SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
January 25, 2000
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
(Exact name of the registrant
as specified in its charter)
Delaware 333-77561 41-1808858
(State or other (Commission (I.R.S. Employee
jurisdiction of File No.) Identification No.)
Incorporation)
8400 Normandale Lake Boulevard 55437
Minneapolis, Minnesota
(Address of Principal (Zip Code)
Executive Offices)
Registrant's telephone number, including area code
(612) 832-7000
<PAGE>
Item 5. Other Events
See the respective monthly reports, each reflecting the required information for
the January, 2000 distribution to holders of the following series of Conduit
Mortgage Pass-Through Certificates.
Master Serviced by Residential Funding Corporation
1995-1 RFM2 1996-HS1 RFM2 1996-HS2 RFM2 1996-HS3 RFM2 1996-RHS4 RFM2 1997-GMACM4
RFM2 1997-HI1 RFM2 1997-HI3 RFM2 1997-HS2 RFM2 1997-HS5 RFM2 1998-HI2 RFM2
1998-HI4 RFM2 1998-HS1 RFM2 1998-HS3 RFM2 1999-HI1 RFM2 1999-HI4 RFM2 1999-HI6
RFM2 1999-HI8 RFM2 1999-HS2 RFM2 1999-HS3 RFM2 1999-HS5 RFM2 1999-HS7 RFM2
Item 7. Financial Statements and Exhibits
(a) See attached monthly reports.
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
RESIDENTIAL FUNDING MORTGAGE
SECURITIES II, INC.
BY:
Name: Davee Olson
Title: Chief Financial Officer
Dated: January 25, 2000
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
RESIDENTIAL FUNDING MORTGAGE
SECURITIES II, INC.
BY: /S/ DAVEE OLSON
Name: Davee Olson
Title: Chief Financial Officer
Dated: January 25, 2000
<PAGE>
Run: 01/07/00 REPT1HC.FRG
12:07:09
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 01/20/00
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 128,078,000.00 422,254.95 186,102.60
525180AF2 31,964,376.93 3.296858 1.453041
6.76125 0.00 31,542,121.98
0.000000 246.272756
CERTIFICATES 6,740,000.00 22,220.82 10,010.77
525180AG0 1,682,099.19 3.296858 1.485277
6.91125 0.00 1,659,878.37
0.000000 246.272755
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.76125 0.00 0.00
- -----------------------------------------------------------------------------
134,818,000.00 444,475.77 196,113.37
33,646,476.12 0.00 33,202,000.35
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 290,405.55
SECURITY PRINCIPAL COLLECTIONS: 444,475.77
AGGREGATE SECURITY COLLECTIONS: 734,881.32
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 11,474,772.90 9.6133
GMACMC LOANS: 11,924,225.47 9.4907
GOAL LINE LOANS: 11,825,280.95 9.9190
TOTAL LOANS: 35,224,279.32 9.6750
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 10.547 %
RESIDUAL OWNERSHIP
INTEREST: 90,964.30
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 01/13/2000 REPT1HC.FRG
11:29:27
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1996-HS1 (ISSUER)
RFMSII SERIES 1996-HS1
PAYMENT DATE: 01/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 162,077,000.00 1,352,923.52 230,075.67
76110VAA6 39,930,453.79 8.347412 1.419545
6.69125 0.00 38,577,530.27
0.000000 238.019770
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.69125 0.00 0.00
CERTIFICATES 14,092,938.00 117,639.57 20,364.34
76110VAB4 3,472,037.44 8.347413 1.445003
6.81125 0.00 3,354,397.87
0.000000 238.019771
VARIABLE FUNDING CERT 0.00 0.00 0.00
76110VAB4
6.81125 0.00 0.00
- -----------------------------------------------------------------------------
176,169,938.00 1,470,563.09 250,440.01
43,402,491.23 0.00 41,931,928.14
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 387,586.70
SECURITY PRINCIPAL COLLECTIONS: 1,560,424.82
AGGREGATE SECURITY COLLECTIONS: 1,948,011.52
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 43,735,922.93 10.0763
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 13,623.54 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 6.893 %
RESIDUAL OWNERSHIP
INTEREST: 220,849.07
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/13/2000 REPT2H.FRM
11:29:29
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: 01/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 92.00037294
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 7.99962706
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 20
CURRENT AMOUNT: 1,803,994.79 710,296.16
TARGET AMOUNT: 1,803,994.78
60 - 89 DAYS DELINQUENT 9
334,714.30
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 5
178,114.99
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 13
YET REIMBURSED: 0.00 711,276.94
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 313,861.18
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: 01/24/00 16:01:18 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 6,762,606.09 7.850000 % 985,038.73
A-6 76110VAH1 12,341,000.00 12,341,000.00 7.950000 % 0.00
A-L 76110VAK4 20,152,179.00 19,189,582.52 7.600000 % 286,808.02
IO 76110VAJ7 0.00 0.00 1.700000 % 0.00
R-I 0.00 0.00 0.000000 % 0.00
R-II 0.00 2,410,791.83 0.000000 % 90,664.94
- -------------------------------------------------------------------------------
198,367,179.00 40,703,980.44 1,362,511.69
===============================================================================
- -------------------------------------------------------------------------------
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 44,238.71 1,029,277.44 0.00 0.00 5,777,567.36
A-6 81,759.13 81,759.13 0.00 0.00 12,341,000.00
A-L 121,534.02 408,342.04 0.00 0.00 18,902,774.50
IO 18,334.84 18,334.84 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 1,763.56 92,428.50 0.00 0.00 2,320,126.89
- -------------------------------------------------------------------------------
267,630.26 1,630,141.95 0.00 0.00 39,341,468.75
===============================================================================
- -------------------------------------------------------------------------------
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-5 721.421601 105.082007 4.719299 109.801306 0.000000 616.339595
A-6 1000.000000 0.000000 6.625000 6.625000 0.000000 1000.000000
A-L 952.233628 14.232110 6.030813 20.262923 0.000000 938.001518
IO 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
- -------------------------------------------------------------------------------
DETERMINATION DATE 20-January-00
DISTRIBUTION DATE 25-January-00
Run: 01/24/00 16:01:18 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 16,284.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,605.43
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 371,720.39
(B) TWO MONTHLY PAYMENTS: 10 264,211.58
(C) THREE OR MORE MONTHLY PAYMENTS: 8 178,620.71
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,341,468.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,497
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 94.07725780 % 5.92274220 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.10259210 % 5.89740790 %
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: 19.83265017
................................................................................
Run: 01/07/2000 REPT1HC.FRG
08:12:10
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1996-HS3 (ISSUER)
RFMSII SERIES 1996-HS3
PAYMENT DATE: 01/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 247,244,000.00 1,815,912.06 331,862.71
43707QAC2 57,768,627.06 7.344615 1.342248
6.67125 0.00 55,952,715.00
0.000000 226.305654
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.67125 0.00 0.00
CERTIFICATES 21,499,396.00 157,904.79 29,679.39
43707QAD0 5,023,339.65 7.344615 1.380476
6.86125 0.00 4,865,434.86
0.000000 226.305653
VARIABLE FUNDING CERT 0.00 0.00 0.00
6.86125 0.00 0.00
- -----------------------------------------------------------------------------
268,743,396.00 1,973,816.85 361,542.10
62,791,966.71 0.00 60,818,149.86
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 547,666.68
SECURITY PRINCIPAL COLLECTIONS: 1,976,636.89
AGGREGATE SECURITY COLLECTIONS: 2,524,303.57
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 63,917,244.35 10.2684
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: -1,667.43 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 2.811 %
RESIDUAL OWNERSHIP
INTEREST: 179,002.56
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/07/2000 REPT2H.FRM
08:12:16
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: 01/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 92.00002816
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 7.99997184
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 32
CURRENT AMOUNT: 3,099,094.49 856,826.99
TARGET AMOUNT: 3,099,094.49
60 - 89 DAYS DELINQUENT 5
167,193.97
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 13
395,143.55
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 8
YET REIMBURSED: 0.00 531,668.33
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 953,611.94
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: 01/10/2000 REPT1HE.FRG
15:45:49
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: 01/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 116,693,900.00 958,101.09 220,365.81
43707QAE8 38,591,319.36 8.210379 1.888409
6.63125 4,435.66 37,628,782.61
0.038011 322.457152
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.63125 0.00 0.00
0.000000 0.000000
CERTIFICATES 10,147,353.78 83,313.61 19,826.99
43707QAF5 3,355,786.12 8.210378 1.953907
6.86125 385.71 3,272,086.80
0.038011 322.457152
VARIABLE FUNDING CERT 0.00 0.00 0.00
0.00 0.000000 0.000000
6.86125 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
126,841,253.78 1,041,414.70 240,192.80
41,947,105.48 4,821.37 40,900,869.41
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 345,439.68
SECURITY PRINCIPAL COLLECTIONS: 1,041,414.70
AGGREGATE SECURITY COLLECTIONS: 1,386,854.38
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
42,743,618.69 9.8085
TOTAL LOANS: 42,743,618.69 9.6741
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.589 %
RESIDUAL OWNERSHIP
INTEREST: 96,056.02
ADMINISTRATOR:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/10/2000 REPT2H.FRM
15:45:50
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1996-RHS4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 91.99995783
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 8.00004217
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 18
CURRENT AMOUNT: 1,842,749.28 503,832.48
TARGET AMOUNT: 1,842,749.28
60 - 89 DAYS DELINQUENT 3
123,343.61
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 6
145,321.35
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 18
YET REIMBURSED: 0.00 475,224.87
REO LOANS 2
ADDITIONAL BALANCES 46,221.40
CURRENT PERIOD: 789,921.74
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: 01/18/2000 REPT1HC.FRG
13:46:24
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HI1 (ISSUER)
RFMSII SERIES 1997-HI1
PAYMENT DATE: 01/25/2000
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 2,642,933.84 123,325.98
437184AD6 21,263,100.69 101.261833 4.725133
6.96000 151,798.21 18,468,368.64
5.816023 707.600331
A-5 NOTES 9,450,000.00 0.00 57,093.75
437184AE4 9,450,000.00 0.000000 6.041667
7.25000 0.00 9,450,000.00
0.000000 1000.000000
A-6 NOTES 25,000,000.00 0.00 156,041.67
437184AF1 25,000,000.00 0.000000 6.241667
7.49000 0.00 25,000,000.00
0.000000 1000.000000
A-7 NOTES 12,268,000.00 0.00 79,639.77
437184AG9 12,268,000.00 0.000000 6.491667
7.79000 0.00 12,268,000.00
0.000000 1000.000000
CERTIFICATES 5,416,428.36 0.00 0.00
12,982,858.32 0.000000 0.000000
0.00000 0.00 13,134,656.53
0.000000 2396.940836
- -----------------------------------------------------------------------------
154,734,428.36 2,642,933.84 416,101.17
80,963,959.01 151,798.21 78,321,025.17
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 896,263.79
SECURITY PRINCIPAL COLLECTIONS: 2,331,564.71
AGGREGATE SECURITY COLLECTIONS: 3,227,828.50
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 78,321,025.17 13.0495
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 311,369.13 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 19.787 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/18/2000 REPT2H.FRM
13:46:26
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HI1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/25/2000
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 23.58034589
A-5 NOTES 0.00 0.00 12.06572562
A-6 NOTES 0.00 0.00 31.91990905
A-7 NOTES 0.00 0.00 15.66373777
CERTIFICATES 0.00 0.00 16.77028167
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 29
CURRENT AMOUNT: 13,134,656.53 1,013,884.76
TARGET AMOUNT: 13,926,098.55
60 - 89 DAYS DELINQUENT 23
738,459.04
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 43
1,464,275.61
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: 01/12/2000 REPT1HC.FRG
15:12:33
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HS2 (ISSUER)
RFMSII SERIES 1997-HS2
PAYMENT DATE: 01/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 300,402,933.00 2,071,740.75 440,306.94
76110VAP3 77,283,082.20 6.896540 1.465721
6.61625 0.00 75,211,341.45
0.000000 250.368199
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.61625 0.00 0.00
CERTIFICATES 0.00 0.00 330,204.17
0.00000 0.00 0.00
- -----------------------------------------------------------------------------
300,402,933.00 2,071,740.75 770,511.11
77,283,082.20 0.00 75,211,341.45
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 688,875.70
SECURITY PRINCIPAL COLLECTIONS: 2,162,577.52
AGGREGATE SECURITY COLLECTIONS: 2,851,453.22
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 78,194,537.79 10.4317
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 95,150.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 4.727 %
RESIDUAL OWNERSHIP
INTEREST: 185,801.77
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/12/2000 REPT2H.FRM
15:12:34
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HS2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 100.00000000
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 28
CURRENT AMOUNT: 2,983,196.34 951,474.52
TARGET AMOUNT: 2,983,196.34
60 - 89 DAYS DELINQUENT 5
257,108.76
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 6
348,773.37
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 20
YET REIMBURSED: 0.00 790,494.49
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,211,177.51
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: 01/18/2000 REPT1HC.FRG
11:50:45
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HI3 (ISSUER)
RFMSII SERIES 1997-HI3
PAYMENT DATE: 01/25/2000
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 1,374,624.16 319,820.79
437184AJ3 53,451,943.11 13.746242 3.198208
7.18000 112,846.77 51,964,472.18
1.128468 519.644722
A-PB NOTES 122,765,141.00 1,687,559.30 392,628.45
437184AH7 65,620,353.54 13.746242 3.198208
7.18000 138,536.50 63,794,257.74
1.128468 519.644723
CERTIFICATES 8,079,564.43 0.00 0.00
15,964,329.06 0.000000 0.000000
0.00000 0.00 16,215,712.33
0.000000 1975.889814
- -----------------------------------------------------------------------------
230,844,705.43 3,062,183.46 712,449.24
135,036,625.71 251,383.27 131,974,442.25
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,503,543.22
SECURITY PRINCIPAL COLLECTIONS: 2,550,256.29
AGGREGATE SECURITY COLLECTIONS: 4,053,799.51
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 131,974,442.25 12.8070
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 511,927.17 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 14.282 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/18/2000 REPT2H.FRM
11:50:51
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HI3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-PV NOTES 0.00 0.00 39.37464807
A-PB NOTES 0.00 0.00 48.33834237
CERTIFICATES 0.00 0.00 12.28700956
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 42
CURRENT AMOUNT: 16,215,712.33 1,443,667.58
TARGET AMOUNT: 20,776,023.49
60 - 89 DAYS DELINQUENT 31
1,183,771.87
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 60
2,086,026.07
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: 01/10/2000 REPT1HE.FRG
15:46:06
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: 01/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 194,000,000.00 1,889,663.49 467,970.55
43707QAG3 81,829,425.57 9.740533 2.412219
6.64125 0.00 79,939,762.08
0.000000 412.060629
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.64125 0.00 0.00
0.000000 0.000000
CERTIFICATES 62,173.00 0.00 32,618.53
3,396,088.37 0.000000 524.641404
0.00000 0.00 3,396,088.37
0.000000 0.000000
VARIABLE FUNDING CERT 0.00 0.00 0.00
0.00 0.000000 0.000000
0.00000 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
194,062,173.00 1,889,663.49 500,589.08
85,225,513.94 0.00 83,335,850.45
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 650,746.23
SECURITY PRINCIPAL COLLECTIONS: 1,748,028.89
AGGREGATE SECURITY COLLECTIONS: 2,398,775.12
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 83,335,850.45 9.3238
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 141,634.60 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.417 %
RESIDUAL OWNERSHIP
INTEREST: 32,618.53
ADMINISTRATOR:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/10/2000 REPT2H.FRM
15:46:06
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-GMACM4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 95.92481705
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 4.07518295
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 52
CURRENT AMOUNT: 3,396,088.37 1,417,404.29
TARGET AMOUNT: 3,396,088.03
60 - 89 DAYS DELINQUENT 15
387,758.87
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 12
500,772.12
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 40
YET REIMBURSED: 0.00 1,246,469.43
REO LOANS 1
ADDITIONAL BALANCES 16,673.27
CURRENT PERIOD: 1,032,263.17
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: 01/07/2000 REPT1HC.FRG
15:14:18
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HS5 (ISSUER)
RFMSII SERIES 1997-HS5
PAYMENT DATE: 01/25/2000
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 1,889,333.94 18,379.03
76110VAW8 3,150,691.08 100.614226 0.978753
7.00000 0.00 1,261,357.14
0.000000 67.172071
A-L1 Certificates 20,288,000.00 0.00 113,781.87
76110VAX6 20,288,000.00 0.000000 5.608333
6.73000 0.00 20,288,000.00
0.000000 1000.000000
A-L2 Certificates 1,220,000.00 0.00 6,994.67
76110VAY4 1,220,000.00 0.000000 5.733336
6.88000 0.00 1,220,000.00
0.000000 1000.000000
IO Certificates 0.00 0.00 135,253.33
76110VAZ1
8.00000 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 573.80 100,623.88 0.00
4,592,531.00 0.000000
0.00000 0.00 4,592,531.00
0.000000
- -----------------------------------------------------------------------------
229,626,573.80 1,989,957.82 493,538.18
65,991,222.08 0.00 64,101,888.14
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 594,162.05
SECURITY PRINCIPAL COLLECTIONS: 1,889,333.94
AGGREGATE SECURITY COLLECTIONS: 2,483,495.99
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 64,101,888.14 10.9784
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 1.842 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/07/2000 REPT2H.FRM
15:14:19
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HS5 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/25/2000
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 1.96773789
A-L1 Certificates 0.00 0.00 31.64961375
A-L2 Certificates 0.00 0.00 1.90322007
IO Certificates 0.00 0.00 0.00000000
M-1 Certificates 0.00 0.00 30.44840108
M-2 Certificates 0.00 0.00 14.32875110
B-1 Certificates 0.00 0.00 12.53785221
R-I Certificates 0.00 0.00 0.00000000
R-II Certificates 0.00 0.00 7.16442391
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 13
CURRENT AMOUNT: 4,592,531.00 420,055.66
TARGET AMOUNT: 4,592,531.00
60 - 89 DAYS DELINQUENT 0
0.00
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 5
132,288.61
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 5
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: 01/12/2000 REPT1HC.FRG
13:49:38
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HS1 (ISSUER)
RFMSII SERIES 1998-HS1
PAYMENT DATE: 01/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 517,879,000.00 1,987,188.81 950,977.72
76110VBD9 166,288,156.95 3.837168 1.836293
6.64125 0.00 164,300,968.14
0.000000 317.257445
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.64125 0.00 0.00
CERTIFICATES 0.00 0.00 363,505.00
0.00000 0.00 0.00
- -----------------------------------------------------------------------------
517,879,000.00 1,987,188.81 1,314,482.72
166,288,156.95 0.00 164,300,968.14
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,461,927.51
SECURITY PRINCIPAL COLLECTIONS: 3,465,930.41
AGGREGATE SECURITY COLLECTIONS: 4,927,857.92
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 170,346,571.37 10.1840
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 129,430.24 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.952 %
RESIDUAL OWNERSHIP
INTEREST: ***,***.**
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/12/2000 REPT2H.FRM
13:49:39
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HS1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 100.00000000
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 33
CURRENT AMOUNT: 6,045,603.23 1,118,331.40
TARGET AMOUNT: 6,045,603.23
60 - 89 DAYS DELINQUENT 18
660,861.95
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 17
568,086.44
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 25
YET REIMBURSED: 0.00 1,086,626.95
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 2,840,358.05
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: 01/11/2000 REPT1HC.FRG
13:54:59
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HI2 (ISSUER)
RFMSII SERIES 1998-HI2
PAYMENT DATE: 01/25/2000
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 6,390,865.81 42,926.79
76110VBE7 8,171,504.87 47.452226 0.318732
6.52125 0.00 1,780,639.06
0.000000 13.221258
A-2 Notes 86,990,000.00 0.00 455,972.58
76110VBF4 86,990,000.00 0.000000 5.241667
6.29000 0.00 86,990,000.00
0.000000 1000.000000
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 0.00 208,333.33
76110VBK3
5.00000 0.00 0.00
M-1 Notes 40,400,000.00 0.00 228,260.00
76110VBL1 40,400,000.00 0.000000 5.650000
6.78000 0.00 40,400,000.00
0.000000 1000.000000
M-2 Notes 28,280,000.00 0.00 168,973.00
76110VBM9 28,280,000.00 0.000000 5.975000
7.17000 0.00 28,280,000.00
0.000000 1000.000000
B-1 Notes 24,240,000.00 0.00 161,802.00
76110VBN7 24,240,000.00 0.000000 6.675000
8.01000 0.00 24,240,000.00
0.000000 1000.000000
B-2 Notes 12,120,000.00 0.00 83,325.00
76110VBP2 12,120,000.00 0.000000 6.875000
8.25000 0.00 12,120,000.00
0.000000 1000.000000
- -----------------------------------------------------------------------------
404,000,000.00 6,390,865.81 1,775,336.45
277,491,504.87 0.00 271,100,639.06
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 3,016,887.32
SECURITY PRINCIPAL COLLECTIONS: 5,358,490.44
AGGREGATE SECURITY COLLECTIONS: 8,375,377.76
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 285,108,278.13 13.1784
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: ***,***.** PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 3.626 %
RESIDUAL OWNERSHIP
INTEREST: 208,799.51
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/11/2000 REPT2H.FRM
13:55:08
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HI2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 Notes 0.00 0.00 0.65681847
A-2 Notes 0.00 0.00 32.08771484
A-3 Notes 0.00 0.00 8.58721694
A-4 Notes 0.00 0.00 7.89005886
A-5 Notes 0.00 0.00 12.03243198
A-6 Notes 0.00 0.00 0.00000000
M-1 Notes 0.00 0.00 14.90221496
M-2 Notes 0.00 0.00 10.43155047
B-1 Notes 0.00 0.00 8.94132898
B-2 Notes 0.00 0.00 4.47066449
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 119
CURRENT AMOUNT: 14,007,639.07 3,840,690.14
TARGET AMOUNT: 14,007,639.07
60 - 89 DAYS DELINQUENT 50
1,611,229.57
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT106
3,652,948.35
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 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: 01/07/2000 REPT1HC.FRG
08:19:56
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HS3 (ISSUER)
RFMSII SERIES 1998-HS3
PAYMENT DATE: 01/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 150,000,000.00 2,911,372.67 474,351.90
82,820,563.99 19.409151 3.162346
6.65125 0.00 79,909,191.32
0.000000 532.727942
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.65125 0.00 0.00
CERTIFICATES 0.00 0.00 200,427.81
0.00000 0.00 0.00
- -----------------------------------------------------------------------------
150,000,000.00 2,911,372.67 674,779.71
82,820,563.99 0.00 79,909,191.32
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 734,548.21
SECURITY PRINCIPAL COLLECTIONS: 2,860,947.55
AGGREGATE SECURITY COLLECTIONS: 3,595,495.76
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: 82,583,811.75 10.3861
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 82,583,811.75 10.2439
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 50,451.19 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.502 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/07/2000 REPT2H.FRM
08:19:57
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HS3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 100.00000000
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 19
CURRENT AMOUNT: 2,674,620.43 604,139.95
TARGET AMOUNT: 2,674,620.43
60 - 89 DAYS DELINQUENT 4
165,722.41
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 8
274,684.05
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 17
YET REIMBURSED: 0.00 530,445.05
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,377,804.76
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: 01/07/2000 REPT1HC.FRG
16:08:03
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HI4 (ISSUER)
RFMSII SERIES 1998-HI4
PAYMENT DATE: 01/25/2000
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 2,272,305.61 914,524.33
76110VBR8 159,742,240.46 11.361528 4.572622
6.87000 539,422.35 156,930,512.50
2.697112 784.652562
CERTIFICATES 7,264,348.67 0.00 0.00
16,785,739.25 0.000000 0.000000
0.00000 0.00 17,325,161.60
0.000000 2384.957329
- -----------------------------------------------------------------------------
207,264,348.67 2,272,305.61 914,524.33
176,527,979.71 539,422.35 174,255,674.10
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,797,805.22
SECURITY PRINCIPAL COLLECTIONS: 1,968,901.40
AGGREGATE SECURITY COLLECTIONS: 3,766,706.62
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.2586
GOAL LINE LOANS: 907,013.27 13.2649
TOTAL LOANS: 174,255,674.10 13.0779
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 303,404.21 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 1.869 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/07/2000 REPT2H.FRM
16:08:05
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HI4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
NOTES 0.00 0.00 90.05761982
CERTIFICATES 0.00 0.00 9.94238018
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 67
CURRENT AMOUNT: 17,325,161.60 2,037,928.78
TARGET AMOUNT: 17,617,469.64
60 - 89 DAYS DELINQUENT 33
986,511.18
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 46
1,452,034.64
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 1
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: 01/07/2000 REPT1HC.FRG
16:13:40
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI1 (ISSUER)
RFMSII SERIES 1999-HI1
PAYMENT DATE: 01/25/2000
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 2,025,339.03 199,765.13
76110VBS6 37,227,891.66 36.657720 3.615658
6.66125 0.00 35,202,552.63
0.000000 637.150274
A-2 NOTES 55,250,000.00 2,025,339.03 187,690.62
76110VBT4 37,227,891.66 36.657720 3.397115
6.05000 0.00 35,202,552.63
0.000000 637.150274
A-3 NOTES 120,200,000.00 0.00 632,051.67
76110VBU1 120,199,999.96 0.000000 5.258333
6.31000 0.00 120,199,999.96
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 0.00 870,667.43
8,793,775.09 0.000000 9809.907262
0.00000 0.00 8,793,775.08
0.000000 99080.446950
- -----------------------------------------------------------------------------
439,688,753.89 4,050,678.06 3,085,004.85
412,349,558.37 0.00 408,298,880.30
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,136,275.31
SECURITY PRINCIPAL COLLECTIONS: 3,406,326.34
AGGREGATE SECURITY COLLECTIONS: 7,542,601.65
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.1896
GOAL LINE LOANS: 45,952,659.12 14.0669
TOTAL LOANS: 408,298,880.30 13.3109
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 644,351.73 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.565 %
RESIDUAL OWNERSHIP
INTEREST: 870,667.43
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/07/2000 REPT2H.FRM
16:13:42
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 8.62176076
A-2 NOTES 0.00 0.00 8.62176076
A-3 NOTES 0.00 0.00 29.43921861
A-4 NOTES 0.00 0.00 12.73576846
A-5 NOTES 0.00 0.00 15.89521871
A-6 NOTES 0.00 0.00 22.53251342
CERTIFICATES 0.00 0.00 2.15375929
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 83
CURRENT AMOUNT: 8,793,775.08 2,785,407.19
TARGET AMOUNT: 8,793,775.08
60 - 89 DAYS DELINQUENT 30
876,481.97
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 44
1,507,748.47
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: -33.28
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: 01/07/2000 REPT1HC.FRG
15:14:48
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS2 (ISSUER)
RFMSII SERIES 1999-HS2
PAYMENT DATE: 01/25/2000
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 2,370,783.20 98,901.02
76110VBZ0 21,736,488.54 62.389032 2.602658
5.46000 0.00 19,365,705.34
0.000000 509.623825
A-I-2 CERTIFICATE 20,000,000.00 0.00 95,666.67
76110VCA4 20,000,000.00 0.000000 4.783334
5.74000 0.00 20,000,000.00
0.000000 1000.000000
A-I-3 CERTIFICATE 12,000,000.00 0.00 60,300.00
76110VCB2 12,000,000.00 0.000000 5.025000
6.03000 0.00 12,000,000.00
0.000000 1000.000000
A-I-4 CERTIFICATE 15,991,000.00 0.00 84,485.78
76110VCC0 15,991,000.00 0.000000 5.283333
6.34000 0.00 15,991,000.00
0.000000 1000.000000
A-I-5 CERTIFICATE 5,000,000.00 0.00 28,125.00
76110VCD8 5,000,000.00 0.000000 5.625000
6.75000 0.00 5,000,000.00
0.000000 1000.000000
A-I-6 CERTIFICATE 10,110,000.00 0.00 53,414.50
76110VCE6 10,110,000.00 0.000000 5.283333
6.34000 0.00 10,110,000.00
0.000000 1000.000000
A-II CERTIFICATE 129,556,000.00 2,718,630.27 569,316.66
76110VCF3 110,457,557.42 20.984210 4.394367
6.18500 0.00 107,738,927.15
0.000000 831.601216
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 0.00
0.00000 0.00 4,907,829.43
- -----------------------------------------------------------------------------
230,657,000.00 5,089,413.47 1,028,651.30
199,747,547.30 0.00 195,113,461.92
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,529,918.49
SECURITY PRINCIPAL COLLECTIONS: 4,609,303.24
AGGREGATE SECURITY COLLECTIONS: 6,139,221.73
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 10.1924
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 195,113,461.92 10.0528
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 24,782.14 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.129 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/07/2000 REPT2H.FRM
15:14:49
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 CERTIFICATE 0.00 0.00 9.92535582
A-I-2 CERTIFICATE 0.00 0.00 10.25044597
A-I-3 CERTIFICATE 0.00 0.00 6.15026758
A-I-4 CERTIFICATE 0.00 0.00 8.19574408
A-I-5 CERTIFICATE 0.00 0.00 2.56261149
A-I-6 CERTIFICATE 0.00 0.00 5.18160044
A-II CERTIFICATE 0.00 0.00 55.21860260
IO CERTIFICATE 0.00 0.00 0.00000000
R-I CERTIFICATE 0.00 0.00 0.00000000
R-II CERTIFICATE 0.00 0.00 2.51537202
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 12
CURRENT AMOUNT: 4,907,829.43 234,028.06
TARGET AMOUNT: 6,422,451.65
60 - 89 DAYS DELINQUENT 3
87,600.16
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 10
217,617.76
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 01/07/2000 REPT1HC.FRG
09:09:41
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS3 (ISSUER)
RFMSII SERIES 1999-HS3
PAYMENT DATE: 01/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 275,000,000.00 5,048,983.85 1,181,369.14
76110VBY3 203,812,449.39 18.359941 4.295888
6.73125 571,532.85 198,191,932.69
2.078301 720.697937
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.73125 0.00 0.00
CERTIFICATE 0.00 0.00 0.00
0.00000 0.00 4,989,927.86
- -----------------------------------------------------------------------------
275,000,000.00 5,048,983.85 1,181,369.14
208,230,844.40 571,532.85 203,181,860.55
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,776,414.53
SECURITY PRINCIPAL COLLECTIONS: 5,049,249.43
AGGREGATE SECURITY COLLECTIONS: 6,825,663.96
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 10.3689
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 203,181,860.55 10.2269
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: -265.58 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.043 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/07/2000 REPT2H.FRM
09:09:42
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 97.54410761
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATE 0.00 0.00 2.45589239
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 26
CURRENT AMOUNT: 4,989,927.86 671,162.66
TARGET AMOUNT: 5,037,129.83
60 - 89 DAYS DELINQUENT 7
179,363.49
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 7
319,916.90
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 7
YET REIMBURSED: 0.00 164,001.75
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 3,730,384.02
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 01/13/2000 REPT1HC.FRG
16:35:58
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI4 (ISSUER)
RFMSII SERIES 1999-HI4
PAYMENT DATE: 01/25/2000
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 2,967,789.65 349,977.70
76110VCK2 65,518,446.01 34.389220 4.055362
6.41000 0.01 62,550,656.35
0.000000 724.804824
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 1,146,632.16
8,506,430.32 0.000000 *****.******
0.00000 0.00 8,506,430.33
0.000000 *****.******
- -----------------------------------------------------------------------------
425,321,516.25 2,967,789.65 3,580,113.90
413,045,876.33 0.01 410,078,086.68
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,163,811.77
SECURITY PRINCIPAL COLLECTIONS: 2,636,928.94
AGGREGATE SECURITY COLLECTIONS: 6,800,740.71
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.9049
GOAL LINE LOANS: 13,901,089.87 13.9041
TOTAL LOANS: 410,078,086.68 13.7209
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 330,860.71 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.139 %
RESIDUAL OWNERSHIP
INTEREST: ***,***.**
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/13/2000 REPT2H.FRM
16:35:59
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 15.25335256
A-2 NOTES 0.00 0.00 12.75366856
A-3 NOTES 0.00 0.00 13.16822375
A-4 NOTES 0.00 0.00 8.94951503
A-5 NOTES 0.00 0.00 9.12021423
A-6 NOTES 0.00 0.00 18.21604285
A-7 NOTES 0.00 0.00 20.46463899
CERTIFICATES 0.00 0.00 2.07434404
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 48
CURRENT AMOUNT: 8,506,430.33 1,613,917.55
TARGET AMOUNT: 8,506,430.33
60 - 89 DAYS DELINQUENT 26
909,354.57
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 54
1,785,965.96
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: 01/07/2000 REPT1HC.FRG
08:25:34
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS5 (ISSUER)
RFMSII SERIES 1999-HS5
PAYMENT DATE: 01/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 135,500,000.00 2,479,222.25 658,169.85
76110VCS5 113,548,935.97 18.296843 4.857342
6.73125 275,692.10 110,794,021.62
2.034628 817.668056
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.73125 0.00 0.00
CERTIFICATES 0.00 0.00 0.00
0.00000 0.00 667,575.66
- -----------------------------------------------------------------------------
135,500,000.00 2,479,222.25 658,169.85
113,940,819.53 275,692.10 111,461,597.28
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 946,384.42
SECURITY PRINCIPAL COLLECTIONS: 2,479,474.04
AGGREGATE SECURITY COLLECTIONS: 3,425,858.46
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 10.3765
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 111,461,597.28 10.2344
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: -251.79 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.035 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/07/2000 REPT2H.FRM
08:25:35
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS5 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 99.40107115
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 0.59892885
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 6
CURRENT AMOUNT: 667,575.66 249,354.47
TARGET AMOUNT: 2,281,588.22
60 - 89 DAYS DELINQUENT 1
92,689.08
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 2
133,690.00
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 3
YET REIMBURSED: 0.00 83,164.20
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: 01/07/2000 REPT1HC.FRG
16:40:28
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI6 (ISSUER)
RFMSII SERIES 1999-HI6
PAYMENT DATE: 01/25/2000
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 2,824,720.05 373,729.72
76110VCT3 68,923,356.77 36.200436 4.789565
6.73125 0.00 66,098,636.72
0.000000 847.092615
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 1,121,466.55 947,839.59
76110VDA3 146,384,492.77 7.476444 6.318931
7.77000 0.00 145,263,026.22
0.000000 968.420175
A-II NOTES 30,077,000.00 67,425.45 189,769.44
76110VDB1 29,232,776.22 2.241761 6.309454
7.79000 0.00 29,165,350.77
0.000000 969.689489
CERTIFICATES 1,177.49 0.00 0.00
6,511,845.80 0.000000 0.000000
0.00000 0.00 8,390,869.25
0.000000 *****.******
- -----------------------------------------------------------------------------
557,894,177.49 4,013,612.05 3,433,147.84
550,838,471.56 0.00 548,703,882.96
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 5,603,868.58
SECURITY PRINCIPAL COLLECTIONS: 2,105,982.51
AGGREGATE SECURITY COLLECTIONS: 7,709,851.09
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.8675
GOAL LINE LOANS: 33,670,000.52 14.2169
TOTAL LOANS: 548,703,882.96 13.7107
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 28,606.09 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.005 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/07/2000 REPT2H.FRM
16:40:30
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI6 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 12.04632203
A-I-2 NOTES 0.00 0.00 8.34876541
A-I-3 NOTES 0.00 0.00 8.92466803
A-I-4 NOTES 0.00 0.00 5.83010272
A-I-5 NOTES 0.00 0.00 6.18366318
A-I-6 NOTES 0.00 0.00 11.99007371
A-I-7 NOTES 0.00 0.00 13.35802466
A-I-8 NOTES 0.00 0.00 26.47384696
A-II NOTES 0.00 0.00 5.31531700
CERTIFICATES 0.00 0.00 1.52921631
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 39
CURRENT AMOUNT: 8,390,869.25 1,233,915.42
TARGET AMOUNT: 11,157,883.55
60 - 89 DAYS DELINQUENT 25
895,223.05
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 19
744,652.85
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: 01/11/2000 REPT1HC.FRG
10:14:00
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI8 (ISSUER)
RFMSII SERIES 1999-HI8
PAYMENT DATE: 01/25/2000
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 1,925,064.78 303,796.89
76110VDE5 56,445,601.73 33.731641 5.323233
6.68125 0.00 54,520,536.95
0.000000 955.327439
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 50,000,000.00 314,345.55 318,100.01
76110VDM7 49,898,041.45 6.286911 6.362000
7.65000 0.00 49,583,695.90
0.000000 991.673918
A-II NOTES 18,614,000.00 122,293.24 118,638.10
76110VDN5 18,561,371.47 6.569960 6.373595
7.67000 0.00 18,439,078.23
0.000000 990.602677
CERTIFICATES 395.68 0.00 0.00
395.68 0.000000 0.000000
0.00000 0.00 1,200,749.28
0.000000 *****.******
- -----------------------------------------------------------------------------
374,816,395.68 2,361,703.57 2,298,611.87
374,037,410.33 0.00 372,876,060.36
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 3,767,804.57
SECURITY PRINCIPAL COLLECTIONS: 1,161,349.97
AGGREGATE SECURITY COLLECTIONS: 4,929,154.54
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.9693
GOAL LINE LOANS: 1,072,608.38 13.9971
TOTAL LOANS: 372,876,060.36 13.7786
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.000 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/11/2000 REPT2H.FRM
10:14:01
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI8 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 14.62162438
A-I-2 NOTES 0.00 0.00 11.51857267
A-I-3 NOTES 0.00 0.00 9.46695263
A-I-4 NOTES 0.00 0.00 8.29766330
A-I-5 NOTES 0.00 0.00 6.35599936
A-I-6 NOTES 0.00 0.00 15.57622121
A-I-7 NOTES 0.00 0.00 15.59821243
A-I-8 NOTES 0.00 0.00 13.29763457
A-II NOTES 0.00 0.00 4.94509575
CERTIFICATES 0.00 0.00 0.32202370
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 13
CURRENT AMOUNT: 1,200,749.28 471,014.23
TARGET AMOUNT: 7,496,327.91
60 - 89 DAYS DELINQUENT 4
129,492.48
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 0
0.00
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 01/11/2000 REPT1HC.FRG
13:53:45
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS7 (ISSUER)
RFMSII SERIES 1999-HS7
PAYMENT DATE: 01/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 135,850,000.00 3,095,913.56 767,977.86
76110VDC9 130,937,089.86 22.789205 5.653131
6.81125 81,019.67 127,760,156.63
0.596391 940.450178
A-2 NOTES 30,000,000.00 683,676.16 169,344.94
76110VDD7 28,915,073.21 22.789205 5.644831
6.80125 17,891.72 28,213,505.33
0.596391 940.450178
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.81125 0.00 0.00
CERTIFICATES 0.00 0.00 0.00
0.00000 0.00 0.00
- -----------------------------------------------------------------------------
165,850,000.00 3,779,589.72 937,322.80
159,852,163.07 98,911.39 155,973,661.96
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,055,124.56
SECURITY PRINCIPAL COLLECTIONS: 3,779,589.72
AGGREGATE SECURITY COLLECTIONS: 4,834,714.28
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 9.0861
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 154,759,257.61 8.9616
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.000 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/11/2000 REPT2H.FRM
13:53:54
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS7 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 01/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 81.91136569
A-2 NOTES 0.00 0.00 18.08863431
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 15
CURRENT AMOUNT: 0.00 501,281.10
TARGET AMOUNT: 2,955,923.14
60 - 89 DAYS DELINQUENT 1
49,737.32
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 0
0.00
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
