<PAGE> 1
EXHIBIT 28.2
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS MAY 2000 DISTRIBUTION
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
<TABLE>
<CAPTION>
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 149,572,077.00 21,843,527.96
-------------------------------------------------
A 125714AC9 34,791,000.00
D 125714AD7 8,535,000.00
E 125714AE5 28,652,000.00
F 125714AG0 10,692,000.00 0.0002771624 0.0390758754 72,698.46 0.33 0.0067993322
G 125714AH8 16,410,000.00 0.0060416667 0 16,410,000.00 75.13 1
H 125714AJ4 3,006,000.00 0.0060416667 0 3,006,000.00 13.76 1
I 125714AF2 12,057,000.00 0 0 0.00 0.00 0
J 125714AK1 2,901,000.00 0.0046479249 0.0163063737 2,184,468.74 10.00 0.7530054257
KPO 125714AM7 772,949.00 0 0.0102449838 170,232.76 0.78 0.2202380235
LIO 125714AN5 0.00 0.0000378747 0 0.00 0.00 0
R 125714AL9 128.00 0.006015625 0 128.00 0.00 1
1993-2B 189,529,970.00
---------------------------------
2B-A 125714AP0 189,529,000.0
1993-2C 207,040,201.00 63,540,059.27
-------------------------------------------------
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 0.003808512 0.0043256308 52,216,935.58 82.18 0.6189994379
A-R 125714AZ8 1,000.00 0.00611 0 1,000.00 0.00 1
B-1 000007CQR 5,694,392.00 0.0048757514 0.0028683326 4,527,769.24 7.13 0.7951277748
B-2 000008CQR 3,623,203.00 0.0048757522 0.0028683322 2,880,910.09 4.53 0.7951279821
B-3 000009CQR 2,588,003.00 0.0048757517 0.0028683313 2,057,793.59 3.24 0.7951279771
B-4 000010CQR 1,345,761.00 0.0048757543 0.0028683325 1,070,052.25 1.68 0.7951279982
B-5 000011CQR 621,120.00 0.0048757567 0.0028683346 493,869.90 0.78 0.7951279946
B-6 000012CQR 1,138,722.00 0.0015653162 0 291,728.62 0.46 0.2561895002
</TABLE>
<PAGE> 2
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS MAY 2000 DISTRIBUTION
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
<TABLE>
<CAPTION>
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 175,093,365.00 40,410,865.18
-------------------------------------------------
A 125714AR6 50,026,000.00
AB 125714AS4 26,754,000.00
B 125714AT2 39,792,000.00
C 125714AU9 29,251,000.00 0.0023231917 0.0311164442 11,140,500.18 27.57 0.3808587802
D 125714AV7 17,072,000.00 0.0056391536 0 17,072,000.00 42.25 1
E 125714AW5 1,897,000.00 0.0056391513 0 1,897,000.00 4.69 1
F 125714AX3 10,300,365.00 0.0056391536 0 10,300,365.00 25.49 1
R 125714AY1 1,000.00 0.00564 0 1,000.00 0.00 1
1993-2E 5/25/00 317,870,015.00 98,655,444.77
-------------------------------------------------
15A 125714BE4 86,454,000.00 0.0015423483 0.0058882954 23,196,209.70 23.51 0.2683069575
15B 125714BF1 9,494,478.45 0.0015423481 0.0058882953 2,547,434.63 2.58 0.2683069706
15CPO 125714BG9 1,972,695.84 0 0.0068242294 733,439.40 0.74 0.3717954515
15DIO 125714BH7 5,911.86 0.3135284168 0.0065916779 850.75 0.00 0.1439022327
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 0.0010212639 0.0291926302 3,560,814.28 3.61 0.1458812028
30H 125714BY0 21,450,000.00 0.0058333315 0 21,450,000.00 21.74 1
30I 125714BZ7 13,542,000.00 0.0058333311 0 13,542,000.00 13.73 1
30J 125714CA1 40,256,000.00 0.0028651836 0 23,195,750.48 23.51 0.5762060433
30K 125714CB9 17,252,571.43 0.0045185752 0 9,941,035.90 10.08 0.5762060565
30NIO 125714BR5 0.00 0.0000396349 0 0.00 0.00 0
30PPO 125714BS3 1,089,658.82 0 0.0007396901 487,909.63 0.49 0.4477635939
</TABLE>
<PAGE> 3
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS MAY 2000 DISTRIBUTION
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
<TABLE>
<CAPTION>
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 222,866,291.00
A 125714BJ3 222,866,000.0
1993-2G 246,780,547.00 103,920,947.02
-------------------------------------------------
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 0.0053156491 0.0120381946 88,178,912.68 84.85 0.8801169047
2G-B1 125714A@4 4,936,000.00 0.0050109704 0.0049344571 4,126,914.30 3.97 0.8360847447
2G-B2 125714B#1 3,701,000.00 0.00501097 0.0049344583 3,094,349.64 2.98 0.8360847447
2G-B3 125714B*5 1,481,000.00 0.0050109723 0.0049344564 1,238,241.49 1.19 0.8360847333
2G-B4 125714B@3 740,000.00 0.005010973 0.0049344595 618,702.69 0.60 0.8360847162
2G-B5 125714C#0 1,481,547.00 0.0020408127 0.0020096561 474,291.06 0.46 0.3201323076
2G-M 125714A*6 7,403,000.00 0.0050109699 0.0049344563 6,189,535.16 5.96 0.836084717
2GA3IO 125714CP8 0.00 0 0 0.00 0.00 0
2GA4IO 125714CQ6 0.00 0 0 0.00 0.00 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 5/25/00 367,955,786.00 40,095,006.91
-------------------------------------------------
2I-3IO 125714CL7 0.00 0.0000333261 0 0.00 0.00 0
2I-A1 125714CE3 237,519,000.0 0.0008440054 0.0009078268 29,674,619.34 74.01 0.1249357708
2I-A2 125714CD5 130,435,853.0 0.0005071707 0.0000937542 10,420,387.57 25.99 0.0798889824
</TABLE>
<PAGE> 4
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS MAY 2000 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 5/25/00 176,490,904.00 28,710,308.56
------ ------- -------------- -------------
A1 125714CV5 82,117,691.00 0.0012241771 0.0032509841 14,702,803.25 51.21 0.1790455025
A2 125714CW3 94,373,113.00 0.0009079134 0.0002072727 14,007,505.31 48.79 0.1484268651
R 125714CX1 100.00 0 0 0.00 0.00 0
1996-A 5/25/00 115,119,131.00 22,165,690.47
------ ------- -------------- -------------
A 125714CY9 115,119,031.0 0.0012052477 0.0036514541 22,165,690.47 100.00 0.1925458395
R 125714CZ6 100.00 0.0001 0 0.00 0.00 0
1996-B 5/25/00 207,490,355.00 42,723,743.93
------ ------- -------------- -------------
A1 125714DA0 41,914,009.00 0.0008701952 0.0049166113 5,313,270.94 12.44 0.1267659922
A2 125714DB8 165,576,246.0 0.0013895825 0.0050209737 37,410,472.99 87.56 0.2259410628
R 125714DC6 100.00 0 0 0.00 0.00 0
1996-C 5/25/00 266,806,262.00 34,349,087.35
------ ------- -------------- -------------
A 125714DD4 266,806,062.0 0.0007309977 0.0062120157 34,348,987.35 100.00 0.1287414052
R N/A 100.00 100.00 0.00 1
X N/A 100.00
</TABLE>
