CMC SECURITIES CORPORATION II SOURCE: TEXAS COMMERCE BANK EXHIBIT 28.2
BOND BALANCES AND FACTORS JULY 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
- -----------------------------------------------------------------------------------------------------------------------------------
1993-2A
- -------
A 125714AC9 7.25 34,791,000.00 0.00034816 0.006386445 $ 1,782,693.77 2.55 0.051240084
D 125714AD7 7.25 8,535,000.00 0.001643513 0.030147585 2,064,464.26 2.95 0.241882163
E 125714AE5 7.25 28,652,000.00 0.006041667 0 28,652,000.00 40.91 1
F 125714AG0 7.25 10,692,000.00 0.006041667 0 10,692,000.00 15.27 1
G 125714AH8 7.25 16,410,000.00 0.006041667 0 16,410,000.00 23.43 1
H 125714AJ4 7.25 3,006,000.00 0.006041667 0 3,006,000.00 4.29 1
I 125714AF2 7.25 12,057,000.00 0.002082518 0.004424505 4,102,612.11 5.86 0.340268069
J 125714AK1 7.25 2,901,000.00 0.006041668 0 2,901,000.00 4.14 1
KPO 125714AM7 0 772,949.00 0 0.000758433 421,514.16 0.60 0.545332435
LIO 125714AN5 0.00 0.000137523 0 0
R 125714AL9 7.25 128.00 0.006015625 0 128.00 0.00 1
----------------------
$ 70,032,412.30
======================
1993-2B
- -------
2B-A 125714AP0 189,529,000.00 0.00267996 0.014706279 $ 80,542,332.04 100.00 0.424960465
=======================
1993-2C
- -------
A-2 125714BB0 6.5 27,680,000.00 0.002006966 0.008511606 $ 10,020,301.93 7.28 0.362005128
A-3 125714BC8 10,312,000.00 0.002998127 0.008511599 3,732,997.25 2.71 0.362005164
A-4 125714BD6 33,521,000.00 0.00473103 0.017692793 25,224,155.53 18.33 0.752488158
A-5 000005CQR 84,357,000.00 0.006142752 0 84,357,000.00 61.30 1
A-R 125714AZ8 1,000.00 0.00614 0 1,000.00 0.00 1
B-1 000007CQR 5,694,392.00 0.005970441 0.000967452 5,529,148.40 4.02 0.970981345
B-2 000008CQR 3,623,203.00 0.005970441 0.000967445 3,518,062.60 2.56 0.970981367
B-3 000009CQR 2,588,003.00 0.005970441 0.000967445 2,512,902.69 1.83 0.970981367
B-4 000010CQR 1,345,761.00 0.005970444 0.000967445 1,306,708.84 0.95 0.970981356
B-5 000011CQR 621,120.00 0.005970441 0.000967446 603,095.93 0.44 0.97098134
B-6 000012CQR 1,138,722.00 0.004366439 0.000707539 808,630.00 0.59 0.710120644
---------------------
$ 137,614,003.17
=====================
CMC SECURITIES CORPORATION II SOURCE: TEXAS COMMERCE BANK EXHIBIT 28.2
BOND BALANCES AND FACTORS JULY 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
- ----------
A 125714AR6 50,026,000.00
AB 125714AS4 26,754,000.00 0.002500532 0.013751341 $ 11,352,801.75 10.95 0.424340351
B 125714AT2 39,792,000.00 0.005001047 0.02750256 33,770,587.76 32.58 0.848677819
C 125714AU9 29,251,000.00 0.005707783 0 29,251,000.00 28.22 1
D 125714AV7 17,072,000.00 0.005707782 0 17,072,000.00 16.47 1
E 125714AW5 1,897,000.00 0.005707781 0 1,897,000.00 1.83 1
F 125714AX3 10,300,365.00 0.005707782 0 10,300,365.00 9.94 1
R 125714AY1 1,000.00 0.00571 0 1,000.00 0.00 1
-------------------
$ 103,644,754.51
===================
1993-2E
- ----------
15A 125714BE4 6.75 86,454,000.00 0.00374395 0.003354139 $ 57,253,034.90 12.90 0.662236969
15B 125714BF1 6.75 9,494,478.45 0.00374395 0.003354139 6,287,594.61 1.42 0.662236998
15CPO 125714BG9 0 1,972,695.84 0 0.003579366 1,448,313.22 0.33 0.73417963
15DIO 125714BH7 5,911.86 1.140333221 0.002839987 0
30A 125714BT1 7 29,444,000.00 0.000408378 0.044771046 743,063.96 0.17 0.025236515
30B 125714BL8 5.5 9,738,000.00 0.004583333 0 9,738,000.00 2.19 1
30CIO 125714BM6 1.5 0.00 0.00125 0 0
30D 125714BU8 7 922,000.00 0.00583333 0 922,000.00 0.21 1
30E 125714BV6 7 29,092,000.00 0.005833333 0 29,092,000.00 6.56 1
30F 125714BW4 7 11,747,000.00 0.005833334 0 11,747,000.00 2.65 1
30G 125714BX2 7 24,409,000.00 0.005833333 0 24,409,000.00 5.50 1
30H 125714BY0 7 21,450,000.00 0.005833333 0 21,450,000.00 4.83 1
30I 125714BZ7 7 13,542,000.00 0.005833333 0 13,542,000.00 3.05 1
30J 125714CA1 40,256,000.00 0.003918035 0 32,403,578.22 7.30 0.804937853
30K 125714CB9 17,252,571.43 0.006509264 0 13,887,247.79 3.13 0.804937872
30NIO 125714BR5 0.00 9.94659E-05 0 0.00 49.57 1
30PPO 125714BS3 0 1,089,658.82 0 0.001005562 880,245.11 0.20 0.807817042
-------------------
$ 223,803,077.81
===================
CMC SECURITIES CORPORATION II SOURCE: TEXAS COMMERCE BANK EXHIBIT 28.2
BOND BALANCES AND FACTORS JULY 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
- ---------
A 125714BJ3 222,866,000.00 0.002657164 0.012448075 $ 92,623,631.47 100.00 0.415602342
====================
1993-2G
- ---------
2G-A1 125714CR4 59,032,000.00 0.004055296 0.018825657 $ 38,804,642.52 19.81 0.657349277
2G-A2 125714CS2 27,342,000.00 0.00302258 0.007172651 13,583,738.40 6.93 0.496808514
2G-A3 125714CT0 25,200,000.00 0.001948272 0.024146888 9,382,487.07 4.79 0.372320916
2G-A4 125714CU7 15,000,000.00 0.005664073 0 15,000,000.00 7.66 1
2G-A5 125714A#2 100,190,000.00 0.005997407 0 100,190,000.00 51.14 1
2G-B1 125714A@4 4,936,000.00 0.005833916 0.000984976 4,796,581.09 2.45 0.971754678
2G-B2 125714B#1 3,701,000.00 0.005833915 0.000984974 3,596,464.08 1.84 0.971754683
2G-B3 125714B*5 1,481,000.00 0.005833916 0.000984976 1,439,168.68 0.73 0.971754679
2G-B4 125714B@3 740,000.00 0.005833919 0.000984973 719,098.47 0.37 0.971754689
2G-B5 125714C#0 1,481,547.00 0.004877307 0.000823457 1,203,627.66 0.61 0.812412742
2G-M 125714A*6 7,403,000.00 0.005833915 0.000984975 7,193,899.90 3.67 0.971754681
2GA3IO 125714CP8 0.00 0.000429507 0 0
2GA4IO 125714CQ6 0.00 0.000333333 0 0
--------------------
$ 195,909,707.87
====================
1993-2H
- --------
2H-A1 125714CG8 180,386,000.00 0.002471515 0.004589095 $ 70,893,923.26 57.11 0.393012336
2H-A2 125714CH6 125,000,000.00 0.002678839 0.004974052 53,247,537.77 42.89 0.425980302
2H-A3 125714CJ2 10,485,000.00 0
--------------------
$ 124,141,461.03
====================
1993-2I
- --------
2I-3IO 125714CL7 0.00 0.000186923 0
2I-A1 125714CE3 237,519,000.00 0.003182768 0.01433083 $ 119,052,940.13 67.55 0.501235439
2I-A2 125714CD5 130,435,853.00 0.002570786 0.010170626 57,188,781.90 32.45 0.43844373
---------------------
$ 176,241,722.03
=====================
CMC SECURITIES CORPORATION II SOURCE: TEXAS COMMERCE BANK EXHIBIT 28.2
BOND BALANCES AND FACTORS JULY 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
- ---------
A1 125714CV5 82,117,691.00 0.004990213 0.031603548 $ 64,236,332 47.53 0.78224718
A2 125714CW3 94,373,113.00 0.004700512 0.03161224 70,924,365.34 52.47 0.75153148
---------------------
R 125714CX1 100.00 $ 135,160,697.85
=====================
1996-A
- ---------
A 125714CY9 115,119,031.00 0.005169492 0.019737232 $ 96,010,170 100.00 0.83400781
R 125714CZ6 100.00 0 0 100.00 0.00 1
---------------------
$ 96,010,270.43
=====================
1996-B
- ---------
A1 125714DA0 0 41,914,009.00 0.006230539 0.042027489 $ 40,152,468 19.93 0.95797251
A2 125714DB8 0 165,576,246.00 0.006095103 0.025717166 161,318,094.14 80.07 0.97428283
R 125714DC6 0 100.00 0.0061 1 100.00 0.00 0
---------------------
$ 201,470,662.59
=====================