Run: 08/08/2000 REPT1HC.FRG
13:16:48
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 08/21/2000
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 128,078,000.00 722,794.33 164,996.55
525180AF2 26,785,153.69 5.643392 1.288251
6.93000 0.00 26,062,359.36
0.000000 203.488182
CERTIFICATES 6,740,000.00 38,036.46 8,870.75
525180AG0 1,409,546.82 5.643392 1.316135
7.08000 0.00 1,371,510.36
0.000000 203.488184
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.93000 0.00 0.00
-----------------------------------------------------------------------------
134,818,000.00 760,830.79 173,867.30
28,194,700.51 0.00 27,433,869.72
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 309,798.91
SECURITY PRINCIPAL COLLECTIONS: 740,830.79
AGGREGATE SECURITY COLLECTIONS: 1,050,629.70
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 10,069,662.36 10.8463
GMACMC LOANS: 9,167,906.22 10.5226
GOAL LINE LOANS: 10,218,580.11 11.1760
TOTAL LOANS: 29,456,148.69 10.8507
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 20,007.75 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 12.839 %
RESIDUAL OWNERSHIP
INTEREST: 112,973.23
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
................................................................................
Run: 08/09/2000 REPT1HC.FRG
13:46:38
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1996-HS1 (ISSUER)
RFMSII SERIES 1996-HS1
PAYMENT DATE: 08/21/2000
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 162,077,000.00 966,961.50 197,781.58
76110VAA6 32,435,025.75 5.966062 1.220294
6.86000 0.00 31,468,064.25
0.000000 194.155027
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.86000 0.00 0.00
CERTIFICATES 14,092,938.00 84,079.35 17,498.36
76110VAB4 2,820,294.09 5.966063 1.241640
6.98000 0.00 2,736,214.74
0.000000 194.155026
VARIABLE FUNDING CERT 0.00 0.00 0.00
76110VAB4
6.98000 0.00 0.00
-----------------------------------------------------------------------------
176,169,938.00 1,051,040.85 215,279.94
35,255,319.84 0.00 34,204,278.99
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 364,069.01
SECURITY PRINCIPAL COLLECTIONS: 953,796.48
AGGREGATE SECURITY COLLECTIONS: 1,317,865.49
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 35,874,512.66 11.3494
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 110,935.20 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 9.020 %
RESIDUAL OWNERSHIP
INTEREST: 40,647.48
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/09/2000 REPT2H.FRM
13:46:39
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: 08/21/2000
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 11
CURRENT AMOUNT: 1,670,233.67 219,471.23
TARGET AMOUNT: 1,670,233.67
60 - 89 DAYS DELINQUENT 3
91,429.68
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 14
355,860.36
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 24
YET REIMBURSED: 0.00 768,606.48
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 326,371.78
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: 08/25/00 08:17:35 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 1,145,254.67 7.850000 % 598,131.20
A-6 76110VAH1 12,341,000.00 12,341,000.00 7.950000 % 0.00
A-L 76110VAK4 20,152,179.00 17,446,138.90 7.600000 % 203,442.56
IO 76110VAJ7 0.00 0.00 1.700000 % 0.00
R-I 0.00 0.00 0.000000 % 0.00
R-II 0.00 1,935,021.71 0.000000 % 61,579.04
-------------------------------------------------------------------------------
198,367,179.00 32,867,415.28 863,152.80
===============================================================================
-------------------------------------------------------------------------------
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 7,491.87 605,623.07 0.00 0.00 547,123.47
A-6 81,759.13 81,759.13 0.00 0.00 12,341,000.00
A-L 110,492.21 313,934.77 0.00 0.00 17,242,696.34
IO 9,001.96 9,001.96 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 67,153.80 128,732.84 0.00 0.00 1,873,442.67
-------------------------------------------------------------------------------
275,898.97 1,139,051.77 0.00 0.00 32,004,262.48
===============================================================================
-------------------------------------------------------------------------------
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-5 122.173530 63.807467 0.799218 64.606685 0.000000 58.366063
A-6 1000.000000 0.000000 6.625000 6.625000 0.000000 1000.000000
A-L 865.719727 10.095313 5.482891 15.578204 0.000000 855.624414
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 21-August-00
DISTRIBUTION DATE 25-August-00
Run: 08/25/00 08:17:36 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 13,174.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,107.84
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 253,291.42
(B) TWO MONTHLY PAYMENTS: 4 82,374.81
(C) THREE OR MORE MONTHLY PAYMENTS: 4 109,543.60
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,004,262.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,244
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 94.11264410 % 5.88735590 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.14627140 % 5.85372860 %
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: 16.13384965
Run: 08/25/00 08:17:36 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 11,481.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,837.06
SUBSERVICER ADVANCES THIS MONTH 3,299.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 180,864.39
(B) TWO MONTHLY PAYMENTS: 2 39,534.81
(C) THREE OR MORE MONTHLY PAYMENTS: 4 109,543.60
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,555,480.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,091
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 11.96681042
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 15.90430165
Run: 08/25/00 08:17:36 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 1,853.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 296.64
SUBSERVICER ADVANCES THIS MONTH 1,422.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 72,427.03
(B) TWO MONTHLY PAYMENTS: 2 42,840.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,448,782.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 153
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 12.20155806
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 17.71777588
................................................................................
Run: 08/08/2000 REPT1HC.FRG
13:18:06
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1996-HS3 (ISSUER)
RFMSII SERIES 1996-HS3
PAYMENT DATE: 08/21/2000
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 1,399,011.90 290,496.65
43707QAC2 47,779,054.90 5.658426 1.174939
6.84000 0.00 46,380,043.00
0.000000 187.588144
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.84000 0.00 0.00
CERTIFICATES 21,499,396.00 121,652.74 25,962.16
43707QAD0 4,154,684.51 5.658426 1.207576
7.03000 0.00 4,033,031.77
0.000000 187.588143
VARIABLE FUNDING CERT 0.00 0.00 0.00
7.03000 0.00 0.00
-----------------------------------------------------------------------------
268,743,396.00 1,520,664.64 316,458.81
51,933,739.41 0.00 50,413,074.77
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 496,245.40
SECURITY PRINCIPAL COLLECTIONS: 1,412,490.96
AGGREGATE SECURITY COLLECTIONS: 1,908,736.36
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 52,984,724.52 11.1138
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 331,632.85 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 4.154 %
RESIDUAL OWNERSHIP
INTEREST: 67,190.31
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/08/2000 REPT2H.FRM
13:18:07
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: 08/21/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 92.00002819
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 7.99997181
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 24
CURRENT AMOUNT: 2,571,649.75 582,785.95
TARGET AMOUNT: 2,571,649.75
60 - 89 DAYS DELINQUENT 6
136,416.96
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 12
290,979.27
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 21
YET REIMBURSED: 0.00 474,366.18
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 392,980.94
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: 08/10/2000 REPT1HE.FRG
11:57:24
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: 08/21/2000
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 116,693,900.00 551,941.80 206,795.05
43707QAE8 34,212,416.35 4.729826 1.772115
6.80000 0.00 33,660,474.55
0.000000 288.451021
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 10,147,353.78 47,995.22 18,590.51
43707QAF5 2,975,009.77 4.729826 1.832055
7.03000 0.00 2,927,014.55
0.000000 288.451020
VARIABLE FUNDING CERT 0.00 0.00 0.00
0.00 0.000000 0.000000
7.03000 0.00 0.00
0.000000 0.000000
-----------------------------------------------------------------------------
126,841,253.78 599,937.02 225,385.56
37,187,426.12 0.00 36,587,489.10
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 333,441.66
SECURITY PRINCIPAL COLLECTIONS: 627,761.79
AGGREGATE SECURITY COLLECTIONS: 961,203.45
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
38,197,580.44 10.6743
TOTAL LOANS: 38,197,580.44 10.6743
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 1,282.22 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.706 %
RESIDUAL OWNERSHIP
INTEREST: 132,007.18
ADMINISTRATOR:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/10/2000 REPT2H.FRM
11:57:25
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1996-RHS4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/21/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 91.99995785
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 8.00004215
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 25
CURRENT AMOUNT: 1,610,091.34 837,399.65
TARGET AMOUNT: 1,610,091.34
60 - 89 DAYS DELINQUENT 8
326,016.30
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 0
0.00
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 18
YET REIMBURSED: 0.00 502,318.97
REO LOANS 1
ADDITIONAL BALANCES 29,955.88
CURRENT PERIOD: 529,503.76
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: 08/18/2000 REPT1HC.FRG
18:14:57
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HI1 (ISSUER)
RFMSII SERIES 1997-HI1
PAYMENT DATE: 08/25/2000
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 1,366,127.93 46,271.80
437184AD6 7,977,896.97 52.342066 1.772866
6.96000 0.00 6,611,769.04
0.000000 253.324484
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 5,416,428.36 356,736.01 180,209.42
12,441,460.32 65.861853 33.270895
0.00000 0.00 12,084,724.31
0.000000 2231.124185
-----------------------------------------------------------------------------
154,734,428.36 1,722,863.94 519,256.41
67,137,357.29 0.00 65,414,493.35
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 838,711.18
SECURITY PRINCIPAL COLLECTIONS: 1,417,083.14
AGGREGATE SECURITY COLLECTIONS: 2,255,794.32
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 65,414,493.35 14.3098
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 305,780.80 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 26.879 %
RESIDUAL OWNERSHIP
INTEREST: 180,209.42
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/18/2000 REPT2H.FRM
18:14:59
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HI1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/25/2000
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 10.10749866
A-5 NOTES 0.00 0.00 14.44633982
A-6 NOTES 0.00 0.00 38.21783021
A-7 NOTES 0.00 0.00 18.75425364
CERTIFICATES 0.00 0.00 18.47407767
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 21
CURRENT AMOUNT: 12,084,724.31 626,543.67
TARGET AMOUNT: 12,084,724.31
60 - 89 DAYS DELINQUENT 20
668,259.98
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 29
929,078.34
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: 08/08/2000 REPT1HC.FRG
13:18:17
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HS2 (ISSUER)
RFMSII SERIES 1997-HS2
PAYMENT DATE: 08/21/2000
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 1,614,224.58 380,053.68
76110VAP3 63,015,532.82 5.373531 1.265146
6.78500 0.00 61,401,308.24
0.000000 204.396500
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.78500 0.00 0.00
CERTIFICATES 0.00 0.00 216,418.96
0.00000 0.00 0.00
-----------------------------------------------------------------------------
300,402,933.00 1,614,224.58 596,472.64
63,015,532.82 0.00 61,401,308.24
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 626,173.75
SECURITY PRINCIPAL COLLECTIONS: 1,593,196.68
AGGREGATE SECURITY COLLECTIONS: 2,219,370.43
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 63,787,504.29 11.3909
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 127,407.91 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 6.533 %
RESIDUAL OWNERSHIP
INTEREST: 105,058.61
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/08/2000 REPT2H.FRM
13:18:18
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HS2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/21/2000
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 34
CURRENT AMOUNT: 2,386,196.05 1,016,555.91
TARGET AMOUNT: 2,386,196.05
60 - 89 DAYS DELINQUENT 8
470,947.21
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 16
312,734.33
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 20
YET REIMBURSED: 0.00 529,250.53
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 550,167.10
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: 08/24/2000 REPT1HC.FRG
13:53:19
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HI3 (ISSUER)
RFMSII SERIES 1997-HI3
PAYMENT DATE: 08/25/2000
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 1,199,517.14 260,719.61
437184AJ3 43,574,307.71 11.995171 2.607196
7.18000 265,705.43 42,109,085.14
2.657054 421.090851
A-PB NOTES 122,765,141.00 1,472,588.91 320,072.80
437184AH7 53,494,060.48 11.995171 2.607196
7.18000 326,193.64 51,695,277.93
2.657054 421.090853
CERTIFICATES 8,079,565.43 0.00 0.00
16,836,357.68 0.000000 0.000000
0.00000 0.00 17,428,248.62
0.000000 2083.819709
-----------------------------------------------------------------------------
230,844,706.43 2,672,106.05 580,792.41
113,904,725.87 591,899.07 111,232,611.69
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,532,725.36
SECURITY PRINCIPAL COLLECTIONS: 2,358,272.57
AGGREGATE SECURITY COLLECTIONS: 3,890,997.93
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 111,232,611.69 12.8038
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 313,833.48 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 20.167 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/24/2000 REPT2H.FRM
13:53:21
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HI3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-PV NOTES 0.00 0.00 37.85678004
A-PB NOTES 0.00 0.00 46.47492956
CERTIFICATES 0.00 0.00 15.66829040
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 40
CURRENT AMOUNT: 17,428,248.62 1,365,492.82
TARGET AMOUNT: 20,502,850.66
60 - 89 DAYS DELINQUENT 15
503,353.05
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 32
1,112,877.50
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: 08/23/2000 REPT1HE.FRG
09:42:22
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: 08/21/2000
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 1,228,991.64 426,788.17
43707QAG3 70,504,654.40 6.335008 2.199939
6.81000 0.00 69,275,662.76
0.000000 357.091045
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.81000 0.00 0.00
0.000000 0.000000
CERTIFICATES 62,173.00 0.00 196,876.12
3,304,773.69 0.000000 3166.585495
0.00000 0.00 3,269,574.23
0.000000 356.933831
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 1,228,991.64 623,664.29
73,809,428.09 0.00 72,545,236.99
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 626,345.35
SECURITY PRINCIPAL COLLECTIONS: 1,233,691.52
AGGREGATE SECURITY COLLECTIONS: 1,860,036.87
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 72,545,236.99 10.3152
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 30,499.58 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.874 %
RESIDUAL OWNERSHIP
INTEREST: 196,876.12
ADMINISTRATOR:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/23/2000 REPT2H.FRM
09:42:24
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-GMACM4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/21/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 95.49305459
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 4.50694541
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 61
CURRENT AMOUNT: 3,269,574.23 1,566,455.24
TARGET AMOUNT: 3,269,574.23
60 - 89 DAYS DELINQUENT 18
527,079.50
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 6
185,612.71
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 29
YET REIMBURSED: 0.00 1,186,875.78
REO LOANS 1
ADDITIONAL BALANCES 16,673.27
CURRENT PERIOD: 1,201,285.85
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: 08/14/2000 REPT1HC.FRG
14:27:12
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HS5 (ISSUER)
RFMSII SERIES 1997-HS5
PAYMENT DATE: 08/25/2000
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 1,292,073.77 66,546.13
76110VAX6 11,865,580.32 63.686601 3.280073
6.73000 0.00 10,573,506.55
0.000000 521.170473
A-L2 Certificates 1,220,000.00 77,697.66 4,090.88
76110VAY4 713,525.64 63.686607 3.353180
6.88000 0.00 635,827.98
0.000000 521.170475
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 0.00 146,938.09
4,592,531.00 0.000000 *****.******
0.00000 0.00 4,592,531.00
0.000000
-----------------------------------------------------------------------------
229,626,573.80 1,369,771.43 436,704.38
53,911,636.96 0.00 52,541,865.53
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 476,715.91
SECURITY PRINCIPAL COLLECTIONS: 1,329,892.65
AGGREGATE SECURITY COLLECTIONS: 1,806,608.56
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 52,541,865.53 10.9532
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 39,878.78 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 2.454 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/14/2000 REPT2H.FRM
14:27:13
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HS5 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/25/2000
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 20.12396485
A-L2 Certificates 0.00 0.00 1.21013591
IO Certificates 0.00 0.00 0.00000000
M-1 Certificates 0.00 0.00 37.14751999
M-2 Certificates 0.00 0.00 17.48129783
B-1 Certificates 0.00 0.00 15.29637351
R-I Certificates 0.00 0.00 0.00000000
R-II Certificates 0.00 0.00 8.74070792
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 5
CURRENT AMOUNT: 4,592,531.00 186,311.66
TARGET AMOUNT: 4,592,531.00
60 - 89 DAYS DELINQUENT 2
81,652.70
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 4
143,292.66
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 08/08/2000 REPT1HC.FRG
13:18:27
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HS1 (ISSUER)
RFMSII SERIES 1998-HS1
PAYMENT DATE: 08/21/2000
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 4,195,319.48 843,552.32
76110VBD9 139,353,356.61 8.100965 1.628860
6.81000 0.00 135,158,037.13
0.000000 260.983815
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.81000 0.00 0.00
CERTIFICATES 0.00 271,088.24 197,521.03
0.00000 0.00 5,127,341.27
-----------------------------------------------------------------------------
517,879,000.00 4,466,407.72 1,041,073.35
144,751,786.12 0.00 140,285,378.40
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,326,022.90
SECURITY PRINCIPAL COLLECTIONS: 4,227,440.52
AGGREGATE SECURITY COLLECTIONS: 5,553,463.42
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 140,285,378.40 11.1345
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 269,852.94 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 1.739 %
RESIDUAL OWNERSHIP
INTEREST: 271,088.24
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/08/2000 REPT2H.FRM
13:18:28
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HS1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/21/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 96.34506366
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 3.65493634
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 34
CURRENT AMOUNT: 5,127,341.27 1,091,179.32
TARGET AMOUNT: 5,127,341.27
60 - 89 DAYS DELINQUENT 11
262,462.79
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 21
490,859.89
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 48
YET REIMBURSED: 0.00 1,078,715.49
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,942,949.83
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: 08/14/2000 REPT1HC.FRG
14:27:31
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HI2 (ISSUER)
RFMSII SERIES 1998-HI2
PAYMENT DATE: 08/25/2000
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 4,872,151.05 302,848.77
76110VBF4 57,777,189.22 56.008174 3.481421
6.29000 0.00 52,905,038.17
0.000000 608.173792
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 4,872,151.05 1,370,952.52
240,107,189.22 0.00 235,235,038.17
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 2,844,197.89
SECURITY PRINCIPAL COLLECTIONS: 4,018,860.38
AGGREGATE SECURITY COLLECTIONS: 6,863,058.27
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 249,242,677.24 13.1552
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 857,643.91 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 6.967 %
RESIDUAL OWNERSHIP
INTEREST: 615,601.46
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/14/2000 REPT2H.FRM
14:27:32
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HI2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/25/2000
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 22.49028826
A-3 Notes 0.00 0.00 9.89648489
A-4 Notes 0.00 0.00 9.09303315
A-5 Notes 0.00 0.00 13.86698183
A-6 Notes 0.00 0.00 0.00000000
M-1 Notes 0.00 0.00 17.17431226
M-2 Notes 0.00 0.00 12.02201858
B-1 Notes 0.00 0.00 10.30458736
B-2 Notes 0.00 0.00 5.15229368
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 76
CURRENT AMOUNT: 14,007,639.07 2,333,354.93
TARGET AMOUNT: 14,007,639.07
60 - 89 DAYS DELINQUENT 50
1,397,665.50
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 75
2,386,545.77
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: 08/08/2000 REPT1HC.FRG
13:18:37
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HS3 (ISSUER)
RFMSII SERIES 1998-HS3
PAYMENT DATE: 08/21/2000
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 1,668,257.55 413,547.53
68,217,151.38 11.121717 2.756984
6.82000 0.00 66,548,893.83
0.000000 443.659292
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.82000 0.00 0.00
CERTIFICATES 0.00 0.00 137,476.91
0.00000 0.00 0.00
-----------------------------------------------------------------------------
150,000,000.00 1,668,257.55 551,024.44
68,217,151.38 0.00 66,548,893.83
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 684,463.12
SECURITY PRINCIPAL COLLECTIONS: 1,543,144.36
AGGREGATE SECURITY COLLECTIONS: 2,227,607.48
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: 69,223,514.26 11.1796
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 69,223,514.26 11.1796
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 125,764.25 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 1.090 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/08/2000 REPT2H.FRM
13:18:38
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HS3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/21/2000
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 8
CURRENT AMOUNT: 2,674,620.43 230,996.08
TARGET AMOUNT: 2,674,620.43
60 - 89 DAYS DELINQUENT 8
160,513.77
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 13
425,330.13
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 25
YET REIMBURSED: 0.00 592,537.27
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 973,490.99
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: 08/14/2000 REPT1HC.FRG
14:27:37
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HI4 (ISSUER)
RFMSII SERIES 1998-HI4
PAYMENT DATE: 08/25/2000
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 2,591,840.00 787,909.21
76110VBR8 137,626,063.34 12.959200 3.939546
6.87000 0.00 135,034,223.34
0.000000 675.171117
CERTIFICATES 7,264,348.67 0.00 361,948.80
17,617,469.64 0.000000 49.825362
0.00000 0.00 17,617,469.64
0.000000 2425.196042
-----------------------------------------------------------------------------
207,264,348.67 2,591,840.00 1,149,858.01
155,243,532.98 0.00 152,651,692.98
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,645,217.52
SECURITY PRINCIPAL COLLECTIONS: 2,135,720.28
AGGREGATE SECURITY COLLECTIONS: 3,780,937.80
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.0510
GOAL LINE LOANS: 766,781.95 13.1576
TOTAL LOANS: 152,651,692.98 13.0516
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 459,782.86 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 4.343 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/14/2000 REPT2H.FRM
14:27:38
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HI4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
NOTES 0.00 0.00 88.45904078
CERTIFICATES 0.00 0.00 11.54095922
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 48
CURRENT AMOUNT: 17,617,469.64 1,414,587.18
TARGET AMOUNT: 17,617,469.64
60 - 89 DAYS DELINQUENT 22
691,631.73
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 47
1,516,958.52
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: 08/16/2000 REPT1HC.FRG
18:19:29
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI1 (ISSUER)
RFMSII SERIES 1999-HI1
PAYMENT DATE: 08/25/2000
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 2,760,113.08 122,519.82
76110VBS6 20,923,689.19 49.956798 2.217553
6.80000 0.00 18,163,576.11
0.000000 328.752509
A-2 NOTES 55,250,000.00 2,760,113.08 105,490.27
76110VBT4 20,923,689.19 49.956798 1.909326
6.05000 0.00 18,163,576.11
0.000000 328.752509
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 0.00 668,661.21
8,793,775.08 0.000000 7533.880599
0.00000 0.00 8,793,775.08
0.000000 99080.446840
-----------------------------------------------------------------------------
439,688,753.89 5,520,226.16 2,723,552.97
379,741,153.46 0.00 374,220,927.30
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,088,499.14
SECURITY PRINCIPAL COLLECTIONS: 4,529,318.61
AGGREGATE SECURITY COLLECTIONS: 8,617,817.75
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 12.9934
GOAL LINE LOANS: 40,469,434.66 14.0486
TOTAL LOANS: 374,220,927.29 13.1087
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 990,907.55 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 1.830 %
RESIDUAL OWNERSHIP
INTEREST: 668,661.21
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/16/2000 REPT2H.FRM
18:19:31
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 4.85370400
A-2 NOTES 0.00 0.00 4.85370400
A-3 NOTES 0.00 0.00 32.12006364
A-4 NOTES 0.00 0.00 13.89553502
A-5 NOTES 0.00 0.00 17.34269659
A-6 NOTES 0.00 0.00 24.58440811
CERTIFICATES 0.00 0.00 2.34988865
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 101
CURRENT AMOUNT: 8,793,775.08 3,494,871.97
TARGET AMOUNT: 8,793,775.08
60 - 89 DAYS DELINQUENT 41
1,529,688.27
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 57
1,934,865.43
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: -0.90
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: 08/14/2000 REPT1HC.FRG
14:28:02
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS2 (ISSUER)
RFMSII SERIES 1999-HS2
PAYMENT DATE: 08/25/2000
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 2,163,615.62 32,493.34
76110VBZ0 7,141,393.50 56.937253 0.855088
5.46000 0.00 4,977,777.88
0.000000 130.994155
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 1,808,954.42 482,429.11
76110VCF3 93,599,828.13 13.962722 3.723711
6.18500 0.00 91,790,873.71
0.000000 708.503456
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 0.00 447,772.09
0.00000 0.00 6,422,451.64
-----------------------------------------------------------------------------
230,657,000.00 3,972,570.04 1,323,128.16
170,264,673.27 0.00 166,292,103.23
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,365,152.30
SECURITY PRINCIPAL COLLECTIONS: 3,948,295.48
AGGREGATE SECURITY COLLECTIONS: 5,313,447.78
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 10.0239
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 166,292,103.23 10.0239
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 24,274.56 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.413 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/14/2000 REPT2H.FRM
14:28:03
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 CERTIFICATE 0.00 0.00 2.99339402
A-I-2 CERTIFICATE 0.00 0.00 12.02702931
A-I-3 CERTIFICATE 0.00 0.00 7.21621759
A-I-4 CERTIFICATE 0.00 0.00 9.61621129
A-I-5 CERTIFICATE 0.00 0.00 3.00675733
A-I-6 CERTIFICATE 0.00 0.00 6.07966332
A-II CERTIFICATE 0.00 0.00 55.19857644
IO CERTIFICATE 0.00 0.00 0.00000000
R-I CERTIFICATE 0.00 0.00 0.00000000
R-II CERTIFICATE 0.00 0.00 3.86215071
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 6
CURRENT AMOUNT: 6,422,451.64 228,986.12
TARGET AMOUNT: 6,422,451.65
60 - 89 DAYS DELINQUENT 1
13,597.16
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 3
43,391.55
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: 08/08/2000 REPT1HC.FRG
13:18:50
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS3 (ISSUER)
RFMSII SERIES 1999-HS3
PAYMENT DATE: 08/21/2000
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 5,448,480.76 990,136.06
76110VBY3 161,435,226.42 19.812657 3.600495
6.90000 0.00 155,986,745.66
0.000000 567.224530
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.90000 0.00 0.00
CERTIFICATE 0.00 0.00 451,895.30
0.00000 0.00 5,037,129.83
-----------------------------------------------------------------------------
275,000,000.00 5,448,480.76 1,442,031.36
166,472,356.25 0.00 161,023,875.49
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,557,336.03
SECURITY PRINCIPAL COLLECTIONS: 5,353,218.29
AGGREGATE SECURITY COLLECTIONS: 6,910,554.32
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 11.1850
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 161,023,875.49 11.1850
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 96,470.56 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.284 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/08/2000 REPT2H.FRM
13:18:51
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/21/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 96.87181183
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATE 0.00 0.00 3.12818817
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 29
CURRENT AMOUNT: 5,037,129.83 424,727.13
TARGET AMOUNT: 5,037,129.83
60 - 89 DAYS DELINQUENT 14
242,374.68
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 10
329,079.65
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 33
YET REIMBURSED: 0.00 404,144.93
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,930,811.69
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: 08/14/2000 REPT1HC.FRG
14:27:42
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI4 (ISSUER)
RFMSII SERIES 1999-HI4
PAYMENT DATE: 08/25/2000
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 4,743,067.22 189,761.69
76110VCK2 35,524,810.15 54.960223 2.198861
6.41000 0.01 30,781,742.92
0.000000 356.683000
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 0.00 887,560.23
8,506,430.32 0.000000 *****.******
0.00000 0.00 8,506,430.33
0.000000 *****.******
-----------------------------------------------------------------------------
425,321,516.25 4,743,067.22 3,160,825.96
383,052,240.47 0.01 378,309,173.25
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,058,616.20
SECURITY PRINCIPAL COLLECTIONS: 4,082,203.61
AGGREGATE SECURITY COLLECTIONS: 8,140,819.81
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.6959
GOAL LINE LOANS: 12,724,995.53 13.8676
TOTAL LOANS: 378,309,173.25 13.7018
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 660,863.61 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 1.374 %
RESIDUAL OWNERSHIP
INTEREST: 887,560.23
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/14/2000 REPT2H.FRM
14:27:43
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 8.13666310
A-2 NOTES 0.00 0.00 13.82467138
A-3 NOTES 0.00 0.00 14.27403928
A-4 NOTES 0.00 0.00 9.70106003
A-5 NOTES 0.00 0.00 9.88609387
A-6 NOTES 0.00 0.00 19.74575434
A-7 NOTES 0.00 0.00 22.18317872
CERTIFICATES 0.00 0.00 2.24853927
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 56
CURRENT AMOUNT: 8,506,430.33 1,757,090.61
TARGET AMOUNT: 8,506,430.33
60 - 89 DAYS DELINQUENT 28
918,603.55
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 69
2,424,764.06
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: -0.87
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: 08/09/2000 REPT1HC.FRG
16:34:35
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS5 (ISSUER)
RFMSII SERIES 1999-HS5
PAYMENT DATE: 08/21/2000
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 3,470,661.13 561,162.66
76110VCS5 91,493,911.66 25.613735 4.141422
6.90000 0.00 88,023,250.53
0.000000 649.618085
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.90000 0.00 0.00
CERTIFICATES 0.00 0.00 226,180.93
0.00000 0.00 2,281,588.22
-----------------------------------------------------------------------------
135,500,000.00 3,470,661.13 787,343.59
93,775,499.88 0.00 90,304,838.75
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 869,326.66
SECURITY PRINCIPAL COLLECTIONS: 3,398,971.13
AGGREGATE SECURITY COLLECTIONS: 4,268,297.79
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: 90,304,838.75 11.1784
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 90,304,838.75 11.1784
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 72,234.64 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.145 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/09/2000 REPT2H.FRM
16:34:37
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS5 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/21/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 97.47345962
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 2.52654038
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 7
CURRENT AMOUNT: 2,281,588.22 167,671.06
TARGET AMOUNT: 2,281,588.22
60 - 89 DAYS DELINQUENT 3
126,844.15
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 1
27,013.39
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 2
YET REIMBURSED: 0.00 142,832.86
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,011,485.93
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: 08/14/2000 REPT1HC.FRG
14:27:47
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI6 (ISSUER)
RFMSII SERIES 1999-HI6
PAYMENT DATE: 08/25/2000
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 3,853,739.53 272,700.15
76110VCT3 46,096,658.69 49.387922 3.494812
6.87000 0.00 42,242,919.16
0.000000 541.367668
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 1,530,006.49 889,159.09
76110VDA3 137,321,867.82 10.200043 5.927727
7.77000 0.00 135,791,861.33
0.000000 905.279076
A-II NOTES 30,077,000.00 609,199.22 175,577.34
76110VDB1 27,046,573.15 20.254654 5.837595
7.79000 0.00 26,437,373.93
0.000000 878.989724
CERTIFICATES 1,177.49 0.00 1,435,498.22
11,157,883.55 0.000000 *****.******
0.00000 0.00 11,157,883.55
0.000000 *****.******
-----------------------------------------------------------------------------
557,894,177.49 5,992,945.24 4,694,743.89
521,408,983.21 0.00 515,416,037.97
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 5,630,228.61
SECURITY PRINCIPAL COLLECTIONS: 5,306,220.48
AGGREGATE SECURITY COLLECTIONS: 10,936,449.09
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.6685
GOAL LINE LOANS: 30,960,318.31 14.1746
TOTAL LOANS: 515,416,037.97 13.6991
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 686,724.76 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.724 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/14/2000 REPT2H.FRM
14:27:48
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI6 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 8.19588760
A-I-2 NOTES 0.00 0.00 8.88796557
A-I-3 NOTES 0.00 0.00 9.50106252
A-I-4 NOTES 0.00 0.00 6.20663651
A-I-5 NOTES 0.00 0.00 6.58303147
A-I-6 NOTES 0.00 0.00 12.76444564
A-I-7 NOTES 0.00 0.00 14.22074491
A-I-8 NOTES 0.00 0.00 26.34606829
A-II NOTES 0.00 0.00 5.12932699
CERTIFICATES 0.00 0.00 2.16483049
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 75
CURRENT AMOUNT: 11,157,883.55 2,609,249.84
TARGET AMOUNT: 11,157,883.55
60 - 89 DAYS DELINQUENT 31
1,074,174.87
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 66
2,117,621.04
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: 08/14/2000 REPT1HC.FRG
14:27:52
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI8 (ISSUER)
RFMSII SERIES 1999-HI8
PAYMENT DATE: 08/25/2000
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 2,404,112.38 225,914.27
76110VDE5 38,468,043.67 42.125677 3.958547
6.82000 0.00 36,063,931.29
0.000000 631.924501
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 50,000,000.00 392,569.67 299,385.75
76110VDM7 46,962,469.83 7.851393 5.987715
7.65000 0.00 46,569,900.16
0.000000 931.398003
A-II NOTES 18,614,000.00 160,216.54 111,237.94
76110VDN5 17,403,588.79 8.607314 5.976036
7.67000 0.00 17,243,372.25
0.000000 926.365760
CERTIFICATES 395.68 0.00 1,018,988.65
7,496,327.91 0.000000 *****.******
0.00000 0.00 7,496,327.91
0.000000 *****.******
-----------------------------------------------------------------------------
374,816,395.68 2,956,898.59 3,213,603.48
359,462,430.20 0.00 356,505,531.61
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 3,785,963.24
SECURITY PRINCIPAL COLLECTIONS: 2,640,903.43
AGGREGATE SECURITY COLLECTIONS: 6,426,866.67
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.7688
GOAL LINE LOANS: 1,057,761.82 13.9941
TOTAL LOANS: 356,505,531.61 13.7694
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 315,995.16 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.332 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/14/2000 REPT2H.FRM
14:27:53
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI8 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 10.11595280
A-I-2 NOTES 0.00 0.00 12.04749890
A-I-3 NOTES 0.00 0.00 9.90166964
A-I-4 NOTES 0.00 0.00 8.67868722
A-I-5 NOTES 0.00 0.00 6.64786319
A-I-6 NOTES 0.00 0.00 16.29147232
A-I-7 NOTES 0.00 0.00 16.31447337
A-I-8 NOTES 0.00 0.00 13.06288291
A-II NOTES 0.00 0.00 4.83677551
CERTIFICATES 0.00 0.00 2.10272415
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 38
CURRENT AMOUNT: 7,496,327.91 1,313,365.10
TARGET AMOUNT: 7,496,327.91
60 - 89 DAYS DELINQUENT 21
703,372.65
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 44
1,460,908.46
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 1
YET REIMBURSED: 0.00 14,427.18
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: -1.24
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: 08/08/2000 REPT1HC.FRG
13:19:08
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS7 (ISSUER)
RFMSII SERIES 1999-HS7
PAYMENT DATE: 08/21/2000
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 3,562,148.58 657,581.93
76110VDC9 105,985,626.27 26.221189 4.840500
6.98000 311,425.27 102,112,052.42
2.292420 751.652944
A-2 NOTES 30,000,000.00 786,635.68 145,006.96
76110VDD7 23,404,996.60 26.221189 4.833565
6.97000 68,772.60 22,549,588.32
2.292420 751.652944
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.98000 0.00 0.00
CERTIFICATES 0.00 0.00 0.00
0.00000 0.00 1,425,603.31
-----------------------------------------------------------------------------
165,850,000.00 4,348,784.26 802,588.89
130,436,028.31 380,197.87 126,087,244.05
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,198,077.37
SECURITY PRINCIPAL COLLECTIONS: 4,348,784.26
AGGREGATE SECURITY COLLECTIONS: 5,546,861.63
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 11.0303
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 126,087,244.05 11.0303
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.000 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/08/2000 REPT2H.FRM
13:19:10
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS7 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/21/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 80.98523621
A-2 NOTES 0.00 0.00 17.88411547
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 1.13064832
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 8
CURRENT AMOUNT: 1,425,603.31 309,907.60
TARGET AMOUNT: 2,955,923.14
60 - 89 DAYS DELINQUENT 2
49,967.72
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 3
142,859.26
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 1
YET REIMBURSED: 0.00 49,737.32
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,550,972.92
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: 08/16/2000 REPT1HC.FRG
18:20:14
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HI1 (ISSUER)
RFMSII SERIES 2000-HI1
PAYMENT DATE: 08/25/2000
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 3,324,806.60 363,123.91
76110VDP0 58,964,640.38 43.404219 4.740459
7.39000 1,123,484.99 54,516,348.79
14.666714 711.692390
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 16,821,000.00 344,238.44 106,391.13
76110VDV7 15,742,213.78 20.464802 6.324899
8.11000 116,321.57 15,281,653.77
6.915259 908.486640
CERTIFICATES 470.60 0.00 0.00
6,699,915.30 0.000000 0.000000
0.00000 0.00 7,939,721.86
0.000000 *****.******
-----------------------------------------------------------------------------
426,166,470.60 3,669,045.04 2,670,536.79
414,150,769.46 1,239,806.56 410,481,724.42
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,379,800.08
SECURITY PRINCIPAL COLLECTIONS: 3,326,360.97
AGGREGATE SECURITY COLLECTIONS: 7,706,161.05
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.7241
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 410,481,724.42 13.7241
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 342,684.07 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.102 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/16/2000 REPT2H.FRM
18:20:16
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HI1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 13.28106601
A-I-2 NOTES 0.00 0.00 13.98381379
A-I-3 NOTES 0.00 0.00 11.52523905
A-I-4 NOTES 0.00 0.00 10.06281097
A-I-5 NOTES 0.00 0.00 7.74187938
A-I-6 NOTES 0.00 0.00 18.90729730
A-I-7 NOTES 0.00 0.00 18.84079008
A-II NOTES 0.00 0.00 3.72285850
CERTIFICATES 0.00 0.00 1.93424491
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 45
CURRENT AMOUNT: 7,939,721.86 1,437,555.48
TARGET AMOUNT: 8,523,329.41
60 - 89 DAYS DELINQUENT 23
722,190.31
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 27
860,808.66
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 1
YET REIMBURSED: 0.00 34,322.56
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: 08/14/2000 REPT1HC.FRG
14:28:17
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HI2 (ISSUER)
RFMSII SERIES 2000-HI2
PAYMENT DATE: 08/25/2000
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 3,886,793.94 418,714.10
76110VDX3 72,143,714.40 46.375148 4.995873
6.74000 0.00 68,256,920.46
0.000000 814.405103
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 19,199,000.00 301,252.38 120,077.80
76110VED6 17,745,487.83 15.691045 6.254378
8.12000 0.00 17,444,235.45
0.000000 908.601253
CERTIFICATES 1,095.90 0.00 0.00
5,019,390.55 0.000000 0.000000
0.00000 0.00 6,701,101.21
0.000000 *****.******
-----------------------------------------------------------------------------
451,711,095.90 4,188,046.32 2,877,201.37
443,607,592.78 0.00 441,101,257.12
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,724,794.36
SECURITY PRINCIPAL COLLECTIONS: 2,471,335.66
AGGREGATE SECURITY COLLECTIONS: 7,196,130.02
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.7964
GOAL LINE LOANS: 14,928,191.37 14.1238
TOTAL LOANS: 441,101,257.12 13.8075
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 35,000.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.019 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/14/2000 REPT2H.FRM
14:28:19
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HI2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 15.47420674
A-I-2 NOTES 0.00 0.00 12.99905613
A-I-3 NOTES 0.00 0.00 29.30279565
A-I-4 NOTES 0.00 0.00 17.88727616
A-I-5 NOTES 0.00 0.00 18.86278913
A-II NOTES 0.00 0.00 3.95470091
CERTIFICATES 0.00 0.00 1.51917527
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 38
CURRENT AMOUNT: 6,701,101.21 1,308,786.67
TARGET AMOUNT: 9,034,221.90
60 - 89 DAYS DELINQUENT 15
537,721.55
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 25
960,569.85
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: 08/16/2000 REPT1HC.FRG
10:39:14
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HI3 (ISSUER)
RFMSII SERIES 2000-HI3
PAYMENT DATE: 08/25/2000
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 3,854,348.29 706,676.60
76110VEE4 121,668,894.94 31.122608 5.706184
6.74500 0.00 117,814,546.65
0.000000 951.314126
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 25,594,000.00 436,929.15 175,082.29
76110VEM6 25,466,515.50 17.071546 6.840755
8.25000 0.00 25,029,586.35
0.000000 977.947423
CERTIFICATES 209.38 0.00 0.00
209.38 0.000000 0.000000
0.00000 0.00 2,151,448.03
0.000000 1000.000000
-----------------------------------------------------------------------------
600,000,209.38 4,291,277.44 3,955,338.10
597,697,619.82 0.00 595,557,581.03
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 6,283,485.25
SECURITY PRINCIPAL COLLECTIONS: 2,140,038.79
AGGREGATE SECURITY COLLECTIONS: 8,423,524.04
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.9159
GOAL LINE LOANS: 695,760.01 13.9912
TOTAL LOANS: 595,557,581.03 13.9160
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.000 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 08/16/2000 REPT2H.FRM
10:39:15
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HI3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 08/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 19.78222600
A-I-2 NOTES 0.00 0.00 9.64843734
A-I-3 NOTES 0.00 0.00 14.51009991
A-I-4 NOTES 0.00 0.00 6.32852325
A-I-5 NOTES 0.00 0.00 10.48530016
A-I-6 NOTES 0.00 0.00 15.33302621
A-I-7 NOTES 0.00 0.00 19.34842300
A-II NOTES 0.00 0.00 4.20271476
CERTIFICATES 0.00 0.00 0.36124937
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 21
CURRENT AMOUNT: 2,151,448.03 681,742.80
TARGET AMOUNT: 12,000,004.19
60 - 89 DAYS DELINQUENT 7
255,637.04
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 0
0.00
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: -0.04
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
................................................................................
