<PAGE> 1
EXHIBIT 28.2
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS JUNE 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 21,586,173.33
------- -------------- -------------
A 125714AC9 34,791,000.00
D 125714AD7 8,535,000.00
E 125714AE5 28,652,000.00
F 125714AG0 10,692,000.00 0.0000410793 0.0067993322 0.00 0.00 0
G 125714AH8 16,410,000.00 0.0060416667 0.0096657105 16,251,385.69 75.29 0.9903342895
H 125714AJ4 3,006,000.00 0.0060416667 0 3,006,000.00 13.93 1
I 125714AF2 12,057,000.00 0 0 0.00 0.00 0
J 125714AK1 2,901,000.00 0.0045494071 0.0088717063 2,158,731.92 10.00 0.7441337194
KPO 125714AM7 772,949.00 0 0.0003946444 169,927.72 0.79 0.2198433791
LIO 125714AN5 0.00 0.0000370296 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 63,150,150.54
------- -------------- -------------
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 0.0037816098 0.0041642347 51,865,653.23 82.13 0.6148352031
A-R 125714AZ8 1,000.00 0.00611 0 1,000.00 0.00 1
B-1 000007CQR 5,694,392.00 0.0048576178 0.0027843886 4,511,913.84 7.14 0.7923433863
B-2 000008CQR 3,623,203.00 0.0048576191 0.0027843899 2,870,821.68 4.55 0.7923435921
B-3 000009CQR 2,588,003.00 0.004857618 0.0027843901 2,050,587.58 3.25 0.7923435869
B-4 000010CQR 1,345,761.00 0.0048576233 0.0027843874 1,066,305.13 1.69 0.7923436108
B-5 000011CQR 621,120.00 0.0048576121 0.0027843895 492,140.46 0.78 0.7923436051
B-6 000012CQR 1,138,722.00 0.001565123 0 291,728.62 0.46 0.2561895002
</TABLE>
<PAGE> 2
EXHIBIT 28.2
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS JUNE 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>
1993-2D 175,093,365.00 39,663,713.37
------- -------------- -------------
A 125714AR6 50,026,000.00
AB 125714AS4 26,754,000.00
B 125714AT2 39,792,000.00
C 125714AU9 29,251,000.00 0.0021471437 0.0255427784 10,393,348.37 26.20 0.3553160018
D 125714AV7 17,072,000.00 0.0056376377 0 17,072,000.00 43.04 1
E 125714AW5 1,897,000.00 0.0056376384 0 1,897,000.00 4.78 1
F 125714AX3 10,300,365.00 0.0056376381 0 10,300,365.00 25.97 1
R 125714AY1 1,000.00 0.00563 0 1,000.00 0.00 1
1993-2E 6/26/00 317,870,015.00 96,957,521.73
------- ------- -------------- -------------
15A 125714BE4 86,454,000.00 0.0015092266 0.0051154452 22,753,959.00 23.47 0.2631915122
15B 125714BF1 9,494,478.45 0.0015092267 0.005115445 2,498,866.15 2.58 0.2631915256
15CPO 125714BG9 1,972,695.84 0 0.0031988862 727,128.97 0.75 0.3685965653
15DIO 125714BH7 5,911.86 0.299797023 0.0043724628 824.90 0.00 0.13952977
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 0.0008509734 0.0491590127 2,360,891.94 2.43 0.0967221902
30H 125714BY0 21,450,000.00 0.0058333315 0 21,450,000.00 22.12 1
30I 125714BZ7 13,542,000.00 0.0058333319 0 13,542,000.00 13.97 1
30J 125714CA1 40,256,000.00 0.0028819898 0 23,195,750.48 23.92 0.5762060433
30K 125714CB9 17,252,571.43 0.0044793614 0 9,941,035.90 10.25 0.5762060565
30NIO 125714BR5 0.00 0.0000391387 0 0.00 0.00 0
30PPO 125714BS3 1,089,658.82 0 0.0007756922 487,064.39 0.50 0.4469879017
1993-2F 222,866,291.00
------- --------------
A 125714BJ3 222,866,000.0
</TABLE>
<PAGE> 3
EXHIBIT 28.2
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS JUNE 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>
1993-2G 246,780,547.00 102,597,882.19
------- -------------- --------------
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#2 100,190,000.00 0.005243335 0.0122584069 86,950,742.89 84.75 0.8678584978
2G-B1 125714A@4 4,936,000.00 0.0049810109 0.0050400284 4,102,036.72 4.00 0.8310447164
2G-B2 125714B#1 3,701,000.00 0.0049810105 0.005040027 3,075,696.50 3.00 0.8310447176
2G-B3 125714B*5 1,481,000.00 0.0049810128 0.005040027 1,230,777.21 1.20 0.8310447063
2G-B4 125714B@3 740,000.00 0.0049810135 0.005040027 614,973.07 0.60 0.8310446892
2G-B5 125714C#0 1,481,547.00 0.0019072024 0.0019298004 471,431.97 0.46 0.3182025072
2G-M 125714A*6 7,403,000.00 0.0049810118 0.0050400284 6,152,223.83 6.00 0.8310446886
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 180,386,000.00
2H-A2 125714CH6 125,000,000.00
2H-A3 125714CJ2 10,485,000.00
1993-2I 6/26/00 367,955,786.00 38,452,541.11
------- ------- -------------- --------------
2I-3IO 125714CL7 0.00 0.0000321709 0 0.00 0.00 0
2I-A1 125714CE3 237,519,000.00 0.0008417279 0.00478809 28,537,356.98 74.21 0.1201476807
2I-A2 125714CD5 130,435,853.00 0.0004868829 0.0038731946 9,915,184.13 25.79 0.0760157879
1995-A 6/26/00 176,490,904.00 27,964,312.20
------- ------- -------------- --------------
A1 125714CV5 82,117,691.00 0.0011913091 0.0040565828 14,369,686.04 51.39 0.1749889197
A2 125714CW3 94,373,113.00 0.0009204786 0.0043749659 13,594,626.16 48.61 0.1440518992
R 125714CX1 100.00 0 0 0.00 0.00 0
</TABLE>
<PAGE> 4
EXHIBIT 28.2
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS JUNE 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>
1996-A 6/26/00 115,119,131.00 21,473,130.45
------- ------- -------------- --------------
A 125714CY9 115,119,031.00 0.0011695766 0.0060160341 21,473,130.45 100.00 0.1865298054
R 125714CZ6 100.00 0.0001 0 0.00 0.00 0
1996-B 6/26/00 207,490,355.00 42,211,909.79
------- ------- -------------- --------------
A1 125714DA0 41,914,009.00 0.0008614996 0.0001371911 5,307,520.71 12.57 0.1266288011
A2 125714DB8 165,576,246.00 0.0013899078 0.0030565007 36,904,389.08 87.43 0.2228845621
R 125714DC6 100.00 0 0 0.00 0.00 0
1996-C 6/26/00 266,806,262.00 32,729,236.32
------- ------- -------------- --------------
A 125714DD4 266,806,062.00 0.0007964802 0.0060712677 32,729,136.32 100.00 0.1226701375
R N/A 100.00 100.00
X N/A 100.00
</TABLE>
