<PAGE> 1
EXHIBIT 28.2
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS OCTOBER 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>
1993-2A 149,572,077.00 20,400,555.24
--------------------------------------------------------
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 0.00 0.00 0
G 125714AH8 16,410,000.00 0.0056054662 0.0022515753 15,188,271.78 74.45 0.9255497733
H 125714AJ4 3,006,000.00 0.0060416667 0 3,006,000.00 14.73 1
I 125714AF2 12,057,000.00 0 0 0.00 0.00 0
J 125714AK1 2,901,000.00 0.0042574974 0.0014268114 2,040,163.87 10.00 0.7032622785
KPO 125714AM7 772,949.00 0 0.0003910607 165,991.59 0.81 0.214751025
LIO 125714AN5 0.00 0.000035835 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 61,062,739.68
--------------------------------------------------------
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 0.0036544609 0.0045195755 50,051,301.91 81.97 0.5933271917
A-R 125714AZ8 1,000.00 0.00612 0 1,000.00 0.00 1
B-1 000007CQR 5,694,392.00 0.0047750401 0.0039383116 4,425,841.30 7.25 0.7772280693
B-2 000008CQR 3,623,203.00 0.0047750402 0.0039383137 2,816,055.80 4.61 0.7772282701
B-3 000009CQR 2,588,003.00 0.0047750408 0.0039383107 2,011,469.09 3.29 0.7772282683
B-4 000010CQR 1,345,761.00 0.0047750381 0.0039383145 1,045,963.52 1.71 0.7772282894
B-5 000011CQR 621,120.00 0.0047750354 0.003938305 482,752.03 0.79 0.7772282812
B-6 000012CQR 1,138,722.00 0.00156601 0 228,356.03 0.37 0.2005371197
</TABLE>
<PAGE> 2
<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 175,093,365.00 37,229,769.83
--------------------------------------------------------
A 125714AR6 50,026,000.00
AB 125714AS4 26,754,000.00
B 125714AT2 39,792,000.00
C 125714AU9 29,251,000.00 0.0016113928 0.0137865331 7,959,404.83 21.38 0.2721071016
D 125714AV7 17,072,000.00 0.0056363361 0 17,072,000.00 45.86 1
E 125714AW5 1,897,000.00 0.0056363363 0 1,897,000.00 5.10 1
F 125714AX3 10,300,365.00 0.0056363362 0 10,300,365.00 27.67 1
R 125714AY1 1,000.00 0.00563 0 1,000.00 0.00 1
1993-2E 10/25/00 317,870,015.00 92,895,762.66
--------------------------------------------------------
15A 125714BE4 86,454,000.00 0.0014106765 0.0027639984 21,442,574.87 23.08 0.2480229355
15B 125714BF1 9,494,478.45 0.0014106768 0.0027639982 2,354,848.43 2.53 0.2480229487
15CPO 125714BG9 1,972,695.84 0 0.0033973658 684,030.95 0.74 0.3467492964
15DIO 125714BH7 5,911.86 0.2819485792 0.0023207037 786.38 0.00 0.1330142084
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 0 0.00 0.00 0
30H 125714BY0 21,450,000.00 0.0058155273 0.0059688214 21,256,498.77 22.88 0.9909789636
30I 125714BZ7 13,542,000.00 0.0058333319 0 13,542,000.00 14.58 1
30J 125714CA1 40,256,000.00 0.0030999876 0 23,195,750.48 24.97 0.5762060433
30K 125714CB9 17,252,571.43 0.0039706998 0 9,941,035.90 10.70 0.5762060565
30NIO 125714BR5 0.00 0.0000362076 0 0.00 0.00 0
30PPO 125714BS3 1,089,658.82 0 0.0008449891 478,236.88 0.51 0.4388867343
</TABLE>
<PAGE> 3
<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 222,866,291.00
--------------------------------------
A 125714BJ3 222,866,000.0
1993-2G 246,780,547.00 99,313,717.11
--------------------------------------------------------
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 0.0050520335 0.0091265476 84,046,847.83 84.63 0.8388746165
2G-B1 125714A@4 4,936,000.00 0.0048949514 0.0040387581 4,035,652.22 4.06 0.8175956686
2G-B2 125714B#1 3,701,000.00 0.0048949527 0.0040387571 3,025,921.58 3.05 0.8175956714
2G-B3 125714B*5 1,481,000.00 0.0048949494 0.0040387576 1,210,859.17 1.22 0.8175956583
2G-B4 125714B@3 740,000.00 0.0048949459 0.0040387568 605,020.78 0.61 0.8175956486
2G-B5 125714C#0 1,481,547.00 0.0013608411 0.0011228128 336,754.99 0.34 0.2272995659
2G-M 125714A*6 7,403,000.00 0.004894952 0.0040387573 6,052,660.54 6.09 0.8175956423
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 367,955,786.00
--------------------------------------
2I-3IO 125714CL7 0.00
2I-A1 125714CE3 237,519,000.0
2I-A2 125714CD5 130,435,853.0
</TABLE>
<PAGE> 4
<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 10/25/00 176,490,904.00 24,580,021.77
--------------------------------------------------------
A1 125714CV5 82,117,691.00 0.0011092086 0.0032271448 12,403,094.28 50.46 0.1510404656
A2 125714CW3 94,373,113.00 0.0008613909 0.0066014349 12,176,927.49 49.54 0.1290296262
R 125714CX1 100.00 0 0 0.00 0.00 0
1996-A 10/25/00 115,119,131.00 18,733,274.03
--------------------------------------------------------
A 125714CY9 115,119,031.0 0.00105062 0.0048738582 18,733,274.03 100.00 0.1627296014
R 125714CZ6 100.00 0.0002 0 0.00 0.00 0
1996-B 10/25/00 207,490,355.00 37,990,335.26
--------------------------------------------------------
A1 125714DA0 41,914,009.00 0.0009220502 0.0001280173 5,276,113.89 13.89 0.1258794855
A2 125714DB8 165,576,246.0 0.0013135834 0.0090112979 32,714,221.37 86.11 0.1975779869
R 125714DC6 100.00 0 0 0.00 0.00 0
1996-C 10/25/00 266,806,262.00 28,684,897.35
--------------------------------------------------------
A 125714DD4 266,806,062.0 0.0006436706 0.0032971402 28,684,797.35 100.00 0.1075117902
R N/A 100.00 100.00
X N/A 100.00
</TABLE>
