|
|
|
|
|
|
|
|
|
|
Previous: CMC SECURITIES CORP II, 8-K, EX-28.1, 2000-12-15 |
Next: AIM VARIABLE INSURANCE FUNDS, 497, 2000-12-15 |
<PAGE> 1
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS EXHIBIT 28.2
BOND BALANCES AND FACTORS NOVEMBER 2000 DISTRIBUTION
<TABLE>
<CAPTION>
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLOSING BALANCE INTEREST PAID PRINCIPAL PAID
CLASS CUSIP NUMBER COUPON PER CLASS PER $1000 PER $1000
----- ------------ ------ --------------- ------------- --------------
<S> <C> <C> <C> <C> <C>
1993-2A 149,572,077.00 19,805,083.43
------- -------------- -------------
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 0
G 125714AH8 16,410,000.00 0.0055918635 0.0325361627
H 125714AJ4 3,006,000.00 0.0060416667 0
I 125714AF2 12,057,000.00 0 0
J 125714AK1 2,901,000.00 0.0042488762 0.0205275215
KPO 125714AM7 772,949.00 0 0.0025914258
LIO 125714AN5 0.00 0.0000357656 0
R 125714AL9 128.00 0.006015625 0
1993-2B 189,529,970.00
------- --------------
2B-A 125714AP0 189,529,000.0
1993-2C 207,040,201.00 60,616,298.30
------- -------------- -------------
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 0.0036269329 0.0046355266
A-R 125714AZ8 1,000.00 0.00612 0
B-1 000007CQR 5,694,392.00 0.0047510955 0.0039936801
B-2 000008CQR 3,623,203.00 0.0047510973 0.0039936818
B-3 000009CQR 2,588,003.00 0.0047510957 0.0039936816
B-4 000010CQR 1,345,761.00 0.0047510962 0.0039936809
B-5 000011CQR 621,120.00 0.0047510948 0.0039936888
B-6 000012CQR 1,138,722.00 0.0012258567 0
<CAPTION>
CURRENT BALANCE % OF CURRENT CURRENT
PER CLASS BALANCE FACTOR
--------------- ------------ -------
<C> <C> <C>
0.00 0.00 0
14,654,353.35 73.99 0.8930136106
3,006,000.00 15.18 1
0.00 0.00 0
1,980,613.53 10.00 0.682734757
163,988.55 0.83 0.2121595991
0.00 0.00 0
128.00 0.00 1
49,660,262.79 81.93 0.5886916651
1,000.00 0.00 1
4,403,099.72 7.26 0.7732343892
2,801,585.88 4.62 0.7732345883
2,001,133.43 3.30 0.7732345867
1,040,588.98 1.72 0.7732346085
480,271.47 0.79 0.7732345923
228,356.03 0.38 0.2005371197
</TABLE>
<PAGE> 2
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS EXHIBIT 28.2
BOND BALANCES AND FACTORS NOVEMBER 2000 DISTRIBUTION
<TABLE>
<CAPTION>
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLOSING BALANCE INTEREST PAID PRINCIPAL PAID
CLASS CUSIP NUMBER COUPON PER CLASS PER $1000 PER $1000
----- ------------ ------ --------------- ------------- --------------
<S> <C> <C> <C> <C> <C>
1993-2D 175,093,365.00 36,567,483.97
------- -------------- -------------
A 125714AR6 50,026,000.00
AB 125714AS4 26,754,000.00
B 125714AT2 39,792,000.00
C 125714AU9 29,251,000.00 0.001533657 0.0226414776
D 125714AV7 17,072,000.00 0.0056362254 0
E 125714AW5 1,897,000.00 0.0056362256 0
F 125714AX3 10,300,365.00 0.0056362255 0
R 125714AY1 1,000.00 0.00563 0
1993-2E 11/27/00 317,870,015.00 92,259,862.96
------- -------- -------------- -------------
15A 125714BE4 86,454,000.00 0.001395129 0.0051104132
15B 125714BF1 9,494,478.45 0.0013951288 0.0051104137
15CPO 125714BG9 1,972,695.84 0 0.0075623309
15DIO 125714BH7 5,911.86 0.2771126522 0.0014276049
30A 125714BT1 29,444,000.00
30B 125714BL8 9,738,000.00
30CIO 125714BM6 0.00 0 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 0
30H 125714BY0 21,450,000.00 0.00578071 0.0060377967
30I 125714BZ7 13,542,000.00 0.0058333326 0
30J 125714CA1 40,256,000.00 0.0031254375 0
30K 125714CB9 17,252,571.43 0.0039113191 0
30NIO 125714BR5 0.00 0.0000361397 0
30PPO 125714BS3 1,089,658.82 0 0.0010333233
<CAPTION>
CURRENT BALANCE % OF CURRENT CURRENT
PER CLASS BALANCE FACTOR
--------------- ------------ -------
<C> <C> <C>
7,297,118.97 19.96 0.2494656241
17,072,000.00 46.69 1
1,897,000.00 5.19 1
10,300,365.00 28.17 1
1,000.00 0.00 1
21,000,759.21 22.76 0.2429125224
2,306,327.72 2.50 0.2429125351
669,112.77 0.73 0.3391869655
777.94 0.00 0.1315866035
0.00 0.00 0
0.00 0.00 0
21,126,988.03 22.90 0.9849411669
13,542,000.00 14.68 1
23,195,750.48 25.14 0.5762060433
9,941,035.90 10.78 0.5762060565
0.00 0.00 0
477,110.91 0.52 0.437853411
</TABLE>
<PAGE> 3
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS EXHIBIT 28.2
BOND BALANCES AND FACTORS NOVEMBER 2000 DISTRIBUTION
<TABLE>
<CAPTION>
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLOSING BALANCE INTEREST PAID PRINCIPAL PAID
CLASS CUSIP NUMBER COUPON PER CLASS PER $1000 PER $1000
----- ------------ ------ --------------- ------------- --------------
<S> <C> <C> <C> <C> <C>
1993-2F 222,866,291.00
------- --------------
A 125714BJ3 222,866,000.0
1993-2G 246,780,547.00 98,147,254.38
------- -------------- -------------
2G-A1 125714CR4 59,032,000.00
2G-A2 125714CS2 27,342,000.00 0 0
2G-A3 125714CT0 25,200,000.00
2G-A4 125714CU7 15,000,000.00 0 0
2G-A5 125714A#2 100,190,000.0 0.0049972011 0.0104692173
2G-B1 125714A@4 4,936,000.00 0.0048704417 0.0062953241
2G-B2 125714B#1 3,701,000.00 0.0048704404 0.0062953229
2G-B3 125714B*5 1,481,000.00 0.0048704389 0.0062953207
2G-B4 125714B@3 740,000.00 0.0048704459 0.0062953243
2G-B5 125714C#0 1,481,547.00 0.0013540306 0.0017501638
2G-M 125714A*6 7,403,000.00 0.0048704417 0.0062953235
2GA3IO 125714CP8 0.00 0 0
2GA4IO 125714CQ6 0.00 0 0
1993-2H 315,871,665.00
------- --------------
2H-A1 125714CG8 180,386,000.0
2H-A2 125714CH6 125,000,000.0
2H-A3 125714CJ2 10,485,000.00
1993-2I 367,955,786.00
------- --------------
2I-3IO 125714CL7 0.00
2I-A1 125714CE3 237,519,000.0
2I-A2 125714CD5 130,435,853.0
<CAPTION>
CURRENT BALANCE % OF CURRENT CURRENT
PER CLASS BALANCE FACTOR
--------------- ------------ -------
<C> <C> <C>
0.00 0.00 0
0.00 0.00 0
82,997,936.95 84.56 0.8284053992
4,004,578.50 4.08 0.8113003444
3,002,622.59 3.06 0.8113003486
1,201,535.80 1.22 0.8113003376
600,362.24 0.61 0.8113003243
334,162.04 0.34 0.2255494021
6,006,056.26 6.12 0.8113003188
0.00 0.00 0
0.00 0.00 0
</TABLE>
<PAGE> 4
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS EXHIBIT 28.2
BOND BALANCES AND FACTORS NOVEMBER 2000 DISTRIBUTION
<TABLE>
<CAPTION>
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLOSING BALANCE INTEREST PAID PRINCIPAL PAID
CLASS CUSIP NUMBER COUPON PER CLASS PER $1000 PER $1000
----- ------------ ------ --------------- ------------- --------------
<S> <C> <C> <C> <C> <C>
1995-A 11/27/00 176,490,904.00 23,947,460.31
------ -------- -------------- -------------
A1 125714CV5 82,117,691.00 0.0010855706 0.0026429751
A2 125714CW3 94,373,113.00 0.000850382 0.0044030173
R 125714CX1 100.00 0 0
1996-A 11/27/00 115,119,131.00 18,517,518.92
------ -------- -------------- -------------
A 125714CY9 115,119,031.0 0.0010371181 0.0018741915
R 125714CZ6 100.00 0.0002 0
1996-B 11/27/00 207,490,355.00 36,739,311.33
------ -------- -------------- -------------
A1 125714DA0 41,914,009.00 0.0008956359 0.0059082733
A2 125714DB8 165,576,246.0 0.0012728954 0.0060599545
R 125714DC6 100.00 0 0
1996-C 11/27/00 266,806,262.00 26,426,927.41
------ -------- -------------- -------------
A 125714DD4 266,806,062.0 0.0006869107 0.0084629634
R N/A 100.00
X N/A 100.00
<CAPTION>
CURRENT BALANCE % OF CURRENT CURRENT
PER CLASS BALANCE FACTOR
--------------- ------------ -------
<C> <C> <C>
12,186,059.27 50.89 0.1483974905
11,761,401.04 49.11 0.1246266089
0.00 0.00 0
18,517,518.92 100.00 0.1608554099
0.00 0.00 0
5,028,474.47 13.69 0.1199712123
31,710,836.86 86.31 0.1915180325
0.00 0.00 0
26,426,827.41 100.00 0.0990488267
100.00
</TABLE>
|
|