Run: 07/10/00 REPT1HC.FRG
09:21:51
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 07/20/00
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 128,078,000.00 542,631.83 158,301.89
525180AF2 27,327,785.52 4.236729 1.235980
6.95125 0.00 26,785,153.69
0.000000 209.131574
CERTIFICATES 6,740,000.00 28,555.56 8,510.27
525180AG0 1,438,102.38 4.236730 1.262651
7.10125 0.00 1,409,546.82
0.000000 209.131576
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.95125 0.00 0.00
-----------------------------------------------------------------------------
134,818,000.00 571,187.39 166,812.16
28,765,887.90 0.00 28,194,700.51
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 281,173.36
SECURITY PRINCIPAL COLLECTIONS: 571,187.39
AGGREGATE SECURITY COLLECTIONS: 852,360.75
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 10,081,840.78 10.3533
GMACMC LOANS: 9,955,371.54 10.5210
GOAL LINE LOANS: 10,179,767.16 10.6830
TOTAL LOANS: 30,216,979.48 10.5191
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 12.449 %
RESIDUAL OWNERSHIP
INTEREST: 111,547.37
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
................................................................................
Run: 07/10/2000 REPT1HC.FRG
09:28:37
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1996-HS1 (ISSUER)
RFMSII SERIES 1996-HS1
PAYMENT DATE: 07/20/2000
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 162,077,000.00 987,955.74 191,659.91
76110VAA6 33,422,981.49 6.095595 1.182524
6.88125 0.00 32,435,025.75
0.000000 200.121089
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.88125 0.00 0.00
CERTIFICATES 14,092,938.00 85,904.85 16,955.85
76110VAB4 2,906,198.94 6.095596 1.203145
7.00125 0.00 2,820,294.09
0.000000 200.121088
VARIABLE FUNDING CERT 0.00 0.00 0.00
76110VAB4
7.00125 0.00 0.00
-----------------------------------------------------------------------------
176,169,938.00 1,073,860.59 208,615.76
36,329,180.43 0.00 35,255,319.84
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 332,892.56
SECURITY PRINCIPAL COLLECTIONS: 1,114,406.56
AGGREGATE SECURITY COLLECTIONS: 1,447,299.12
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 36,933,341.62 10.8529
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 55,725.75 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 8.461 %
RESIDUAL OWNERSHIP
INTEREST: 159,390.18
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/10/2000 REPT2H.FRM
09:28:38
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: 07/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 92.00037299
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 7.99962701
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 15
CURRENT AMOUNT: 1,678,021.78 538,966.87
TARGET AMOUNT: 1,678,021.78
60 - 89 DAYS DELINQUENT 7
176,240.75
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 7
154,615.92
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 31
YET REIMBURSED: 0.00 915,236.36
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 286,566.84
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 07/31/00 10:11:09 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 1,914,692.07 7.850000 % 769,437.40
A-6 76110VAH1 12,341,000.00 12,341,000.00 7.950000 % 0.00
A-L 76110VAK4 20,152,179.00 17,701,608.81 7.600000 % 255,469.91
IO 76110VAJ7 0.00 0.00 1.700000 % 0.00
R-I 0.00 0.00 0.000000 % 0.00
R-II 0.00 1,990,448.40 0.000000 % 55,426.69
-------------------------------------------------------------------------------
198,367,179.00 33,947,749.28 1,080,334.00
===============================================================================
-------------------------------------------------------------------------------
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 12,525.28 781,962.68 0.00 0.00 1,145,254.67
A-6 81,759.13 81,759.13 0.00 0.00 12,341,000.00
A-L 112,110.19 367,580.10 0.00 0.00 17,446,138.90
IO 10,106.45 10,106.45 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 80,417.55 135,844.24 0.00 0.00 1,935,021.71
-------------------------------------------------------------------------------
296,918.60 1,377,252.60 0.00 0.00 32,867,415.28
===============================================================================
-------------------------------------------------------------------------------
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-5 204.255608 82.082078 1.336172 83.418250 0.000000 122.173530
A-6 1000.000000 0.000000 6.625000 6.625000 0.000000 1000.000000
A-L 878.396763 12.677037 5.563180 18.240217 0.000000 865.719727
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-July-00
DISTRIBUTION DATE 25-July-00
Run: 07/31/00 10:11:09 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 14,843.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,374.80
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 205,717.77
(B) TWO MONTHLY PAYMENTS: 3 86,662.50
(C) THREE OR MORE MONTHLY PAYMENTS: 4 93,528.53
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,867,415.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,273
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 94.13672940 % 5.86327060 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.11264410 % 5.88735590 %
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: 16.56897848
Run: 07/31/00 10:11:09 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 11,793.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,888.66
SUBSERVICER ADVANCES THIS MONTH 2,858.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 166,720.98
(B) TWO MONTHLY PAYMENTS: 1 43,656.75
(C) THREE OR MORE MONTHLY PAYMENTS: 4 93,528.53
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,303,490.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,117
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 11.97302535
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 16.33603353
Run: 07/31/00 10:11:09 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 1,901.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 304.34
SUBSERVICER ADVANCES THIS MONTH 937.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 38,996.79
(B) TWO MONTHLY PAYMENTS: 2 43,005.75
(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 4,563,924.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 156
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 12.21446466
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 18.17634436
................................................................................
Run: 07/10/2000 REPT1HC.FRG
09:28:45
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1996-HS3 (ISSUER)
RFMSII SERIES 1996-HS3
PAYMENT DATE: 07/20/2000
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 1,435,264.47 281,393.12
43707QAC2 49,214,319.37 5.805053 1.138119
6.86125 0.00 47,779,054.90
0.000000 193.246570
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.86125 0.00 0.00
CERTIFICATES 21,499,396.00 124,805.13 25,146.46
43707QAD0 4,279,489.64 5.805053 1.169636
7.05125 0.00 4,154,684.51
0.000000 193.246569
VARIABLE FUNDING CERT 0.00 0.00 0.00
7.05125 0.00 0.00
-----------------------------------------------------------------------------
268,743,396.00 1,560,069.60 306,539.58
53,493,809.01 0.00 51,933,739.41
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 520,278.46
SECURITY PRINCIPAL COLLECTIONS: 1,618,698.06
AGGREGATE SECURITY COLLECTIONS: 2,138,976.52
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 54,724,425.73 11.1087
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 6,931.54 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 3.416 %
RESIDUAL OWNERSHIP
INTEREST: 263,889.74
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/10/2000 REPT2H.FRM
09:28:46
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: 07/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 92.00002820
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 7.99997180
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 21
CURRENT AMOUNT: 2,790,686.32 674,795.54
TARGET AMOUNT: 2,790,686.32
60 - 89 DAYS DELINQUENT 3
39,099.74
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 13
325,103.98
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 27
YET REIMBURSED: 0.00 748,264.85
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 701,142.02
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: 07/19/2000 REPT1HE.FRG
09:00:42
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: 07/20/2000
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 116,693,900.00 510,157.10 197,376.13
43707QAE8 34,722,573.45 4.371755 1.691401
6.82125 0.00 34,212,416.35
0.000000 293.180846
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.82125 0.00 0.00
0.000000 0.000000
CERTIFICATES 10,147,353.78 44,361.73 17,741.95
43707QAF5 3,019,371.50 4.371754 1.748431
7.05125 0.00 2,975,009.77
0.000000 293.180846
VARIABLE FUNDING CERT 0.00 0.00 0.00
0.00 0.000000 0.000000
7.05125 0.00 0.00
0.000000 0.000000
-----------------------------------------------------------------------------
126,841,253.78 554,518.83 215,118.08
37,741,944.95 0.00 37,187,426.12
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 358,520.76
SECURITY PRINCIPAL COLLECTIONS: 590,639.29
AGGREGATE SECURITY COLLECTIONS: 949,160.05
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
38,826,624.45 10.6724
TOTAL LOANS: 38,826,624.45 10.6724
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: -6,431.54 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.691 %
RESIDUAL OWNERSHIP
INTEREST: 175,591.69
ADMINISTRATOR:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/19/2000 REPT2H.FRM
09:00:43
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1996-RHS4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/20/2000
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 23
CURRENT AMOUNT: 1,639,198.33 778,893.82
TARGET AMOUNT: 1,639,198.33
60 - 89 DAYS DELINQUENT 3
40,141.25
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 4
103,096.08
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 15
YET REIMBURSED: 0.00 416,542.33
REO LOANS 1
ADDITIONAL BALANCES 29,955.88
CURRENT PERIOD: 853,241.66
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: 07/17/2000 REPT1HC.FRG
11:13:04
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HI1 (ISSUER)
RFMSII SERIES 1997-HI1
PAYMENT DATE: 07/25/2000
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 1,693,820.85 56,095.96
437184AD6 9,671,717.82 64.897351 2.149270
6.96000 0.00 7,977,896.97
0.000000 305.666551
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 5,416,428.36 288,045.84 4,485.51
12,729,506.16 53.180033 0.828131
0.00000 0.00 12,441,460.32
0.000000 2296.986038
-----------------------------------------------------------------------------
154,734,428.36 1,981,866.69 353,356.66
69,119,223.98 0.00 67,137,357.29
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 715,428.55
SECURITY PRINCIPAL COLLECTIONS: 1,633,892.23
AGGREGATE SECURITY COLLECTIONS: 2,349,320.78
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 67,137,357.29 14.3068
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 347,974.46 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 25.733 %
RESIDUAL OWNERSHIP
INTEREST: 4,485.51
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/17/2000 REPT2H.FRM
11:13:06
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HI1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/25/2000
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 11.88294757
A-5 NOTES 0.00 0.00 14.07562106
A-6 NOTES 0.00 0.00 37.23709274
A-7 NOTES 0.00 0.00 18.27298615
CERTIFICATES 0.00 0.00 18.53135247
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 27
CURRENT AMOUNT: 12,441,460.32 798,524.44
TARGET AMOUNT: 12,441,460.32
60 - 89 DAYS DELINQUENT 17
591,146.24
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 33
986,251.53
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: 07/10/2000 REPT1HC.FRG
09:28:56
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HS2 (ISSUER)
RFMSII SERIES 1997-HS2
PAYMENT DATE: 07/20/2000
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 2,153,127.78 369,628.50
76110VAP3 65,168,660.60 7.167466 1.230442
6.80625 0.00 63,015,532.82
0.000000 209.770032
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.80625 0.00 0.00
CERTIFICATES 0.00 0.00 298,768.30
0.00000 0.00 0.00
-----------------------------------------------------------------------------
300,402,933.00 2,153,127.78 668,396.80
65,168,660.60 0.00 63,015,532.82
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 634,972.29
SECURITY PRINCIPAL COLLECTIONS: 2,194,462.70
AGGREGATE SECURITY COLLECTIONS: 2,829,434.99
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 65,506,787.48 11.3973
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 20,010.14 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 6.167 %
RESIDUAL OWNERSHIP
INTEREST: 61,037.66
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/10/2000 REPT2H.FRM
09:28:58
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HS2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/20/2000
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 24
CURRENT AMOUNT: 2,491,254.66 1,004,972.09
TARGET AMOUNT: 2,491,254.66
60 - 89 DAYS DELINQUENT 16
572,154.48
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 15
287,039.93
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 24
YET REIMBURSED: 0.00 632,212.21
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 624,062.23
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: 07/13/2000 REPT1HC.FRG
15:55:10
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HI3 (ISSUER)
RFMSII SERIES 1997-HI3
PAYMENT DATE: 07/25/2000
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 1,367,366.91 268,901.02
437184AJ3 44,941,674.62 13.673669 2.689010
7.18000 0.00 43,574,307.71
0.000000 435.743077
A-PB NOTES 122,765,141.00 1,678,649.92 330,116.72
437184AH7 55,172,710.40 13.673669 2.689010
7.18000 0.00 53,494,060.48
0.000000 435.743079
CERTIFICATES 8,079,565.43 0.00 0.00
17,049,413.34 0.000000 0.000000
0.00000 0.00 16,836,357.68
0.000000 2110.189402
-----------------------------------------------------------------------------
230,844,706.43 3,046,016.83 599,017.74
117,163,798.36 0.00 113,904,725.87
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 940,995.12
SECURITY PRINCIPAL COLLECTIONS: 2,704,039.44
AGGREGATE SECURITY COLLECTIONS: 3,645,034.56
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 113,904,725.87 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: 555,198.17 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 19.418 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/13/2000 REPT2H.FRM
15:55:12
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HI3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-PV NOTES 0.00 0.00 38.25504814
A-PB NOTES 0.00 0.00 46.96386394
CERTIFICATES 0.00 0.00 14.78108792
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 26
CURRENT AMOUNT: 16,836,357.68 938,276.87
TARGET AMOUNT: 20,776,023.58
60 - 89 DAYS DELINQUENT 20
632,372.10
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 29
1,084,112.80
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 07/19/2000 REPT1HE.FRG
10:49:18
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: 07/20/2000
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 1,634,761.40 410,668.65
43707QAG3 72,139,415.80 8.426605 2.116849
6.83125 0.00 70,504,654.40
0.000000 363.426054
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.83125 0.00 0.00
0.000000 0.000000
CERTIFICATES 62,173.00 0.00 210,391.42
3,396,088.03 0.000000 3383.967639
0.00000 0.00 3,304,773.69
0.000000 363.426054
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 1,634,761.40 621,060.07
75,535,503.83 0.00 73,809,428.09
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 647,948.39
SECURITY PRINCIPAL COLLECTIONS: 1,615,426.63
AGGREGATE SECURITY COLLECTIONS: 2,263,375.02
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 73,809,428.09 10.3141
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 110,649.12 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.818 %
RESIDUAL OWNERSHIP
INTEREST: 210,391.42
ADMINISTRATOR:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/19/2000 REPT2H.FRM
10:49:20
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-GMACM4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 95.52255887
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 4.47744113
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 60
CURRENT AMOUNT: 3,304,773.69 1,685,399.70
TARGET AMOUNT: 3,304,773.68
60 - 89 DAYS DELINQUENT 13
410,883.90
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 7
339,914.59
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 28
YET REIMBURSED: 0.00 982,147.50
REO LOANS 1
ADDITIONAL BALANCES 16,673.27
CURRENT PERIOD: 1,144,068.90
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: 07/13/2000 REPT1HC.FRG
15:55:22
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HS5 (ISSUER)
RFMSII SERIES 1997-HS5
PAYMENT DATE: 07/25/2000
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 1,387,184.23 74,325.92
76110VAX6 13,252,764.55 68.374617 3.663541
6.73000 0.00 11,865,580.32
0.000000 584.857074
A-L2 Certificates 1,220,000.00 83,417.03 4,569.14
76110VAY4 796,942.67 68.374615 3.745197
6.88000 0.00 713,525.64
0.000000 584.857082
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 0.00 259,900.56
4,592,531.00 0.000000 *****.******
0.00000 0.00 4,592,531.00
0.000000
-----------------------------------------------------------------------------
229,626,573.80 1,470,601.26 557,924.90
55,382,238.22 0.00 53,911,636.96
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 557,924.90
SECURITY PRINCIPAL COLLECTIONS: 1,470,601.26
AGGREGATE SECURITY COLLECTIONS: 2,028,526.16
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 53,911,636.96 10.9540
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 2.318 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/13/2000 REPT2H.FRM
15:55:24
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HS5 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/25/2000
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 22.00931188
A-L2 Certificates 0.00 0.00 1.32350951
IO Certificates 0.00 0.00 0.00000000
M-1 Certificates 0.00 0.00 36.20368644
M-2 Certificates 0.00 0.00 17.03713802
B-1 Certificates 0.00 0.00 14.90772763
R-I Certificates 0.00 0.00 0.00000000
R-II Certificates 0.00 0.00 8.51862651
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 7
CURRENT AMOUNT: 4,592,531.00 206,901.94
TARGET AMOUNT: 4,592,531.00
60 - 89 DAYS DELINQUENT 4
109,288.48
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 3
126,775.61
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: 07/10/2000 REPT1HC.FRG
09:29:13
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HS1 (ISSUER)
RFMSII SERIES 1998-HS1
PAYMENT DATE: 07/20/2000
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 5,300,676.59 823,473.22
76110VBD9 144,654,033.20 10.235357 1.590088
6.83125 0.00 139,353,356.61
0.000000 269.084780
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.83125 0.00 0.00
CERTIFICATES 0.00 59,120.32 520,933.01
0.00000 0.00 5,398,429.51
-----------------------------------------------------------------------------
517,879,000.00 5,359,796.91 1,344,406.23
150,111,583.03 0.00 144,751,786.12
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,383,094.60
SECURITY PRINCIPAL COLLECTIONS: 5,337,021.05
AGGREGATE SECURITY COLLECTIONS: 6,720,115.65
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 144,751,786.12 11.1409
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 23,017.52 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 1.498 %
RESIDUAL OWNERSHIP
INTEREST: 59,120.32
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/10/2000 REPT2H.FRM
09:29:14
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HS1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 96.27056104
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 3.72943896
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 34
CURRENT AMOUNT: 5,398,429.51 746,170.62
TARGET AMOUNT: 5,398,429.51
60 - 89 DAYS DELINQUENT 12
211,907.91
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 33
523,209.11
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 47
YET REIMBURSED: 0.00 1,266,954.92
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,918,481.55
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: 07/20/2000 REPT1HC.FRG
15:40:08
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HI2 (ISSUER)
RFMSII SERIES 1998-HI2
PAYMENT DATE: 07/25/2000
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
6.69125 0.00 0.00
0.000000 0.000000
A-2 Notes 86,990,000.00 5,351,989.04 330,902.11
76110VBF4 63,129,178.26 61.524187 3.803910
6.29000 0.00 57,777,189.22
0.000000 664.181966
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 5,351,989.04 1,399,005.86
245,459,178.26 0.00 240,107,189.22
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 2,984,851.00
SECURITY PRINCIPAL COLLECTIONS: 4,295,662.96
AGGREGATE SECURITY COLLECTIONS: 7,280,513.96
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 254,114,828.28 13.1593
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 6.496 %
RESIDUAL OWNERSHIP
INTEREST: 525,726.91
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/20/2000 REPT2H.FRM
15:40:09
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HI2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/25/2000
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 24.06308175
A-3 Notes 0.00 0.00 9.69566970
A-4 Notes 0.00 0.00 8.90852126
A-5 Notes 0.00 0.00 13.58559904
A-6 Notes 0.00 0.00 0.00000000
M-1 Notes 0.00 0.00 16.82581856
M-2 Notes 0.00 0.00 11.77807299
B-1 Notes 0.00 0.00 10.09549113
B-2 Notes 0.00 0.00 5.04774557
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 78
CURRENT AMOUNT: 14,007,639.07 2,308,515.61
TARGET AMOUNT: 14,007,639.07
60 - 89 DAYS DELINQUENT 43
1,333,514.36
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 76
2,404,284.41
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: 07/10/2000 REPT1HC.FRG
09:29:22
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HS3 (ISSUER)
RFMSII SERIES 1998-HS3
PAYMENT DATE: 07/20/2000
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 2,407,822.23 402,635.92
70,624,973.61 16.052148 2.684239
6.84125 0.00 68,217,151.38
0.000000 454.781009
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.84125 0.00 0.00
CERTIFICATES 0.00 0.00 156,602.70
0.00000 0.00 0.00
-----------------------------------------------------------------------------
150,000,000.00 2,407,822.23 559,238.62
70,624,973.61 0.00 68,217,151.38
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 680,519.91
SECURITY PRINCIPAL COLLECTIONS: 2,294,694.00
AGGREGATE SECURITY COLLECTIONS: 2,975,213.91
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: 70,891,771.81 11.1922
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 70,891,771.81 11.1922
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 113,335.98 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.887 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/10/2000 REPT2H.FRM
09:29:24
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HS3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/20/2000
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 14
CURRENT AMOUNT: 2,674,620.43 273,281.85
TARGET AMOUNT: 2,674,620.43
60 - 89 DAYS DELINQUENT 10
300,683.39
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 15
194,010.32
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 26
YET REIMBURSED: 0.00 805,140.75
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,005,660.00
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: 07/13/2000 REPT1HC.FRG
15:55:55
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HI4 (ISSUER)
RFMSII SERIES 1998-HI4
PAYMENT DATE: 07/25/2000
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 3,371,973.59 807,213.76
76110VBR8 140,998,036.93 16.859868 4.036069
6.87000 0.00 137,626,063.34
0.000000 688.130317
CERTIFICATES 7,264,348.67 0.00 639,070.48
17,617,469.64 0.000000 87.973542
0.00000 0.00 17,617,469.64
0.000000 2425.196042
-----------------------------------------------------------------------------
207,264,348.67 3,371,973.59 1,446,284.24
158,615,506.57 0.00 155,243,532.98
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,784,103.29
SECURITY PRINCIPAL COLLECTIONS: 3,072,001.43
AGGREGATE SECURITY COLLECTIONS: 4,856,104.72
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.0531
GOAL LINE LOANS: 848,089.50 13.1024
TOTAL LOANS: 155,243,532.98 13.0533
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 301,469.66 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 3.974 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/13/2000 REPT2H.FRM
15:55:56
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HI4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
NOTES 0.00 0.00 88.65172075
CERTIFICATES 0.00 0.00 11.34827925
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 40
CURRENT AMOUNT: 17,617,469.64 1,254,055.05
TARGET AMOUNT: 17,617,469.64
60 - 89 DAYS DELINQUENT 28
910,279.68
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 43
1,369,607.52
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: 07/13/2000 REPT1HC.FRG
15:56:09
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI1 (ISSUER)
RFMSII SERIES 1999-HI1
PAYMENT DATE: 07/25/2000
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 2,620,399.74 129,561.98
76110VBS6 23,544,088.93 47.428050 2.345013
6.83125 0.00 20,923,689.19
0.000000 378.709307
A-2 NOTES 55,250,000.00 2,620,399.74 118,701.45
76110VBT4 23,544,088.93 47.428050 2.148443
6.05000 0.00 20,923,689.19
0.000000 378.709307
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 0.00 958,061.80
8,793,775.08 0.000000 10794.589400
0.00000 0.00 8,793,775.08
0.000000 99080.446840
-----------------------------------------------------------------------------
439,688,753.89 5,240,799.48 3,033,206.90
384,981,952.94 0.00 379,741,153.46
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,175,023.66
SECURITY PRINCIPAL COLLECTIONS: 4,478,305.80
AGGREGATE SECURITY COLLECTIONS: 8,653,329.46
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 12.9977
GOAL LINE LOANS: 41,477,632.57 14.0444
TOTAL LOANS: 379,741,153.45 13.1126
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 762,493.69 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 1.543 %
RESIDUAL OWNERSHIP
INTEREST: 958,061.80
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/13/2000 REPT2H.FRM
15:56:11
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 5.50998726
A-2 NOTES 0.00 0.00 5.50998726
A-3 NOTES 0.00 0.00 31.65314028
A-4 NOTES 0.00 0.00 13.69353822
A-5 NOTES 0.00 0.00 17.09058905
A-6 NOTES 0.00 0.00 24.22702916
CERTIFICATES 0.00 0.00 2.31572875
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 84
CURRENT AMOUNT: 8,793,775.08 2,902,728.52
TARGET AMOUNT: 8,793,775.08
60 - 89 DAYS DELINQUENT 24
628,152.76
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 71
2,447,847.40
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: -242.86
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: 07/15/2000 REPT1HC.FRG
11:47:32
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS2 (ISSUER)
RFMSII SERIES 1999-HS2
PAYMENT DATE: 07/25/2000
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 2,511,065.18 43,918.69
76110VBZ0 9,652,458.68 66.080663 1.155755
5.46000 0.00 7,141,393.50
0.000000 187.931408
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 2,613,333.44 495,898.67
76110VCF3 96,213,161.57 20.171458 3.827678
6.18500 0.00 93,599,828.13
0.000000 722.466178
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 0.00 579,995.64
0.00000 0.00 6,422,451.64
-----------------------------------------------------------------------------
230,657,000.00 5,124,398.62 1,480,246.62
175,389,071.89 0.00 170,264,673.27
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,601,238.02
SECURITY PRINCIPAL COLLECTIONS: 5,021,711.95
AGGREGATE SECURITY COLLECTIONS: 6,622,949.97
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 10.0291
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 170,264,673.27 10.0291
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 102,686.67 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.389 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/15/2000 REPT2H.FRM
11:47:34
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 CERTIFICATE 0.00 0.00 4.19428961
A-I-2 CERTIFICATE 0.00 0.00 11.74641787
A-I-3 CERTIFICATE 0.00 0.00 7.04785072
A-I-4 CERTIFICATE 0.00 0.00 9.39184840
A-I-5 CERTIFICATE 0.00 0.00 2.93660447
A-I-6 CERTIFICATE 0.00 0.00 5.93781423
A-II CERTIFICATE 0.00 0.00 54.97313467
IO CERTIFICATE 0.00 0.00 0.00000000
R-I CERTIFICATE 0.00 0.00 0.00000000
R-II CERTIFICATE 0.00 0.00 3.77204003
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 4
CURRENT AMOUNT: 6,422,451.64 111,488.51
TARGET AMOUNT: 6,422,451.65
60 - 89 DAYS DELINQUENT 1
9,618.65
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 3
58,047.46
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: 07/10/2000 REPT1HC.FRG
09:29:31
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS3 (ISSUER)
RFMSII SERIES 1999-HS3
PAYMENT DATE: 07/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 275,000,000.00 6,791,913.69 970,285.08
76110VBY3 168,227,140.11 24.697868 3.528309
6.92125 0.00 161,435,226.42
0.000000 587.037187
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.92125 0.00 0.00
CERTIFICATE 0.00 0.00 472,582.02
0.00000 0.00 5,037,129.83
-----------------------------------------------------------------------------
275,000,000.00 6,791,913.69 1,442,867.10
173,264,269.94 0.00 166,472,356.25
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,620,952.91
SECURITY PRINCIPAL COLLECTIONS: 6,634,097.02
AGGREGATE SECURITY COLLECTIONS: 8,255,049.93
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 11.1937
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 166,472,356.25 11.1937
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 158,459.31 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.217 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/10/2000 REPT2H.FRM
09:29:32
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 96.97419443
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATE 0.00 0.00 3.02580557
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 35
CURRENT AMOUNT: 5,037,129.83 531,327.06
TARGET AMOUNT: 5,037,129.83
60 - 89 DAYS DELINQUENT 10
238,779.30
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 21
156,622.95
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 36
YET REIMBURSED: 0.00 450,334.99
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 2,599,751.98
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: 07/13/2000 REPT1HC.FRG
15:56:21
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI4 (ISSUER)
RFMSII SERIES 1999-HI4
PAYMENT DATE: 07/25/2000
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 5,652,583.06 219,955.91
76110VCK2 41,177,393.21 65.499224 2.548736
6.41000 0.00 35,524,810.15
0.000000 411.643223
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 0.00 936,350.23
8,506,430.32 0.000000 *****.******
0.00000 0.00 8,506,430.32
0.000000 *****.******
-----------------------------------------------------------------------------
425,321,516.25 5,652,583.06 3,239,810.18
388,704,823.53 0.00 383,052,240.47
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,318,703.42
SECURITY PRINCIPAL COLLECTIONS: 4,814,149.30
AGGREGATE SECURITY COLLECTIONS: 9,132,852.72
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.6971
GOAL LINE LOANS: 12,974,425.04 13.8740
TOTAL LOANS: 383,052,240.47 13.7031
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 838,433.76 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 1.184 %
RESIDUAL OWNERSHIP
INTEREST: 936,350.23
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/13/2000 REPT2H.FRM
15:56:22
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 9.27414237
A-2 NOTES 0.00 0.00 13.65349017
A-3 NOTES 0.00 0.00 14.09729387
A-4 NOTES 0.00 0.00 9.58093861
A-5 NOTES 0.00 0.00 9.76368131
A-6 NOTES 0.00 0.00 19.50125651
A-7 NOTES 0.00 0.00 21.90849997
CERTIFICATES 0.00 0.00 2.22069718
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 47
CURRENT AMOUNT: 8,506,430.32 1,480,620.68
TARGET AMOUNT: 8,506,430.33
60 - 89 DAYS DELINQUENT 27
843,138.08
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 62
2,322,587.49
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: -3.85
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: 07/10/2000 REPT1HC.FRG
09:29:40
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS5 (ISSUER)
RFMSII SERIES 1999-HS5
PAYMENT DATE: 07/20/2000
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 3,264,043.34 546,536.25
76110VCS5 94,757,955.00 24.088881 4.033478
6.92125 0.00 91,493,911.66
0.000000 675.231820
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.92125 0.00 0.00
CERTIFICATES 0.00 0.00 309,943.61
0.00000 0.00 2,281,588.22
-----------------------------------------------------------------------------
135,500,000.00 3,264,043.34 856,479.86
97,039,543.22 0.00 93,775,499.88
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 887,057.33
SECURITY PRINCIPAL COLLECTIONS: 3,244,126.14
AGGREGATE SECURITY COLLECTIONS: 4,131,183.47
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: 93,775,499.88 11.2001
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 93,775,499.88 11.2001
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 20,144.02 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.063 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/10/2000 REPT2H.FRM
09:29:41
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS5 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 97.56696768
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 2.43303232
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 7
CURRENT AMOUNT: 2,281,588.22 200,467.57
TARGET AMOUNT: 2,281,588.22
60 - 89 DAYS DELINQUENT 0
0.00
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 2
27,325.21
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 4
YET REIMBURSED: 0.00 214,522.86
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,670,628.79
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: 07/13/2000 REPT1HC.FRG
15:56:31
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI6 (ISSUER)
RFMSII SERIES 1999-HI6
PAYMENT DATE: 07/25/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 78,030,000.00 4,602,675.73 281,854.85
76110VCT3 50,699,334.42 58.985976 3.612134
6.90125 0.00 46,096,658.69
0.000000 590.755590
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 1,827,348.12 900,991.17
76110VDA3 139,149,215.94 12.182321 6.006608
7.77000 0.00 137,321,867.82
0.000000 915.479119
A-II NOTES 30,077,000.00 531,185.78 179,025.62
76110VDB1 27,577,758.93 17.660863 5.952243
7.79000 0.00 27,046,573.15
0.000000 899.244378
CERTIFICATES 1,177.49 0.00 1,342,615.57
11,157,883.55 0.000000 *****.******
0.00000 0.00 11,157,883.55
0.000000 *****.******
-----------------------------------------------------------------------------
557,894,177.49 6,961,209.63 4,626,296.30
528,370,192.84 0.00 521,408,983.21
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 5,816,070.13
SECURITY PRINCIPAL COLLECTIONS: 6,023,560.34
AGGREGATE SECURITY COLLECTIONS: 11,839,630.47
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.6702
GOAL LINE LOANS: 31,469,041.99 14.1831
TOTAL LOANS: 521,408,983.21 13.7012
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 937,649.29 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.584 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/13/2000 REPT2H.FRM
15:56:33
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI6 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 8.84078721
A-I-2 NOTES 0.00 0.00 8.78580950
A-I-3 NOTES 0.00 0.00 9.39185967
A-I-4 NOTES 0.00 0.00 6.13529897
A-I-5 NOTES 0.00 0.00 6.50736775
A-I-6 NOTES 0.00 0.00 12.61773428
A-I-7 NOTES 0.00 0.00 14.05729521
A-I-8 NOTES 0.00 0.00 26.33669005
A-II NOTES 0.00 0.00 5.18720889
CERTIFICATES 0.00 0.00 2.13994847
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 53
CURRENT AMOUNT: 11,157,883.55 1,819,597.26
TARGET AMOUNT: 11,157,883.55
60 - 89 DAYS DELINQUENT 34
1,017,403.61
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 56
1,884,745.97
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: 07/20/2000 REPT1HC.FRG
17:29:47
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI8 (ISSUER)
RFMSII SERIES 1999-HI8
PAYMENT DATE: 07/25/2000
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 2,829,830.46 227,925.55
76110VDE5 41,297,874.12 49.585254 3.993789
6.85125 0.00 38,468,043.66
0.000000 674.050178
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 50,000,000.00 462,085.56 302,331.54
76110VDM7 47,424,555.39 9.241711 6.046631
7.65000 0.00 46,962,469.83
0.000000 939.249397
A-II NOTES 18,614,000.00 171,190.49 112,332.13
76110VDN5 17,574,779.29 9.196867 6.034819
7.67000 0.00 17,403,588.80
0.000000 934.973074
CERTIFICATES 395.68 0.00 1,219,434.55
7,496,327.91 0.000000 *****.******
0.00000 0.00 7,496,327.91
0.000000 *****.******
-----------------------------------------------------------------------------
374,816,395.68 3,463,106.51 3,420,100.64
362,925,536.71 0.00 359,462,430.20
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,145,902.97
SECURITY PRINCIPAL COLLECTIONS: 2,996,322.88
AGGREGATE SECURITY COLLECTIONS: 7,142,225.85
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.7726
GOAL LINE LOANS: 1,060,525.20 13.9947
TOTAL LOANS: 359,462,430.20 13.7733
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 466,948.63 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.241 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/20/2000 REPT2H.FRM
17:29:48
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI8 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 10.70154776
A-I-2 NOTES 0.00 0.00 11.94839749
A-I-3 NOTES 0.00 0.00 9.82021959
A-I-4 NOTES 0.00 0.00 8.60729729
A-I-5 NOTES 0.00 0.00 6.59317859
A-I-6 NOTES 0.00 0.00 16.15746045
A-I-7 NOTES 0.00 0.00 16.18027229
A-I-8 NOTES 0.00 0.00 13.06463927
A-II NOTES 0.00 0.00 4.84155988
CERTIFICATES 0.00 0.00 2.08542737
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 28
CURRENT AMOUNT: 7,496,327.91 892,419.21
TARGET AMOUNT: 7,496,327.91
60 - 89 DAYS DELINQUENT 22
729,003.46
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 35
1,161,810.21
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: 07/10/2000 REPT1HC.FRG
09:29:48
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS7 (ISSUER)
RFMSII SERIES 1999-HS7
PAYMENT DATE: 07/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 135,850,000.00 4,119,735.82 644,403.32
76110VDC9 110,449,415.35 30.325623 4.743491
7.00125 344,053.26 105,985,626.27
2.532597 780.166553
A-2 NOTES 30,000,000.00 909,768.67 142,101.49
76110VDD7 24,390,743.17 30.325622 4.736716
6.99125 75,977.90 23,404,996.60
2.532597 780.166553
VARIABLE FUNDING NOTES 0.00 0.00 0.00
7.00125 0.00 0.00
CERTIFICATES 0.00 0.00 0.01
0.00000 0.00 1,045,405.44
-----------------------------------------------------------------------------
165,850,000.00 5,029,504.49 786,504.82
135,465,532.80 420,031.16 130,436,028.31
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,222,470.57
SECURITY PRINCIPAL COLLECTIONS: 5,029,504.49
AGGREGATE SECURITY COLLECTIONS: 6,251,975.06
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 11.0428
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 130,436,028.31 11.0428
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: 07/10/2000 REPT2H.FRM
09:29:49
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS7 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 81.25487079
A-2 NOTES 0.00 0.00 17.94365936
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 0.80146985
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 9
CURRENT AMOUNT: 1,045,405.44 156,674.63
TARGET AMOUNT: 2,955,923.14
60 - 89 DAYS DELINQUENT 1
26,110.10
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 2
116,749.16
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: 2,088,048.59
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: 07/19/2000 REPT1HC.FRG
13:58:19
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HI1 (ISSUER)
RFMSII SERIES 2000-HI1
PAYMENT DATE: 07/25/2000
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 3,210,354.25 394,014.16
76110VDP0 63,980,648.47 41.910083 5.143721
7.39000 1,805,653.84 58,964,640.38
23.572197 769.763324
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 16,821,000.00 171,429.79 108,201.35
76110VDV7 16,010,063.73 10.191415 6.432516
8.11000 96,420.16 15,742,213.78
5.732130 935.866701
CERTIFICATES 470.60 0.00 0.00
4,797,841.30 0.000000 0.000000
0.00000 0.00 6,699,915.30
0.000000 *****.******
-----------------------------------------------------------------------------
426,166,470.60 3,381,784.04 2,703,237.26
417,532,553.50 1,902,074.00 414,150,769.46
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,733,640.90
SECURITY PRINCIPAL COLLECTIONS: 3,381,784.04
AGGREGATE SECURITY COLLECTIONS: 8,115,424.94
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.7260
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 414,150,769.46 13.7260
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 0.019 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/19/2000 REPT2H.FRM
13:58:42
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HI1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 14.23748179
A-I-2 NOTES 0.00 0.00 13.85992837
A-I-3 NOTES 0.00 0.00 11.42313464
A-I-4 NOTES 0.00 0.00 9.97366250
A-I-5 NOTES 0.00 0.00 7.67329252
A-I-6 NOTES 0.00 0.00 18.73979375
A-I-7 NOTES 0.00 0.00 18.67387572
A-II NOTES 0.00 0.00 3.80108283
CERTIFICATES 0.00 0.00 1.61774788
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 33
CURRENT AMOUNT: 6,699,915.30 1,067,114.55
TARGET AMOUNT: 8,523,329.41
60 - 89 DAYS DELINQUENT 19
618,226.07
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 20
668,050.76
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: 07/13/2000 REPT1HC.FRG
15:57:20
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HI2 (ISSUER)
RFMSII SERIES 2000-HI2
PAYMENT DATE: 07/25/2000
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 3,855,814.23 414,548.40
76110VDX3 75,999,528.63 46.005515 4.946170
6.77125 0.00 72,143,714.40
0.000000 860.780251
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 19,199,000.00 805,947.23 125,531.38
76110VED6 18,551,435.06 41.978605 6.538433
8.12000 0.00 17,745,487.83
0.000000 924.292298
CERTIFICATES 1,095.90 0.00 0.00
3,029,438.68 0.000000 0.000000
0.00000 0.00 5,019,390.55
0.000000 *****.******
-----------------------------------------------------------------------------
451,711,095.90 4,661,761.46 2,878,489.25
446,279,402.37 0.00 443,607,592.78
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 5,022,891.37
SECURITY PRINCIPAL COLLECTIONS: 2,649,543.44
AGGREGATE SECURITY COLLECTIONS: 7,672,434.81
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.7965
GOAL LINE LOANS: 14,982,926.30 14.1196
TOTAL LOANS: 443,607,592.78 13.8074
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 22,273.90 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.011 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/13/2000 REPT2H.FRM
15:57:22
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HI2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 16.26295753
A-I-2 NOTES 0.00 0.00 12.92561285
A-I-3 NOTES 0.00 0.00 29.13723798
A-I-4 NOTES 0.00 0.00 17.78621495
A-I-5 NOTES 0.00 0.00 18.75621638
A-II NOTES 0.00 0.00 4.00026693
CERTIFICATES 0.00 0.00 1.13149338
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 28
CURRENT AMOUNT: 5,019,390.55 979,123.94
TARGET AMOUNT: 9,034,221.90
60 - 89 DAYS DELINQUENT 13
466,005.99
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 13
508,647.28
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: -1.00
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: 07/19/2000 REPT1HC.FRG
16:13:17
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HI3 (ISSUER)
RFMSII SERIES 2000-HI3
PAYMENT DATE: 07/25/2000
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 2,175,105.06 630,675.57
76110VEE4 123,844,000.00 17.563266 5.092500
6.79000 0.00 121,668,894.94
0.000000 982.436734
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 25,594,000.00 127,484.50 175,958.75
76110VEM6 25,594,000.00 4.981031 6.875000
8.25000 0.00 25,466,515.50
0.000000 995.018969
CERTIFICATES 209.38 0.00 2,592,255.57
209.38 0.000000 *****.******
0.00000 0.00 209.38
0.000000 1000.000000
-----------------------------------------------------------------------------
600,000,209.38 2,302,589.56 6,472,469.10
600,000,209.38 0.00 597,697,619.82
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 6,649,962.84
SECURITY PRINCIPAL COLLECTIONS: 2,302,589.56
AGGREGATE SECURITY COLLECTIONS: 8,952,552.40
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.9153
GOAL LINE LOANS: 696,380.86 13.9982
TOTAL LOANS: 597,697,619.82 13.9154
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: ***,***.**
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 07/19/2000 REPT2H.FRM
16:13:18
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HI3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 07/25/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 20.35626225
A-I-2 NOTES 0.00 0.00 9.61389139
A-I-3 NOTES 0.00 0.00 14.45814692
A-I-4 NOTES 0.00 0.00 6.30586416
A-I-5 NOTES 0.00 0.00 10.44775785
A-I-6 NOTES 0.00 0.00 15.27812676
A-I-7 NOTES 0.00 0.00 19.27914654
A-II NOTES 0.00 0.00 4.26076910
CERTIFICATES 0.00 0.00 0.00003503
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 17
CURRENT AMOUNT: 209.38 658,959.38
TARGET AMOUNT: 12,000,004.19
60 - 89 DAYS DELINQUENT 0
0.00
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
................................................................................
