------------------
DETERMINATION DATE 20-October-00
DISTRIBUTION DATE 25-October-00
Run: 10/27/00 07:11:22 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-RS3 (POOL # 4457)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4457
-------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 120,388.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,160.02
SUBSERVICER ADVANCES THIS MONTH 290,604.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 240 20,259,980.05
(B) TWO MONTHLY PAYMENTS: 77 8,192,214.80
(C) THREE OR MORE MONTHLY PAYMENTS: 47 4,114,853.14
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 378,696,312.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,755
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,761,983.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 317,657.80
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.24812860 % 0.75187120 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 99.23751410 % 0.76248590 %
BANKRUPTCY AMOUNT AVAILABLE 444,033.00
FRAUD AMOUNT AVAILABLE 11,521,275.00
SPECIAL HAZARD AMOUNT AVAILABLE 6,127,805.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.29550300
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.14
POOL TRADING FACTOR: 98.60791624
Run: 10/27/00 07:11:22 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-RS3 (POOL # 4457)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4457
-------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,369.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,160.02
SUBSERVICER ADVANCES THIS MONTH 133,391.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 125 8,543,313.40
(B) TWO MONTHLY PAYMENTS: 37 3,556,938.69
(C) THREE OR MORE MONTHLY PAYMENTS: 31 2,711,946.86
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 118,110,073.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,109
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 513,486.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 317,657.80
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 98.47802010 % 1.52197960 %
CURRENT PREPAYMENT PERCENTAGE 0.00000000 % 100.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,570,797.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,135,708.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.98798113
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.39
POOL TRADING FACTOR: 99.23001508
Run: 10/27/00 07:11:22 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-RS3 (POOL # 4457)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4457
-------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 84,019.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 157,213.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 115 11,716,666.65
(B) TWO MONTHLY PAYMENTS: 40 4,635,276.11
(C) THREE OR MORE MONTHLY PAYMENTS: 16 1,402,906.28
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 260,586,238.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,646
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,248,496.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 8.57910640 % 0.40599260 %
CURRENT PREPAYMENT PERCENTAGE 0.00000000 % 100.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 344,033.00
FRAUD AMOUNT AVAILABLE 7,950,478.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,992,097.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.98163854
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.39
POOL TRADING FACTOR: 98.32851311
................................................................................
