|
|
|
|
|
|
|
|
|
|
|
|
|
<PAGE> 1
<TABLE>
<CAPTION>
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS EXHIBIT 28.2
BOND BALANCES AND FACTORS JULY 2000 DISTRIBUTION
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLOSING BALANCE
CLASS CUSIP NUMBER COUPON PER CLASS
----- ------------ ------ ---------------
<S> <C> <C> <C>
1993-2A 149,572,077.00 20,834,547.51
-------------------------------------------------------------------
A 125714AC9 34,791,000.00
D 125714AD7 8,535,000.00
E 125714AE5 28,652,000.00
F 125714AG0 10,692,000.00
G 125714AH8 16,410,000.00
H 125714AJ4 3,006,000.00
I 125714AF2 12,057,000.00
J 125714AK1 2,901,000.00
KPO 125714AM7 772,949.00
LIO 125714AN5 0.00
R 125714AL9 128.00
1993-2B 189,529,970.00
---------------------------------------------
2B-A 125714AP0 189,529,000.0
1993-2C 207,040,201.00 62,551,532.94
------------------------------------------------------------------
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
A-R 125714AZ8 1,000.00
B-1 000007CQR 5,694,392.00
B-2 000008CQR 3,623,203.00
B-3 000009CQR 2,588,003.00
B-4 000010CQR 1,345,761.00
B-5 000011CQR 621,120.00
B-6 000012CQR 1,138,722.00
<CAPTION>
INTEREST PAID PRINCIPAL PAID CURRENT BALANCE % OF CURRENT CURRENT
PER $1000 PER $1000 PER CLASS BALANCE FACTOR
------------- -------------- --------------- ------------ -------
<S> <C> <C> <C> <C> <C>
A
D
E
F 0 0 0.00 0.00 0
G 0.00598327 0.0410370378 15,577,967.90 74.77 0.9492972517
H 0.0060416667 0 3,006,000.00 14.43 1
I 0 0 0.00 0.00 0
J 0.0044958083 0.0259105653 2,083,565.37 10.00 0.7182231541
KPO 0 0.0039349039 166,886.24 0.80 0.2159084752
LIO 0.0000364123 0 0.00 0.00 0
R 0.006015625 0 128.00 0.00 1
A-2
A-3
A-4
A-5 0.0037570425 0.0064590859 51,320,784.12 82.05 0.6083761172
A-R 0.00611 0 1,000.00 0.00 1
B-1 0.004841732 0.0038744681 4,489,851.10 7.18 0.7884689182
B-2 0.0048417353 0.0038744696 2,856,783.69 4.57 0.7884691225
B-3 0.0048417332 0.00387447 2,040,560.44 3.26 0.7884691169
B-4 0.0048417364 0.0038744695 1,061,091.02 1.70 0.7884691413
B-5 0.0048417375 0.0038744687 489,733.95 0.78 0.7884691364
B-6 0.0015654831 0 291,728.62 0.47 0.2561895002
</TABLE>
<PAGE> 2
<TABLE>
<CAPTION>
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS JULY 2000 DISTRIBUTION
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLOSING BALANCE
CLASS CUSIP NUMBER COUPON PER CLASS
----- ------------ ------ ---------------
<S> <C> <C> <C>
1993-2D 175,093,365.00 39,262,624.35
------------------------------------------------------------------
A 125714AR6 50,026,000.00
AB 125714AS4 26,754,000.00
B 125714AT2 39,792,000.00
C 125714AU9 29,251,000.00
D 125714AV7 17,072,000.00
E 125714AW5 1,897,000.00
F 125714AX3 10,300,365.00
R 125714AY1 1,000.00
1993-2E 7/25/00 317,870,015.00 96,049,912.31
------------------------------------------------------------------
15A 125714BE4 86,454,000.00
15B 125714BF1 9,494,478.45
15CPO 125714BG9 1,972,695.84
15DIO 125714BH7 5,911.86
30A 125714BT1 29,444,000.00
30B 125714BL8 9,738,000.00
30CIO 125714BM6 0.00
30D 125714BU8 922,000.00
30E 125714BV6 29,092,000.00
30F 125714BW4 11,747,000.00
30G 125714BX2 24,409,000.00
30H 125714BY0 21,450,000.00
30I 125714BZ7 13,542,000.00
30J 125714CA1 40,256,000.00
30K 125714CB9 17,252,571.43
30NIO 125714BR5 0.00
30PPO 125714BS3 1,089,658.82
<CAPTION>
INTEREST PAID PRINCIPAL PAID CURRENT BALANCE % OF CURRENT CURRENT
PER $1000 PER $1000 PER CLASS BALANCE FACTOR
------------- -------------- --------------- ------------ -------
<S> <C> <C> <C> <C> <C>
A
AB
B
C 0.0020029137 0.0137119763 9,992,259.35 25.45 0.3416040255
D 0.0056369927 0 17,072,000.00 43.48 1
E 0.0056369953 0 1,897,000.00 4.83 1
F 0.0056369934 0 10,300,365.00 26.23 1
R 0.00563 0 1,000.00 0.00 1
15A 0.0014804523 0.0039707174 22,410,674.60 23.33 0.2592207949
15B 0.0014804521 0.0039707175 2,461,166.26 2.56 0.2592208081
15CPO 0 0.0041513644 718,939.59 0.75 0.3644452009
15DIO 0.2906867388 0.0014411367 816.38 0.00 0.1380886333
30A
30B
30CIO 0 0 0.00 0.00 0
30D
30E
30F
30G 0.0005642128 0.0212017051 1,843,379.52 1.92 0.0755204851
30H 0.0058333319 0 21,450,000.00 22.33 1
30I 0.0058333319 0 13,542,000.00 14.10 1
30J 0.002918483 0 23,195,750.48 24.15 0.5762060433
30K 0.0043942112 0 9,941,035.90 10.35 0.5762060565
30NIO 0.0000380039 0 0.00 0.00 0
30PPO 0 0.0008395379 486,149.58 0.51 0.4461483638
</TABLE>
<PAGE> 3
<TABLE>
<CAPTION>
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS JULY 2000 DISTRIBUTION
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLOSING BALANCE
CLASS CUSIP NUMBER COUPON PER CLASS
----- ------------ ------ ---------------
<S> <C> <C> <C>
1993-2F 222,866,291.00
------------------------------------------------
A 125714BJ3 222,866,000.0
1993-2G 246,780,547.00 101,934,635.33
--------------------------------------------------------------------
2G-A1 125714CR4 59,032,000.00
2G-A2 125714CS2 27,342,000.00
2G-A3 125714CT0 25,200,000.00
2G-A4 125714CU7 15,000,000.00
2G-A5 125714A#2 100,190,000.00
2G-B1 125714A@4 4,936,000.00
2G-B2 125714B#1 3,701,000.00
2G-B3 125714B*5 1,481,000.00
2G-B4 125714B@3 740,000.00
2G-B5 125714C#0 1,481,547.00
2G-M 125714A*6 7,403,000.00
2GA3IO 125714CP8 0.00
2GA4IO 125714CQ6 0.00
1993-2H 315,871,665.00
------------------------------------------------
2H-A1 125714CG8 180,386,000.00
2H-A2 125714CH6 125,000,000.00
2H-A3 125714CJ2 10,485,000.00
1993-2I 7/25/00 367,955,786.00 37,569,426.41
-------------------------------------------------------------------
2I-3IO 125714CL7 0.00
2I-A1 125714CE3 237,519,000.00
2I-A2 125714CD5 130,435,853.00
<CAPTION>
INTEREST PAID PRINCIPAL PAID CURRENT BALANCE % OF CURRENT CURRENT
PER $1000 PER $1000 PER CLASS BALANCE FACTOR
------------- -------------- --------------- ------------ -------
<S> <C> <C> <C> <C> <C>
2G-A1
2G-A2 0 0 0.00 0.00 0
2G-A3
2G-A4 0 0 0.00 0.00 0
2G-A5 0.0051698206 0.0048618366 86,463,635.48 84.82 0.8629966611
2G-B1 0.0049505207 0.0025171212 4,089,612.21 4.01 0.8285275952
2G-B2 0.0049505215 0.0025171224 3,066,380.63 3.01 0.8285275952
2G-B3 0.0049505199 0.0025171236 1,227,049.35 1.20 0.8285275827
2G-B4 0.004950527 0.0025171216 613,110.40 0.60 0.8285275676
2G-B5 0.0018955254 0.0009637899 341,257.68 0.33 0.2303387473
2G-M 0.0049505214 0.0025171214 6,133,589.58 6.02 0.8285275672
2GA3IO 0 0 0.00 0.00 0
2GA4IO 0 0 0.00 0.00 0
2I-3IO 0.0000308615 0 0.00 0.00 0
2I-A1 0.0008275407 0.0025261537 27,937,347.47 74.36 0.117621527
2I-A2 0.0004712415 0.0021704553 9,632,078.94 25.64 0.0738453325
</TABLE>
<PAGE> 4
<TABLE>
<CAPTION>
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS JULY 2000 DISTRIBUTION
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLOSING BALANCE
CLASS CUSIP NUMBER COUPON PER CLASS
----- ------------ ------ ---------------
<S> <C> <C> <C>
1995-A 7/25/00 176,490,904.00 26,712,721.44
------------------------------------------------------------------
A1 125714CV5 82,117,691.00
A2 125714CW3 94,373,113.00
R 125714CX1 100.00
1996-A 7/25/00 115,119,131.00 20,877,715.72
------------------------------------------------------------------
A 125714CY9 115,119,031.00
R 125714CZ6 100.00
1996-B 7/25/00 207,490,355.00 40,813,145.60
------------------------------------------------------------------
A1 125714DA0 41,914,009.00
A2 125714DB8 165,576,246.00
R 125714DC6 100.00
1996-C 7/25/00 266,806,262.00 30,888,313.14
------------------------------------------------------------------
A 125714DD4 266,806,062.00
R N/A 100.00
X N/A 100.00
<CAPTION>
INTEREST PAID PRINCIPAL PAID CURRENT BALANCE % OF CURRENT CURRENT
PER $1000 PER $1000 PER CLASS BALANCE FACTOR
------------- -------------- --------------- ------------ -------
<S> <C> <C> <C> <C> <C>
A1 0.0011753486 0.0123796341 13,353,099.07 49.99 0.1626092856
A2 0.0009242184 0.0024901562 13,359,622.37 50.01 0.141561743
R 0 0 0.00 0.00 0
A 0.0011410676 0.0051721659 20,877,715.72 100.00 0.1813576395
R 0.0001 0 0.00 0.00 0
A1 0.0008667045 0.0003547036 5,292,653.66 12.97 0.1262740975
A2 0.0013815734 0.0083580657 35,520,491.94 87.03 0.2145264964
R 0 0 0.00 0.00 0
A 0.0006918517 0.0068998551 30,888,213.14 100.00 0.1157702824
R 100.00
X
</TABLE>
|
|