CMC SECURITIES CORP II
8-K, 1996-10-09
ASSET-BACKED SECURITIES
Previous: MUNICIPAL INVT TR FD MULTISTATE SERIES 42 DEFINED ASSET FDS, 485BPOS, 1996-10-09
Next: ENVIROTEST SYSTEMS CORP /DE/, SC 13D, 1996-10-09



<PAGE>
 
                      SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C.  20549

                                 _____________


                                   FORM 8-K


                                CURRENT REPORT


                    Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934

                      Date of Report:  September 25, 1996
                                       ------------------
                       (Date of Earliest Event Reported)



                         CMC SECURITIES CORPORATION II
            ------------------------------------------------------
            (Exact Name of Registrant as Specified in its Charter)


          Delaware                 33-56778               75-2473215
   (State of Incorporation)  (Commission File No.)     (I.R.S. Employer
                                                     Identification No.)


                     2711 North Haskell
                         Suite 900
                       Dallas, Texas                        75204
  --------------------------------------------------------------------
   (Address of Principal Executive Offices)              (Zip Code)


Registrant's Telephone Number, Including Area Code: (214) 874-2323
                                                    --------------
<PAGE>
 
                         CMC SECURITIES CORPORATION II

                                   FORM 8-K


                                     INDEX

 
                                                                PAGE
                                                                ----
 
  ITEM NUMBER
 
      Item 5. Other Events...................................    3
 
      Item 7. Financial Statements and Exhibits..............    3
 
  SIGNATURES  ...............................................    3



<PAGE>
 
                             ITEM 5. OTHER EVENTS.
                                     ------------ 

  Monthly distributions of principal and interest are made with respect to the
  outstanding Series of CMC Securities Corporation II's REMIC Pass-Through
  Certificates listed below as of the 25th day of each calendar month (each, a
  "Distribution Date").  In connection with each Distribution Date for each
  outstanding Series, the Trustee receives a report (each, a "Collateral Summary
  and Remittance Report") containing certain information regarding remittances
  on the collateral underlying the related Certificates.  Based on such
  information, the Trustee is required to prepare and mail to each
  Certificateholder of each outstanding Series on each Distribution Date a
  statement to certificateholders (each, a "Statement to Certificateholders")
  setting forth certain information regarding the Certificates of such Series as
  of such Distribution Date.  Relevant information contained in the Collateral
  Summary and Remittance Report and Statement to Certificateholders for the
  SEPTEMBER 25, 1996 Distribution Date for each outstanding Series is summarized
  and included as exhibits to this filing.  Capitalized terms used herein but
  not otherwise defined have the meanings set forth in the applicable Pooling
  Agreement.


      SERIES DESIGNATION       DISTRIBUTION OF PRINCIPAL AND INTEREST ON SERIES
      ------------------       ------------------------------------------------

         Series 1993-2A                     $1,103,702.45
         Series 1993-2B                     $1,500,200.95
         Series 1993-2C                     $2,436,004.68
         Series 1993-2D                     $2,134,716.52
         Series 1993-2E                     $3,221,167.16
         Series 1993-2F                     $2,939,113.53
         Series 1993-2G                     $2,779,265.03
         Series 1993-2H                     $4,567,606.90
         Series 1993-2I                     $5,094,509.01
         Series 1995-A                      $3,078,027.65
         Series 1996-A                      $2,569,981.13
         Series 1996-B                      $5,583,761.19
 

                  ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS.
                           ---------------------------------
 
       (c)  Exhibits
 
            Series    Exhibit No.   Description
            ------    ----------    -----------
 
             All         28.1       Collateral Summary and Remittance Report.
             All         28.2       Summary of Trustee's Reports to Bondholders.

<PAGE>
 
                                  SIGNATURES
                                  ----------

  Pursuant to the requirements of the Securities Exchange Act of 1934, the
  Registrant has duly caused this Report to be signed on its behalf by the
  undersigned hereunto duly authorized.

                                CMC SECURITIES CORPORATION II


  October 7, 1996               By: /s/ Phillip A. Reinsch
                                   ---------------------------------------------
                                   Phillip A. Reinsch - Vice President

<PAGE>

                                                                    EXHIBIT 28.1


Capstead Mortgage Corporation
Master Servicing Division
COLLATERAL SUMMARY AND REMITTANCE REPORT
For Month Ending:  31-Aug-96
<TABLE>
<CAPTION>

Deal Reference                                           93-2A             93-2B              93-2C              93-2D
                                                     --------------    --------------    ---------------    ---------------
<S>                                                  <C>               <C>               <C>                <C> 
Beginning Security Balance                           $69,696,387.48    $78,144,876.00    $136,648,947.44    $101,820,625.63
  Loans Repurchased                                             -                 -                  -                  -
  Scheduled Principal Distribution                        64,845.77         75,515.60         141,172.51         494,031.82
  Additional Principal Distribution                       10,480.44          6,425.51         319,802.07          98,155.43
  Liquidations Distribution                              499,648.82        933,275.60       1,135,547.32         961,439.62
  Accelerated Prepayments                                       -                 -                  -                  -
  Adjustments (Cash)                                            -                 -                  -                  -
  Losses/Foreclosures                                           -                 -            33,527.66                -
                                                     --------------    --------------    ---------------    ---------------
                          Ending Security Balance    $69,121,412.45    $77,129,659.29    $135,018,897.88    $100,266,998.76
                                                     ==============    ==============    ===============    ===============
Interest Distribution:
Due Certificate Holders                              $   438,311.18    $   539,240.24    $    837,974.94    $    577,798.11
Compensating Interest                                        416.22               -             1,507.84           3,291.54
Fees:
  Trustee Fee (Tx. Com. Bk.)                                 784.08            976.80           1,708.11           1,272.76
  Pool Insurance Premium (PMI Mtg. Ins.)                        -                 -                  -                  -
  Pool Insurance (GE Mort. Ins.)                          16,866.53         22,427.62                -            16,393.12
  Backup for Pool Insurance (Fin. Sec. Assur.)                  -                 -                  -                  -
  Special Hazard Insurance (Commerce and Industry)         3,310.58          2,337.84                -                  -
  Bond Manager Fee (Capstead)                              1,103.53               -             1,708.11           1,484.88
  Excess Compensating Interest (Capstead)                       -                 -                  -                  -
  Administrative Fee (Capstead)                            1,887.70               -             5,693.91           3,181.88
  Administrative Fee (Other)                                    -               (0.09)               -                  -
  Special Hazard Insurance (Aetna Casualty)                     -                 -                  -                  -
                                                     --------------    --------------    ---------------    ---------------     
                                       Total Fees         23,952.42         25,742.17           9,110.13          22,332.64

Servicing Fee                                             23,392.30         24,420.24          35,680.02          29,004.14
Interest on Accelerated Prepayments                             -                 -                  -                  -
                                                     --------------    --------------    ---------------    ---------------
                      Total Interest Distribution    $   486,072.12    $   589,402.65    $    884,272.93    $    632,426.43
                                                     ==============    ==============    ===============    ===============

Loan Count                                                      254               258                482                381

Weighted Average Pass-Through Rate                         7.553804          7.490324           7.372024           6.848392
</TABLE>

                                  Page 1 of 4
<PAGE>
Capstead Mortgage Corporation
Master Servicing Division
COLLATERAL SUMMARY AND REMITTANCE REPORT
For Month Ending:  31-Aug-96
<TABLE> 
<CAPTION> 
Deal Reference                                                     93-2E.A           93-2E.B            93-2F             93-2G
                                                               --------------   ---------------    --------------    ---------------
<S>                                                            <C>              <C>                <C>               <C> 
Beginning Security Balance                                     $64,647,093.09   $158,018,854.97    $90,769,302.00    $194,548,959.54
  Loans Repurchased                                                      -                 -                 -                  -
  Scheduled Principal Distribution                                 302,151.56        157,349.97         88,086.89         201,612.96
  Additional Principal Distribution                                 27,360.07         39,249.79        105,459.61         126,635.88
  Liquidations Distribution                                              -         1,394,454.79      2,181,689.20       1,284,339.74
  Accelerated Prepayments                                                -                 -                 -                  -
  Adjustments (Cash)                                                     -                 -                 -                  -
  Losses/Foreclosures                                                    -                 -                 -                  -
                                                               --------------   ---------------    --------------    ---------------
                                   Ending Security Balance     $64,317,581.46   $156,427,800.42    $88,394,066.30    $192,936,370.96
                                                               ==============   ===============    ==============    ===============
Interest Distribution:
Due Certificate Holders                                        $   362,193.49   $    933,319.73    $   624,718.59    $  1,163,795.92
Compensating Interest                                                    -             5,087.74              -              2,880.53
Fees:
  Trustee Fee (Tx. Com. Bk.)                                           700.34          1,711.87          1,134.59           2,188.68
  Pool Insurance Premium (PMI Mtg. Ins.)                            14,222.36         34,764.15              -                  -
  Pool Insurance (GE Mort. Ins.)                                         -                 -            26,050.85               -
  Backup for Pool Insurance (Fin. Sec. Assur.)                           -                 -                 -                  -
  Special Hazard Insurance (Commerce and Industry)                       -                 -                 -                  -
  Bond Manager Fee (Capstead)                                          808.09          1,975.24              -              2,431.86
  Excess Compensating Interest (Capstead)                                -                 -             2,910.72               -
  Administrative Fee (Capstead)                                      2,289.63          5,596.67              -              8,106.36
  Administrative Fee (Other)                                             -                 -                 1.14               -
  Special Hazard Insurance (Aetna Casualty)                              -                 -             2,715.51               -
                                                               --------------   ---------------    --------------    ---------------
                                              Total Fees            18,020.42         44,047.93         32,812.81          12,726.90

Servicing Fee                                                       18,454.08         42,325.36         28,755.51          49,013.82
Interest on Accelerated Prepayments                                      -                 -                 -                  -
                                                               --------------   ---------------    --------------    ---------------

                               Total Interest Distribution     $   398,667.99   $  1,024,780.76    $   686,286.91    $  1,228,417.17
                                                               ==============   ===============    ==============    ===============

Loan Count                                                                241               524               305                681

Weighted Average Pass-Through Rate                                   6.723151          7.126295          7.483508           7.196192

</TABLE>


                                  Page 2 of 4
<PAGE>
Capstead Mortgage Corporation
Master Servicing Division
COLLATERAL SUMMARY AND REMITTANCE REPORT
For Month Ending:  31-Aug-96
<TABLE> 
<CAPTION> 
Deal Reference                                                  93-2H.1            93-2H.2             93-2I           93-2I.1
                                                             --------------     --------------     --------------   --------------  
<S>                                                          <C>                <C>                <C>              <C> 
Beginning Security Balance                                   $81,914,706.23     $39,802,835.00     $53,188,855.83   $55,855,262.72
  Loans Repurchased                                                     -                  -                  -                -
  Scheduled Principal Distribution                                73,717.00          38,122.85          53,886.82        50,452.42
  Additional Principal Distribution                               24,373.76           8,724.29           5,828.83         3,399.90
  Liquidations Distribution                                    2,597,292.74       1,078,864.30         328,959.29       671,799.59
  Accelerated Prepayments                                               -                  -                  -                -
  Adjustments (Cash)                                                    -                  -               (70.05)             -
  Losses/Foreclosures                                                   -                  -           565,303.65              -
                                                             --------------     --------------     --------------   --------------
                                   Ending Security Balance   $79,219,322.73     $38,677,123.56     $52,234,947.29   $55,129,610.81
                                                             ==============     ==============     ==============   ==============
Interest Distribution:                                                                                            
Due Certificate Holders                                      $   503,790.08     $   274,673.07     $   331,320.66   $   345,507.20
Compensating Interest                                                   -                  -                  -                -
Fees:                                                                                                              
  Trustee Fee (Tx. Com. Bk.)                                       1,023.93             497.52             664.83           698.18
  Pool Insurance Premium (PMI Mtg. Ins.)                                -                  -                  -                -
  Pool Insurance (GE Mort. Ins.)                                  24,082.91          11,423.38          15,123.33        16,421.45
  Backup for Pool Insurance (Fin. Sec. Assur.)                          -                  -                  -                -
  Special Hazard Insurance (Commerce and Industr  y)                    -                  -                  -                -
  Bond Manager Fee (Capstead)                                           -                  -                  -                -
  Excess Compensating Interest (Capstead)                          8,196.58                -                  -             804.54
  Administrative Fee (Capstead)                                    3,413.11                -                  -           2,327.28
  Administrative Fee (Other)                                            -               386.36             402.40              -
  Special Hazard Insurance (Aetna Casualty)                        2,122.96           1,190.80           1,591.21         1,447.58
                                                             --------------     --------------     --------------   --------------
                                                Total Fees        38,839.49          13,498.06          17,781.77        21,699.03

Servicing Fee                                                     25,598.33          13,124.21          16,621.53        17,454.77
Interest on Accelerated Prepayments                                     -                  -                  -                -
                                                             --------------     --------------     --------------   --------------
                               Total Interest Distribution   $   568,227.90     $   301,295.34     $   365,723.96   $   384,661.00
                                                             ==============     ==============     ==============   ==============

Loan Count                                                              286                130                197              215

Weighted Average Pass-Through Rate                                 7.380214           7.493125           7.485841         7.422911
</TABLE>
 
                                  Page 3 of 4
<PAGE>
Capstead Mortgage Corporation
Master Servicing Division
COLLATERAL SUMMARY AND REMITTANCE REPORT
For Month Ending:  31-Aug-96
<TABLE>
<CAPTION>
Deal Reference                                                  93-2I.2              1995-A             1996-A             1996-B
                                                             --------------     ---------------    --------------    ---------------
<S>                                                          <C>                <C>                <C>               <C>
Beginning Security Balance                                   $62,978,906.09     $130,985,053.81    $92,533,031.81    $194,631,076.66
  Loans Repurchased                                                     -                   -                 -                  -
  Scheduled Principal Distribution                                53,814.52          104,780.88         83,429.67         169,664.30
  Additional Principal Distribution                                4,520.56          186,418.75         40,102.99          16,896.01
  Liquidations Distribution                                    2,292,784.76        1,981,804.24      1,876,756.25       4,189,308.42
  Accelerated Prepayments                                               -                   -                 -                  -
  Adjustments (Cash)                                                    -                   -                 -                  -
  Losses/Foreclosures                                                   -                   -                 -                  -
                                                             --------------     ---------------    --------------    ---------------
                                  Ending Security Balance    $60,627,786.25     $128,712,049.94    $90,532,742.90    $190,255,207.93
                                                             ==============     ===============    ==============    ===============
Interest Distribution:
Due Certificate Holders                                      $   390,986.60     $    805,023.78    $   569,692.22    $  1,197,347.60
Compensating Interest                                                   -                   -                 -                  -
Fees:
  Trustee Fee (Tx. Com. Bk.)                                         787.24            1,091.54          1,156.66           2,432.89
  Pool Insurance Premium (PMI Mtg. Ins.)                          18,174.66                 -                 -            52,599.05
  Pool Insurance (GE Mort. Ins.)                                        -             49,119.39         26,649.51                -
  Backup for Pool Insurance (Fin. Sec. Assur.)                     2,922.68                                   -             4,456.30
  Special Hazard Insurance (Commerce and Industry)                      -                                     -                  -
  Bond Manager Fee (Capstead)                                           -                                     -                  -
  Excess Compensating Interest (Capstead)                          4,495.35            4,818.13          4,382.37          11,633.83
  Administrative Fee (Capstead)                                    2,624.00            3,617.76          3,855.54           8,109.65
  Administrative Fee (Other)                                            -                   -                 -                  -
  Special Hazard Insurance (Aetna Casualty)                        1,884.11            3,001.74          2,120.55           5,628.08
                                                             --------------     ---------------    --------------    ---------------
                                               Total Fees         30,888.04           61,648.56         38,164.63          84,859.80

Servicing Fee                                                     19,680.89           40,932.93         25,831.39          56,591.41
Interest on Accelerated Prepayments                                     -                   -                 -                  -
                                                             --------------     ---------------    --------------    ---------------
                              Total Interest Distribution    $   441,555.53     $    907,605.27    $   633,688.24    $  1,338,798.81
                                                             ==============     ===============    ==============    ===============

Loan Count                                                              239                 557               318                634

Weighted Average Pass-Through Rate                                 7.449858            7.375105          7.387964            7.38226
</TABLE>

                                  Page 4 of 4

<PAGE>
                                                                    EXHIBIT 28.2


CMC SECURITIES CORPORATION II               SOURCE:  TEXAS COMMERCE BANK 
BOND BALANCES AND FACTORS                   AUGUST 1996 DISTRIBUTION
<TABLE>
<CAPTION>
Series  Cusip Number Coupon Closing Balance  Interest Paid Principal Paid    Current Balance   % of Current   Current
                               Per Class      Per $1,000     Per $1,000         Per Class          Class       Factor
- ------------------------------------------------------------------------------------------------------------------------
<S>      <C>          <C>     <C>             <C>             <C>             <C>                <C>        <C>
1993-2A
- -------
A        125714AC9    7.25    34,791,000.00    0.00028529     0.006884944    $  1,403,311.96       2.03      0.040335488
D        125714AD7    7.25     8,535,000.00   0.001346731     0.032500782       1,625,118.45       2.35       0.19040638
E        125714AE5    7.25    28,652,000.00   0.006041667               0      28,652,000.00      41.45                1
F        125714AG0    7.25    10,692,000.00   0.006041667               0      10,692,000.00      15.47                1
G        125714AH8    7.25    16,410,000.00   0.006041667               0      16,410,000.00      23.74                1
H        125714AJ4    7.25     3,006,000.00   0.006041667               0       3,006,000.00       4.35                1
I        125714AF2    7.25    12,057,000.00   0.002038948     0.004769058       4,011,507.14       5.80       0.33271188
J        125714AK1    7.25     2,901,000.00   0.006041668               0       2,901,000.00       4.20                1
KPO      125714AM7       0       772,949.00             0     0.000706683         420,346.08       0.61      0.543821235
LIO      125714AN5       0             0.00   0.000134972               0                  -       0.00
R        125714AL9    7.25           128.00   0.006015625               0             128.00       0.00                1
                                                                             ---------------
                                                                             $ 69,121,411.63
                                                                             ===============
1993-2B
- -------
2B-A     125714AP0       0   189,529,000.00   0.002558892     0.005356525    $ 77,129,664.55     100.00      0.406954422
                                                                             ===============

1993-2C
- -------
A-2      125714BB0    6.5     27,680,000.00   0.001913033     0.014690917    $  9,369,250.32       6.94      0.338484477
A-3      125714BC8       0    10,312,000.00   0.002858589     0.014690906       3,490,452.48       2.59      0.338484531
A-4      125714BD6       0    33,521,000.00   0.004510045     0.030537523      23,585,260.21      17.47      0.703596558
A-5      000005CQR       0    84,357,000.00   0.006143353               0      84,357,000.00      62.48                1
A-R      125714AZ8       0         1,000.00       0.00614               0           1,000.00       0.00                1
B-1      000007CQR       0     5,694,392.00   0.005959088     0.001002116       5,517,885.60       4.09      0.969003469
B-2      000008CQR       0     3,623,203.00   0.005959087     0.001002116       3,510,896.35       2.60       0.96900349
B-3      000009CQR       0     2,588,003.00   0.005959089     0.001002116       2,507,783.94       1.86       0.96900349
B-4      000010CQR       0     1,345,761.00   0.005959089     0.001002117       1,304,047.09       0.97      0.969003478
B-5      000011CQR       0       621,120.00    0.00595909     0.001002109         601,867.44       0.45      0.969003478
B-6      000012CQR       0     1,138,722.00    0.00435814     0.000732892         773,455.18       0.57       0.67923091
                                                                             ---------------
                                                                             $135,018,898.61
                                                                             ===============
</TABLE>

                                  Page 1 of 4

<PAGE>
<TABLE>
<CAPTION>

CMC SECURITIES CORPORATION II                SOURCE:  TEXAS COMMERCE BANK                                  EXHIBIT 28.2
BOND BALANCES AND FACTORS                    AUGUST 1996 DISTRIBUTION

Series Cusip Number Coupon  Closing Balance   Interest Paid Principal Paid   Current Balance  % of Current   Current
                               Per Class       Per $1,000     Per $1,000        Per Class         Class       Factor
- -------------------------------------------------------------------------------------------------------------------------
1993-2D
- -------
<S>    <C>          <C>     <C>               <C>            <C>             <C>                <C>          <C>
A      125714AR6       0      50,026,000.00              0              0    $           -
AB     125714AS4       0      26,754,000.00    0.002323809    0.014610312      10,502,975.89     10.48         0.39257591
B      125714AT2       0      39,792,000.00    0.004647603    0.029220494      31,242,657.74     31.16        0.785149219
C      125714AU9       0      29,251,000.00    0.005706993              0      29,251,000.00     29.17                  1
D      125714AV7       0      17,072,000.00    0.005706993              0      17,072,000.00     17.03                  1
E      125714AW5       0       1,897,000.00    0.005706995              0       1,897,000.00      1.89                  1
F      125714AX3       0      10,300,365.00    0.005706993              0      10,300,365.00     10.27                  1
R      125714AY1       0           1,000.00        0.00571              0           1,000.00      0.00                  1
                                                                             ---------------
                                                                             $100,266,998.63
                                                                             ===============
1993-2E
- -------
15A    125714BE4    6.75      86,454,000.00    0.003705282    0.003360247    $ 56,658,188.95     25.50        0.655356478
15B    125714BF1    6.75       9,494,478.45    0.003705282    0.003360247       6,222,267.94      2.80        0.655356507
15CPO  125714BG9       0       1,972,695.84              0    0.003590802       1,433,941.89      0.65        0.726894509
15DIO  125714BH7       0           5,911.86    1.127728349     0.00295839           3,182.73      0.00
30A    125714BT1       0      29,444,000.00              0              0                -        0.00
30B    125714BL8     5.5       9,738,000.00    0.004564426    0.147612529       8,260,377.25      3.74                  1
30CIO  125714BM6     1.5               0.00    0.001244844              0                -        0.00
30D    125714BU8       7         922,000.00    0.005809273    0.147612527         782,097.75      0.35        0.848262202
30E    125714BV6       7      29,092,000.00    0.005833333              0      29,092,000.00     13.09                  1
30F    125714BW4       7      11,747,000.00    0.005833334              0      11,747,000.00      5.29                  1
30G    125714BX2       7      24,409,000.00    0.005833333              0      24,409,000.00     10.98                  1
30H    125714BY0       7      21,450,000.00    0.005833333              0      21,450,000.00      9.65                  1
30I    125714BZ7       7      13,542,000.00    0.005833333              0      13,542,000.00      6.09                  1
30J    125714CA1       0      40,256,000.00     0.00389657              0      32,403,578.22     14.58        0.804937853
30K    125714CB9       0      17,252,571.43    0.006559573              0      13,887,247.79      6.25        0.804937872
30NIO  125714BR5       0               0.00    9.87417E-05              0                -        0.00
30PPO  125714BS3       0       1,089,658.82              0    0.016064677         854,498.44      0.38        0.784188852
                                                                             ---------------
                                                                             $220,745,380.96
                                                                             ===============
</TABLE>

                                  Page 2 of 4
<PAGE>
<TABLE>
<CAPTION>

CMC SECURITIES CORPORATION II               SOURCE:  TEXAS COMMERCE BANK                                   EXHIBIT 28.2
BOND BALANCES AND FACTORS                   AUGUST 1996 DISTRIBUTION

Series  Cusip Number Coupon Closing Balance Interest Paid Principal Paid    Current Balance   % of Current   Current
                               Per Class      Per $1,000    Per $1,000         Per Class          Class       Factor
- ------------------------------------------------------------------------------------------------------------------------
1993-2F
- -------
<S>     <C>          <C>    <C>              <C>           <C>              <C>                 <C>          <C>
A       125714BJ3       0    222,866,000.00   0.002530117    0.010657689    $ 88,394,065.70     100.00       0.396624275
                                                                            ===============

1993-2G
- -------
2G-A1   125714CR4       0     59,032,000.00   0.003862975    0.015652297    $ 37,102,644.77      19.23       0.628517495
2G-A2   125714CS2       0     27,342,000.00   0.002949162    0.005963588      13,283,385.86       6.88        0.48582349
2G-A3   125714CT0       0     25,200,000.00   0.001746335     0.02007655       8,450,557.63       4.38       0.335339589
2G-A4   125714CU7       0     15,000,000.00   0.005663493              0      15,000,000.00       7.77                 1
2G-A5   125714A#2       0    100,190,000.00   0.005996827              0     100,190,000.00       51.93                1
2G-B1   125714A@4       0      4,936,000.00   0.005821467    0.001006005       4,786,694.61       2.48       0.969751744
2G-B2   125714B#1       0      3,701,000.00   0.005821467    0.001006007       3,589,051.21       1.86       0.969751746
2G-B3   125714B*5       0      1,481,000.00   0.005821465    0.001006003       1,436,202.34       0.74       0.969751749
2G-B4   125714B@3       0        740,000.00    0.00582146       0.001006         717,616.30       0.37       0.969751757
2G-B5   125714C#0       0      1,481,547.00   0.004866899    0.000841047       1,201,146.80       0.62       0.810738235
2G-M    125714A*6       0      7,403,000.00   0.005821466    0.001006014       7,179,072.10       3.72       0.969751736
2GA3IO  125714CP8       0              0.00   0.000385034              0                -
2GA4IO  125714CQ6       0              0.00   0.000333333              0                -
                                                                            ---------------
                                                                            $192,936,371.62
                                                                            ===============

1993-2H
- -------
2H-A1   125714CG8       0    180,386,000.00    0.00236334    0.012096985    $ 67,327,559.71      57.11       0.373241603
2H-A2   125714CH6       0    125,000,000.00   0.002561589    0.013111745      50,568,886.79      42.89       0.404551094
                                                                            ---------------
2H-A3   125714CJ2       0     10,485,000.00             0              0    $117,896,446.50
                                                                            ===============

1993-2I
- -------
2I-3IO  125714CL7       0              0.00   0.000178425              0    $             -       0.00
2I-A1   125714CE3       0    237,519,000.00   0.003028187    0.013914799     112,862,733.21      67.18       0.475173494
2I-A2   125714CD5       0    130,435,853.00   0.002463304    0.005563286      55,129,610.76      32.82       0.422656881
                                                                            ---------------
                                                                            $167,992,343.97
                                                                            ===============

</TABLE>


                                  Page 3 of 4
<PAGE>
<TABLE>
<CAPTION>

CMC SECURITIES CORPORATION II                  SOURCE:  TEXAS COMMERCE BANK                                       EXHIBIT 28.2
BOND BALANCES AND FACTORS                      AUGUST 1996 DISTRIBUTION

Series  Cusip Number  Coupon  Closing Balance   Interest Paid   Principal Paid    Current Balance    % of Current   Current
                                 Per Class        Per $1,000      Per $1,000         Per Class          Class        Factor
- -------------------------------------------------------------------------------------------------------------------------------
1995-A
- -------
<S>     <C>            <C>    <C>               <C>             <C>               <C>                 <C>           <C>
A1      125714CV5       0       82,117,691.00     0.004681892     0.014444216      $ 60,630,822.62      47.11       0.738340568
A2      125714CW3       0       94,373,113.00     0.004456328     0.011516821        68,081,226.29      52.89       0.721404902
R       125714CX1       0              100.00               0               0                  -         0.00
                                                                                   ---------------
                                                                                   $128,712,048.91 
                                                                                   ===============
1996-A
- -------
A       125714CY9       0      115,119,031.00     0.004948723     0.017375832      $ 90,532,742.03     100.00       0.786427242
R       125714CZ6       0              100.00               0               0               100.00       0.00                 1
                                                                                   ---------------
                                                                                   $ 90,532,842.03
                                                                                   ===============

1996-B
- -------
A1      125714DA0        0      41,914,009.00     0.005737036     0.042833936      $ 37,060,775.12      19.48       0.884209743
A2      125714DB8        0     165,576,246.00     0.005779123     0.015648812       153,194,431.89      80.52       0.925219865
R       125714DC6        0             100.00               0               0                  -
                                                                                   --------------- 
                                                                                   $190,255,207.01
                                                                                   ===============


</TABLE>


                                  Page 4 of 4


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission