SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
December 25, 1997
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
(Exact name of the registrant
as specified in its charter)
33-92096
Delaware 33-80419 41-1808858
(State or other (Commission (I.R.S. Employee
jurisdiction of File No.) Identification No.)
Incorporation)
8400 Normandale Lake Boulevard 55437
Minneapolis, Minnesota
(Address of Principal (Zip Code)
Executive Offices)
Registrant's telephone number, including area code
(612) 832-7000
- -------------------------------------------------------
Item 5. Other Events
See the respective monthly reports, each reflecting the required information for
the December1997 distribution to holders of the following series of Conduit
Mortgage Pass-Through Certificates.
Master Serviced by Residential Funding Corporation
1996-HS1 RFM2
1996-HS2 RFM2
1996-HS3 RFM2
1995-1 RFM2
1996-RHS4 RFM2
1997-HI1 RFM2
1997-HS2 RFM2
1997-HI3 RFM2
Item 7. Financial Statements and Exhibits (a) Not applicable (b) Not applicable
(c) See Item 5.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
RESIDENTIAL FUNDING MORTGAGE
SECURITIES II, INC.
By: /s/Davee Olson
Name: Davee Olson
Title: Chief Financial Officer
and Treasurer
Dated: December 25, 1997
Run: 12/10/97 REPT1HC.FRG
17:42:12
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 12/22/97
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 2,155,691.93 417,032.56
525180AF2 78,356,848.05 16.831087 3.256083
5.98750 0.00 76,201,156.12
0.000000 594.958979
CERTIFICATES 6,740,000.00 113,441.53 22,495.79
525180AG0 4,123,465.08 16.831088 3.337654
6.13750 0.00 4,010,023.55
0.000000 594.958984
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
5.98750 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 2,269,133.46 439,528.35
82,480,313.13 0.00 80,211,179.67
=====================================================================
========
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 666,265.05
SECURITY PRINCIPAL COLLECTIONS: 2,314,214.52
AGGREGATE SECURITY COLLECTIONS: 2,980,479.57
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 23,221,973.34 9.8577
GMACMC LOANS: 25,840,796.14 9.5104
GOAL LINE LOANS: 33,170,689.16 10.1515
TOTAL LOANS: 82,233,458.64 9.8673
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: -45,081.06 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 2.899 %
RESIDUAL OWNERSHIP
INTEREST: 264,041.73
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/10/97 REPT2H.FRM
17:42:30
Page: 2
HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 12/22/97
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066753
CERTIFICATES 0.00 0.00 4.99933247
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 44
CURRENT AMOUNT: 2,022,278.97 1,424,742.48
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 19
686,999.96
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 19
606,023.06
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 34
YET REIMBURSED: 0.00 1,443,411.48
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 710,470.26
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: 12/10/97 REPT1HC.FRG
15:53:58
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1996-HS1 (ISSUER)
RFMSII SERIES 1996-HS1
PAYMENT DATE: 12/22/97
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 162,077,000.00 3,214,750.94 597,630.28
76110VAA6 113,617,923.45 19.834714 3.687323
5.91750 0.00 110,403,172.51
0.000000 681.177295
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
5.91750 0.00 0.00
0.000000 0.000000
CERTIFICATES 14,092,938.00 279,529.39 53,019.01
76110VAB4 9,879,318.76 19.834714 3.762098
6.03750 0.00 9,599,789.37
0.000000 681.177294
VARIABLE FUNDING CERT 0.00 0.00 0.00
76110VAB4 0.00 0.000000 0.000000
6.03750 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
176,169,938.00 3,494,280.33 650,649.29
123,497,242.21 0.00 120,002,961.88
=====================================================================
========
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,046,080.07
SECURITY PRINCIPAL COLLECTIONS: 3,532,310.30
AGGREGATE SECURITY COLLECTIONS: 4,578,390.37
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: 000.00 10.3468
GOAL LINE LOANS: 0.00 0.0000
TOTAL LOANS: 122,645,553.35 10.3468
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: -38,029.97 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 1.302 %
RESIDUAL OWNERSHIP
INTEREST: 415,965.31
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/10/97 REPT2H.FRM
15:54:19
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1996-HS1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
1996-HS1 LLC (LIMITED LIABILITY COMPANY)
PAYMENT DATE: 12/22/97
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 92.00037297
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 7.99962703
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 78
CURRENT AMOUNT: 2,642,591.47 2,530,660.40
TARGET AMOUNT: 2,642,561.52
60 - 89 DAYS DELINQUENT 25
678,662.21
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 26
746,482.62
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 43
YET REIMBURSED: 0.00 1,526,717.20
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,138,721.57
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: 12/26/97 13:40:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC. (COMPANY)
HOME EQUITY LOAN PASS-THROUGH CERTIFICATES SERIES 1996-HS2 (POOL #
50025)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 50025
______________________________________________________________________________
_
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
______________________________________________________________________________
_
A-1 76110VAC2 74,000,000.00 15,598,208.63 6.950000 % 4,442,681.10
A-2 76110VAD0 15,000,000.00 15,000,000.00 6.950000 % 0.00
A-3 76110VAE8 41,000,000.00 41,000,000.00 7.200000 % 0.00
A-4 76110VAF5 26,500,000.00 26,500,000.00 7.550000 % 0.00
A-5 76110VAG3 9,374,000.00 9,374,000.00 7.850000 % 0.00
A-6 76110VAH1 12,341,000.00 12,341,000.00 7.950000 % 0.00
A-L 76110VAK4 20,152,179.00 20,152,179.00 7.600000 % 0.00
IO 76110VAJ7 0.00 0.00 1.700000 % 0.00
R-I 0.00 0.00 0.000000 % 0.00
R-II 0.00 5,653,464.61 0.000000 % 0.00
- -------------------------------------------------------------------------------
198,367,179.00 145,618,852.24 4,442,681.10
=====================================================================
==========
______________________________________________________________________________
_
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
______________________________________________________________________________
_
A-1 90,339.62 4,533,020.72 0.00 0.00 11,155,527.53
A-2 86,875.00 86,875.00 0.00 0.00 15,000,000.00
A-3 246,000.00 246,000.00 0.00 0.00 41,000,000.00
A-4 166,729.17 166,729.17 0.00 0.00 26,500,000.00
A-5 61,321.58 61,321.58 0.00 0.00 9,374,000.00
A-6 81,759.13 81,759.13 0.00 0.00 12,341,000.00
A-L 127,630.47 127,630.47 0.00 0.00 20,152,179.00
IO 59,195.51 59,195.51 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 183,077.91 183,077.91 0.00 0.00 5,653,464.61
- -------------------------------------------------------------------------------
1,102,928.39 5,545,609.49 0.00 0.00 141,176,171.14
=====================================================================
==========
______________________________________________________________________________
_
AMOUNTS PER $1,000 UNIT
______________________________________________________________________________
_
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
______________________________________________________________________________
_
A-1 210.786603 60.036231 1.220806 61.257037 0.000000 150.750372
A-2 1000.000000 0.000000 5.791667 5.791667 0.000000 1000.000000
A-3 1000.000000 0.000000 6.000000 6.000000 0.000000 1000.000000
A-4 1000.000000 0.000000 6.291667 6.291667 0.000000 1000.000000
A-5 1000.000000 0.000000 6.541666 6.541666 0.000000 1000.000000
A-6 1000.000000 0.000000 6.625000 6.625000 0.000000 1000.000000
A-L 1000.000000 0.000000 6.333333 6.333333 0.000000 1000.000000
______________________________________________________________________________
_
DETERMINATION DATE 22-December-97
DISTRIBUTION DATE 26-December-97
Run: 12/26/97 13:40:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC. (COMPANY)
HOME EQUITY LOAN PASS-THROUGH CERTIFICATES 1996-HS2 (POOL #
50025)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 50025
______________________________________________________________________________
_
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
59,426.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
9,508.19
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 45 1,182,706.08
(B) TWO MONTHLY PAYMENTS: 24 675,478.95
(C) THREE OR MORE MONTHLY PAYMENTS: 30 1,081,668.76
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 141,176,171.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 4,545
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
3,695,922.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.11762860 % 3.88237140 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 95.99545410 % 4.00454590 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0000
%
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 71.16911757
................................................................................
Run: 12/15/97 REPT1HC.FRG
08:31:45
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1996-HS3 (ISSUER)
RFMSII SERIES 1996-HS3
PAYMENT DATE: 12/22/97
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 247,244,000.00 6,496,966.23 952,833.95
43707QAC2 181,761,456.54 26.277549 3.853820
5.89750 0.00 175,264,490.31
0.000000 708.872572
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
5.89750 0.00 0.00
0.000000 0.000000
CERTIFICATES 21,499,396.00 564,951.42 85,524.15
43707QAD0 15,805,283.59 26.277548 3.977979
6.08750 0.00 15,240,332.17
0.000000 708.872573
VARIABLE FUNDING CERT 0.00 0.00 0.00
0.00 0.000000 0.000000
6.08750 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
268,743,396.00 7,061,917.65 1,038,358.10
197,566,740.13 0.00 190,504,822.48
=====================================================================
========
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,865,999.54
SECURITY PRINCIPAL COLLECTIONS: 7,061,917.65
AGGREGATE SECURITY COLLECTIONS: 8,927,917.19
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: 000.00 10.3632
GOAL LINE LOANS: 0.00 0.0000
TOTAL LOANS: 195,879,690.40 10.3632
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 0.170 %
RESIDUAL OWNERSHIP
INTEREST: 796,360.05
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/15/97 REPT2H.FRM
08:32:38
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1996-HS3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
1996-HS3 LLC (LIMITED LIABILITY COMPANY)
PAYMENT DATE: 12/22/97
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 92.00002815
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 7.99997185
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 107
CURRENT AMOUNT: 5,374,867.92 2,880,192.11
TARGET AMOUNT: 5,374,867.92
60 - 89 DAYS DELINQUENT 29
1,039,608.77
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 41
1,336,023.12
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 45
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,262,479.81
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: 12/12/97 REPT1HE.FRG
12:19:06
Page: 1
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1996-RHS4
GMAC MORTGAGE CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING CORPORATION (ADMINISTRATOR)
1996-RHS4 LLC (LIMITED LIABILITY COMPANY)
PAYMENT DATE: 12/22/97
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 116,693,900.00 2,622,860.79 492,269.48
43707QAE8 94,545,994.64 22.476417 4.218468
5.85750 0.00 91,923,133.85
0.000000 787.728697
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
5.85750 0.00 0.00
0.000000 0.000000
CERTIFICATES 10,147,353.78 228,076.16 44,487.11
43707QAF5 8,221,437.93 22.476417 4.384109
6.08750 0.00 7,993,361.77
0.000000 787.728697
VARIABLE FUNDING CERT 0.00 0.00 0.00
0.00 0.000000 0.000000
6.08750 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
126,841,253.78 2,850,936.95 536,756.59
102,767,432.57 0.00 99,916,495.62
=====================================================================
========
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 859,239.74
SECURITY PRINCIPAL COLLECTIONS: 2,850,936.95
AGGREGATE SECURITY COLLECTIONS: 3,710,176.69
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
000.00 9.8463
TOTAL LOANS: 102,136,217.56 9.7114
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.006 %
RESIDUAL OWNERSHIP
INTEREST: 311,778.21
ADMINISTRATOR:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/12/97 REPT2H.FRM
12:19:34
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1996-RHS4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/22/97
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 91.99995784
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 8.00004216
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 29
CURRENT AMOUNT: 2,219,721.94 986,810.83
TARGET AMOUNT: 2,219,721.94
60 - 89 DAYS DELINQUENT 6
313,054.16
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 7
184,534.57
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 15
YET REIMBURSED: 0.00 385,889.57
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,324,872.96
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: 12/22/97 REPT1HC.FRG
09:59:39
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HI1 (ISSUER)
RFMSII SERIES 1997-HI1
PAYMENT DATE: 12/26/97
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
A-1 NOTES 42,750,000.00 1,789,938.07 141,594.66
437184AA2 25,247,190.59 41.869896 3.312156
6.73000 120,569.39 23,336,683.13
2.820337 545.887325
A-2 NOTES 7,250,000.00 0.00 40,237.50
437184AB0 7,250,000.00 0.000000 5.550000
6.66000 0.00 7,250,000.00
0.000000 1000.000000
A-3 NOTES 26,500,000.00 0.00 148,841.67
437184AC8 26,500,000.00 0.000000 5.616667
6.74000 0.00 26,500,000.00
0.000000 1000.000000
A-4 NOTES 26,100,000.00 0.00 151,380.00
437184AD6 26,100,000.00 0.000000 5.800000
6.96000 0.00 26,100,000.00
0.000000 1000.000000
A-5 NOTES 9,450,000.00 0.00 57,093.75
437184AE4 9,450,000.00 0.000000 6.041667
7.25000 0.00 9,450,000.00
0.000000 1000.000000
A-6 NOTES 25,000,000.00 0.00 156,041.67
437184AF1 25,000,000.00 0.000000 6.241667
7.49000 0.00 25,000,000.00
0.000000 1000.000000
A-7 NOTES 12,268,000.00 0.00 79,639.77
437184AG9 12,268,000.00 0.000000 6.491667
7.79000 0.00 12,268,000.00
0.000000 1000.000000
CERTIFICATES 5,416,428.36 0.00 0.00
11,763,508.73 0.000000 0.000000
0.00000 0.00 11,884,078.12
0.000000 2171.820238
- -----------------------------------------------------------------------------
154,734,428.36 1,789,938.07 774,829.02
143,578,699.32 120,569.39 141,788,761.25
=====================================================================
========
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,413,359.87
SECURITY PRINCIPAL COLLECTIONS: 1,304,930.40
AGGREGATE SECURITY COLLECTIONS: 2,718,290.27
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: 99,999,999.99 99.9999
GOAL LINE LOANS: 000.00 13.0927
TOTAL LOANS: 141,788,761.25 13.0927
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 485,007.67 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 1.324 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/22/97 REPT2H.FRM
10:00:43
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HI1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/97
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
A-1 NOTES 0.00 0.00 16.45876791
A-2 NOTES 0.00 0.00 5.11324024
A-3 NOTES 0.00 0.00 18.68977468
A-4 NOTES 0.00 0.00 18.40766487
A-5 NOTES 0.00 0.00 6.66484418
A-6 NOTES 0.00 0.00 17.63186291
A-7 NOTES 0.00 0.00 8.65230777
CERTIFICATES 0.00 0.00 8.38153745
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 82
CURRENT AMOUNT: 11,884,078.12 2,416,957.90
TARGET AMOUNT: 13,926,098.55
60 - 89 DAYS DELINQUENT 20
602,061.79
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 66
2,318,690.66
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: 12/12/97 REPT1HC.FRG
10:51:28
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HS2 (ISSUER)
RFMSII SERIES 1997-HS2
PAYMENT DATE: 12/22/97
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 300,402,933.00 6,983,480.10 1,287,519.93
76110VAP3 247,917,830.40 23.247044 4.285977
5.84250 0.00 240,934,350.30
0.000000 802.037277
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
5.84250 0.00 0.00
0.000000 0.000000
CERTIFICATES 0.00 0.00 826,354.50
0.00 0.000000 0000.000000
0.00000 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
300,402,933.00 6,983,480.10 2,113,874.43
247,917,830.40 0.00 240,934,350.30
=====================================================================
========
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 2,151,603.84
SECURITY PRINCIPAL COLLECTIONS: 6,974,674.44
AGGREGATE SECURITY COLLECTIONS: 9,126,278.28
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: 000.00 10.4815
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 245,440,394.30 10.4815
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 8,805.66 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.018 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/12/97 REPT2H.FRM
10:51:59
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HS2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/22/97
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 00.000000
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 94
CURRENT AMOUNT: 4,506,044.00 3,079,693.01
TARGET AMOUNT: 4,506,044.00
60 - 89 DAYS DELINQUENT 21
752,065.22
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 45
1,800,577.44
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 24
YET REIMBURSED: 0.00 913,884.79
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 3,117,094.02
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: 12/17/97 REPT1HC.FRG
16:10:15
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HI3 (ISSUER)
RFMSII SERIES 1997-HI3
PAYMENT DATE: 12/26/97
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
A-PV NOTES 100,000,000.00 650,540.18 567,618.51
437184AJ3 94,866,603.72 6.505402 5.676185
7.18000 277,311.51 93,938,752.03
2.773115 939.387520
A-PB NOTES 122,765,141.00 798,636.58 696,837.67
437184AH7 116,463,120.22 6.505402 5.676185
7.18000 340,441.87 115,324,041.77
2.773115 939.387523
CERTIFICATES 8,079,564.43 0.00 0.00
12,282,701.95 0.000000 0.000000
0.00000 0.00 12,900,455.33
0.000000 1520.218331
- -----------------------------------------------------------------------------
230,844,705.43 1,449,176.76 1,264,456.18
223,612,425.89 617,753.38 222,163,249.13
=====================================================================
========
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 2,226,003.61
SECURITY PRINCIPAL COLLECTIONS: 1,155,716.56
AGGREGATE SECURITY COLLECTIONS: 3,381,720.17
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: 99,999,999.99 99.9999
GOAL LINE LOANS: 000.00 12.8589
TOTAL LOANS: 222,163,249.13 12.8589
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 293,460.20 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.335 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/17/97 REPT2H.FRM
16:10:50
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HI3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/97
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
A-PV NOTES 0.00 0.00 42.28365961
A-PB NOTES 0.00 0.00 51.90959451
CERTIFICATES 0.00 0.00 5.80674589
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 74
CURRENT AMOUNT: 12,900,455.33 2,373,584.42
TARGET AMOUNT: 20,776,023.49
60 - 89 DAYS DELINQUENT 28
969,488.25
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 57
1,923,166.01
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: 12/12/97 REPT1HE.FRG
12:20:41
Page: 1
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-GMACM4
GMAC MORTGAGE CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING CORPORATION (ADMINISTRATOR)
1997-GMACM4 LLC (LIMITED LIABILITY COMPANY)
PAYMENT DATE: 12/22/97
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 194,000,000.00 4,478,916.23 955,875.12
43707QAG3 183,273,883.46 23.087197 4.927191
5.86750 433,942.51 178,361,024.72
2.236817 919.386725
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
5.86750 0.00 0.00
0.000000 0.000000
CERTIFICATES 62,173.00 0.00 0.00
1,823,302.75 0.000000 0.000000
0.00000 0.00 2,257,245.26
0.000000 0000.000000
VARIABLE FUNDING CERT 0.00 0.00 0.00
0.00 0.000000 0.000000
0.00000 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
194,062,173.00 4,478,916.23 955,875.12
185,097,186.21 433,942.51 180,618,269.98
=====================================================================
========
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,408,327.35
SECURITY PRINCIPAL COLLECTIONS: 4,478,916.23
AGGREGATE SECURITY COLLECTIONS: 5,887,243.58
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
000.00 9.4814
TOTAL LOANS: 180,618,269.98 9.3515
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
ADMINISTRATOR:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/12/97 REPT2H.FRM
12:21:10
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-GMACM4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/22/97
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 98.75026748
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 1.24973252
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 51
CURRENT AMOUNT: 2,257,245.26 1,535,022.86
TARGET AMOUNT: 3,396,088.03
60 - 89 DAYS DELINQUENT 12
388,488.93
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 7
209,974.13
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 4
YET REIMBURSED: 0.00 108,516.62
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 2,792,899.60
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: 12/18/97 REPT1HC.FRG
14:23:46
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HS5 (ISSUER)
RFMSII SERIES 1997-HS5
PAYMENT DATE: 12/25/97
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
A-1 Certificates 43,000,000.00 4,351,812.92 220,060.27
76110VAQ1 38,382,604.85 101.204952 5.117681
6.88000 0.00 34,030,791.93
0.000000 791.413766
A-2 Certificates 16,800,000.00 0.00 91,840.00
76110VAR9 16,800,000.00 0.000000 5.466667
6.56000 0.00 16,800,000.00
0.000000 1000.000000
A-3 Certificates 55,800,000.00 0.00 302,715.00
76110VAS7 55,800,000.00 0.000000 5.425000
6.51000 0.00 55,800,000.00
0.000000 1000.000000
A-4 Certificates 10,600,000.00 0.00 57,416.67
76110VAT5 10,600,000.00 0.000000 5.416667
6.50000 0.00 10,600,000.00
0.000000 1000.000000
A-5 Certificates 18,100,000.00 0.00 100,605.83
76110VAU2 18,100,000.00 0.000000 5.558333
6.67000 0.00 18,100,000.00
0.000000 1000.000000
A-6 Certificates 8,300,000.00 0.00 46,756.67
76110VAV0 8,300,000.00 0.000000 5.633334
6.76000 0.00 8,300,000.00
0.000000 1000.000000
A-7 Certificates 18,778,000.00 0.00 109,538.33
76110VAW8 18,778,000.00 0.000000 5.833333
7.00000 0.00 18,778,000.00
0.000000 1000.000000
A-L1 Certificates 20,288,000.00 0.00 113,781.87
76110VAX6 20,288,000.00 0.000000 5.608333
6.73000 0.00 20,288,000.00
0.000000 1000.000000
A-L2 Certificates 1,220,000.00 0.00 6,994.67
76110VAY4 1,220,000.00 0.000000 5.733336
6.88000 0.00 1,220,000.00
0.000000 1000.000000
IO Certificates 0.00 0.00 135,253.33
76110VAZ1 0.00 0.000000 0000.0
8.00000 0.00 0.00
0.000000 0.000000
M-1 Certificates 19,518,000.00 0.00 114,017.65
76110VBA5 19,518,000.00 0.000000 5.841667
7.01000 0.00 19,518,000.00
0.000000 1000.000000
M-2 Certificates 9,185,000.00 0.00 54,880.38
76110VBB3 9,185,000.00 0.000000 5.975001
7.17000 0.00 9,185,000.00
0.000000 1000.000000
B-1 Certificates 8,037,000.00 0.00 50,231.25
76110VBC1 8,037,000.00 0.000000 6.250000
7.50000 0.00 8,037,000.00
0.000000 1000.000000
R-I Certificates 573.80 0.00 0.00
644,927.12 0.000000 0.000000
0.00000 0.00 1,285,791.37
0.000000 0000.000000
R-II Certificates 0.00 0.00 0.00
0.00 0.000000 0.000000
0.00000 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
229,626,573.80 4,351,812.92 1,404,091.92
225,653,531.97 0.00 221,942,583.30
=====================================================================
========
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 2,044,956.16
SECURITY PRINCIPAL COLLECTIONS: 3,710,948.67
AGGREGATE SECURITY COLLECTIONS: 5,755,904.83
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: 000.00 11.2395
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 221,942,583.30 11.0856
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
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
