<PAGE> 1
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: AUGUST 25, 1999
(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.)
8401 N Central Expressway
Suite 800
Dallas, Texas 75225
---------------------------------------------------------------
(Address of Principal Executive Offices) (Zip Code)
Registrant's Telephone Number, Including Area Code: (214) 874-2323
<PAGE> 2
CMC SECURITIES CORPORATION II
FORM 8-K
INDEX
<TABLE>
<CAPTION>
PAGE
----
<S> <C> <C>
ITEM NUMBER
Item 5. Other Events....................................... 3
Item 7. Financial Statements and Exhibits.................. 3
SIGNATURES........................................................... 3
</TABLE>
<PAGE> 3
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 AUGUST 25, 1999 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 $1,217,225.77
Series 1993-2B $ 758,023.58
Series 1993-2C $1,751,361.26
Series 1993-2D $1,403,111.52
Series 1993-2E $3,051,658.02
Series 1993-2F $1,005,128.90
Series 1993-2G $2,214,147.66
Series 1993-2H $1,057,179.19
Series 1993-2I $2,076,644.45
Series 1995-A $1,328,088.89
Series 1996-A $ 978,136.41
Series 1996-B $2,113,991.02
Series 1996-C $2,324,700.67
</TABLE>
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS.
(c) Exhibits:
<TABLE>
<CAPTION>
SERIES EXHIBIT NO. DESCRIPTION
------ ----------- -----------
<S> <C> <C>
All 28.1 Collateral Summary and Remittance Report.
All 28.2 Summary of Trustee's Reports to Bondholders.
</TABLE>
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
November 23, 1999 By: /s/ Phillip A. Reinsch
------------------------------------------
Phillip A. Reinsch - Senior Vice President
<PAGE> 4
INDEX TO EXHIBITS
<TABLE>
<CAPTION>
EXHIBIT NO. DESCRIPTION
- ----------- -----------
<S> <C>
28.1 Collateral Summary and Remittance Report.
28.2 Summary of Trustee's Reports to Bondholders.
</TABLE>
<PAGE> 1
EXHIBIT 28.1
CAPSTEAD MORTGAGE CORPORATION
COLLATERAL SUMMARY AND REMITTANCE REPORT
FOR MONTH ENDING: 31-AUG-99
MASTER SERVICING DIVISION
<TABLE>
<CAPTION>
DEAL REFERENCE 93-2A 93-2B 93-2C 93-2D
---------------- ---------------- ---------------- ----------------
<S> <C> <C> <C> <C>
BEGINNING SECURITY BALANCE $ 26,413,870.94 $ 21,225,450.33 $ 71,461,989.47 $ 48,217,646.40
Loans Repurchased -- -- -- --
Scheduled Principal Distribution 37,980.25 28,979.57 105,520.78 371,722.58
Additional Principal Distribution 4,536.88 3,245.26 32,695.81 53,520.70
Liquidations Distribution 1,009,535.24 602,018.56 1,175,981.09 705,516.07
Accelerated Prepayments -- -- -- --
Adjustments (Cash) -- -- -- --
Adjustments (Non-Cash) -- -- -- --
Losses/Foreclosures -- -- -- --
Special Hazard Account -- -- -- --
---------------- ---------------- ---------------- ----------------
Ending Security Balance $ 25,361,818.57 $ 20,591,206.94 $ 70,147,791.79 $ 47,086,887.05
================ ================ ================ ================
INTEREST DISTRIBUTION:
Due Certificate Holders $ 162,919.85 $ 123,780.19 $ 433,492.78 $ 270,970.34
Compensating Interest 2,253.55 -- 3,670.81 1,381.84
Trustee Fee (Tx. Com. Bk.) 297.16 265.34 893.27 602.72
Pool Insurance Premium (PMI Mtg. Ins.) -- -- -- --
Pool Insurance (GE Mort. Ins.) 6,392.16 6,091.66 -- 7,763.04
Pool Insurance (United Guaranty Ins.) -- -- -- --
Backup for Pool Insurance (Fin. Sec. Assur.) -- -- -- --
Special Hazard Insurance (Comm. and Ind.) 1,254.66 635.03 -- --
Bond Manager Fee (Capstead) 418.22 353.76 893.27 703.17
Excess Compensating Interest (Capstead) -- -- -- --
Administrative Fee (Capstead) 715.36 0.09 2,977.63 1,506.74
Administrative Fee (Other) -- -- -- --
Excess-Fees -- -- -- --
Special Hazard Insurance (Aetna Casualty) -- -- -- --
Other -- -- -- --
---------------- ---------------- ---------------- ----------------
Total Fees 9,077.56 7,345.88 4,764.17 10,575.67
---------------- ---------------- ---------------- ----------------
Servicing Fee 8,383.32 6,633.01 18,464.97 13,246.37
Interest on Accelerated Prepayments -- -- -- --
---------------- ---------------- ---------------- ----------------
Total Interest Distribution $ 182,634.28 $ 137,759.08 $ 460,392.73 $ 296,174.22
================ ================ ================ ================
LOAN COUNT 101 80 272 226
WEIGHTED AVERAGE PASS-THROUGH RATE 7.503939 7.018025 7.340914 6.778071
</TABLE>
Page 1
<PAGE> 2
CAPSTEAD MORTGAGE CORPORATION
COLLATERAL SUMMARY AND REMITTANCE REPORT
FOR MONTH ENDING: 31-AUG-99
MASTER SERVICING DIVISION
<TABLE>
DEAL REFERENCE 93-2E.A 93-2E.B 93-2F 93-2G
---------------- ---------------- ---------------- ----------------
<S> <C> <C> <C> <C>
BEGINNING SECURITY BALANCE $ 32,292,118.41 $ 80,074,149.56 $ 26,861,272.39 $ 115,969,449.10
Loans Repurchased -- -- -- --
Scheduled Principal Distribution 236,106.69 109,558.52 38,161.72 167,552.93
Additional Principal Distribution 12,064.06 33,387.93 42,011.50 69,728.99
Liquidations Distribution -- 2,007,082.44 778,220.21 1,285,187.99
Accelerated Prepayments -- -- -- --
Adjustments (Cash) -- -- -- --
Adjustments (Non-Cash) -- -- -- --
Losses/Foreclosures -- -- -- --
Special Hazard Account -- -- -- --
---------------- ---------------- ---------------- ----------------
Ending Security Balance $ 32,043,947.66 $ 77,924,120.67 $ 26,002,878.96 $ 114,446,979.19
================ ================ ================ ================
INTEREST DISTRIBUTION:
Due Certificate Holders $ 179,333.13 $ 468,440.17 $ 146,735.47 $ 687,077.97
Compensating Interest -- 5,685.06 -- 4,599.77
Trustee Fee (Tx. Com. Bk.) 349.83 867.47 335.73 1,304.66
Pool Insurance Premium (PMI Mtg. Ins.) 7,104.27 17,616.31 7,709.18 --
Pool Insurance (GE Mort. Ins.) -- -- -- --
Pool Insurance (United Guaranty Ins.) -- -- -- --
Backup for Pool Insurance (Fin. Sec. Assur.) -- -- -- --
Special Hazard Insurance (Comm. and Ind.) -- -- 803.62 --
Bond Manager Fee (Capstead) 403.65 1,000.93 447.69 1,449.62
Excess Compensating Interest (Capstead) -- -- 3,188.39 --
Administrative Fee (Capstead) 1,143.62 2,836.10 0.07 4,832.21
Administrative Fee (Other) -- -- -- --
Excess-Fees -- -- -- --
Special Hazard Insurance (Aetna Casualty) -- -- -- --
Other -- -- -- --
---------------- ---------------- ---------------- ----------------
Total Fees 9,001.37 22,320.81 12,484.68 7,586.49
---------------- ---------------- ---------------- ----------------
Servicing Fee 8,980.58 20,754.87 8,767.45 28,767.49
Interest on Accelerated Prepayments -- -- -- --
---------------- ---------------- ---------------- ----------------
Total Interest Distribution $ 197,315.08 $ 517,200.91 $ 167,987.60 $ 728,031.72
================ ================ ================ ================
LOAN COUNT 149 279 95 428
WEIGHTED AVERAGE PASS-THROUGH RATE 6.664157 7.105293 6.717696 7.157172
</TABLE>
Page 2
<PAGE> 3
CAPSTEAD MORTGAGE CORPORATION
COLLATERAL SUMMARY AND REMITTANCE REPORT
FOR MONTH ENDING: 31-AUG-99
MASTER SERVICING DIVISION
<TABLE>
DEAL REFERENCE 93-2H.1 93-2H.2 93-2I 93-2I.1
---------------- ---------------- ---------------- ----------------
<S> <C> <C> <C> <C>
BEGINNING SECURITY BALANCE $ 21,212,770.29 $ 15,055,746.86 $ 16,374,836.22 $ 14,310,793.10
Loans Repurchased -- -- -- --
Scheduled Principal Distribution 28,005.57 20,449.24 21,044.41 18,276.90
Additional Principal Distribution 7,349.60 7,399.99 1,756.37 674.58
Liquidations Distribution 604,562.15 186,692.68 975,103.92 158,543.86
Accelerated Prepayments -- -- -- --
Adjustments (Cash) -- -- 8.41 --
Adjustments (Non-Cash) -- -- -- --
Losses/Foreclosures -- -- -- --
Special Hazard Account -- -- -- --
---------------- ---------------- ---------------- ----------------
Ending Security Balance $ 20,572,852.97 $ 14,841,204.95 $ 15,376,923.11 $ 14,133,297.76
================ ================ ================ ================
INTEREST DISTRIBUTION:
Due Certificate Holders $ 118,182.53 $ 84,537.43 $ 93,884.51 $ 83,234.07
Compensating Interest -- -- -- --
Trustee Fee (Tx. Com. Bk.) 265.17 188.20 204.70 178.88
Pool Insurance Premium (PMI Mtg. Ins.) -- -- 3,496.00 --
Pool Insurance (GE Mort. Ins.) 6,236.55 4,320.98 -- 4,207.37
Pool Insurance (United Guaranty Ins.) -- -- -- --
Backup for Pool Insurance (Fin. Sec. Assur.) -- -- 1,159.89 --
Special Hazard Insurance (Comm. and Ind.) -- -- -- --
Bond Manager Fee (Capstead) -- 604.48 852.55 --
Excess Compensating Interest (Capstead) 632.12 -- 1,478.28 283.66
Administrative Fee (Capstead) 883.93 109.52 63.16 596.31
Administrative Fee (Other) -- -- -- --
Excess-Fees -- -- -- --
Special Hazard Insurance (Aetna Casualty) 549.76 450.43 489.84 370.88
Other -- 0.02 0.06 --
---------------- ---------------- ---------------- ----------------
Total Fees 8,567.53 5,673.63 7,744.48 5,637.10
---------------- ---------------- ---------------- ----------------
Servicing Fee 6,628.99 4,704.92 5,117.20 4,472.10
Interest on Accelerated Prepayments -- -- -- --
---------------- ---------------- ---------------- ----------------
Total Interest Distribution $ 133,379.05 $ 94,915.98 $ 106,746.19 $ 93,343.27
================ ================ ================ ================
LOAN COUNT 83 48 65 58
WEIGHTED AVERAGE PASS-THROUGH RATE 6.68555 6.786135 7.05097 6.979409
</TABLE>
Page 3
<PAGE> 4
CAPSTEAD MORTGAGE CORPORATION
COLLATERAL SUMMARY AND REMITTANCE REPORT
FOR MONTH ENDING: 31-AUG-99
MASTER SERVICING DIVISION
<TABLE>
DEAL REFERENCE 93-2I.2 1995-A 1996-A 1996-B
---------------- ---------------- ---------------- ----------------
<S> <C> <C> <C> <C>
BEGINNING SECURITY BALANCE $ 20,467,071.38 $ 36,088,245.38 $ 27,104,011.35 $ 56,146,403.42
Loans Repurchased -- -- -- --
Scheduled Principal Distribution 25,124.74 41,339.49 36,627.12 72,621.56
Additional Principal Distribution 3,001.59 5,222.07 5,404.19 9,783.70
Liquidations Distribution 578,122.45 1,076,340.41 788,828.89 1,723,383.15
Accelerated Prepayments -- -- -- --
Adjustments (Cash) -- -- -- --
Adjustments (Non-Cash) -- -- -- --
Losses/Foreclosures -- -- -- --
Special Hazard Account -- -- -- --
---------------- ---------------- ---------------- ----------------
Ending Security Balance $ 19,860,822.60 $ 34,965,343.41 $ 26,273,151.15 $ 54,340,615.01
================ ================ ================ ================
INTEREST DISTRIBUTION:
Due Certificate Holders $ 117,868.61 $ 205,186.92 $ 147,276.19 $ 308,202.64
Compensating Interest -- -- -- --
Trustee Fee (Tx. Com. Bk.) 255.84 300.74 338.80 701.83
Pool Insurance Premium (PMI Mtg. Ins.) 5,906.45 -- -- 15,173.56
Pool Insurance (GE Mort. Ins.) -- 13,533.10 7,805.96 --
Pool Insurance (United Guaranty Ins.) -- -- -- --
Backup for Pool Insurance (Fin. Sec. Assur.) 1,054.17 -- -- 1,466.93
Special Hazard Insurance (Comm. and Ind.) -- -- -- --
Bond Manager Fee (Capstead) -- -- -- --
Excess Compensating Interest (Capstead) 1,504.92 1,855.13 2,636.17 4,662.56
Administrative Fee (Capstead) 852.83 909.27 1,129.45 2,339.54
Administrative Fee (Other) -- -- -- --
Excess-Fees -- -- -- --
Special Hazard Insurance (Aetna Casualty) 612.30 827.02 621.13 1,623.56
Other -- -- -- --
---------------- ---------------- ---------------- ----------------
Total Fees 10,186.51 17,425.26 12,531.51 25,967.98
---------------- ---------------- ---------------- ----------------
Servicing Fee 6,395.93 11,277.57 7,546.46 16,462.96
Interest on Accelerated Prepayments -- -- -- --
---------------- ---------------- ---------------- ----------------
Total Interest Distribution $ 134,451.05 $ 233,889.75 $ 167,354.16 $ 350,633.58
================ ================ ================ ================
LOAN COUNT 85 167 102 197
WEIGHTED AVERAGE PASS-THROUGH RATE 6.910726 6.822839 6.52049 6.587121
</TABLE>
Page 4
<PAGE> 5
CAPSTEAD MORTGAGE CORPORATION
COLLATERAL SUMMARY AND REMITTANCE REPORT
FOR MONTH ENDING: 31-AUG-99
MASTER SERVICING DIVISION
<TABLE>
<CAPTION>
DEAL REFERENCE 1996-C.1 1996-C.2 1996-C.3
---------------- ---------------- ----------------
<S> <C> <C> <C>
BEGINNING SECURITY BALANCE $ 9,891,698.53 $ 19,841,160.91 $ 20,292,432.04
Loans Repurchased -- -- --
Scheduled Principal Distribution 11,113.50 24,321.44 22,039.04
Additional Principal Distribution 596.98 2,114.53 1,492.27
Liquidations Distribution 447,131.77 229,667.81 1,301,575.23
Accelerated Prepayments -- -- --
Adjustments (Cash) -- -- --
Adjustments (Non-Cash) -- -- --
Losses/Foreclosures -- -- --
Special Hazard Account -- -- --
---------------- ---------------- ----------------
Ending Security Balance $ 9,432,856.28 $ 19,585,057.13 $ 18,967,325.50
================ ================ ================
INTEREST DISTRIBUTION:
Due Certificate Holders $ 56,968.42 $ 116,696.20 $ 109,873.75
Compensating Interest -- 1,109.73 --
Trustee Fee (Tx. Com. Bk.) 123.64 165.34 169.10
Pool Insurance Premium (PMI Mtg. Ins.) -- -- --
Pool Insurance (GE Mort. Ins.) 2,848.80 -- --
Pool Insurance (United Guaranty Ins.) -- -- 7,558.93
Backup for Pool Insurance (Fin. Sec. Assur.) -- -- --
Special Hazard Insurance (Comm. and Ind.) -- -- --
Bond Manager Fee (Capstead) -- -- 4,302.31
Excess Compensating Interest (Capstead) 1,106.54 -- 3,978.54
Administrative Fee (Capstead) 494.61 413.36 814.41
Administrative Fee (Other) -- -- --
Excess-Fees -- -- --
Special Hazard Insurance (Aetna Casualty) 226.69 -- 586.78
Other -- -- (95.69)
---------------- ---------------- ----------------
Total Fees 4,800.28 578.70 17,314.38
---------------- ---------------- ----------------
Servicing Fee 3,091.12 4,543.83 6,341.36
Interest on Accelerated Prepayments -- -- --
---------------- ---------------- ----------------
Total Interest Distribution $ 64,859.82 $ 122,928.46 $ 133,529.49
================ ================ ================
LOAN COUNT
WEIGHTED AVERAGE PASS-THROUGH RATE 6.911058 7.124942 6.746182
</TABLE>
Page 5
<PAGE> 1
EXHIBIT 28.2
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS AUGUST 1999 DISTRIBUTION
<TABLE>
<CAPTION>
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLASS CUSIP NUMBER COUPON CLOSING BALANCE INTEREST PAID PRINCIPAL PAID CURRENT BALANCE % OF CURRENT CURRENT
PER CLASS PER $1000 PER $1000 PER CLASS BALANCE FACTOR
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1993-2A 8/25/99 149,572,077.00 25,361,817.17
- ---------------------------------------------------
A 125714AC9 34,791,000.00
D 125714AD7 8,535,000.00
E 125714AE5 28,652,000.00
F 125714AG0 10,692,000.00 0.0023349495 0.0882812215 3,188,280.82 12.57 0.2981931182
G 125714AH8 16,410,000.00 0.0060416667 0 16,410,000.00 64.70 1
H 125714AJ4 3,006,000.00 0.0060416667 0 3,006,000.00 11.85 1
I 125714AF2 12,057,000.00 0 0 0.00 0.00 0
J 125714AK1 2,901,000.00 0.0055012858 0.0362670769 2,536,316.15 10.00 0.8742902964
KPO 125714AM7 772,949.00 0 0.0038019843 221,092.20 0.87 0.2860372418
LIO 125714AN5 0.00 0.00004642 0 0.00 0.00 0
R 125714AL9 128.00 0.006015625 0 128.00 0.00 1
1993-2B 8/25/99 189,529,970.00 20,591,206.99
- ---------------------------------------------------
2B-A 125714AP0 189,529,000.0 0.0006530937 0.0033464187 20,591,206.99 100.00 0.1086440966
1993-2C 8/25/99 207,040,201.00 70,147,791.29
- ---------------------------------------------------
A-2 125714BB0 27,680,000.00
A-3 125714BC8 10,312,000.00
A-4 125714BD6 33,521,000.00
A-5 000005CQR 84,357,000.00 0.0042998192 0.0146340947 58,058,378.32 82.77 0.6882461244
A-R 125714AZ8 1,000.00 0.00612 0 1,000.00 0.00 1
B-1 000007CQR 5,694,392.00 0.0051308796 0.0054942529 4,744,779.36 6.76 0.8332372201
B-2 000008CQR 3,623,203.00 0.0051308801 0.0054942547 3,018,988.38 4.30 0.8332374366
B-3 000009CQR 2,588,003.00 0.0051308828 0.0054942556 2,156,420.97 3.07 0.8332374306
B-4 000010CQR 1,345,761.00 0.0051308813 0.005494252 1,121,338.46 1.60 0.8332374471
B-5 000011CQR 621,120.00 0.0051308765 0.0054942523 517,540.44 0.74 0.833237442
B-6 000012CQR 1,138,722.00 0.0028624897 0.003065217 529,345.36 0.75 0.4648591667
</TABLE>
<PAGE> 2
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS AUGUST 1999 DISTRIBUTION
<TABLE>
<CAPTION>
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLASS CUSIP NUMBER COUPON CLOSING BALANCE INTEREST PAID PRINCIPAL PAID CURRENT BALANCE % OF CURRENT CURRENT
PER CLASS PER $1000 PER $1000 PER CLASS BALANCE FACTOR
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1993-2D 8/25/99 175,093,365.00 47,086,887.70
- ---------------------------------------------------
A 125714AR6 50,026,000.00
AB 125714AS4 26,754,000.00
B 125714AT2 39,792,000.00
C 125714AU9 29,251,000.00 0.0036587358 0.0386571177 17,816,522.70 37.84 0.6090910636
D 125714AV7 17,072,000.00 0.0056483921 0 17,072,000.00 36.26 1
E 125714AW5 1,897,000.00 0.0056483922 0 1,897,000.00 4.03 1
F 125714AX3 10,300,365.00 0.0056483921 0 10,300,365.00 21.88 1
R 125714AY1 1,000.00 0.00564 0 1,000.00 0.00 1
1993-2E 8/25/99 317,870,015.00 109,968,067.12
- ---------------------------------------------------
15A 125714BE4 86,454,000.00 0.0018429947 0.0025195416 28,108,266.03 25.56 0.3251239507
15B 125714BF1 9,494,478.45 0.0018429944 0.0025195414 3,086,882.34 2.81 0.3251239657
15CPO 125714BG9 1,972,695.84 0 0.0032514893 847,614.41 0.77 0.4296731022
15DIO 125714BH7 5,911.86 0.4212026387 0.0017523681 1,184.91 0.00 0.2004245602
30A 125714BT1 29,444,000.00
30B 125714BL8 9,738,000.00
30CIO 125714BM6 0.00 0 0 0.00 0.00 0
30D 125714BU8 922,000.00
30E 125714BV6 29,092,000.00
30F 125714BW4 11,747,000.00
30G 125714BX2 24,409,000.00 0.0024529432 0.0499124126 9,045,784.86 8.23 0.3705921939
30H 125714BY0 21,450,000.00 0.0058333324 0 21,450,000.00 19.51 1
30I 125714BZ7 13,542,000.00 0.0058333319 0 13,542,000.00 12.31 1
30J 125714CA1 40,256,000.00 0.0027231096 0.0159772402 23,361,532.83 21.24 0.5803242456
30K 125714CB9 17,252,571.43 0.0052408276 0.0159772401 10,012,085.48 9.10 0.5803242589
30NIO 125714BR5 0.00 0.0000458853 0 0.00 0.00 0
30PPO 125714BS3 1,089,658.82 0 0.0118280673 512,716.26 0.47 0.4705290921
</TABLE>
<PAGE> 3
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS AUGUST 1999 DISTRIBUTION
<TABLE>
<CAPTION>
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLASS CUSIP NUMBER COUPON CLOSING BALANCE INTEREST PAID PRINCIPAL PAID CURRENT BALANCE % OF CURRENT CURRENT
PER CLASS PER $1000 PER $1000 PER CLASS BALANCE FACTOR
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1993-2F 8/25/99 222,866,291.00 26,002,878.99
- ---------------------------------------------------
A 125714BJ3 222,866,000.0 0.0006584021 0.0038516123 26,002,878.99 100.00 0.1166749481
1993-2G 8/25/99 246,780,547.00 114,446,989.06
- ---------------------------------------------------
2G-A1 125714CR4 59,032,000.00
2G-A2 125714CS2 27,342,000.00 0 0 0.00 0.00 0
2G-A3 125714CT0 25,200,000.00
2G-A4 125714CU7 15,000,000.00 0 0 0.00 0.00 0
2G-A5 125714A#2 100,190,000.0 0.0059087942 0.0143701808 97,817,683.12 85.47 0.9763218197
2G-B1 125714A@4 4,936,000.00 0.0052327107 0.00434266 4,309,101.44 3.77 0.8729946191
2G-B2 125714B#1 3,701,000.00 0.0052327128 0.0043426587 3,230,953.08 2.82 0.8729946177
2G-B3 125714B*5 1,481,000.00 0.0052327144 0.0043426604 1,292,905.01 1.13 0.872994605
2G-B4 125714B@3 740,000.00 0.0052327162 0.0043426622 646,016.00 0.56 0.8729945946
2G-B5 125714C#0 1,481,547.00 0.0027816667 0.0023084857 687,551.47 0.60 0.4640767185
2G-M 125714A*6 7,403,000.00 0.0052327111 0.0043426597 6,462,778.94 5.65 0.8729945887
2GA3IO 125714CP8 0.00 0 0 0.00 0.00 0
2GA4IO 125714CQ6 0.00 0 0 0.00 0.00 0
1993-2H 8/25/99 315,871,665.00 35,414,058.21
- ---------------------------------------------------
2H-A1 125714CG8 180,386,000.0 0.0006417795 0.0027050835 20,224,037.16 57.11 0.1121153369
2H-A2 125714CH6 125,000,000.0 0.0006956154 0.0029320003 15,190,021.05 42.89 0.1215201684
2H-A3 125714CJ2 10,485,000.00
1993-2I 8/25/99 367,955,786.00 49,371,043.69
- ---------------------------------------------------
2I-3IO 125714CL7 0.00 0.0000449004 0 0.00 0.00 0
2I-A1 125714CE3 237,519,000.0 0.0008987489 0.0067538256 35,237,745.67 71.37 0.1483575868
2I-A2 125714CD5 130,435,853.0 0.0005800601 0.0013607865 14,133,298.02 28.63 0.1083543956
</TABLE>
<PAGE> 4
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS AUGUST 1999 DISTRIBUTION
<TABLE>
<CAPTION>
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLASS CUSIP NUMBER COUPON CLOSING BALANCE INTEREST PAID PRINCIPAL PAID CURRENT BALANCE % OF CURRENT CURRENT
PER CLASS PER $1000 PER $1000 PER CLASS BALANCE FACTOR
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1995-A 8/25/99 176,490,904.00 34,965,342.14
- ---------------------------------------------------
A1 125714CV5 82,117,691.00 0.0012309152 0.0091487479 16,650,192.68 47.62 0.2027601175
A2 125714CW3 94,373,113.00 0.0011031426 0.0039378581 18,315,149.46 52.38 0.1940716893
R 125714CX1 100.00 0 0 0.00 0.00 0
1996-A 8/25/99 115,119,131.00 26,273,150.28
- ---------------------------------------------------
A 125714CY9 115,119,031.0 0.0012793384 0.0072174009 26,273,150.28 100.00 0.2282259506
R 125714CZ6 100.00 0.0001 0 0.00 0.00 0
1996-B 8/25/99 207,490,355.00 54,340,613.72
- ---------------------------------------------------
A1 125714DA0 41,914,009.00 0.0011798091 0.0184471734 7,862,100.07 14.47 0.1875769047
A2 125714DB8 165,576,246.0 0.0015627367 0.0062363621 46,478,513.65 85.53 0.2807076182
R 125714DC6 100.00 0 0 0.00 0.00 0
1996-C 8/25/99 266,806,262.00 45,940,246.51
- ---------------------------------------------------
A 125714DD4 266,806,062.0 0.0008298486 0.0076462002 45,940,146.51 100.00 0.1721855424
R N/A 100.00 100.00
X N/A 100.00
</TABLE>
