CMC SECURITIES CORP II
8-K, 1996-06-06
ASSET-BACKED SECURITIES
Previous: NICHOLAS APPLEGATE INVESTMENT TRUST, N-30B-2, 1996-06-06
Next: ST JOHN KNITS INC, 10-Q, 1996-06-06



<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:  May 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
  MAY 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.

<TABLE>
<CAPTION>
      SERIES DESIGNATION  DISTRIBUTION OF PRINCIPAL AND INTEREST ON SERIES
      ------------------  ------------------------------------------------
<S>                       <C>                 
         Series 1993-2A                     $1,387,225.65
         Series 1993-2B                     $3,161,884.81
         Series 1993-2C                     $2,508,945.67
         Series 1993-2D                     $1,902,970.82
         Series 1993-2E                     $4,467,550.53
         Series 1993-2F                     $4,073,491.56
         Series 1993-2G                     $3,603,803.04
         Series 1993-2H                     $7,704,617.50
         Series 1993-2I                     $5,579,267.33
         Series 1995-A                      $6,214,361.26
         Series 1996-A                      $3,709,813.92
</TABLE>
 
                  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.

                                   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


  June 5, 1996                  By: s/s Phillip A. Reinsch
                                    -------------------------------------------
                                    Phillip A. Reinsch - Vice President

<PAGE>

Capstead Mortgage Corporation                                       EXHIBIT 28.1
Master Servicing Division                        
COLLATERAL SUMMARY AND REMITTANCE REPORT         
For Month Ending:  30-Apr-96                     
                                                 
<TABLE>                                          
<CAPTION>                                        
Deal Reference                                       93-2A              93-2B               93-2C         
                                                 --------------     --------------     ---------------
<S>                                              <C>                <C>                <C>                 
Beginning Security Balance                       $72,418,481.96     $86,981,964.00     $140,917,148.37    
  Loans Repurchased                                         -                  -                   -      
  Scheduled Principal Distribution                    64,720.65          77,931.13          137,665.60    
  Additional Principal Distribution                   10,362.49          24,722.62           28,207.04    
  Liquidations Distribution                          856,148.86       2,518,269.40        1,477,333.31    
  Accelerated Prepayments                                   -                  -                   -      
  Losses                                                    -                  -                   -  
                                                 --------------     --------------     ---------------    
            Ending Security Balance              $71,487,249.96     $84,361,040.00     $139,273,942.42
                                                 ==============     ==============     ===============    
Interest Distribution:                                                                                    
Due Certificate Holders                          $   452,772.77     $   609,202.46         $861,660.23      
Compensating Interest                                  3,220.86                -              4,079.49    
Fees:                                                                                                     
  Trustee Fee (Tx. Com. Bk.)                             814.71           1,087.32            1,761.46      
  Pool Insurance Premium (PMI Mtg. Ins.)                    -                  -                   -       
  Pool Insurance (GE Mort. Ins.)                      17,525.27          24,963.85                 -       
  Backup for Pool Insurance (Fin. Sec. Assur.)              -                  -                   -       
  Special Hazard Insurance (Commerce and Industry)     3,439.88           2,602.20                 -       
  Bond Manager Fee (Capstead)                          1,146.63                -              1,761.46      
  Excess Compensating Interest (Capstead)                   -                  -                   -       
  Administrative Fee (Capstead)                        1,961.35                -              5,871.62      
  Administrative Fee (Other)                                -               211.64                 -       
  Special Hazard Insurance (Aetna Casualty)                 -                  -                   -   
                                                 --------------     --------------     ---------------     
            Total Fees                                24,887.84          28,865.01            9,394.54      
Servicing Fee                                         24,500.33          27,066.83           36,661.63      
Interest on Accelerated Prepayments                         -                  -                   - 
                                                 --------------     --------------     ---------------      
            Total Interest Distribution          $   505,381.80     $   665,134.30     $    911,795.89 
                                                 ==============     ==============     ===============
Loan Count                                                  263                287                 494
Weighted Average Pass-Through Rate                  7.555976612                N/A         7.372329599

</TABLE>                                           








































<PAGE>

Capstead Mortgage Corporation
Master Servicing Division
COLLATERAL SUMMARY AND REMITTANCE REPORT
For Month Ending:  30-Apr-96

<TABLE>
<CAPTION>
Deal Reference                                                93-2D             93-2E.A             93-2E.B        
                                                         ---------------     --------------     ---------------
<S>                                                      <C>                 <C>                <C>                  
Beginning Security Balance                               $107,648,882.14     $66,823,290.43     $164,154,075.07    
  Loans Repurchased                                                  -                  -                   -      
  Scheduled Principal Distribution                            495,290.37         297,890.25          156,524.73    
  Additional Principal Distribution                           114,782.00          18,036.65           46,128.56    
  Liquidations Distribution                                   678,545.31         421,586.48        2,174,346.16    
  Accelerated Prepayments                                            -                  -                   -      
  Losses                                                             -                  -              3,949.92
                                                         ---------------     --------------     ---------------    
            Ending Security Balance                      $106,360,264.46     $66,085,777.05     $161,773,125.70
                                                         ===============     ==============     ===============    
Interest Distribution:                                                                                             
Due Certificate Holders                                  $    613,675.46     $   373,449.04     $    967,906.89      
Compensating Interest                                             677.68             780.78            6,928.94    
Fees:                                                                                                              
  Trustee Fee (Tx. Com. Bk.)                                    1,345.61             723.92            1,778.34      
  Pool Insurance Premium (PMI Mtg. Ins.)                             -            14,701.12           36,113.90      
  Pool Insurance (GE Mort. Ins.)                               17,331.47                -                   -       
  Backup for Pool Insurance (Fin. Sec. Assur.)                       -                  -                   -       
  Special Hazard Insurance (Commerce and Industry)                   -                  -                   -       
  Bond Manager Fee (Capstead)                                   1,569.88             835.29            2,051.93      
  Excess Compensating Interest (Capstead)                            -                  -                   -       
  Administrative Fee (Capstead)                                 3,364.08           2,366.67            5,814.05 
  Administrative Fee (Other)                                         -                  -                   -       
  Special Hazard Insurance (Aetna Casualty)                          -                  -                   -       
                                                         ---------------     --------------     ---------------     
            Total Fees                                         23,611.04          18,627.00           45,758.22      
Servicing Fee                                                  31,265.83          19,052.24           44,233.43  
                                                         ---------------     --------------     ---------------    
Interest on Accelerated Prepayments                                  -                  -                   -       
            Total Interest Distribution                  $    669,230.01     $   411,909.06     $  1,064,827.48
                                                         ===============     ==============     =============== 
Loan Count                                                           394                244                 541
Weighted Average Pass-Through Rate                           6.848410809        6.720348266         7.126250113
</TABLE>
<PAGE>
 
Capstead Mortgage Corporation
Master Servicing Division
COLLATERAL SUMMARY AND REMITTANCE REPORT
For Month Ending:  30-Apr-96

<TABLE>
<CAPTION>
Deal Reference                                              93-2F                93-2G             93-2H.1
                                                       ---------------      ---------------     -------------- 
<S>                                                    <C>                  <C>                 <C>
Beginning Security Balance                             $103,218,969.00      $202,061,717.07     $91,435,626.45
  Loans Repurchased                                                -                    -                  -
  Scheduled Principal Distribution                           95,222.36           200,786.83          78,483.84
  Additional Principal Distribution                          11,773.42            52,510.82          67,883.10
  Liquidations Distribution                               3,325,507.30         2,138,518.04       5,149,109.26
  Accelerated Prepayments                                          -                    -                  -
  Losses                                                           -                    -                  -
                                                       ---------------      ---------------     -------------- 
            Ending Security Balance                    $ 99,786,467.00      $199,669,901.38     $86,140,150.25
                                                       ===============      ===============     ==============
Interest Distribution:                                 
Due Certificate Holders                                $    710,394.45      $  1,206,012.88     $   560,992.14
Compensating Interest                                              -               5,974.47                -
Fees:                                                  
  Trustee Fee (Tx. Com. Bk.)                                  1,290.13             2,273.19           1,142.94
  Pool Insurance Premium (PMI Mtg. Ins.)                     29,623.78                  -                  -
  Pool Insurance (GE Mort. Ins.)                                   -                    -            26,882.07
  Backup for Pool Insurance (Fin. Sec. Assur.)                     -                    -                  -
  Special Hazard Insurance (Commerce and Industry)                 -                    -                  -
  Bond Manager Fee (Capstead)                                      -               2,525.77                -
  Excess Compensating Interest (Capstead)                          -                    -            16,818.77
  Administrative Fee (Capstead)                                    -               8,419.54           3,809.77
  Administrative Fee (Other)                                      0.14                  -                  -
  Special Hazard Insurance (Aetna Casualty)                   3,087.95                  -             2,369.71
                                                       ---------------      ---------------     -------------- 
            Total Fees                                       34,002.00            13,218.50          51,023.26
Servicing Fee                                                32,646.40            50,895.20          28,573.65
Interest on Accelerated Prepayments                                -                    -                  -
                                                       ---------------      ---------------     -------------- 
            Total Interest Distribution                $    777,042.85      $  1,276,101.05     $   640,589.05
                                                       ===============      ===============     ==============
Loan Count                                                         341                  705                317
Weighted Average Pass-Through Rate                                 N/A           7.19772573        7.362453719
</TABLE>
 
<PAGE>
 
Capstead Mortgage Corporation                    
Master Servicing Division                       
COLLATERAL SUMMARY AND REMITTANCE REPORT        
For Month Ending:  30-Apr-96                    
                                                
<TABLE>                                         
<CAPTION>                                       
Deal Reference                                              93-2H.2            93-2I            93-2I.1       
                                                         --------------    --------------    --------------
<S>                                                      <C>               <C>               <C>               
Beginning Security Balance                               $44,721,306.00    $57,121,023.49    $63,229,469.89   
  Loans Repurchased                                                 -                 -                 -     
  Scheduled Principal Distribution                            38,020.57         54,138.87         54,264.38   
  Additional Principal Distribution                            4,471.90          1,530.58          1,103.97   
  Liquidations Distribution                                1,512,468.70        474,604.65      2,321,539.17   
  Accelerated Prepayments                                           -                 -                 -     
  Losses                                                            -                 -                 -  
                                                         --------------    --------------    --------------   
            Ending Security Balance                      $43,166,344.00    $56,590,749.39    $60,852,562.37
                                                         ==============    ==============    ==============   
Interest Distribution:                                                                                        
Due Certificate Holders                                  $   330,512.48    $   363,661.46    $   390,235.21    
Compensating Interest                                               -                 -                 -     
Fees:                                                                                                         
  Trustee Fee (Tx. Com. Bk.)                                     559.01            713.99            790.37     
  Pool Insurance Premium (PMI Mtg. Ins.)                            -                 -                 -      
  Pool Insurance (GE Mort. Ins.)                              12,835.03         16,241.42         18,589.46     
  Backup for Pool Insurance (Fin. Sec. Assur.)                      -                 -                 -      
  Special Hazard Insurance (Commerce and Industry)                  -                 -                 -      
  Bond Manager Fee (Capstead)                                       -                 -                 -      
  Excess Compensating Interest (Capstead)                           -                 -            7,121.36     
  Administrative Fee (Capstead)                                     -                 -            2,634.50     
  Administrative Fee (Other)                                     422.74            418.15               -      
  Special Hazard Insurance (Aetna Casualty)                    1,337.90          1,708.84          1,638.70  
                                                         --------------    --------------    --------------   
            Total Fees                                        15,154.68         19,082.40         30,774.39     
Servicing Fee                                                 14,663.61         17,850.25         19,759.25     
Interest on Accelerated Prepayments                                 -                 -                 -   
                                                         --------------    --------------    --------------   
            Total Interest Distribution                  $   360,330.77    $   400,594.11    $   440,768.85
                                                         ==============    ==============    ============== 
Loan Count                                                          144               211               240
Weighted Average Pass-Through Rate                           8.06846135               N/A       7.406075882
</TABLE>
                                         
<PAGE>
 
Capstead Mortgage Corporation                    
Master Servicing Division                       
COLLATERAL SUMMARY AND REMITTANCE REPORT        
For Month Ending:  30-Apr-96                    
                                                
<TABLE>                                         
<CAPTION>                                       
Deal Reference                                            93-2I.2             1995-A               1996-A                        
                                                       --------------     ---------------      ---------------
<S>                                                    <C>                <C>                  <C>                                
Beginning Security Balance                             $69,982,894.51     $149,639,435.71      $105,077,374.04                  
  Loans Repurchased                                               -                   -                    -                    
  Scheduled Principal Distribution                          56,918.13          116,982.99            93,850.38                  
  Additional Principal Distribution                          4,318.13          165,042.10            34,444.96                  
  Liquidations Distribution                              1,421,922.29        5,014,258.65         2,942,463.83                  
  Accelerated Prepayments                                         -                   -                    -                    
  Losses                                                          -                   -                    -  
                                                       --------------     ---------------      ---------------                  
            Ending Security Balance                    $68,499,735.96     $144,343,151.97      $102,006,614.87
                                                       ==============     ===============      ===============                  
Interest Distribution:                                                                                                          
Due Certificate Holders                                $   439,840.86     $    906,199.77          $632,864.25                    
Compensating Interest                                             -             11,877.72             6,190.46                  
Fees:                                                                                                                           
  Trustee Fee (Tx. Com. Bk.)                                   874.79            1,247.00             1,313.47                    
  Pool Insurance Premium (PMI Mtg. Ins.)                    20,195.90                 -                    -                     
  Pool Insurance (GE Mort. Ins.)                                  -             56,114.79            30,262.29                    
  Backup for Pool Insurance (Fin. Sec. Assur.)               3,177.75                 -                    -                     
  Special Hazard Insurance (Commerce and Industry)                -                   -                    -                     
  Bond Manager Fee (Capstead)                                     -                   -                    -                     
  Excess Compensating Interest (Capstead)                    5,411.71                 -                    -                     
  Administrative Fee (Capstead)                              2,915.89            4,150.05             4,378.25                    
  Administrative Fee (Other)                                      -                   -                    -                     
  Special Hazard Insurance (Aetna Casualty)                  2,093.65            3,429.24             2,408.03  
                                                       --------------     ---------------      ---------------                  
            Total Fees                                      34,669.69           64,941.08            38,362.04                    
Servicing Fee                                               21,869.61           46,762.44            29,297.44                    
Interest on Accelerated Prepayments                               -                   -                    -   
                                                       --------------     ---------------      ---------------                  
            Total Interest Distribution                $   496,380.16     $  1,029,781.01      $    706,714.19
                                                       ==============     ===============      ===============          
Loan Count                                                        259                 630                  357              
Weighted Average Pass-Through Rate                        7.541972016         7.362317178          7.298104459               
</TABLE>
                                         

<PAGE>

                                                                    EXHIBIT 28.2

CMC SECURITIES CORPORATION II                   SOURCE:  TEXAS COMMERCE BANK
BOND BALANCES AND FACTORS                       MAY 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    7.2500    $ 34,791,000.00      0.000480299     0.011138109    $  2,378,302.52       3.33      0.06836
   D    125714AD7    7.2500       8,535,000.00      0.002267283     0.052578096       2,754,213.23       3.85       0.3227
   E    125714AE5    7.2500      28,652,000.00      0.006041667               0      28,652,000.00      40.08            1
   F    125714AG0    7.2500      10,692,000.00      0.006041667               0      10,692,000.00      14.96            1
   G    125714AH8    7.2500      16,410,000.00      0.006041667               0      16,410,000.00      22.96            1
   H    125714AJ4    7.2500       3,006,000.00      0.006041667               0       3,006,000.00       4.20            1
   I    125714AF2    7.2500      12,057,000.00      0.002175357     0.007723986       4,248,103.64       5.94      0.35234
   J    125714AK1    7.2500       2,901,000.00      0.006041668               0       2,901,000.00       4.06            1
  KPO   125714AM7    0.0000         772,949.00                0     0.002385539         445,502.05       0.62      0.57637
  LIO   125714AN5                          -        0.000141524               0                                    
   R    125714AL9    7.2500             128.00      0.006015625               0             128.00       0.00            1
                                                                                   ---------------                 
                                                                                   $ 71,487,249.44                
                                                                                   ===============               
1993-2B                                                                                                            
- ---------                                                                                                          
  2B-A  125714AP0              $189,529,000.00      0.002854242     0.013828613    $ 84,361,043.49     100.00      0.44511
                                                                                                                   
1993-2C                                                                                                            
- ---------                                                                                                          
  A-2   125714BB0     6.500    $ 27,680,000.00      0.002124905     0.015131425    $ 10,439,752.92       7.50      0.37716
  A-3   125714BC8                10,312,000.00      0.003175551     0.015131415       3,889,260.81       2.79      0.37716
  A-4   125714BD6                33,521,000.00      0.005009748     0.031453194      26,280,041.49      18.87      0.78399
  A-5   000005CQR                84,357,000.00      0.006143608               0      84,357,000.00      60.57            1
  A-R   125714AZ8                     1,000.00          0.00614               0           1,000.00       0.00            1
  B-1   000007CQR                 5,694,392.00      0.005983015     0.000951389       5,540,122.47       3.98      0.97291
  B-2   000008CQR                 3,623,203.00      0.005983013     0.000951388       3,525,045.10       2.53      0.97291
  B-3   000009CQR                 2,588,003.00      0.005983015      0.00095139       2,517,890.19       1.81      0.97291
  B-4   000010CQR                 1,345,761.00      0.005983016     0.000951387       1,309,302.34       0.94      0.97291
  B-5   000011CQR                   621,120.00      0.005983015     0.000951394         604,292.93       0.43      0.97291
  B-6   000012CQR                 1,138,722.00      0.004375633     0.000695736         810,234.94       0.58      0.71153
                                                                                   ---------------  
                                                                                   $139,273,943.19
                                                                                   ===============
</TABLE>

<PAGE>
 
                                                                    EXHIBIT 28.2

CMC SECURITIES CORPORATION II                   SOURCE:  TEXAS COMMERCE BANK
BOND BALANCES AND FACTORS                       MAY 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>
1993-2D
- ---------
   A    125714AR6               $50,026,000.00                                     $           -             
   AB   125714AS4                26,754,000.00      0.002636611     0.012118165      12,036,010.17      11.32          0.44988
   B    125714AT2                39,792,000.00      0.005273203     0.024236222      35,802,890.09      33.66          0.89975
   C    125714AU9                29,251,000.00      0.005707009               0      29,251,000.00      27.50                1
   D    125714AV7                17,072,000.00      0.005707009               0      17,072,000.00      16.05                1
   E    125714AW5                 1,897,000.00      0.005707011               0       1,897,000.00       1.78                1
   F    125714AX3                10,300,365.00      0.005707009               0      10,300,365.00       9.68                1
   R    125714AY1                     1,000.00          0.00571               0           1,000.00       0.00                1
                                                                                   ---------------  
                                                                                   $106,360,265.26
                                                                                   ===============  
1993-2E
- ---------
  15A   125714BE4    6.7500     $86,454,000.00      0.003828766     0.007499889    $ 58,198,205.34      25.54          0.67317
  15B   125714BF1    6.7500       9,494,478.45      0.003828766     0.007499889       6,391,394.33       2.81          0.67317
 15CPO  125714BG9    0.0000       1,972,695.84                0     0.009059577       1,492,925.66       0.66          0.75679
 15DIO  125714BH7                     5,911.86      1.159575836     0.006593526           3,252.38
  30A   125714BT1    7.0000      29,444,000.00       0.00120338     0.080741172       3,696,768.65       1.62          0.12555
  30B   125714BL8    5.5000       9,738,000.00      0.004583333               0       9,738,000.00       4.27                1
 30CIO  125714BM6    1.5000                -            0.00125               0
  30D   125714BU8    7.0000         922,000.00       0.00583333               0         922,000.00       0.40                1
  30E   125714BV6    7.0000      29,092,000.00      0.005833333               0      29,092,000.00      12.77                1
  30F   125714BW4    7.0000      11,747,000.00      0.005833334               0      11,747,000.00       5.16                1
  30G   125714BX2    7.0000      24,409,000.00      0.005833333               0      24,409,000.00      10.71                1
  30H   125714BY0    7.0000      21,450,000.00      0.005833333               0      21,450,000.00       9.41                1
  30I   125714BZ7    7.0000      13,542,000.00      0.005833333               0      13,542,000.00       5.94                1
  30J   125714CA1                40,256,000.00       0.00400792               0      32,403,578.22      14.22          0.80494
  30K   125714CB9                17,252,571.43       0.00629998               0      13,887,247.79       6.09          0.80494
 30NIO  125714BR5                          -        0.000102104               0
 30PPO  125714BS3    0.0000       1,089,658.82                0     0.003310009         885,530.38       0.39          0.81267
                                                                                   ---------------  
                                                                                   $227,858,902.75
                                                                                   ===============  
</TABLE>  

<PAGE>
 
                                                                    EXHIBIT 28.2

CMC SECURITIES CORPORATION II                   SOURCE:  TEXAS COMMERCE BANK 
BOND BALANCES AND FACTORS                       MAY 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>
1993-2F
- ---------
   A    125714BJ3              $222,866,000.00      0.002876117     0.015401643    $99,786,466.48     100.00          0.44774

1993-2G
- ---------
 2G-A1  125714CR4              $ 59,032,000.00       0.00430206     0.023316042   $ 40,963,513.73      20.52          0.69392
 2G-A2  125714CS2                27,342,000.00       0.00311677     0.008883506     13,964,715.67       6.99          0.51074
 2G-A3  125714CT0                25,200,000.00        0.0022074     0.029906517     10,564,577.75       5.29          0.41923
 2G-A4  125714CU7                15,000,000.00      0.005664772               0     15,000,000.00       7.51                1
 2G-A5  125714A#2               100,190,000.00      0.005998105               0    100,190,000.00      50.18                1
 2G-B1  125714A@4                 4,936,000.00      0.005846264     0.000968535      4,806,264.73       2.41          0.97372
 2G-B2  125714B#1                 3,701,000.00      0.005846263     0.000968536      3,603,724.84       1.80          0.97372
 2G-B3  125714B*5                 1,481,000.00      0.005846266     0.000968535      1,442,074.16       0.72          0.97372
 2G-B4  125714B@3                   740,000.00      0.005846257     0.000968541        720,550.23       0.36          0.97372
 2G-B5  125714C#0                 1,481,547.00      0.004887634     0.000809667      1,206,057.57       0.60          0.81405
  2G-M  125714A*6                 7,403,000.00      0.005846264     0.000968536      7,208,423.39       3.61          0.97372
 2GA3IO 125714CP8                          -        0.000486564               0               -
 2GA4IO 125714CQ6                          -        0.000333333               0               -
                                                                                  ---------------   
                                                                                  $199,669,902.07
                                                                                  ===============   
1993-2H
- ---------
 2H-A1  125714CG8              $180,386,000.00      0.002704199     0.021687406   $ 73,843,538.82      57.11          0.40936
 2H-A2  125714CH6               125,000,000.00      0.002931042     0.023506661     55,462,957.06      42.89           0.4437
                                                                                  ---------------   
 2H-A3  125714CJ2                10,485,000.00                                    $129,306,495.88
                                                                                  ===============   

</TABLE> 

<PAGE>
 
                                                                    EXHIBIT 28.2

CMC SECURITIES CORPORATION II                   SOURCE:  TEXAS COMMERCE BANK 
BOND BALANCES AND FACTORS                       MAY 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>
1993-2I
- ---------
 2I-3IO 125714CL7              $           -        0.000201981               0   $           -
 2I-A1  125714CE3               237,519,000.00      0.003367078     0.008476935    125,090,485.58      67.27          0.52665
 2I-A2  125714CD5               130,435,853.00      0.002781718      0.01822281     60,852,562.40      32.73          0.46653
                                                                                  ---------------   
                                                                                  $185,943,047.98
                                                                                  ===============   
1995-A
- ---------
   A1   125714CV5              $ 82,117,691.00      0.005457168     0.034498979   $ 68,509,609.79      47.46          0.83429
   A2   125714CW3                94,373,113.00      0.004979675     0.026101791     75,833,541.14      52.54          0.80355
   R    125714CX1                       100.00                                                -
                                                                                  ---------------   
                                                                                  $144,343,150.93
                                                                                  ===============   
1996-A
- ---------
   A    125714CY9              $115,119,031.00      0.005551252     0.026674644   $102,006,614.00     100.00          0.8861
   R    125714CZ6                       100.00                0               0            100.00       0.00               1
                                                                                  ---------------   
                                                                                  $102,006,714.00
                                                                                  ===============   
</TABLE> 



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