Run: 12/22/00 09:52:03 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 24,952,666.56 7.510000 % 1,052,629.00
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 93,828,650.78 1,052,629.00
===============================================================================
-------------------------------------------------------------------------------
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
-------------------------------------------------------------------------------
A-1 156,162.10 1,208,791.10 0.00 0.00 23,900,037.56
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 219,686.43 219,686.43 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
-------------------------------------------------------------------------------
791,838.04 1,844,467.04 0.00 0.00 92,776,021.78
===============================================================================
-------------------------------------------------------------------------------
AMOUNTS PER $1,000 UNIT
-------------------------------------------------------------------------------
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
-------------------------------------------------------------------------------
A-1 579.028787 24.426347 3.623755 28.050102 0.000000 554.602440
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-December-00
DISTRIBUTION DATE 26-December-00
Run: 12/22/00 09:52:03 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 38,496.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 107,677.19
MASTER SERVICER ADVANCES THIS MONTH 10,429.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 56 5,133,222.86
(B) TWO MONTHLY PAYMENTS: 20 1,803,949.12
(C) THREE OR MORE MONTHLY PAYMENTS: 45 3,459,086.35
FORECLOSURES
NUMBER OF LOANS 25
AGGREGATE PRINCIPAL BALANCE 2,008,903.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,776,021.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,099
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 12
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 947,386.51
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 859,725.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.32005990 % 7.67994020 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.23292390 % 7.76707610 %
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 10.87171000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 216.90
POOL TRADING FACTOR: 83.68657541
................................................................................
Run: 12/22/00 09:52:12 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 61,818,698.31 8.000000 % 652,930.88
A-II 760985AK7 55,021,000.00 47,013,301.86 6.877500 % 1,596,079.52
SB-I 760985AL5 439.91 81,582.41 0.000000 % 0.00
SB-II 760985AM3 828.64 436,130.57 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
-------------------------------------------------------------------------------
125,006,268.55 109,349,713.15 2,249,010.40
===============================================================================
-------------------------------------------------------------------------------
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
-------------------------------------------------------------------------------
A-I 412,124.66 1,065,055.54 0.00 0.00 61,165,767.43
A-II 260,463.49 1,856,543.01 0.00 0.00 45,417,222.34
SB-I 0.00 0.00 10,260.74 0.00 91,843.15
SB-II 0.00 0.00 81,572.29 0.00 517,702.86
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
-------------------------------------------------------------------------------
672,588.15 2,921,598.55 91,833.03 0.00 107,192,535.78
===============================================================================
-------------------------------------------------------------------------------
AMOUNTS PER $1,000 UNIT
-------------------------------------------------------------------------------
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
-------------------------------------------------------------------------------
A-I 883.326165 9.329717 5.888841 15.218558 0.000000 873.996448
A-II 854.461058 29.008552 4.733892 33.742444 0.000000 825.452506
-------------------------------------------------------------------------------
DETERMINATION DATE 20-December-00
DISTRIBUTION DATE 26-December-00
Run: 12/22/00 09:52:12 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 32,974.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 114,735.94
MASTER SERVICER ADVANCES THIS MONTH 1,635.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 41 4,511,786.81
(B) TWO MONTHLY PAYMENTS: 11 1,416,768.04
(C) THREE OR MORE MONTHLY PAYMENTS: 46 3,807,389.63
FORECLOSURES
NUMBER OF LOANS 29
AGGREGATE PRINCIPAL BALANCE 3,176,211.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,192,535.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 903
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 175,675.34
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,033,745.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.52655300 % 0.47344700 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 99.43135410 % 0.56864590 %
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 9.05128800
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.82
POOL TRADING FACTOR: 85.74972841
Run: 12/22/00 09:52:12 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 16,585.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 49,001.98
MASTER SERVICER ADVANCES THIS MONTH 602.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 1,702,816.24
(B) TWO MONTHLY PAYMENTS: 4 601,543.06
(C) THREE OR MORE MONTHLY PAYMENTS: 27 1,689,313.56
FORECLOSURES
NUMBER OF LOANS 13
AGGREGATE PRINCIPAL BALANCE 1,512,568.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,257,610.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 543
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 74,761.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 567,708.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.86820350 % 0.13179650 %
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 8.77937728
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.39
POOL TRADING FACTOR: 87.53032911
Run: 12/22/00 09:52:12 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 16,388.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 65,733.96
MASTER SERVICER ADVANCES THIS MONTH 1,032.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 2,808,970.57
(B) TWO MONTHLY PAYMENTS: 7 815,224.98
(C) THREE OR MORE MONTHLY PAYMENTS: 19 2,118,076.07
FORECLOSURES
NUMBER OF LOANS 16
AGGREGATE PRINCIPAL BALANCE 1,663,642.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,934,925.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 360
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 100,914.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,466,037.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.08085190 % 0.91914810 %
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 9.41390060
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.05
POOL TRADING FACTOR: 83.48491196
................................................................................
Run: 12/22/00 09:52:13 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 31,052,776.53 6.767500 % 1,961,103.38
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 139,292,000.00 128,361,228.65 6.947500 % 2,418,117.33
SB-I 760985AW1 3,165,344.51 3,666,965.51 0.000000 % 0.00
SB-II 760985AX9 1,407,694.51 2,059,800.20 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
-------------------------------------------------------------------------------
267,297,039.02 249,115,770.89 4,379,220.71
===============================================================================
-------------------------------------------------------------------------------
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
-------------------------------------------------------------------------------
A-I-1 169,287.23 2,130,390.61 0.00 0.00 29,091,673.15
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 718,386.10 3,136,503.43 0.00 0.00 125,943,111.32
SB-I 0.00 0.00 133,579.31 0.00 3,800,544.82
SB-II 0.00 0.00 229,207.02 0.00 2,289,007.22
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
-------------------------------------------------------------------------------
1,458,824.33 5,838,045.04 362,786.33 0.00 245,099,336.51
===============================================================================
-------------------------------------------------------------------------------
AMOUNTS PER $1,000 UNIT
-------------------------------------------------------------------------------
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
-------------------------------------------------------------------------------
A-I-1 787.002979 49.702293 4.290423 53.992716 0.000000 737.300686
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 921.526209 17.360059 5.157411 22.517470 0.000000 904.166150
-------------------------------------------------------------------------------
DETERMINATION DATE 20-December-00
DISTRIBUTION DATE 26-December-00
Run: 12/22/00 09:52:13 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 78,802.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 287,762.09
MASTER SERVICER ADVANCES THIS MONTH 987.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 111 11,000,930.42
(B) TWO MONTHLY PAYMENTS: 50 4,297,406.56
(C) THREE OR MORE MONTHLY PAYMENTS: 130 10,536,836.16
FORECLOSURES
NUMBER OF LOANS 60
AGGREGATE PRINCIPAL BALANCE 5,795,735.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 245,099,336.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,871
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 105,435.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,840,842.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 97.70116290 % 2.29883710 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 97.51547590 % 2.48452410 %
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 9.37345300
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.22
POOL TRADING FACTOR: 91.69549255
Run: 12/22/00 09:52:13 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 34,152.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 112,903.72
MASTER SERVICER ADVANCES THIS MONTH 987.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 54 4,130,851.68
(B) TWO MONTHLY PAYMENTS: 27 2,042,909.82
(C) THREE OR MORE MONTHLY PAYMENTS: 73 4,540,805.57
FORECLOSURES
NUMBER OF LOANS 26
AGGREGATE PRINCIPAL BALANCE 1,533,210.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,867,217.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,003
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 105,435.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,682,179.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.91059140 % 3.08940860 %
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 9.37710179
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.62
POOL TRADING FACTOR: 92.31411482
Run: 12/22/00 09:52:13 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 44,649.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 174,858.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 57 6,870,078.74
(B) TWO MONTHLY PAYMENTS: 23 2,254,496.74
(C) THREE OR MORE MONTHLY PAYMENTS: 57 5,996,030.59
FORECLOSURES
NUMBER OF LOANS 34
AGGREGATE PRINCIPAL BALANCE 4,262,525.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,232,118.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 868
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 2,158,662.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 18.98083480 % 1.57934670 %
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 9.37012789
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.59
POOL TRADING FACTOR: 91.13887488
................................................................................
Run: 12/13/2000 REPT1HC.FRG
14:48:23
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HL1 (ISSUER)
RFMSII SERIES 2000-HL1
PAYMENT DATE: 12/26/2000
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 2,123,622.96 187,805.62
437184AT1 34,500,629.85 52.730687 4.663313
6.75750 0.00 32,377,006.89
0.000000 803.938293
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 15,235,000.00 569,342.36 95,333.37
437184AV6 14,211,185.80 37.370683 6.257523
8.05000 0.00 13,641,843.44
0.000000 895.427860
CERTIFICATES 1,254.81 0.00 0.00
999,759.61 0.000000 0.000000
0.00000 0.00 1,484,901.97
0.000000 *****.******
-----------------------------------------------------------------------------
133,862,254.81 2,692,965.32 808,757.03
128,064,575.26 0.00 125,856,752.30
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,336,524.48
SECURITY PRINCIPAL COLLECTIONS: 2,207,822.96
AGGREGATE SECURITY COLLECTIONS: 3,544,347.44
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.5091
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 125,856,752.30 13.5091
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: 12/13/2000 REPT2H.FRM
14:48:25
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HL1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 25.72528394
A-I-2 NOTES 0.00 0.00 62.25569830
A-II NOTES 0.00 0.00 10.83918279
CERTIFICATES 0.00 0.00 1.17983497
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 22
CURRENT AMOUNT: 1,484,901.97 943,527.55
TARGET AMOUNT: 2,677,245.10
60 - 89 DAYS DELINQUENT 7
401,795.93
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 3
110,693.35
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: -7.89
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: 12/22/00 09:52:13 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 35,477,442.62 7.620000 % 1,011,631.93
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 263,940,000.00 255,278,846.12 6.907500 % 7,962,000.71
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
-------------------------------------------------------------------------------
384,042,505.86 372,699,794.60 8,973,632.64
===============================================================================
-------------------------------------------------------------------------------
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
-------------------------------------------------------------------------------
A-I-1 225,281.76 1,236,913.69 0.00 0.00 34,465,810.69
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 1,420,467.23 9,382,467.94 0.00 0.00 247,316,845.41
SB-I 0.00 0.00 171,870.07 0.00 1,983,430.41
SB-II 0.00 0.00 382,677.82 0.00 1,458,623.34
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
2,160,439.52 11,134,072.16 554,547.89 0.00 364,280,709.85
===============================================================================
-------------------------------------------------------------------------------
AMOUNTS PER $1,000 UNIT
-------------------------------------------------------------------------------
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
-------------------------------------------------------------------------------
A-I-1 929.726739 26.510965 5.903765 32.414730 0.000000 903.215773
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 967.185141 30.165949 5.381781 35.547730 0.000000 937.019192
-------------------------------------------------------------------------------
DETERMINATION DATE 20-December-00
DISTRIBUTION DATE 26-December-00
Run: 12/22/00 09:52:14 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 116,252.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 461.79
SUBSERVICER ADVANCES THIS MONTH 224,363.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 112 9,750,646.09
(B) TWO MONTHLY PAYMENTS: 66 5,041,034.25
(C) THREE OR MORE MONTHLY PAYMENTS: 100 8,265,900.48
FORECLOSURES
NUMBER OF LOANS 14
AGGREGATE PRINCIPAL BALANCE 1,983,825.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 364,280,709.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,681
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 8,165,664.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.22524620 % 0.77475380 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 99.05510950 % 0.94489050 %
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 9.38230500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.65
POOL TRADING FACTOR: 94.85426855
Run: 12/22/00 09:52:14 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 35,634.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 461.79
SUBSERVICER ADVANCES THIS MONTH 102,238.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 55 4,018,477.86
(B) TWO MONTHLY PAYMENTS: 36 2,060,757.31
(C) THREE OR MORE MONTHLY PAYMENTS: 57 4,705,583.29
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 475,253.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 115,505,241.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,088
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 755,310.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 98.44294100 % 1.55705900 %
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 9.98905975
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.91
POOL TRADING FACTOR: 97.04156851
Run: 12/22/00 09:52:14 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 80,617.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 122,124.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 57 5,732,168.23
(B) TWO MONTHLY PAYMENTS: 30 2,980,276.94
(C) THREE OR MORE MONTHLY PAYMENTS: 43 3,560,317.19
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,508,571.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 248,775,468.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,593
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 7,410,354.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 8.86895850 % 0.41970950 %
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 9.10059158
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.92
POOL TRADING FACTOR: 93.87188694
................................................................................
Run: 12/22/00 09:52:09 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-RZ2(POOL # 4467)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4467
-------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
-------------------------------------------------------------------------------
A-1 760985BJ9 23,293,000.00 23,293,000.00 6.756250 % 1,604,532.25
A-2 760985BK6 27,438,000.00 27,438,000.00 7.210000 % 0.00
A-3 760985BL4 24,806,000.00 24,806,000.00 7.300000 % 0.00
A-4 760985BM2 43,125,000.00 43,125,000.00 7.610000 % 0.00
A-5 760985BN0 34,463,000.00 34,463,000.00 7.980000 % 0.00
M-1 760985BP5 10,500,000.00 10,500,000.00 8.260000 % 0.00
M-2 760985BQ3 5,688,000.00 5,688,000.00 8.500000 % 0.00
M-3 760985BR1 4,812,000.00 4,812,000.00 8.500000 % 0.00
SB 760985BS9 875,109.69 875,109.69 0.000000 % 0.00
R-I 0.00 0.00 0.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
-------------------------------------------------------------------------------
175,000,109.69 175,000,109.69 1,604,532.25
===============================================================================
-------------------------------------------------------------------------------
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
-------------------------------------------------------------------------------
A-1 148,630.37 1,753,162.62 0.00 0.00 21,688,467.75
A-2 164,856.65 164,856.65 0.00 0.00 27,438,000.00
A-3 150,903.17 150,903.17 0.00 0.00 24,806,000.00
A-4 273,484.38 273,484.38 0.00 0.00 43,125,000.00
A-5 229,178.95 229,178.95 0.00 0.00 34,463,000.00
M-1 72,275.00 72,275.00 0.00 0.00 10,500,000.00
M-2 40,290.00 40,290.00 0.00 0.00 5,688,000.00
M-3 34,085.00 34,085.00 0.00 0.00 4,812,000.00
SB 333,568.42 333,568.42 0.00 0.00 875,109.69
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
1,447,271.94 3,051,804.19 0.00 0.00 173,395,577.44
===============================================================================
-------------------------------------------------------------------------------
AMOUNTS PER $1,000 UNIT
-------------------------------------------------------------------------------
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
-------------------------------------------------------------------------------
A-1 1000.000000 68.884740 6.380903 75.265643 0.000000 931.115260
A-2 1000.000000 0.000000 6.008333 6.008333 0.000000 1000.000000
A-3 1000.000000 0.000000 6.083333 6.083333 0.000000 1000.000000
A-4 1000.000000 0.000000 6.341667 6.341667 0.000000 1000.000000
A-5 1000.000000 0.000000 6.650000 6.650000 0.000000 1000.000000
M-1 1000.000000 0.000000 6.883333 6.883333 0.000000 1000.000000
M-2 1000.000000 0.000000 7.083333 7.083333 0.000000 1000.000000
M-3 1000.000000 0.000000 7.083333 7.083333 0.000000 1000.000000
SB 1000.000000 0.000000 381.173268 381.173268 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
-------------------------------------------------------------------------------
DETERMINATION DATE 20-December-00
DISTRIBUTION DATE 26-December-00
Run: 12/22/00 09:52:09 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-RZ2 (POOL # 4467)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4467
-------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,133.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,813.42
SUBSERVICER ADVANCES THIS MONTH 2,286.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 236,824.29
(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 173,395,577.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,177
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 1,527,925.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.49994520 % 11.99999200 % 0.50006230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.38427470 % 0.00000000 % 12.61572530 %
BANKRUPTCY AMOUNT AVAILABLE 105,000.00
FRAUD AMOUNT AVAILABLE 5,250,003.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,750,001.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.27423000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 355.26
POOL TRADING FACTOR: 99.08312500
................................................................................
