Run: 09/14/00 REPT1HC.FRG
18:14:09
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 09/20/00
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 128,078,000.00 552,826.35 150,292.94
525180AF2 26,062,359.36 4.316326 1.173449
6.92000 0.00 25,509,533.01
0.000000 199.171856
CERTIFICATES 6,740,000.00 29,092.03 8,080.48
525180AG0 1,371,510.36 4.316325 1.198884
7.07000 0.00 1,342,418.33
0.000000 199.171859
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.92000 0.00 0.00
-----------------------------------------------------------------------------
134,818,000.00 581,918.38 158,373.42
27,433,869.72 0.00 26,851,951.34
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 297,193.56
SECURITY PRINCIPAL COLLECTIONS: 491,043.18
AGGREGATE SECURITY COLLECTIONS: 788,236.74
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 9,883,065.89 10.8445
GMACMC LOANS: 9,040,324.63 10.5302
GOAL LINE LOANS: 9,950,839.79 11.1747
TOTAL LOANS: 28,874,230.31 10.8612
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 93,494.58 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 13.421 %
RESIDUAL OWNERSHIP
INTEREST: 42,622.74
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
................................................................................
Run: 09/14/2000 REPT1HC.FRG
16:53:46
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1996-HS1 (ISSUER)
RFMSII SERIES 1996-HS1
PAYMENT DATE: 09/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 162,077,000.00 626,227.35 179,630.20
76110VAA6 31,468,064.25 3.863764 1.108302
6.85000 0.00 30,841,836.90
0.000000 190.291262
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.85000 0.00 0.00
CERTIFICATES 14,092,938.00 54,451.79 15,892.85
76110VAB4 2,736,214.74 3.863764 1.127717
6.97000 0.00 2,681,762.95
0.000000 190.291261
VARIABLE FUNDING CERT 0.00 0.00 0.00
76110VAB4
6.97000 0.00 0.00
-----------------------------------------------------------------------------
176,169,938.00 680,679.14 195,523.05
34,204,278.99 0.00 33,523,599.85
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 374,606.74
SECURITY PRINCIPAL COLLECTIONS: 664,983.81
AGGREGATE SECURITY COLLECTIONS: 1,039,590.55
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 35,098,703.53 11.3303
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 112,811.60 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 9.541 %
RESIDUAL OWNERSHIP
INTEREST: 156,556.49
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/14/2000 REPT2H.FRM
16:53:47
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: 09/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 92.00037299
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 7.99962701
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 10
CURRENT AMOUNT: 1,575,103.68 342,730.35
TARGET AMOUNT: 1,575,103.67
60 - 89 DAYS DELINQUENT 8
184,085.81
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 11
336,472.63
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 19
YET REIMBURSED: 0.00 661,263.96
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 427,379.58
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: 09/25/00 08:22:37 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 0.00 6.950000 % 0.00
A-2 76110VAD0 15,000,000.00 0.00 6.950000 % 0.00
A-3 76110VAE8 41,000,000.00 0.00 7.200000 % 0.00
A-4 76110VAF5 26,500,000.00 0.00 7.550000 % 0.00
A-5 76110VAG3 9,374,000.00 547,123.47 7.850000 % 547,123.47
A-6 76110VAH1 12,341,000.00 12,341,000.00 7.950000 % 355,363.06
A-L 76110VAK4 20,152,179.00 17,242,696.34 7.600000 % 313,012.18
IO 76110VAJ7 0.00 0.00 1.700000 % 0.00
R-I 0.00 0.00 0.000000 % 0.00
R-II 0.00 1,873,442.67 0.000000 % 49,199.71
-------------------------------------------------------------------------------
198,367,179.00 32,004,262.48 1,264,698.42
===============================================================================
-------------------------------------------------------------------------------
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
-------------------------------------------------------------------------------
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 3,579.10 550,702.57 0.00 0.00 0.00
A-6 81,759.13 437,122.19 0.00 0.00 11,985,636.94
A-L 109,203.74 422,215.92 0.00 0.00 16,929,684.16
IO 7,962.21 7,962.21 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 86,545.11 135,744.82 0.00 0.00 1,824,242.96
-------------------------------------------------------------------------------
289,049.29 1,553,747.71 0.00 0.00 30,739,564.06
===============================================================================
-------------------------------------------------------------------------------
AMOUNTS PER $1,000 UNIT
-------------------------------------------------------------------------------
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
-------------------------------------------------------------------------------
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 58.366063 58.366063 0.381811 58.747874 0.000000 0.000000
A-6 1000.000000 28.795321 6.625000 35.420321 0.000000 971.204679
A-L 855.624414 15.532424 5.418954 20.951378 0.000000 840.091990
IO 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
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-September-00
DISTRIBUTION DATE 25-September-00
Run: 09/25/00 08:22:37 rept2.frg
Page: 2 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
ADDITIONAL RELATED INFORMATION FOR POOL 50025
-------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,978.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,236.52
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 133,091.67
(B) TWO MONTHLY PAYMENTS: 3 47,962.64
(C) THREE OR MORE MONTHLY PAYMENTS: 4 127,098.32
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,739,564.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,204
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 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.14627140 % 5.85372860 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.06548850 % 5.93451150 %
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: 15.49629538
Run: 09/25/00 08:22:37 rept2.frg
Page: 2 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
ADDITIONAL RELATED INFORMATION FOR POOL 50025
-------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,052.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,768.47
SUBSERVICER ADVANCES THIS MONTH 2,339.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 118,881.24
(B) TWO MONTHLY PAYMENTS: 1 13,482.42
(C) THREE OR MORE MONTHLY PAYMENTS: 3 105,401.26
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,526,540.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,058
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 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 0.00000000 % 100.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.96038236
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 15.31042479
Run: 09/25/00 08:22:37 rept2.frg
Page: 2 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
ADDITIONAL RELATED INFORMATION FOR POOL 50025
-------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,755.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 280.88
SUBSERVICER ADVANCES THIS MONTH 793.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 14,210.43
(B) TWO MONTHLY PAYMENTS: 2 34,480.22
(C) THREE OR MORE MONTHLY PAYMENTS: 1 21,697.06
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,213,023.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 146
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 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 0.00000000 % 100.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 12.17506025
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 16.77883889
................................................................................
Run: 09/14/2000 REPT1HC.FRG
17:02:17
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1996-HS3 (ISSUER)
RFMSII SERIES 1996-HS3
PAYMENT DATE: 09/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 247,244,000.00 1,244,851.40 263,979.74
43707QAC2 46,380,043.00 5.034910 1.067689
6.83000 0.00 45,135,191.60
0.000000 182.553233
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.83000 0.00 0.00
CERTIFICATES 21,499,396.00 108,247.53 23,593.24
43707QAD0 4,033,031.77 5.034910 1.097391
7.02000 0.00 3,924,784.24
0.000000 182.553233
VARIABLE FUNDING CERT 0.00 0.00 0.00
7.02000 0.00 0.00
-----------------------------------------------------------------------------
268,743,396.00 1,353,098.93 287,572.98
50,413,074.77 0.00 49,059,975.84
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 521,726.97
SECURITY PRINCIPAL COLLECTIONS: 1,328,087.88
AGGREGATE SECURITY COLLECTIONS: 1,849,814.85
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 51,486,392.88 11.1150
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 170,745.08 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 4.607 %
RESIDUAL OWNERSHIP
INTEREST: 192,436.71
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/14/2000 REPT2H.FRM
17:02:19
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: 09/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 92.00002818
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 7.99997182
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 13
CURRENT AMOUNT: 2,426,417.04 414,151.02
TARGET AMOUNT: 2,426,417.04
60 - 89 DAYS DELINQUENT 7
180,233.69
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 8
187,191.34
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 17
YET REIMBURSED: 0.00 426,864.78
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 674,650.54
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: 09/13/2000 REPT1HE.FRG
09:54:43
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: 09/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 116,693,900.00 853,194.72 190,462.19
43707QAE8 33,660,474.55 7.311391 1.632152
6.79000 92,676.54 32,714,603.29
0.794185 280.345445
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.79000 0.00 0.00
0.000000 0.000000
CERTIFICATES 10,147,353.78 74,191.27 17,123.04
43707QAF5 2,927,014.55 7.311391 1.687439
7.02000 8,058.88 2,844,764.40
0.794185 280.345444
VARIABLE FUNDING CERT 0.00 0.00 0.00
0.00 0.000000 0.000000
7.02000 0.00 0.00
0.000000 0.000000
-----------------------------------------------------------------------------
126,841,253.78 927,385.99 207,585.23
36,587,489.10 100,735.42 35,559,367.69
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 360,607.09
SECURITY PRINCIPAL COLLECTIONS: 927,385.99
AGGREGATE SECURITY COLLECTIONS: 1,287,993.08
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
37,270,194.54 10.6755
TOTAL LOANS: 37,270,194.54 10.6755
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.723 %
RESIDUAL OWNERSHIP
INTEREST: 48,475.25
ADMINISTRATOR:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/13/2000 REPT2H.FRM
09:54:44
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1996-RHS4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 91.99995786
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 8.00004214
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 16
CURRENT AMOUNT: 1,710,826.85 470,828.22
TARGET AMOUNT: 1,710,826.85
60 - 89 DAYS DELINQUENT 5
197,365.95
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 6
281,278.98
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 16
YET REIMBURSED: 0.00 466,544.08
REO LOANS 1
ADDITIONAL BALANCES 29,955.88
CURRENT PERIOD: 604,541.01
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: 09/14/2000 REPT1HC.FRG
11:13:25
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HI1 (ISSUER)
RFMSII SERIES 1997-HI1
PAYMENT DATE: 09/25/2000
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-1 NOTES 42,750,000.00 0.00 0.00
437184AA2 0.00 0.000000 0.000000
6.73000 0.00 0.00
0.000000 0.000000
A-2 NOTES 7,250,000.00 0.00 0.00
437184AB0 0.00 0.000000 0.000000
6.66000 0.00 0.00
0.000000 0.000000
A-3 NOTES 26,500,000.00 0.00 0.00
437184AC8 0.00 0.000000 0.000000
6.74000 0.00 0.00
0.000000 0.000000
A-4 NOTES 26,100,000.00 1,107,774.18 38,348.26
437184AD6 6,611,769.04 42.443455 1.469282
6.96000 0.00 5,503,994.86
0.000000 210.881029
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 5,416,428.36 310,115.51 102,790.77
12,084,724.31 57.254613 18.977592
0.00000 0.00 11,774,608.80
0.000000 2173.869572
-----------------------------------------------------------------------------
154,734,428.36 1,417,889.69 433,914.22
65,414,493.35 0.00 63,996,603.66
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 715,209.00
SECURITY PRINCIPAL COLLECTIONS: 1,149,927.34
AGGREGATE SECURITY COLLECTIONS: 1,865,136.34
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 63,996,603.66 14.3125
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 267,962.35 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 27.893 %
RESIDUAL OWNERSHIP
INTEREST: 102,790.77
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/14/2000 REPT2H.FRM
11:13:27
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HI1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 0.00000000
A-2 NOTES 0.00 0.00 0.00000000
A-3 NOTES 0.00 0.00 0.00000000
A-4 NOTES 0.00 0.00 8.60044838
A-5 NOTES 0.00 0.00 14.76640862
A-6 NOTES 0.00 0.00 39.06457307
A-7 NOTES 0.00 0.00 19.16976730
CERTIFICATES 0.00 0.00 18.39880263
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 20
CURRENT AMOUNT: 11,774,608.80 626,393.97
TARGET AMOUNT: 11,774,608.80
60 - 89 DAYS DELINQUENT 14
460,147.14
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 28
859,938.46
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: 09/14/2000 REPT1HC.FRG
17:04:50
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HS2 (ISSUER)
RFMSII SERIES 1997-HS2
PAYMENT DATE: 09/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 300,402,933.00 1,952,044.44 346,661.55
76110VAP3 61,401,308.24 6.498087 1.153989
6.77500 0.00 59,449,263.80
0.000000 197.898413
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.77500 0.00 0.00
CERTIFICATES 0.00 0.00 266,788.14
0.00000 0.00 0.00
-----------------------------------------------------------------------------
300,402,933.00 1,952,044.44 613,449.69
61,401,308.24 0.00 59,449,263.80
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 648,725.74
SECURITY PRINCIPAL COLLECTIONS: 1,924,214.13
AGGREGATE SECURITY COLLECTIONS: 2,572,939.87
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 61,699,264.18 11.3889
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 164,308.23 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 7.021 %
RESIDUAL OWNERSHIP
INTEREST: 136,195.67
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/14/2000 REPT2H.FRM
17:04:54
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HS2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 100.00000000
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 20
CURRENT AMOUNT: 2,250,000.38 976,360.52
TARGET AMOUNT: 2,250,000.38
60 - 89 DAYS DELINQUENT 10
292,458.07
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 11
283,559.21
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 19
YET REIMBURSED: 0.00 389,191.29
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 755,141.20
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: 09/14/2000 REPT1HC.FRG
10:11:29
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HI3 (ISSUER)
RFMSII SERIES 1997-HI3
PAYMENT DATE: 09/25/2000
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-PV NOTES 100,000,000.00 1,446,381.66 251,952.69
437184AJ3 42,109,085.14 14.463817 2.519527
7.18000 226,727.40 40,435,976.08
2.267274 404.359761
A-PB NOTES 122,765,141.00 1,775,652.49 309,310.08
437184AH7 51,695,277.93 14.463817 2.519527
7.18000 278,342.22 49,641,283.22
2.267274 404.359762
CERTIFICATES 8,079,565.43 0.00 0.00
17,428,248.62 0.000000 0.000000
0.00000 0.00 17,933,318.24
0.000000 2157.077478
-----------------------------------------------------------------------------
230,844,706.43 3,222,034.15 561,262.77
111,232,611.69 505,069.62 108,010,577.54
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,209,459.57
SECURITY PRINCIPAL COLLECTIONS: 3,100,794.65
AGGREGATE SECURITY COLLECTIONS: 4,310,254.22
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 108,010,577.54 12.8020
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 121,239.50 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 20.881 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/14/2000 REPT2H.FRM
10:11:30
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HI3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-PV NOTES 0.00 0.00 37.43705200
A-PB NOTES 0.00 0.00 45.95964983
CERTIFICATES 0.00 0.00 16.60329817
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 43
CURRENT AMOUNT: 17,933,318.24 1,392,125.45
TARGET AMOUNT: 20,021,870.10
60 - 89 DAYS DELINQUENT 18
637,594.75
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 34
1,169,960.40
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: 09/13/2000 REPT1HE.FRG
09:54:20
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: 09/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 194,000,000.00 1,506,234.73 392,562.09
43707QAG3 69,275,662.76 7.764097 2.023516
6.80000 0.00 67,769,428.03
0.000000 349.326949
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.80000 0.00 0.00
0.000000 0.000000
CERTIFICATES 62,173.00 0.00 406,188.91
3,269,574.23 0.000000 6533.204285
0.00000 0.00 3,130,877.71
0.000000 0.000000
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 1,506,234.73 798,751.00
72,545,236.99 0.00 70,900,305.74
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 667,309.00
SECURITY PRINCIPAL COLLECTIONS: 1,644,931.25
AGGREGATE SECURITY COLLECTIONS: 2,312,240.25
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 70,900,305.74 10.3174
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.895 %
RESIDUAL OWNERSHIP
INTEREST: 406,188.91
ADMINISTRATOR:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/13/2000 REPT2H.FRM
09:54:22
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-GMACM4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 95.58411254
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 4.41588746
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 48
CURRENT AMOUNT: 3,130,877.71 1,377,239.44
TARGET AMOUNT: 3,130,877.71
60 - 89 DAYS DELINQUENT 18
512,056.01
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 5
133,654.59
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 28
YET REIMBURSED: 0.00 1,049,934.25
REO LOANS 1
ADDITIONAL BALANCES 16,673.27
CURRENT PERIOD: 1,000,740.09
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: 09/13/2000 REPT1HC.FRG
17:47:56
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HS5 (ISSUER)
RFMSII SERIES 1997-HS5
PAYMENT DATE: 09/25/2000
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-1 Certificates 43,000,000.00 0.00 0.00
76110VAQ1 0.00 0.000000 0.000000
6.88000 0.00 0.00
0.000000 0.000000
A-2 Certificates 16,800,000.00 0.00 0.00
76110VAR9 0.00 0.000000 0.000000
6.56000 0.00 0.00
0.000000 0.000000
A-3 Certificates 55,800,000.00 0.00 0.00
76110VAS7 0.00 0.000000 0.000000
6.51000 0.00 0.00
0.000000 0.000000
A-4 Certificates 10,600,000.00 0.00 0.00
76110VAT5 0.00 0.000000 0.000000
6.50000 0.00 0.00
0.000000 0.000000
A-5 Certificates 18,100,000.00 0.00 0.00
76110VAU2 0.00 0.000000 0.000000
6.67000 0.00 0.00
0.000000 0.000000
A-6 Certificates 8,300,000.00 0.00 0.00
76110VAV0 0.00 0.000000 0.000000
6.76000 0.00 0.00
0.000000 0.000000
A-7 Certificates 18,778,000.00 0.00 0.00
76110VAW8 0.00 0.000000 0.000000
7.00000 0.00 0.00
0.000000 0.000000
A-L1 Certificates 20,288,000.00 1,937,507.68 59,299.75
76110VAX6 10,573,506.55 95.500181 2.922898
6.73000 0.00 8,635,998.87
0.000000 425.670291
A-L2 Certificates 1,220,000.00 116,510.22 3,645.41
76110VAY4 635,827.98 95.500180 2.988041
6.88000 0.00 519,317.76
0.000000 425.670295
IO Certificates 0.00 0.00 0.00
76110VAZ1
0.00000 0.00 0.00
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 0.00 0.00 0.00
0.00000 0.00 0.00
R-II Certificates 573.80 0.00 269,764.05
4,592,531.00 0.000000 *****.******
0.00000 0.00 4,592,531.00
0.000000
-----------------------------------------------------------------------------
229,626,573.80 2,054,017.90 551,838.49
52,541,865.53 0.00 50,487,847.63
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 551,838.48
SECURITY PRINCIPAL COLLECTIONS: 2,054,017.90
AGGREGATE SECURITY COLLECTIONS: 2,605,856.38
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 50,487,847.63 10.9545
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 2.554 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/13/2000 REPT2H.FRM
17:47:58
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HS5 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 Certificates 0.00 0.00 0.00000000
A-2 Certificates 0.00 0.00 0.00000000
A-3 Certificates 0.00 0.00 0.00000000
A-4 Certificates 0.00 0.00 0.00000000
A-5 Certificates 0.00 0.00 0.00000000
A-6 Certificates 0.00 0.00 0.00000000
A-7 Certificates 0.00 0.00 0.00000000
A-L1 Certificates 0.00 0.00 17.10510405
A-L2 Certificates 0.00 0.00 1.02859952
IO Certificates 0.00 0.00 0.00000000
M-1 Certificates 0.00 0.00 38.65880784
M-2 Certificates 0.00 0.00 18.19249667
B-1 Certificates 0.00 0.00 15.91868217
R-I Certificates 0.00 0.00 0.00000000
R-II Certificates 0.00 0.00 9.09630974
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 6
CURRENT AMOUNT: 4,592,531.00 190,449.28
TARGET AMOUNT: 4,592,531.00
60 - 89 DAYS DELINQUENT 1
30,659.73
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 5
154,038.58
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: 09/14/2000 REPT1HC.FRG
17:09:17
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HS1 (ISSUER)
RFMSII SERIES 1998-HS1
PAYMENT DATE: 09/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 517,879,000.00 3,923,826.51 765,895.54
76110VBD9 135,158,037.13 7.576725 1.478908
6.80000 0.00 131,234,210.62
0.000000 253.407090
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.80000 0.00 0.00
CERTIFICATES 0.00 291,820.22 247,603.92
0.00000 0.00 4,835,521.05
-----------------------------------------------------------------------------
517,879,000.00 4,215,646.73 1,013,499.46
140,285,378.40 0.00 136,069,731.67
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,376,804.81
SECURITY PRINCIPAL COLLECTIONS: 3,868,429.49
AGGREGATE SECURITY COLLECTIONS: 5,245,234.30
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 136,069,731.67 11.1354
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 348,663.23 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 2.049 %
RESIDUAL OWNERSHIP
INTEREST: 291,820.22
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/14/2000 REPT2H.FRM
17:09:18
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HS1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 96.44629192
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 3.55370808
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 21
CURRENT AMOUNT: 4,835,521.05 585,886.09
TARGET AMOUNT: 4,835,521.05
60 - 89 DAYS DELINQUENT 10
187,668.35
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 15
420,824.79
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 34
YET REIMBURSED: 0.00 833,094.61
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 2,029,095.56
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: 09/19/2000 REPT1HC.FRG
09:47:31
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HI2 (ISSUER)
RFMSII SERIES 1998-HI2
PAYMENT DATE: 09/25/2000
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-1 Notes 134,680,000.00 0.00 0.00
76110VBE7 0.00 0.000000 0.000000
6.66000 0.00 0.00
0.000000 0.000000
A-2 Notes 86,990,000.00 6,005,403.18 277,310.58
76110VBF4 52,905,038.17 69.035558 3.187844
6.29000 0.00 46,899,634.99
0.000000 539.138234
A-3 Notes 23,280,000.00 0.00 122,802.00
76110VBG2 23,280,000.00 0.000000 5.275000
6.33000 0.00 23,280,000.00
0.000000 1000.000000
A-4 Notes 21,390,000.00 0.00 117,823.25
76110VBH0 21,390,000.00 0.000000 5.508333
6.61000 0.00 21,390,000.00
0.000000 1000.000000
A-5 Notes 32,620,000.00 0.00 185,118.50
76110VBJ6 32,620,000.00 0.000000 5.675000
6.81000 0.00 32,620,000.00
0.000000 1000.000000
A-6 Notes 0.00 0.00 0.00
76110VBK3
0.00000 0.00 0.00
M-1 Notes 40,400,000.00 0.00 228,260.00
76110VBL1 40,400,000.00 0.000000 5.650000
6.78000 0.00 40,400,000.00
0.000000 1000.000000
M-2 Notes 28,280,000.00 0.00 168,973.00
76110VBM9 28,280,000.00 0.000000 5.975000
7.17000 0.00 28,280,000.00
0.000000 1000.000000
B-1 Notes 24,240,000.00 0.00 161,802.00
76110VBN7 24,240,000.00 0.000000 6.675000
8.01000 0.00 24,240,000.00
0.000000 1000.000000
B-2 Notes 12,120,000.00 0.00 83,325.00
76110VBP2 12,120,000.00 0.000000 6.875000
8.25000 0.00 12,120,000.00
0.000000 1000.000000
-----------------------------------------------------------------------------
404,000,000.00 6,005,403.18 1,345,414.33
235,235,038.17 0.00 229,229,634.99
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 2,830,820.99
SECURITY PRINCIPAL COLLECTIONS: 5,479,481.83
AGGREGATE SECURITY COLLECTIONS: 8,310,302.82
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 243,237,274.05 13.1566
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 528,648.87 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 7.357 %
RESIDUAL OWNERSHIP
INTEREST: 956,757.80
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/19/2000 REPT2H.FRM
09:47:32
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HI2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 Notes 0.00 0.00 0.00000000
A-2 Notes 0.00 0.00 20.45967355
A-3 Notes 0.00 0.00 10.15575495
A-4 Notes 0.00 0.00 9.33125423
A-5 Notes 0.00 0.00 14.23027175
A-6 Notes 0.00 0.00 0.00000000
M-1 Notes 0.00 0.00 17.62424828
M-2 Notes 0.00 0.00 12.33697380
B-1 Notes 0.00 0.00 10.57454897
B-2 Notes 0.00 0.00 5.28727448
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 83
CURRENT AMOUNT: 14,007,639.07 2,583,946.92
TARGET AMOUNT: 14,007,639.07
60 - 89 DAYS DELINQUENT 36
1,186,359.05
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 85
2,549,995.73
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: 09/15/2000 REPT1HC.FRG
10:34:05
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HS3 (ISSUER)
RFMSII SERIES 1998-HS3
PAYMENT DATE: 09/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 150,000,000.00 3,002,732.94 377,664.97
66,548,893.83 20.018220 2.517766
6.81000 0.00 63,546,160.89
0.000000 423.641073
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.81000 0.00 0.00
CERTIFICATES 0.00 0.00 110,957.91
0.00000 0.00 0.00
-----------------------------------------------------------------------------
150,000,000.00 3,002,732.94 488,622.88
66,548,893.83 0.00 63,546,160.89
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 681,296.89
SECURITY PRINCIPAL COLLECTIONS: 2,818,218.43
AGGREGATE SECURITY COLLECTIONS: 3,499,515.32
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: 66,220,781.32 11.1731
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 66,220,781.32 11.1731
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 185,187.26 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 1.419 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/15/2000 REPT2H.FRM
10:34:18
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HS3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 100.00000000
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 9
CURRENT AMOUNT: 2,674,620.43 189,791.96
TARGET AMOUNT: 2,674,620.43
60 - 89 DAYS DELINQUENT 5
97,058.98
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 12
441,299.52
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 19
YET REIMBURSED: 0.00 429,193.34
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,149,883.00
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: 09/08/2000 REPT1HC.FRG
16:59:44
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HI4 (ISSUER)
RFMSII SERIES 1998-HI4
PAYMENT DATE: 09/25/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
NOTES 200,000,000.00 2,829,767.29 773,070.93
76110VBR8 135,034,223.34 14.148836 3.865355
6.87000 0.00 132,204,456.05
0.000000 661.022280
CERTIFICATES 7,264,348.67 0.00 516,884.83
17,617,469.64 0.000000 71.153637
0.00000 0.00 17,617,469.64
0.000000 2425.196042
-----------------------------------------------------------------------------
207,264,348.67 2,829,767.29 1,289,955.76
152,651,692.98 0.00 149,821,925.69
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,692,989.68
SECURITY PRINCIPAL COLLECTIONS: 2,464,501.91
AGGREGATE SECURITY COLLECTIONS: 4,157,491.59
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.0476
GOAL LINE LOANS: 765,196.30 13.2220
TOTAL LOANS: 149,821,925.69 13.0484
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 368,051.24 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 4.670 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/08/2000 REPT2H.FRM
16:59:45
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HI4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
NOTES 0.00 0.00 88.24106047
CERTIFICATES 0.00 0.00 11.75893953
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 42
CURRENT AMOUNT: 17,617,469.64 1,334,604.98
TARGET AMOUNT: 17,617,469.64
60 - 89 DAYS DELINQUENT 23
630,438.98
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 46
1,592,433.80
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: 09/08/2000 REPT1HC.FRG
16:59:54
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI1 (ISSUER)
RFMSII SERIES 1999-HI1
PAYMENT DATE: 09/25/2000
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-1 NOTES 55,250,000.00 2,693,181.44 106,357.83
76110VBS6 18,163,576.11 48.745365 1.925029
6.80000 0.00 15,470,394.67
0.000000 280.007143
A-2 NOTES 55,250,000.00 2,693,181.44 91,574.70
76110VBT4 18,163,576.11 48.745365 1.657461
6.05000 0.00 15,470,394.67
0.000000 280.007143
A-3 NOTES 120,200,000.00 0.00 632,051.67
76110VBU1 120,200,000.00 0.000000 5.258333
6.31000 0.00 120,200,000.00
0.000000 1000.000000
A-4 NOTES 52,000,000.00 0.00 282,100.00
76110VBV9 52,000,000.00 0.000000 5.425000
6.51000 0.00 52,000,000.00
0.000000 1000.000000
A-5 NOTES 64,900,000.00 0.00 369,930.00
76110VBW7 64,900,000.00 0.000000 5.700000
6.84000 0.00 64,900,000.00
0.000000 1000.000000
A-6 NOTES 92,000,000.00 0.00 542,800.00
76110VBX5 92,000,000.00 0.000000 5.900000
7.08000 0.00 92,000,000.00
0.000000 1000.000000
CERTIFICATES 88,753.89 0.00 990,987.39
8,793,775.08 0.000000 11165.565700
0.00000 0.00 8,793,775.08
0.000000 99080.446840
-----------------------------------------------------------------------------
439,688,753.89 5,386,362.88 3,015,801.59
374,220,927.30 0.00 368,834,564.42
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,147,414.70
SECURITY PRINCIPAL COLLECTIONS: 4,623,222.14
AGGREGATE SECURITY COLLECTIONS: 8,770,636.84
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 12.9934
GOAL LINE LOANS: 39,872,365.80 14.0471
TOTAL LOANS: 368,834,564.41 13.1073
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 763,140.74 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 2.064 %
RESIDUAL OWNERSHIP
INTEREST: 990,987.39
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/08/2000 REPT2H.FRM
16:59:56
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 4.19439938
A-2 NOTES 0.00 0.00 4.19439938
A-3 NOTES 0.00 0.00 32.58913659
A-4 NOTES 0.00 0.00 14.09846175
A-5 NOTES 0.00 0.00 17.59596477
A-6 NOTES 0.00 0.00 24.94343233
CERTIFICATES 0.00 0.00 2.38420580
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 75
CURRENT AMOUNT: 8,793,775.08 2,468,852.10
TARGET AMOUNT: 8,793,775.08
60 - 89 DAYS DELINQUENT 52
2,042,113.00
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 66
2,194,464.22
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: 09/08/2000 REPT1HC.FRG
17:00:37
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS2 (ISSUER)
RFMSII SERIES 1999-HS2
PAYMENT DATE: 09/25/2000
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 CERTIFICATE 38,000,000.00 1,702,321.99 22,648.89
76110VBZ0 4,977,777.88 44.797947 0.596023
5.46000 0.00 3,275,455.89
0.000000 86.196208
A-I-2 CERTIFICATE 20,000,000.00 0.00 95,666.67
76110VCA4 20,000,000.00 0.000000 4.783334
5.74000 0.00 20,000,000.00
0.000000 1000.000000
A-I-3 CERTIFICATE 12,000,000.00 0.00 60,300.00
76110VCB2 12,000,000.00 0.000000 5.025000
6.03000 0.00 12,000,000.00
0.000000 1000.000000
A-I-4 CERTIFICATE 15,991,000.00 0.00 84,485.78
76110VCC0 15,991,000.00 0.000000 5.283333
6.34000 0.00 15,991,000.00
0.000000 1000.000000
A-I-5 CERTIFICATE 5,000,000.00 0.00 28,125.00
76110VCD8 5,000,000.00 0.000000 5.625000
6.75000 0.00 5,000,000.00
0.000000 1000.000000
A-I-6 CERTIFICATE 10,110,000.00 0.00 53,414.50
76110VCE6 10,110,000.00 0.000000 5.283333
6.34000 0.00 10,110,000.00
0.000000 1000.000000
A-II CERTIFICATE 129,556,000.00 2,388,489.27 473,105.46
76110VCF3 91,790,873.71 18.435960 3.651745
6.18500 0.00 89,402,384.44
0.000000 690.067495
IO CERTIFICATE 0.00 0.00 38,441.67
76110VCG1
2.00000 0.00 0.00
R-I CERTIFICATE 0.00 0.00 0.00
0.00000 0.00 0.00
R-II CERTIFICATE 0.00 0.00 556,181.60
0.00000 0.00 6,422,451.64
-----------------------------------------------------------------------------
230,657,000.00 4,090,811.26 1,412,369.57
166,292,103.23 0.00 162,201,291.97
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,443,056.86
SECURITY PRINCIPAL COLLECTIONS: 4,077,443.18
AGGREGATE SECURITY COLLECTIONS: 5,520,500.04
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 10.0203
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 162,201,291.97 10.0203
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 13,368.08 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.432 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/08/2000 REPT2H.FRM
17:00:38
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 CERTIFICATE 0.00 0.00 2.01937719
A-I-2 CERTIFICATE 0.00 0.00 12.33035801
A-I-3 CERTIFICATE 0.00 0.00 7.39821481
A-I-4 CERTIFICATE 0.00 0.00 9.85873775
A-I-5 CERTIFICATE 0.00 0.00 3.08258950
A-I-6 CERTIFICATE 0.00 0.00 6.23299598
A-II CERTIFICATE 0.00 0.00 55.11817036
IO CERTIFICATE 0.00 0.00 0.00000000
R-I CERTIFICATE 0.00 0.00 0.00000000
R-II CERTIFICATE 0.00 0.00 3.95955640
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 8
CURRENT AMOUNT: 6,422,451.64 287,206.51
TARGET AMOUNT: 6,422,451.65
60 - 89 DAYS DELINQUENT 3
90,257.39
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 3
43,620.63
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: 09/14/2000 REPT1HC.FRG
17:20:40
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS3 (ISSUER)
RFMSII SERIES 1999-HS3
PAYMENT DATE: 09/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 275,000,000.00 6,946,381.18 895,623.90
76110VBY3 155,986,745.66 25.259568 3.256814
6.89000 0.00 149,040,364.48
0.000000 541.964962
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.89000 0.00 0.00
CERTIFICATE 0.00 0.00 590,615.02
0.00000 0.00 5,037,129.83
-----------------------------------------------------------------------------
275,000,000.00 6,946,381.18 1,486,238.92
161,023,875.49 0.00 154,077,494.31
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,595,901.17
SECURITY PRINCIPAL COLLECTIONS: 6,855,332.88
AGGREGATE SECURITY COLLECTIONS: 8,451,234.05
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 11.1777
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 154,077,494.31 11.1777
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 91,463.80 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.356 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/14/2000 REPT2H.FRM
17:20:43
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 96.73078158
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATE 0.00 0.00 3.26921842
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 17
CURRENT AMOUNT: 5,037,129.83 485,878.06
TARGET AMOUNT: 5,037,129.83
60 - 89 DAYS DELINQUENT 7
95,451.58
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 15
491,974.44
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 26
YET REIMBURSED: 0.00 318,096.74
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 2,349,024.57
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: 09/08/2000 REPT1HC.FRG
18:16:12
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI4 (ISSUER)
RFMSII SERIES 1999-HI4
PAYMENT DATE: 09/25/2000
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-1 NOTES 86,300,000.00 4,789,009.13 164,425.81
76110VCK2 30,781,742.92 55.492574 1.905282
6.41000 0.00 25,992,733.79
0.000000 301.190426
A-2 NOTES 52,300,000.00 0.00 295,495.00
76110VCL0 52,300,000.00 0.000000 5.650000
6.78000 0.00 52,300,000.00
0.000000 1000.000000
A-3 NOTES 54,000,000.00 0.00 313,200.00
76110VCM8 54,000,000.00 0.000000 5.800000
6.96000 0.00 54,000,000.00
0.000000 1000.000000
A-4 NOTES 36,700,000.00 0.00 218,670.83
76110VCN6 36,700,000.00 0.000000 5.958333
7.15000 0.00 36,700,000.00
0.000000 1000.000000
A-5 NOTES 37,400,000.00 0.00 229,075.00
76110VCP1 37,400,000.00 0.000000 6.125000
7.35000 0.00 37,400,000.00
0.000000 1000.000000
A-6 NOTES 74,700,000.00 0.00 478,080.00
76110VCQ9 74,700,000.00 0.000000 6.400000
7.68000 0.00 74,700,000.00
0.000000 1000.000000
A-7 NOTES 83,921,000.00 0.00 548,983.21
76110VCR7 83,921,000.00 0.000000 6.541667
7.85000 0.00 83,921,000.00
0.000000 1000.000000
CERTIFICATES 516.25 0.00 996,444.31
8,506,430.33 0.000000 *****.******
0.00000 0.00 8,506,422.58
0.000000 *****.******
-----------------------------------------------------------------------------
425,321,516.25 4,789,009.13 3,244,374.16
378,309,173.25 0.00 373,520,156.37
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,212,637.99
SECURITY PRINCIPAL COLLECTIONS: 4,054,707.49
AGGREGATE SECURITY COLLECTIONS: 8,267,345.48
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.6944
GOAL LINE LOANS: 12,578,279.47 13.8715
TOTAL LOANS: 373,520,156.37 13.7004
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 734,301.64 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 1.588 %
RESIDUAL OWNERSHIP
INTEREST: 996,444.31
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/08/2000 REPT2H.FRM
18:16:13
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 6.95885706
A-2 NOTES 0.00 0.00 14.00192175
A-3 NOTES 0.00 0.00 14.45705113
A-4 NOTES 0.00 0.00 9.82544031
A-5 NOTES 0.00 0.00 10.01284653
A-6 NOTES 0.00 0.00 19.99892073
A-7 NOTES 0.00 0.00 22.46759608
CERTIFICATES 0.00 0.00 2.27736641
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 69
CURRENT AMOUNT: 8,506,422.58 2,258,158.70
TARGET AMOUNT: 8,506,430.33
60 - 89 DAYS DELINQUENT 30
1,051,387.07
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 69
2,374,869.68
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: 231.52
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: 09/14/2000 REPT1HC.FRG
17:20:55
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS5 (ISSUER)
RFMSII SERIES 1999-HS5
PAYMENT DATE: 09/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 135,500,000.00 2,064,688.86 505,400.16
76110VCS5 88,023,250.53 15.237556 3.729890
6.89000 0.00 85,958,561.67
0.000000 634.380529
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.89000 0.00 0.00
CERTIFICATES 0.00 0.00 379,662.34
0.00000 0.00 2,281,588.22
-----------------------------------------------------------------------------
135,500,000.00 2,064,688.86 885,062.50
90,304,838.75 0.00 88,240,149.89
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 894,965.12
SECURITY PRINCIPAL COLLECTIONS: 2,064,688.86
AGGREGATE SECURITY COLLECTIONS: 2,959,653.98
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: 88,240,149.89 11.1793
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 88,240,149.89 11.1793
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 0.149 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/14/2000 REPT2H.FRM
17:20:57
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS5 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 97.41434231
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 2.58565769
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 3
CURRENT AMOUNT: 2,281,588.22 97,741.04
TARGET AMOUNT: 2,281,588.22
60 - 89 DAYS DELINQUENT 2
19,915.95
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 1
27,013.39
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 2
YET REIMBURSED: 0.00 141,644.92
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,695,884.78
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: 09/14/2000 REPT1HC.FRG
16:27:07
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI6 (ISSUER)
RFMSII SERIES 1999-HI6
PAYMENT DATE: 09/25/2000
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 78,030,000.00 4,837,992.98 249,902.07
76110VCT3 42,242,919.16 62.001704 3.202641
6.87000 0.00 37,404,926.18
0.000000 479.365964
A-I-2 NOTES 45,810,000.00 0.00 276,005.25
76110VCU0 45,810,000.00 0.000000 6.025000
7.23000 0.00 45,810,000.00
0.000000 1000.000000
A-I-3 NOTES 48,970,000.00 0.00 299,533.17
76110VCV8 48,970,000.00 0.000000 6.116667
7.34000 0.00 48,970,000.00
0.000000 1000.000000
A-I-4 NOTES 31,990,000.00 0.00 201,270.42
76110VCW6 31,990,000.00 0.000000 6.291667
7.55000 0.00 31,990,000.00
0.000000 1000.000000
A-I-5 NOTES 33,930,000.00 0.00 216,586.50
76110VCX4 33,930,000.00 0.000000 6.383333
7.66000 0.00 33,930,000.00
0.000000 1000.000000
A-I-6 NOTES 65,790,000.00 0.00 433,665.75
76110VCY2 65,790,000.00 0.000000 6.591667
7.91000 0.00 65,790,000.00
0.000000 1000.000000
A-I-7 NOTES 73,296,000.00 0.00 494,748.00
76110VCZ9 73,296,000.00 0.000000 6.750000
8.10000 0.00 73,296,000.00
0.000000 1000.000000
A-I-8 NOTES 150,000,000.00 1,920,773.47 879,252.30
76110VDA3 135,791,861.33 12.805156 5.861682
7.77000 0.00 133,871,087.86
0.000000 892.473919
A-II NOTES 30,077,000.00 425,009.50 171,622.62
76110VDB1 26,437,373.93 14.130714 5.706108
7.79000 0.00 26,012,364.43
0.000000 864.859010
CERTIFICATES 1,177.49 0.00 1,808,883.77
11,157,883.55 0.000000 *****.******
0.00000 0.00 11,157,883.55
0.000000 *****.******
-----------------------------------------------------------------------------
557,894,177.49 7,183,775.95 5,031,469.85
515,416,037.97 0.00 508,232,262.02
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 5,720,473.17
SECURITY PRINCIPAL COLLECTIONS: 6,740,636.01
AGGREGATE SECURITY COLLECTIONS: 12,461,109.18
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.6665
GOAL LINE LOANS: 30,612,847.32 14.1822
TOTAL LOANS: 508,232,262.02 13.6975
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 443,139.94 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.821 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/14/2000 REPT2H.FRM
16:27:08
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI6 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 7.35980948
A-I-2 NOTES 0.00 0.00 9.01359544
A-I-3 NOTES 0.00 0.00 9.63535841
A-I-4 NOTES 0.00 0.00 6.29436626
A-I-5 NOTES 0.00 0.00 6.67608150
A-I-6 NOTES 0.00 0.00 12.94486889
A-I-7 NOTES 0.00 0.00 14.42175271
A-I-8 NOTES 0.00 0.00 26.34053323
A-II NOTES 0.00 0.00 5.11820409
CERTIFICATES 0.00 0.00 2.19543000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 77
CURRENT AMOUNT: 11,157,883.55 2,458,460.02
TARGET AMOUNT: 11,157,883.55
60 - 89 DAYS DELINQUENT 40
1,402,481.42
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 78
2,524,630.70
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: 09/08/2000 REPT1HC.FRG
17:00:24
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI8 (ISSUER)
RFMSII SERIES 1999-HI8
PAYMENT DATE: 09/25/2000
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 57,070,000.00 3,514,572.87 211,795.45
76110VDE5 36,063,931.29 61.583544 3.711152
6.82000 0.00 32,549,358.42
0.000000 570.340957
A-I-2 NOTES 42,950,000.00 0.00 251,615.42
76110VDF2 42,950,000.00 0.000000 5.858333
7.03000 0.00 42,950,000.00
0.000000 1000.000000
A-I-3 NOTES 35,300,000.00 0.00 211,505.83
76110VDG0 35,300,000.00 0.000000 5.991667
7.19000 0.00 35,300,000.00
0.000000 1000.000000
A-I-4 NOTES 30,940,000.00 0.00 189,507.50
76110VDH8 30,940,000.00 0.000000 6.125000
7.35000 0.00 30,940,000.00
0.000000 1000.000000
A-I-5 NOTES 23,700,000.00 0.00 147,927.50
76110VDJ4 23,700,000.00 0.000000 6.241667
7.49000 0.00 23,700,000.00
0.000000 1000.000000
A-I-6 NOTES 58,080,000.00 0.00 371,228.00
76110VDK1 58,080,000.00 0.000000 6.391667
7.67000 0.00 58,080,000.00
0.000000 1000.000000
A-I-7 NOTES 58,162,000.00 0.00 386,292.62
76110VDL9 58,162,000.00 0.000000 6.641667
7.97000 0.00 58,162,000.00
0.000000 1000.000000
A-I-8 NOTES 50,000,000.00 573,897.77 296,883.11
76110VDM7 46,569,900.16 11.477955 5.937662
7.65000 0.00 45,996,002.39
0.000000 919.920048
A-II NOTES 18,614,000.00 352,955.22 110,213.89
76110VDN5 17,243,372.25 18.961815 5.921021
7.67000 0.00 16,890,417.03
0.000000 907.403945
CERTIFICATES 395.68 0.00 1,176,150.60
7,496,327.91 0.000000 *****.******
0.00000 0.00 7,496,327.91
0.000000 *****.******
-----------------------------------------------------------------------------
374,816,395.68 4,441,425.86 3,353,119.92
356,505,531.61 0.00 352,064,105.75
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,014,935.68
SECURITY PRINCIPAL COLLECTIONS: 4,033,849.43
AGGREGATE SECURITY COLLECTIONS: 8,048,785.11
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.7655
GOAL LINE LOANS: 1,055,392.31 13.9931
TOTAL LOANS: 352,064,105.75 13.7662
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 407,576.43 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.452 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/08/2000 REPT2H.FRM
17:00:26
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI8 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 9.24529308
A-I-2 NOTES 0.00 0.00 12.19948279
A-I-3 NOTES 0.00 0.00 10.02658306
A-I-4 NOTES 0.00 0.00 8.78817224
A-I-5 NOTES 0.00 0.00 6.73172857
A-I-6 NOTES 0.00 0.00 16.49699559
A-I-7 NOTES 0.00 0.00 16.52028680
A-I-8 NOTES 0.00 0.00 13.06466681
A-II NOTES 0.00 0.00 4.79754021
CERTIFICATES 0.00 0.00 2.12925083
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 45
CURRENT AMOUNT: 7,496,327.91 1,479,960.10
TARGET AMOUNT: 7,496,327.91
60 - 89 DAYS DELINQUENT 19
712,917.32
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 53
1,775,996.92
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: 09/14/2000 REPT1HC.FRG
17:21:05
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS7 (ISSUER)
RFMSII SERIES 1999-HS7
PAYMENT DATE: 09/20/2000
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-1 NOTES 135,850,000.00 4,341,393.91 593,100.84
76110VDC9 102,112,052.42 31.957261 4.365851
6.97000 374,496.07 97,396,162.44
2.756688 716.938995
A-2 NOTES 30,000,000.00 958,717.83 130,787.61
76110VDD7 22,549,588.32 31.957261 4.359587
6.96000 82,700.64 21,508,169.85
2.756688 716.938995
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.97000 0.00 0.00
CERTIFICATES 0.00 0.00 0.00
0.00000 0.00 1,882,800.02
-----------------------------------------------------------------------------
165,850,000.00 5,300,111.74 723,888.45
126,087,244.05 457,196.71 120,787,132.31
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,229,763.45
SECURITY PRINCIPAL COLLECTIONS: 5,266,165.22
AGGREGATE SECURITY COLLECTIONS: 6,495,928.67
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 11.0235
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 120,787,132.31 11.0235
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 33,946.52 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.028 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/14/2000 REPT2H.FRM
17:21:07
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS7 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 80.63455153
A-2 NOTES 0.00 0.00 17.80667314
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 1.55877533
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 6
CURRENT AMOUNT: 1,882,800.02 191,448.91
TARGET AMOUNT: 2,955,923.14
60 - 89 DAYS DELINQUENT 1
75,497.73
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 5
177,548.15
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: 1,943,908.84
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: 09/08/2000 REPT1HC.FRG
17:00:50
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HI1 (ISSUER)
RFMSII SERIES 2000-HI1
PAYMENT DATE: 09/25/2000
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 76,601,000.00 3,607,223.15 335,729.85
76110VDP0 54,516,348.79 47.091071 4.382839
7.39000 539,002.67 50,370,122.97
7.036497 657.564823
A-I-2 NOTES 57,401,000.00 0.00 362,582.98
76110VDQ8 57,401,000.00 0.000000 6.316667
7.58000 0.00 57,401,000.00
0.000000 1000.000000
A-I-3 NOTES 47,309,000.00 0.00 301,989.12
76110VDR6 47,309,000.00 0.000000 6.383333
7.66000 0.00 47,309,000.00
0.000000 1000.000000
A-I-4 NOTES 41,306,000.00 0.00 268,144.78
76110VDS4 41,306,000.00 0.000000 6.491667
7.79000 0.00 41,306,000.00
0.000000 1000.000000
A-I-5 NOTES 31,779,000.00 0.00 210,800.70
76110VDT2 31,779,000.00 0.000000 6.633333
7.96000 0.00 31,779,000.00
0.000000 1000.000000
A-I-6 NOTES 77,611,000.00 0.00 523,227.49
76110VDU9 77,611,000.00 0.000000 6.741667
8.09000 0.00 77,611,000.00
0.000000 1000.000000
A-I-7 NOTES 77,338,000.00 0.00 534,276.68
76110VDW5 77,338,000.00 0.000000 6.908333
8.29000 0.00 77,338,000.00
0.000000 1000.000000
A-II NOTES 16,821,000.00 298,513.87 103,278.51
76110VDV7 15,281,653.77 17.746500 6.139856
8.11000 44,604.88 14,938,535.02
2.651738 888.088403
CERTIFICATES 470.60 0.00 971,908.77
7,939,721.86 0.000000 *****.******
0.00000 0.00 8,523,329.41
0.000000 *****.******
-----------------------------------------------------------------------------
426,166,470.60 3,905,737.02 3,611,938.88
410,481,724.42 583,607.55 406,575,987.40
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,623,388.03
SECURITY PRINCIPAL COLLECTIONS: 3,603,198.53
AGGREGATE SECURITY COLLECTIONS: 8,226,586.56
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.7234
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 406,575,987.40 13.7234
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 302,538.49 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.178 %
RESIDUAL OWNERSHIP
INTEREST: 971,908.77
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/08/2000 REPT2H.FRM
17:00:52
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HI1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 12.38885830
A-I-2 NOTES 0.00 0.00 14.11814809
A-I-3 NOTES 0.00 0.00 11.63595526
A-I-4 NOTES 0.00 0.00 10.15947849
A-I-5 NOTES 0.00 0.00 7.81625108
A-I-6 NOTES 0.00 0.00 19.08892861
A-I-7 NOTES 0.00 0.00 19.02178249
A-II NOTES 0.00 0.00 3.67422954
CERTIFICATES 0.00 0.00 2.09636813
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 35
CURRENT AMOUNT: 8,523,329.41 1,134,074.83
TARGET AMOUNT: 8,523,329.41
60 - 89 DAYS DELINQUENT 36
1,174,483.93
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 42
1,312,756.80
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: 1,088.63
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: 09/08/2000 REPT1HC.FRG
17:00:59
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HI2 (ISSUER)
RFMSII SERIES 2000-HI2
PAYMENT DATE: 09/25/2000
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 83,812,000.00 4,622,876.37 396,155.58
76110VDX3 68,256,920.46 55.157691 4.726717
6.74000 0.00 63,634,044.09
0.000000 759.247412
A-I-2 NOTES 57,339,000.00 0.00 364,102.65
76110VDY1 57,339,000.00 0.000000 6.350000
7.62000 0.00 57,339,000.00
0.000000 1000.000000
A-I-3 NOTES 129,255,000.00 0.00 850,928.75
76110VEA2 129,255,000.00 0.000000 6.583333
7.90000 0.00 129,255,000.00
0.000000 1000.000000
A-I-4 NOTES 78,901,000.00 0.00 544,416.90
76110VEB0 78,901,000.00 0.000000 6.900000
8.28000 0.00 78,901,000.00
0.000000 1000.000000
A-I-5 NOTES 83,204,000.00 0.00 578,961.17
76110VEC8 83,204,000.00 0.000000 6.958333
8.35000 0.00 83,204,000.00
0.000000 1000.000000
A-II NOTES 19,199,000.00 242,149.76 118,039.33
76110VED6 17,444,235.45 12.612624 6.148202
8.12000 0.00 17,202,085.69
0.000000 895.988629
CERTIFICATES 1,095.90 0.00 0.00
6,701,101.21 0.000000 0.000000
0.00000 0.00 8,455,253.14
0.000000 *****.******
-----------------------------------------------------------------------------
451,711,095.90 4,865,026.13 2,852,604.38
441,101,257.12 0.00 437,990,382.92
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,958,123.02
SECURITY PRINCIPAL COLLECTIONS: 2,889,215.70
AGGREGATE SECURITY COLLECTIONS: 7,847,338.72
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.7950
GOAL LINE LOANS: 14,864,149.62 14.1267
TOTAL LOANS: 437,990,382.92 13.8062
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 221,658.50 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.070 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/08/2000 REPT2H.FRM
17:01:00
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HI2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 14.52863957
A-I-2 NOTES 0.00 0.00 13.09138334
A-I-3 NOTES 0.00 0.00 29.51092194
A-I-4 NOTES 0.00 0.00 18.01432248
A-I-5 NOTES 0.00 0.00 18.99676414
A-II NOTES 0.00 0.00 3.92750306
CERTIFICATES 0.00 0.00 1.93046548
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 42
CURRENT AMOUNT: 8,455,253.14 1,461,277.61
TARGET AMOUNT: 9,034,221.90
60 - 89 DAYS DELINQUENT 26
862,973.57
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 33
1,260,689.77
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: 09/08/2000 REPT1HC.FRG
17:01:09
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HI3 (ISSUER)
RFMSII SERIES 2000-HI3
PAYMENT DATE: 09/25/2000
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 123,844,000.00 5,196,913.64 684,289.80
76110VEE4 117,814,546.65 41.963387 5.525417
6.74500 0.00 112,617,633.01
0.000000 909.350740
A-I-2 NOTES 57,462,000.00 0.00 381,643.45
76110VEF1 57,462,000.00 0.000000 6.641667
7.97000 0.00 57,462,000.00
0.000000 1000.000000
A-I-3 NOTES 86,416,000.00 0.00 576,106.67
76110VEG9 86,416,000.00 0.000000 6.666667
8.00000 0.00 86,416,000.00
0.000000 1000.000000
A-I-4 NOTES 37,690,000.00 0.00 254,093.42
76110VEH7 37,690,000.00 0.000000 6.741667
8.09000 0.00 37,690,000.00
0.000000 1000.000000
A-I-5 NOTES 62,446,000.00 0.00 424,632.80
76110VEJ3 62,446,000.00 0.000000 6.800000
8.16000 0.00 62,446,000.00
0.000000 1000.000000
A-I-6 NOTES 91,317,000.00 0.00 628,565.35
76110VEK0 91,317,000.00 0.000000 6.883333
8.26000 0.00 91,317,000.00
0.000000 1000.000000
A-I-7 NOTES 115,231,000.00 0.00 808,537.52
76110VEL8 115,231,000.00 0.000000 7.016667
8.42000 0.00 115,231,000.00
0.000000 1000.000000
A-II NOTES 25,594,000.00 67,461.50 172,078.41
76110VEM6 25,029,586.35 2.635833 6.723389
8.25000 0.00 24,962,124.85
0.000000 975.311591
CERTIFICATES 209.38 0.00 0.00
2,151,448.03 0.000000 0.000000
0.00000 0.00 4,783,417.96
0.000000 *****.******
-----------------------------------------------------------------------------
600,000,209.38 5,264,375.14 3,929,947.42
595,557,581.03 0.00 592,925,175.82
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 6,779,429.47
SECURITY PRINCIPAL COLLECTIONS: 2,590,710.88
AGGREGATE SECURITY COLLECTIONS: 9,370,140.35
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.9157
GOAL LINE LOANS: 695,299.20 13.9916
TOTAL LOANS: 592,925,175.82 13.9158
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 41,694.33 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.007 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 09/08/2000 REPT2H.FRM
17:01:11
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HI3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 09/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 18.99356573
A-I-2 NOTES 0.00 0.00 9.69127343
A-I-3 NOTES 0.00 0.00 14.57452028
A-I-4 NOTES 0.00 0.00 6.35661995
A-I-5 NOTES 0.00 0.00 10.53185166
A-I-6 NOTES 0.00 0.00 15.40110013
A-I-7 NOTES 0.00 0.00 19.43432404
A-II NOTES 0.00 0.00 4.20999577
CERTIFICATES 0.00 0.00 0.80674901
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 21
CURRENT AMOUNT: 4,783,417.96 815,511.16
TARGET AMOUNT: 12,000,004.19
60 - 89 DAYS DELINQUENT 14
416,501.61
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 5
175,779.76
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
................................................................................
