Run: 12/07/00 REPT1HC.FRG
15:05:36
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 12/20/00
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 128,078,000.00 683,716.57 139,125.03
525180AF2 24,130,086.22 5.338283 1.086252
6.91875 0.00 23,446,369.65
0.000000 183.063209
CERTIFICATES 6,740,000.00 35,980.03 7,480.07
525180AG0 1,269,826.07 5.338283 1.109803
7.06875 0.00 1,233,846.04
0.000000 183.063211
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.91875 0.00 0.00
-----------------------------------------------------------------------------
134,818,000.00 719,696.60 146,605.10
25,399,912.29 0.00 24,680,215.69
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 266,132.79
SECURITY PRINCIPAL COLLECTIONS: 615,428.08
AGGREGATE SECURITY COLLECTIONS: 881,560.87
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 9,073,596.13 10.8458
GMACMC LOANS: 8,611,504.86 10.5334
GOAL LINE LOANS: 9,017,393.67 11.1562
TOTAL LOANS: 26,702,494.66 10.8515
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 114,948.50 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 15.604 %
RESIDUAL OWNERSHIP
INTEREST: 2,045.87
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
................................................................................
Run: 12/14/2000 REPT1HC.FRG
14:24:01
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1996-HS1 (ISSUER)
RFMSII SERIES 1996-HS1
PAYMENT DATE: 12/20/2000
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 162,077,000.00 683,071.49 163,909.43
76110VAA6 28,719,302.19 4.214487 1.011306
6.84875 0.00 28,036,230.70
0.000000 172.980933
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.84875 0.00 0.00
CERTIFICATES 14,092,938.00 59,394.51 14,501.99
76110VAB4 2,497,204.07 4.214487 1.029025
6.96875 0.00 2,437,809.56
0.000000 172.980933
VARIABLE FUNDING CERT 0.00 0.00 0.00
76110VAB4
6.96875 0.00 0.00
-----------------------------------------------------------------------------
176,169,938.00 742,466.00 178,411.42
31,216,506.26 0.00 30,474,040.26
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 327,508.57
SECURITY PRINCIPAL COLLECTIONS: 704,790.69
AGGREGATE SECURITY COLLECTIONS: 1,032,299.26
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 31,611,358.88 11.3227
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 312,900.14 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 12.301 %
RESIDUAL OWNERSHIP
INTEREST: 77,929.16
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/14/2000 REPT2H.FRM
14:24:03
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1996-HS1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
1996-HS1 LLC (LIMITED LIABILITY COMPANY)
PAYMENT DATE: 12/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 92.00037298
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 7.99962702
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 16
CURRENT AMOUNT: 1,137,318.62 504,060.09
TARGET AMOUNT: 1,137,318.62
60 - 89 DAYS DELINQUENT 6
250,067.99
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 7
249,389.99
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 4
YET REIMBURSED: 0.00 68,958.95
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 266,278.52
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/22/00 09:52:16 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 0.00 7.850000 % 0.00
A-6 76110VAH1 12,341,000.00 10,850,500.14 7.950000 % 592,959.17
A-L 76110VAK4 20,152,179.00 16,519,544.32 7.600000 % 221,101.62
IO 76110VAJ7 0.00 0.00 1.700000 % 0.00
R-I 0.00 0.00 0.000000 % 0.00
R-II 0.00 1,710,091.34 0.000000 % 52,523.60
-------------------------------------------------------------------------------
198,367,179.00 29,080,135.80 866,584.39
===============================================================================
-------------------------------------------------------------------------------
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 0.00 0.00 0.00 0.00 0.00
A-6 71,884.56 664,843.73 0.00 0.00 10,257,540.97
A-L 104,623.78 325,725.40 0.00 0.00 16,298,442.70
IO 5,194.92 5,194.92 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 97,462.18 149,985.78 0.00 0.00 1,657,567.74
-------------------------------------------------------------------------------
279,165.44 1,145,749.83 0.00 0.00 28,213,551.41
===============================================================================
-------------------------------------------------------------------------------
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 879.223737 48.047903 5.824857 53.872760 0.000000 831.175834
A-L 819.739856 10.971599 5.191686 16.163285 0.000000 808.768258
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-December-00
DISTRIBUTION DATE 26-December-00
Run: 12/22/00 09:52:16 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 11,719.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,875.14
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 285,495.31
(B) TWO MONTHLY PAYMENTS: 1 12,987.05
(C) THREE OR MORE MONTHLY PAYMENTS: 3 58,147.05
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,213,551.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,122
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 94.11938320 % 5.88061680 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.12492350 % 5.87507650 %
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: 14.22289287
Run: 12/22/00 09:52:17 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 10,083.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,613.39
SUBSERVICER ADVANCES THIS MONTH 3,083.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 214,524.88
(B) TWO MONTHLY PAYMENTS: 1 12,987.05
(C) THREE OR MORE MONTHLY PAYMENTS: 2 36,465.74
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,201,882.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 981
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 11.93991430
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 13.96869308
Run: 12/22/00 09:52:17 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 1,671.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 267.46
SUBSERVICER ADVANCES THIS MONTH 682.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 70,970.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 21,681.31
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,011,668.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 141
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 12.15146111
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 15.97692126
................................................................................
Run: 12/07/2000 REPT1HC.FRG
15:50:07
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1996-HS3 (ISSUER)
RFMSII SERIES 1996-HS3
PAYMENT DATE: 12/20/2000
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 -241,538.70 241,002.26
43707QAC2 42,350,754.00 -0.976924 0.974755
6.82875 0.00 42,592,292.70
0.000000 172.268256
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.82875 0.00 0.00
CERTIFICATES 21,499,396.00 -21,003.28 21,539.73
43707QAD0 3,682,660.16 -0.976924 1.001876
7.01875 0.00 3,703,663.44
0.000000 172.268255
VARIABLE FUNDING CERT 0.00 0.00 0.00
7.01875 0.00 0.00
-----------------------------------------------------------------------------
268,743,396.00 -262,541.98 262,541.99
46,033,414.16 0.00 46,295,956.14
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 0.00
SECURITY PRINCIPAL COLLECTIONS: 0.00
AGGREGATE SECURITY COLLECTIONS: 0.00
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 0.00 **.****
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 40,898.30 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO ***.*** %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/07/2000 REPT2H.FRM
15:50:09
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1996-HS3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
1996-HS3 LLC (LIMITED LIABILITY COMPANY)
PAYMENT DATE: 12/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 92.00002819
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 7.99997181
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 0
CURRENT AMOUNT: **,***,***.** 0.00
TARGET AMOUNT: 1,927,934.61
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
................................................................................
Run: 12/11/2000 REPT1HE.FRG
11:03:37
Page: 1
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1996-RHS4
GMAC MORTGAGE CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING CORPORATION (ADMINISTRATOR)
1996-RHS4 LLC (LIMITED LIABILITY COMPANY)
PAYMENT DATE: 12/20/2000
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 116,693,900.00 289,603.46 179,859.69
43707QAE8 31,792,543.39 2.481736 1.541295
6.78875 0.00 31,502,939.93
0.000000 269.962183
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.78875 0.00 0.00
0.000000 0.000000
CERTIFICATES 10,147,353.78 25,183.06 16,169.94
43707QAF5 2,764,584.83 2.481737 1.593513
7.01875 0.00 2,739,401.77
0.000000 269.962182
VARIABLE FUNDING CERT 0.00 0.00 0.00
0.00 0.000000 0.000000
7.01875 0.00 0.00
0.000000 0.000000
-----------------------------------------------------------------------------
126,841,253.78 314,786.52 196,029.63
34,557,128.22 0.00 34,242,341.70
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 324,331.99
SECURITY PRINCIPAL COLLECTIONS: 307,841.85
AGGREGATE SECURITY COLLECTIONS: 632,173.84
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
35,834,018.90 10.6650
TOTAL LOANS: 35,834,018.90 10.6650
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 61,179.03 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.993 %
RESIDUAL OWNERSHIP
INTEREST: 117,757.99
ADMINISTRATOR:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/11/2000 REPT2H.FRM
11:03:39
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1996-RHS4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 91.99995785
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 8.00004215
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 22
CURRENT AMOUNT: 1,591,677.20 542,426.88
TARGET AMOUNT: 1,591,677.20
60 - 89 DAYS DELINQUENT 6
138,907.73
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 1
23,171.97
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 17
YET REIMBURSED: 0.00 625,969.65
REO LOANS 1
ADDITIONAL BALANCES 29,955.88
CURRENT PERIOD: 635,023.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/18/2000 REPT1HC.FRG
14:12:23
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HI1 (ISSUER)
RFMSII SERIES 1997-HI1
PAYMENT DATE: 12/26/2000
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 1,780,458.26 15,821.65
437184AD6 2,727,869.84 68.216792 0.606193
6.96000 0.00 947,411.58
0.000000 36.299294
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 5,416,428.36 309,598.49 180,035.55
11,231,511.39 57.159159 33.238795
0.00000 0.00 10,921,928.62
0.000000 2016.441864
-----------------------------------------------------------------------------
154,734,428.36 2,090,056.75 488,632.39
60,677,381.23 0.00 58,587,340.20
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 695,895.88
SECURITY PRINCIPAL COLLECTIONS: 1,895,154.72
AGGREGATE SECURITY COLLECTIONS: 2,591,050.60
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 58,587,340.20 14.3132
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 194,902.03 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 31.504 %
RESIDUAL OWNERSHIP
INTEREST: 180,035.55
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/18/2000 REPT2H.FRM
14:12:25
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HI1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/2000
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 1.61709266
A-5 NOTES 0.00 0.00 16.12976450
A-6 NOTES 0.00 0.00 42.67133465
A-7 NOTES 0.00 0.00 20.93967734
CERTIFICATES 0.00 0.00 18.64213085
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 14
CURRENT AMOUNT: 10,921,928.62 453,513.82
TARGET AMOUNT: 10,921,928.62
60 - 89 DAYS DELINQUENT 12
364,384.96
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 32
1,023,536.94
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/13/2000 REPT1HC.FRG
22:16:41
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HS2 (ISSUER)
RFMSII SERIES 1997-HS2
PAYMENT DATE: 12/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 300,402,933.00 1,919,885.50 314,907.96
76110VAP3 55,787,348.77 6.391034 1.048285
6.77375 0.00 53,867,463.27
0.000000 179.317368
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.77375 0.00 0.00
CERTIFICATES 0.00 0.00 145,943.56
0.00000 0.00 0.00
-----------------------------------------------------------------------------
300,402,933.00 1,919,885.50 460,851.52
55,787,348.77 0.00 53,867,463.27
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 550,688.10
SECURITY PRINCIPAL COLLECTIONS: 1,838,087.68
AGGREGATE SECURITY COLLECTIONS: 2,388,775.78
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 55,842,673.49 11.3587
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 130,294.85 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 8.500 %
RESIDUAL OWNERSHIP
INTEREST: 46,966.79
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/13/2000 REPT2H.FRM
22:16:42
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HS2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/20/2000
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: 1,975,210.22 1,018,327.87
TARGET AMOUNT: 1,975,210.22
60 - 89 DAYS DELINQUENT 9
274,528.01
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 10
364,458.27
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 8
YET REIMBURSED: 0.00 117,390.62
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 516,705.51
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/18/2000 REPT1HC.FRG
14:20:24
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HI3 (ISSUER)
RFMSII SERIES 1997-HI3
PAYMENT DATE: 12/26/2000
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 100,000,000.00 993,377.52 224,326.85
437184AJ3 37,491,952.36 9.933775 2.243269
7.18000 0.00 36,498,574.84
0.000000 364.985748
A-PB NOTES 122,765,141.00 1,219,521.31 275,395.17
437184AH7 46,027,048.33 9.933775 2.243268
7.18000 0.00 44,807,527.02
0.000000 364.985750
CERTIFICATES 8,079,565.43 188,991.80 433,882.78
18,563,916.98 23.391332 53.701252
0.00000 0.00 18,374,925.18
0.000000 2274.246720
-----------------------------------------------------------------------------
230,844,706.43 2,401,890.63 933,604.80
102,082,917.67 0.00 99,681,027.04
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,118,856.14
SECURITY PRINCIPAL COLLECTIONS: 2,236,127.06
AGGREGATE SECURITY COLLECTIONS: 3,354,983.20
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 99,681,027.04 12.8128
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 165,763.57 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 23.440 %
RESIDUAL OWNERSHIP
INTEREST: 433,882.78
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/18/2000 REPT2H.FRM
14:20:26
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HI3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-PV NOTES 0.00 0.00 36.61536796
A-PB NOTES 0.00 0.00 44.95090826
CERTIFICATES 0.00 0.00 18.43372377
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 29
CURRENT AMOUNT: 18,374,925.18 1,002,759.62
TARGET AMOUNT: 18,374,925.18
60 - 89 DAYS DELINQUENT 18
760,878.38
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 40
1,415,088.16
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/11/2000 REPT1HE.FRG
11:03:46
Page: 1
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-GMACM4
GMAC MORTGAGE CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING CORPORATION (ADMINISTRATOR)
1997-GMACM4 LLC (LIMITED LIABILITY COMPANY)
PAYMENT DATE: 12/20/2000
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 1,484,214.52 368,908.37
43707QAG3 65,113,445.96 7.650590 1.901590
6.79875 0.00 63,629,231.44
0.000000 327.985729
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.79875 0.00 0.00
0.000000 0.000000
CERTIFICATES 62,173.00 0.00 279,844.59
3,201,794.52 0.000000 4501.063002
0.00000 0.00 3,127,719.11
0.000000 341.865875
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 1,484,214.52 648,752.96
68,315,240.48 0.00 66,756,950.55
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 596,491.12
SECURITY PRINCIPAL COLLECTIONS: 1,543,307.88
AGGREGATE SECURITY COLLECTIONS: 2,139,799.00
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 66,756,950.55 10.3200
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 14,982.05 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.992 %
RESIDUAL OWNERSHIP
INTEREST: 279,844.59
ADMINISTRATOR:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/11/2000 REPT2H.FRM
11:03:47
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-GMACM4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 95.31476635
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 4.68523365
VARIABLE FUNDING CERT 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 54
CURRENT AMOUNT: 3,127,719.11 1,296,115.63
TARGET AMOUNT: 3,127,719.11
60 - 89 DAYS DELINQUENT 18
478,380.84
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 6
115,719.09
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 36
YET REIMBURSED: 0.00 1,357,652.30
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 825,054.10
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/13/2000 REPT1HC.FRG
14:45:05
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1997-HS5 (ISSUER)
RFMSII SERIES 1997-HS5
PAYMENT DATE: 12/26/2000
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 0.00 40,056.40
76110VAX6 7,142,299.64 0.000000 1.974389
6.73000 0.00 7,142,299.64
0.000000 352.045526
A-L2 Certificates 1,220,000.00 0.00 2,462.44
76110VAY4 429,495.54 0.000000 2.018393
6.88000 0.00 429,495.54
0.000000 352.045525
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 1,117,392.13 163,886.83
3,073,060.43 *****.******
0.00000 0.00 1,955,668.30
0.000000
-----------------------------------------------------------------------------
229,626,573.80 1,117,392.13 425,534.95
47,384,855.61 0.00 46,267,463.48
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 425,534.94
SECURITY PRINCIPAL COLLECTIONS: 1,117,392.13
AGGREGATE SECURITY COLLECTIONS: 1,542,927.07
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 46,267,463.48 10.9092
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 3.069 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/13/2000 REPT2H.FRM
14:45:07
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1997-HS5 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/2000
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 15.43698120
A-L2 Certificates 0.00 0.00 0.92828849
IO Certificates 0.00 0.00 0.00000000
M-1 Certificates 0.00 0.00 42.18515244
M-2 Certificates 0.00 0.00 19.85196358
B-1 Certificates 0.00 0.00 17.37073830
R-I Certificates 0.00 0.00 0.00000000
R-II Certificates 0.00 0.00 4.22687598
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 4
CURRENT AMOUNT: 1,955,668.30 201,284.46
TARGET AMOUNT: 1,850,698.54
60 - 89 DAYS DELINQUENT 2
45,556.21
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 2
49,654.95
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/07/2000 REPT1HC.FRG
15:13:20
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HS1 (ISSUER)
RFMSII SERIES 1998-HS1
PAYMENT DATE: 12/20/2000
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 4,220,202.24 701,054.99
76110VBD9 123,738,332.28 8.149012 1.353704
6.79875 0.00 119,518,130.04
0.000000 230.783890
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.79875 0.00 0.00
CERTIFICATES 0.00 152,614.80 409,830.20
0.00000 0.00 4,205,848.13
-----------------------------------------------------------------------------
517,879,000.00 4,372,817.04 1,110,885.19
128,096,795.21 0.00 123,723,978.17
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,193,379.08
SECURITY PRINCIPAL COLLECTIONS: 4,304,764.42
AGGREGATE SECURITY COLLECTIONS: 5,498,143.50
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 123,723,978.17 11.1061
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 69,088.90 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 2.759 %
RESIDUAL OWNERSHIP
INTEREST: 152,614.80
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/07/2000 REPT2H.FRM
15:13:21
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HS1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 96.60062003
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 3.39937997
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 39
CURRENT AMOUNT: 4,205,848.13 1,390,183.02
TARGET AMOUNT: 4,205,848.13
60 - 89 DAYS DELINQUENT 11
357,111.91
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 12
257,739.01
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 13
YET REIMBURSED: 0.00 468,149.54
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,691,968.64
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/13/2000 REPT1HC.FRG
14:46:08
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HI2 (ISSUER)
RFMSII SERIES 1998-HI2
PAYMENT DATE: 12/26/2000
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
6.65750 0.00 0.00
0.000000 0.000000
A-2 Notes 86,990,000.00 5,211,595.46 189,261.14
76110VBF4 36,107,053.18 59.910282 2.175665
6.29000 0.00 30,895,457.72
0.000000 355.161027
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 5,211,595.46 1,257,364.89
218,437,053.18 0.00 213,225,457.72
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 2,603,695.85
SECURITY PRINCIPAL COLLECTIONS: 4,521,312.50
AGGREGATE SECURITY COLLECTIONS: 7,125,008.35
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
TOTAL LOANS: 227,233,096.78 13.1608
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 694,526.86 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 8.856 %
RESIDUAL OWNERSHIP
INTEREST: 651,804.11
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/13/2000 REPT2H.FRM
14:46:10
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HI2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/2000
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 14.48957270
A-3 Notes 0.00 0.00 10.91802088
A-4 Notes 0.00 0.00 10.03163517
A-5 Notes 0.00 0.00 15.29836088
A-6 Notes 0.00 0.00 0.00000000
M-1 Notes 0.00 0.00 18.94708091
M-2 Notes 0.00 0.00 13.26295664
B-1 Notes 0.00 0.00 11.36824855
B-2 Notes 0.00 0.00 5.68412427
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 81
CURRENT AMOUNT: 14,007,639.07 2,557,344.57
TARGET AMOUNT: 14,007,639.07
60 - 89 DAYS DELINQUENT 31
929,867.12
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 81
2,626,630.57
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/07/2000 REPT1HC.FRG
15:13:31
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HS3 (ISSUER)
RFMSII SERIES 1998-HS3
PAYMENT DATE: 12/20/2000
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 1,714,554.65 339,895.88
59,904,542.11 11.430364 2.265973
6.80875 0.00 58,189,987.46
0.000000 387.933250
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.80875 0.00 0.00
CERTIFICATES 0.00 0.00 279,255.91
0.00000 0.00 0.00
-----------------------------------------------------------------------------
150,000,000.00 1,714,554.65 619,151.79
59,904,542.11 0.00 58,189,987.46
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 625,676.60
SECURITY PRINCIPAL COLLECTIONS: 1,751,548.70
AGGREGATE SECURITY COLLECTIONS: 2,377,225.30
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: 60,760,052.68 11.1598
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 60,760,052.68 11.1598
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: -214.45 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 2.002 %
RESIDUAL OWNERSHIP
INTEREST: 36,779.60
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/07/2000 REPT2H.FRM
15:13:32
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HS3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/20/2000
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 22
CURRENT AMOUNT: 2,570,065.22 708,056.84
TARGET AMOUNT: 2,570,065.22
60 - 89 DAYS DELINQUENT 4
172,543.60
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 7
236,289.93
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 9
YET REIMBURSED: 0.00 403,020.65
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 691,024.78
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/13/2000 REPT1HC.FRG
14:46:19
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1998-HI4 (ISSUER)
RFMSII SERIES 1998-HI4
PAYMENT DATE: 12/26/2000
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 3,132,749.32 725,024.83
76110VBR8 126,641,891.77 15.663747 3.625124
6.87000 0.00 123,509,142.45
0.000000 617.545712
CERTIFICATES 7,264,348.67 0.00 429,800.44
17,617,469.64 0.000000 59.165723
0.00000 0.00 17,617,469.64
0.000000 2425.196042
-----------------------------------------------------------------------------
207,264,348.67 3,132,749.32 1,154,825.27
144,259,361.41 0.00 141,126,612.09
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,554,255.40
SECURITY PRINCIPAL COLLECTIONS: 2,768,568.63
AGGREGATE SECURITY COLLECTIONS: 4,322,824.03
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.0398
GOAL LINE LOANS: 687,822.05 13.1694
TOTAL LOANS: 141,126,612.09 13.0404
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 366,370.69 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 5.979 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/13/2000 REPT2H.FRM
14:46:21
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1998-HI4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
NOTES 0.00 0.00 87.51655030
CERTIFICATES 0.00 0.00 12.48344970
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 53
CURRENT AMOUNT: 17,617,469.64 1,671,269.21
TARGET AMOUNT: 17,617,469.64
60 - 89 DAYS DELINQUENT 26
800,940.27
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 47
1,502,808.28
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: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/13/2000 REPT1HC.FRG
14:46:34
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI1 (ISSUER)
RFMSII SERIES 1999-HI1
PAYMENT DATE: 12/26/2000
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 2,736,006.70 57,389.63
76110VBS6 10,480,661.12 49.520483 1.038726
6.79750 0.00 7,744,654.42
0.000000 140.174741
A-2 NOTES 55,250,000.00 2,736,006.70 52,840.00
76110VBT4 10,480,661.12 49.520483 0.956380
6.05000 0.00 7,744,654.42
0.000000 140.174741
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 0.00 656,587.43
8,793,775.08 0.000000 7397.843971
0.00000 0.00 8,793,775.08
0.000000 99080.446840
-----------------------------------------------------------------------------
439,688,753.89 5,472,013.40 2,593,698.73
358,855,097.32 0.00 353,383,083.92
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 3,799,481.25
SECURITY PRINCIPAL COLLECTIONS: 4,619,209.37
AGGREGATE SECURITY COLLECTIONS: 8,418,690.62
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 12.9855
GOAL LINE LOANS: 38,398,703.03 14.0388
TOTAL LOANS: 353,383,083.91 13.1004
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 852,804.04 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 2.737 %
RESIDUAL OWNERSHIP
INTEREST: 656,587.43
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/13/2000 REPT2H.FRM
14:46:36
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 2.19157474
A-2 NOTES 0.00 0.00 2.19157474
A-3 NOTES 0.00 0.00 34.01407862
A-4 NOTES 0.00 0.00 14.71490922
A-5 NOTES 0.00 0.00 18.36533862
A-6 NOTES 0.00 0.00 26.03407016
CERTIFICATES 0.00 0.00 2.48845388
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 102
CURRENT AMOUNT: 8,793,775.08 3,501,211.88
TARGET AMOUNT: 8,793,775.08
60 - 89 DAYS DELINQUENT 45
1,421,324.85
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 95
3,380,522.32
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: -8.06
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/13/2000 REPT1HC.FRG
14:47:16
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS2 (ISSUER)
RFMSII SERIES 1999-HS2
PAYMENT DATE: 12/26/2000
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 0.00 0.00
76110VBZ0 0.00 0.000000 0.000000
5.46000 0.00 0.00
0.000000 0.000000
A-I-2 CERTIFICATE 20,000,000.00 2,176,446.34 95,500.41
76110VCA4 19,965,243.26 108.822317 4.775021
5.74000 0.00 17,788,796.92
0.000000 889.439846
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 2,127,047.30 438,433.59
76110VCF3 85,063,914.13 16.417976 3.384124
6.18500 0.00 82,936,866.83
0.000000 640.162299
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 0.00 422,338.09
0.00000 0.00 6,422,451.64
-----------------------------------------------------------------------------
230,657,000.00 4,303,493.64 1,221,039.04
154,552,609.03 0.00 150,249,115.39
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,237,086.47
SECURITY PRINCIPAL COLLECTIONS: 4,303,493.64
AGGREGATE SECURITY COLLECTIONS: 5,540,580.11
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 10.0132
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 150,249,115.39 10.0132
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 0.486 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/13/2000 REPT2H.FRM
14:47:17
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 CERTIFICATE 0.00 0.00 0.00000000
A-I-2 CERTIFICATE 0.00 0.00 11.83953521
A-I-3 CERTIFICATE 0.00 0.00 7.98673587
A-I-4 CERTIFICATE 0.00 0.00 10.64299111
A-I-5 CERTIFICATE 0.00 0.00 3.32780661
A-I-6 CERTIFICATE 0.00 0.00 6.72882497
A-II CERTIFICATE 0.00 0.00 55.19957080
IO CERTIFICATE 0.00 0.00 0.00000000
R-I CERTIFICATE 0.00 0.00 0.00000000
R-II CERTIFICATE 0.00 0.00 4.27453541
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 10
CURRENT AMOUNT: 6,422,451.64 203,503.88
TARGET AMOUNT: 6,422,451.65
60 - 89 DAYS DELINQUENT 2
90,679.91
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 6
194,249.26
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/07/2000 REPT1HC.FRG
15:13:45
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS3 (ISSUER)
RFMSII SERIES 1999-HS3
PAYMENT DATE: 12/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 275,000,000.00 5,676,196.14 793,604.35
76110VBY3 138,243,545.65 20.640713 2.885834
6.88875 0.00 132,567,349.51
0.000000 482.063089
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.88875 0.00 0.00
CERTIFICATE 0.00 0.00 523,984.34
0.00000 0.00 5,037,129.83
-----------------------------------------------------------------------------
275,000,000.00 5,676,196.14 1,317,588.69
143,280,675.48 0.00 137,604,479.34
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,347,822.01
SECURITY PRINCIPAL COLLECTIONS: 5,662,091.23
AGGREGATE SECURITY COLLECTIONS: 7,009,913.24
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 11.1529
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 137,604,479.34 11.1529
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 14,104.91 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.694 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/07/2000 REPT2H.FRM
15:13:46
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 96.33941435
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATE 0.00 0.00 3.66058565
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 19
CURRENT AMOUNT: 5,037,129.83 557,252.64
TARGET AMOUNT: 5,037,129.83
60 - 89 DAYS DELINQUENT 6
183,531.06
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 8
259,842.27
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 10
YET REIMBURSED: 0.00 369,607.52
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 2,053,518.69
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/13/2000 REPT1HC.FRG
14:46:43
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI4 (ISSUER)
RFMSII SERIES 1999-HI4
PAYMENT DATE: 12/26/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 86,300,000.00 4,648,237.55 83,913.09
76110VCK2 15,709,158.36 53.861385 0.972342
6.41000 99.99 11,060,820.82
0.001159 128.167101
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 0.00 673,955.88
8,506,330.33 0.000000 *****.******
0.00000 0.00 8,506,430.32
0.000000 *****.******
-----------------------------------------------------------------------------
425,321,516.25 4,648,237.55 2,841,373.01
363,236,488.69 99.99 358,588,251.14
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 3,775,770.88
SECURITY PRINCIPAL COLLECTIONS: 3,938,481.46
AGGREGATE SECURITY COLLECTIONS: 7,714,252.34
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.6898
GOAL LINE LOANS: 11,827,821.56 13.8579
TOTAL LOANS: 358,588,251.14 13.6953
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 709,756.09 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 2.277 %
RESIDUAL OWNERSHIP
INTEREST: 673,955.88
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/13/2000 REPT2H.FRM
14:46:45
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 3.08454635
A-2 NOTES 0.00 0.00 14.58497311
A-3 NOTES 0.00 0.00 15.05905445
A-4 NOTES 0.00 0.00 10.23457960
A-5 NOTES 0.00 0.00 10.42978957
A-6 NOTES 0.00 0.00 20.83169199
A-7 NOTES 0.00 0.00 23.40316498
CERTIFICATES 0.00 0.00 2.37219995
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 70
CURRENT AMOUNT: 8,506,430.32 2,274,066.31
TARGET AMOUNT: 8,506,430.33
60 - 89 DAYS DELINQUENT 37
1,194,835.63
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 85
2,992,542.21
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: 12/11/2000 REPT1HC.FRG
15:58:06
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS5 (ISSUER)
RFMSII SERIES 1999-HS5
PAYMENT DATE: 12/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 135,500,000.00 2,982,119.72 456,362.70
76110VCS5 79,497,041.17 22.008264 3.367990
6.88875 0.00 76,514,921.45
0.000000 564.685767
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.88875 0.00 0.00
CERTIFICATES 0.00 0.00 310,759.09
0.00000 0.00 2,281,588.22
-----------------------------------------------------------------------------
135,500,000.00 2,982,119.72 767,121.79
81,778,629.39 0.00 78,796,509.67
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 776,953.67
SECURITY PRINCIPAL COLLECTIONS: 2,981,231.26
AGGREGATE SECURITY COLLECTIONS: 3,758,184.93
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: 78,796,509.67 11.1525
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 78,796,509.67 11.1525
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 1,405.11 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.408 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/11/2000 REPT2H.FRM
15:58:08
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS5 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 97.10445522
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 2.89554478
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 14
CURRENT AMOUNT: 2,281,588.22 415,821.70
TARGET AMOUNT: 2,281,588.22
60 - 89 DAYS DELINQUENT 3
132,168.37
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 1
23,074.74
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: 817,210.38
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/13/2000 REPT1HC.FRG
14:46:52
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI6 (ISSUER)
RFMSII SERIES 1999-HI6
PAYMENT DATE: 12/26/2000
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 4,676,836.65 162,661.51
76110VCT3 29,402,931.27 59.936392 2.084602
6.86750 0.00 24,726,094.62
0.000000 316.879336
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 1,856,791.39 846,244.60
76110VDA3 130,694,146.60 12.378609 5.641631
7.77000 0.00 128,837,355.21
0.000000 858.915701
A-II NOTES 30,077,000.00 668,252.24 162,864.83
76110VDB1 25,088,292.75 22.218048 5.414929
7.79000 0.00 24,420,040.51
0.000000 811.917429
CERTIFICATES 1,177.49 0.00 985,671.81
11,157,883.55 0.000000 *****.******
0.00000 0.00 11,157,883.55
0.000000 *****.******
-----------------------------------------------------------------------------
557,894,177.49 7,201,880.28 4,079,251.84
496,129,254.17 0.00 488,927,373.89
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 5,221,787.00
SECURITY PRINCIPAL COLLECTIONS: 6,295,886.54
AGGREGATE SECURITY COLLECTIONS: 11,517,673.54
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.6567
GOAL LINE LOANS: 29,249,381.67 14.1500
TOTAL LOANS: 488,927,373.89 13.6863
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 905,478.99 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 1.375 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/13/2000 REPT2H.FRM
14:46:54
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI6 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 5.05721216
A-I-2 NOTES 0.00 0.00 9.36948971
A-I-3 NOTES 0.00 0.00 10.01580247
A-I-4 NOTES 0.00 0.00 6.54289404
A-I-5 NOTES 0.00 0.00 6.93968099
A-I-6 NOTES 0.00 0.00 13.45598621
A-I-7 NOTES 0.00 0.00 14.99118354
A-I-8 NOTES 0.00 0.00 26.35102105
A-II NOTES 0.00 0.00 4.99461511
CERTIFICATES 0.00 0.00 2.28211472
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 111
CURRENT AMOUNT: 11,157,883.55 3,720,273.72
TARGET AMOUNT: 11,157,883.55
60 - 89 DAYS DELINQUENT 64
2,055,974.27
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT113
3,697,553.17
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/13/2000 REPT1HC.FRG
14:47:03
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HI8 (ISSUER)
RFMSII SERIES 1999-HI8
PAYMENT DATE: 12/26/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 57,070,000.00 3,388,717.50 143,844.58
76110VDE5 26,192,252.61 59.378264 2.520494
6.81750 0.00 22,803,535.11
0.000000 399.571318
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 50,000,000.00 553,346.73 286,606.90
76110VDM7 44,957,944.86 11.066935 5.732138
7.65000 0.00 44,404,598.13
0.000000 888.091963
A-II NOTES 18,614,000.00 230,288.46 103,445.93
76110VDN5 16,184,500.59 12.371788 5.557426
7.67000 0.00 15,954,212.13
0.000000 857.108205
CERTIFICATES 395.68 0.00 867,331.39
7,496,327.92 0.000000 *****.******
0.00000 0.00 7,496,327.91
0.000000 *****.******
-----------------------------------------------------------------------------
374,816,395.68 4,172,352.69 2,959,305.67
343,963,025.98 0.00 339,790,673.28
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 3,698,804.71
SECURITY PRINCIPAL COLLECTIONS: 3,678,078.06
AGGREGATE SECURITY COLLECTIONS: 7,376,882.77
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.7616
GOAL LINE LOANS: 1,042,827.69 13.9897
TOTAL LOANS: 339,790,673.28 13.7623
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 494,274.64 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.955 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/13/2000 REPT2H.FRM
14:47:04
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HI8 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 6.71105386
A-I-2 NOTES 0.00 0.00 12.64013505
A-I-3 NOTES 0.00 0.00 10.38874895
A-I-4 NOTES 0.00 0.00 9.10560602
A-I-5 NOTES 0.00 0.00 6.97488244
A-I-6 NOTES 0.00 0.00 17.09287646
A-I-7 NOTES 0.00 0.00 17.11700896
A-I-8 NOTES 0.00 0.00 13.06822159
A-II NOTES 0.00 0.00 4.69530608
CERTIFICATES 0.00 0.00 2.20616059
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 76
CURRENT AMOUNT: 7,496,327.91 2,535,094.88
TARGET AMOUNT: 7,496,327.91
60 - 89 DAYS DELINQUENT 35
1,085,648.98
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 67
2,381,493.32
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/07/2000 REPT1HC.FRG
15:14:06
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 1999-HS7 (ISSUER)
RFMSII SERIES 1999-HS7
PAYMENT DATE: 12/20/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 135,850,000.00 3,289,307.81 525,270.78
76110VDC9 90,450,212.70 24.212792 3.866550
6.96875 325,367.37 86,835,537.52
2.395049 639.201601
A-2 NOTES 30,000,000.00 726,383.77 115,830.04
76110VDD7 19,974,283.28 24.212792 3.861001
6.95875 71,851.46 19,176,048.05
2.395049 639.201602
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.96875 0.00 0.00
CERTIFICATES 0.00 0.00 0.01
0.00000 0.00 2,916,455.41
-----------------------------------------------------------------------------
165,850,000.00 4,015,691.58 641,100.83
112,943,732.56 397,218.83 108,928,040.98
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,051,295.69
SECURITY PRINCIPAL COLLECTIONS: 4,015,764.84
AGGREGATE SECURITY COLLECTIONS: 5,067,060.53
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 10.9830
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 108,928,040.98 10.9830
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: -73.26 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.197 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/07/2000 REPT2H.FRM
15:14:07
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 1999-HS7 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-1 NOTES 0.00 0.00 79.71825871
A-2 NOTES 0.00 0.00 17.60432656
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 2.67741473
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 13
CURRENT AMOUNT: 2,916,455.41 327,496.11
TARGET AMOUNT: 2,955,923.14
60 - 89 DAYS DELINQUENT 1
43,998.75
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 0
0.00
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 2
YET REIMBURSED: 0.00 49,967.72
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,481,793.22
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/13/2000 REPT1HC.FRG
14:47:41
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HI1 (ISSUER)
RFMSII SERIES 2000-HI1
PAYMENT DATE: 12/26/2000
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 4,089,564.18 262,790.01
76110VDP0 42,672,261.97 53.387869 3.430634
7.39000 0.00 38,582,697.79
0.000000 503.683996
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 16,821,000.00 125,198.94 98,935.58
76110VDV7 14,639,049.54 7.443014 5.881671
8.11000 0.00 14,513,850.60
0.000000 862.841127
CERTIFICATES 470.60 0.00 854,559.61
8,523,329.41 0.000000 *****.******
0.00000 0.00 8,523,329.41
0.000000 *****.******
-----------------------------------------------------------------------------
426,166,470.60 4,214,763.12 3,417,306.95
398,578,640.92 0.00 394,363,877.80
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,159,638.75
SECURITY PRINCIPAL COLLECTIONS: 3,593,883.90
AGGREGATE SECURITY COLLECTIONS: 7,753,522.65
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.7199
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 394,363,877.80 13.7199
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 620,879.22 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.522 %
RESIDUAL OWNERSHIP
INTEREST: 854,559.61
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/13/2000 REPT2H.FRM
14:47:42
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HI1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 9.78352734
A-I-2 NOTES 0.00 0.00 14.55533918
A-I-3 NOTES 0.00 0.00 11.99628127
A-I-4 NOTES 0.00 0.00 10.47408303
A-I-5 NOTES 0.00 0.00 8.05829382
A-I-6 NOTES 0.00 0.00 19.68004789
A-I-7 NOTES 0.00 0.00 19.61082248
A-II NOTES 0.00 0.00 3.68031948
CERTIFICATES 0.00 0.00 2.16128553
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 71
CURRENT AMOUNT: 8,523,329.41 2,311,073.91
TARGET AMOUNT: 8,523,329.41
60 - 89 DAYS DELINQUENT 27
1,011,181.42
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 75
2,467,266.86
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/13/2000 REPT1HC.FRG
14:47:51
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HI2 (ISSUER)
RFMSII SERIES 2000-HI2
PAYMENT DATE: 12/26/2000
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 3,477,502.53 306,104.65
76110VDX3 56,399,551.41 41.491702 3.652277
6.73750 0.00 52,922,048.88
0.000000 631.437609
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 19,199,000.00 124,212.84 113,652.33
76110VED6 16,795,911.25 6.469756 5.919701
8.12000 0.00 16,671,698.41
0.000000 868.362853
CERTIFICATES 1,095.90 0.00 0.00
9,034,221.90 0.000000 0.000000
0.00000 0.00 9,034,221.90
0.000000 *****.******
-----------------------------------------------------------------------------
451,711,095.90 3,601,715.37 2,758,166.45
430,928,684.56 0.00 427,326,969.19
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 4,587,059.18
SECURITY PRINCIPAL COLLECTIONS: 3,045,960.78
AGGREGATE SECURITY COLLECTIONS: 7,633,019.96
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.7942
GOAL LINE LOANS: 14,520,696.95 14.1066
TOTAL LOANS: 427,326,969.19 13.8048
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 555,754.59 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.377 %
RESIDUAL OWNERSHIP
INTEREST: ***,***.**
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/13/2000 REPT2H.FRM
14:47:52
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HI2 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 12.38443925
A-I-2 NOTES 0.00 0.00 13.41806255
A-I-3 NOTES 0.00 0.00 30.24733034
A-I-4 NOTES 0.00 0.00 18.46384752
A-I-5 NOTES 0.00 0.00 19.47080479
A-II NOTES 0.00 0.00 3.90139158
CERTIFICATES 0.00 0.00 2.11412397
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 79
CURRENT AMOUNT: 9,034,221.90 2,721,541.07
TARGET AMOUNT: 9,034,221.90
60 - 89 DAYS DELINQUENT 27
939,080.00
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 72
2,476,476.45
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: -2.41
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/13/2000 REPT1HC.FRG
14:48:02
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HI3 (ISSUER)
RFMSII SERIES 2000-HI3
PAYMENT DATE: 12/26/2000
DISTRIBUTION AMOUNTS
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 123,844,000.00 5,696,050.47 554,542.79
76110VEE4 102,098,323.26 45.993754 4.477753
6.74250 0.00 96,402,272.79
0.000000 778.416983
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 25,594,000.00 107,656.79 167,234.10
76110VEM6 24,324,959.96 4.206329 6.534113
8.25000 0.00 24,217,303.17
0.000000 946.210173
CERTIFICATES 209.38 0.00 0.00
9,442,001.00 0.000000 0.000000
0.00000 0.00 11,573,254.51
0.000000 *****.******
-----------------------------------------------------------------------------
600,000,209.38 5,803,707.26 3,795,356.10
586,427,284.22 0.00 582,754,830.47
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 6,274,033.53
SECURITY PRINCIPAL COLLECTIONS: 3,496,673.99
AGGREGATE SECURITY COLLECTIONS: 9,770,707.52
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.9134
GOAL LINE LOANS: 658,925.38 13.8066
TOTAL LOANS: 582,754,830.47 13.9132
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 175,779.76 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.037 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
2255 NORTH ONTARIO STREET, SUITE 400
BURBANK, CA 91504-2130
(818) 260-1400
Run: 12/13/2000 REPT2H.FRM
14:48:03
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HI3 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 16.54250943
A-I-2 NOTES 0.00 0.00 9.86040733
A-I-3 NOTES 0.00 0.00 14.82887751
A-I-4 NOTES 0.00 0.00 6.46755686
A-I-5 NOTES 0.00 0.00 10.71565549
A-I-6 NOTES 0.00 0.00 15.66988298
A-I-7 NOTES 0.00 0.00 19.77349547
A-II NOTES 0.00 0.00 4.15565893
CERTIFICATES 0.00 0.00 1.98595600
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 63
CURRENT AMOUNT: 11,573,254.51 2,144,648.04
TARGET AMOUNT: 12,000,004.19
60 - 89 DAYS DELINQUENT 30
1,080,180.65
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 48
1,648,328.82
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/13/2000 REPT1HC.FRG
14:48:12
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HI4 (ISSUER)
RFMSII SERIES 2000-HI4
PAYMENT DATE: 12/26/2000
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 120,417,000.00 4,573,337.66 621,525.55
76110VEN4 114,685,836.11 37.979170 5.161444
6.72750 0.00 110,112,498.45
0.000000 914.426522
A-I-2 NOTES 54,260,000.00 0.00 334,151.17
76110VEP9 54,260,000.00 0.000000 6.158333
7.39000 0.00 54,260,000.00
0.000000 1000.000000
A-I-3 NOTES 83,978,000.00 0.00 524,162.68
76110VEQ7 83,978,000.00 0.000000 6.241667
7.49000 0.00 83,978,000.00
0.000000 1000.000000
A-I-4 NOTES 35,435,000.00 0.00 225,012.25
76110VER5 35,435,000.00 0.000000 6.350000
7.62000 0.00 35,435,000.00
0.000000 1000.000000
A-I-5 NOTES 60,931,000.00 0.00 390,466.16
76110VES3 60,931,000.00 0.000000 6.408333
7.69000 0.00 60,931,000.00
0.000000 1000.000000
A-I-6 NOTES 87,195,000.00 0.00 567,494.13
76110VET1 87,195,000.00 0.000000 6.508333
7.81000 0.00 87,195,000.00
0.000000 1000.000000
A-I-7 NOTES 112,979,000.00 0.00 751,310.35
76110VEU8 112,979,000.00 0.000000 6.650000
7.98000 0.00 112,979,000.00
0.000000 1000.000000
A-II NOTES 28,245,000.00 114,588.71 181,840.12
76110VEV6 27,761,849.63 4.056956 6.437958
7.86000 0.00 27,647,260.92
0.000000 978.837349
CERTIFICATES 667.78 0.00 0.00
2,370,892.04 0.000000 0.000000
0.00000 0.00 4,827,476.07
0.000000 *****.******
-----------------------------------------------------------------------------
583,440,667.78 4,687,926.37 3,595,962.41
579,596,577.78 0.00 577,365,235.44
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 6,216,274.97
SECURITY PRINCIPAL COLLECTIONS: 2,231,342.34
AGGREGATE SECURITY COLLECTIONS: 8,447,617.31
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 13.9484
GOAL LINE LOANS: 65,965.13 12.1289
TOTAL LOANS: 577,365,235.44 13.9482
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: 12/13/2000 REPT2H.FRM
14:48:14
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HI4 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/26/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
A-I-1 NOTES 0.00 0.00 19.07154981
A-I-2 NOTES 0.00 0.00 9.39786407
A-I-3 NOTES 0.00 0.00 14.54503923
A-I-4 NOTES 0.00 0.00 6.13736294
A-I-5 NOTES 0.00 0.00 10.55328521
A-I-6 NOTES 0.00 0.00 15.10222553
A-I-7 NOTES 0.00 0.00 19.56802957
A-II NOTES 0.00 0.00 4.78852193
CERTIFICATES 0.00 0.00 0.83612171
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 27
CURRENT AMOUNT: 4,827,476.07 1,068,491.07
TARGET AMOUNT: 11,668,813.36
60 - 89 DAYS DELINQUENT 14
544,665.25
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 8
270,189.02
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 0.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
................................................................................
Run: 12/07/2000 REPT1HC.FRG
15:14:19
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
HOME EQUITY LOAN TRUST 2000-HS1 (ISSUER)
RFMSII SERIES 2000-HS1
PAYMENT DATE: 12/20/2000
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 138,370,000.00 3,214,952.61 737,975.41
76110VEW4 129,115,435.16 23.234463 5.333348
6.85875 251,770.70 125,648,711.85
1.819547 908.063250
VARIABLE FUNDING NOTES 0.00 0.00 0.00
6.85875 0.00 0.00
CERTIFICATES 0.00 0.00 0.00
0.00000 0.00 0.00
-----------------------------------------------------------------------------
138,370,000.00 3,214,952.61 737,975.41
129,115,435.16 251,770.70 125,648,711.85
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,002,657.65
SECURITY PRINCIPAL COLLECTIONS: 3,214,952.61
AGGREGATE SECURITY COLLECTIONS: 4,217,610.26
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
GMACMC LOANS: **,***,***.** 9.8073
GOAL LINE LOANS: 99,999,999.99 99.9999
TOTAL LOANS: 124,720,016.62 9.8073
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: 12/07/2000 REPT2H.FRM
15:14:21
Page: 2
RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2000-HS1 (ISSUER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
PAYMENT DATE: 12/20/2000
ADDITIONAL INFORMATION
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
TERM NOTES 0.00 0.00 100.00000000
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
CERTIFICATES 0.00 0.00 0.00000000
AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 9
CURRENT AMOUNT: 0.00 245,675.27
TARGET AMOUNT: 2,397,437.58
60 - 89 DAYS DELINQUENT 4
79,438.43
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 1
19,716.34
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 2,556,067.50
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
................................................................................
