<PAGE> 1
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS EXHIBIT 28.2
BOND BALANCES AND FACTORS SEPTEMBER 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 20,441,945.04
-------------------------------------------------------
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 0.0057211816 0.0191528483 15,225,220.13 74.48 0.9278013486
H 125714AJ4 3,006,000.00 0.0060416667 0 3,006,000.00 14.71 1
I 125714AF2 12,057,000.00 0 0 0.00 0.00 0
J 125714AK1 2,901,000.00 0.0043302964 0.0120497966 2,044,303.05 10.00 0.70468909
KPO 125714AM7 772,949.00 0 0.0003771012 166,293.86 0.81 0.2151420857
LIO 125714AN5 0.00 0.0000360598 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 61,562,004.25
-------------------------------------------------------
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 0.003674881 0.0033526068 50,432,559.74 81.92 0.5978467672
A-R 125714AZ8 1,000.00 0.00612 0 1,000.00 0.00 1
B-1 000007CQR 5,694,392.00 0.0047936918 0.0030670983 4,448,267.59 7.23 0.7811663809
B-2 000008CQR 3,623,203.00 0.0047936922 0.0030670984 2,830,325.11 4.60 0.7811665838
B-3 000009CQR 2,588,003.00 0.0047936923 0.0030670985 2,021,661.45 3.28 0.781166579
B-4 000010CQR 1,345,761.00 0.0047936967 0.0030670974 1,051,263.55 1.71 0.7811666039
B-5 000011CQR 621,120.00 0.0047936953 0.0030671046 485,198.19 0.79 0.7811665862
B-6 000012CQR 1,138,722.00 0.0015659836 0 291,728.62 0.47 0.2561895002
</TABLE>
<PAGE> 2
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS SEPTEMBER 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 37,633,039.71
-------------------------------------------------------
A 125714AR6 50,026,000.00
AB 125714AS4 26,754,000.00
B 125714AT2 39,792,000.00
C 125714AU9 29,251,000.00 0.0018208875 0.0371347062 8,362,674.71 22.22 0.2858936347
D 125714AV7 17,072,000.00 0.0056369277 0 17,072,000.00 45.36 1
E 125714AW5 1,897,000.00 0.0056369267 0 1,897,000.00 5.04 1
F 125714AX3 10,300,365.00 0.0056369274 0 10,300,365.00 27.37 1
R 125714AY1 1,000.00 0.00563 0 1,000.00 0.00 1
1993-2E 9/25/00 317,870,015.00 93,296,631.76
-------------------------------------------------------
15A 125714BE4 86,454,000.00 0.0014236248 0.0023019209 21,681,533.59 23.24 0.250786934
15B 125714BF1 9,494,478.45 0.0014236254 0.0023019212 2,381,091.15 2.55 0.2507869469
15CPO 125714BG9 1,972,695.84 0 0.0031147881 690,732.92 0.74 0.3501466622
15DIO 125714BH7 5,911.86 0.2848054804 0.0013717862 800.10 0.00 0.135334912
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 0.0002825745 0.0484413077 0.00 0.00 0
30H 125714BY0 21,450,000.00 0.0058333324 0.0030522149 21,384,529.99 22.92 0.9969477851
30I 125714BZ7 13,542,000.00 0.0058333326 0 13,542,000.00 14.51 1
30J 125714CA1 40,256,000.00 0.0030524511 0 23,195,750.48 24.86 0.5762060433
30K 125714CB9 17,252,571.43 0.0040816201 0 9,941,035.90 10.66 0.5762060565
30NIO 125714BR5 0.00 0.0000374238 0 0.00 0.00 0
30PPO 125714BS3 1,089,658.82 0 0.0055744962 479,157.63 0.51 0.4397317234
</TABLE>
<PAGE> 3
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS SEPTEMBER 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>
1993-2F 222,866,291.00
--------------------------------------
A 125714BJ3 222,866,000.0
1993-2G 246,780,547.00 100,303,521.16
-------------------------------------------------------
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 0.0051121304 0.0102492783 84,961,236.63 84.70 0.8480011641
2G-B1 125714A@4 4,936,000.00 0.0049202674 0.0044051276 4,055,587.53 4.04 0.8216344267
2G-B2 125714B#1 3,701,000.00 0.0049202675 0.0044051256 3,040,869.02 3.03 0.8216344285
2G-B3 125714B*5 1,481,000.00 0.0049202701 0.0044051249 1,216,840.57 1.21 0.8216344159
2G-B4 125714B@3 740,000.00 0.0049202703 0.0044051216 608,009.46 0.61 0.8216344054
2G-B5 125714C#0 1,481,547.00 0.001367881 0.0012246658 338,418.49 0.34 0.2284223788
2G-M 125714A*6 7,403,000.00 0.0049202675 0.0044051263 6,082,559.46 6.06 0.8216343996
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 9/25/00 367,955,786.00 0.00
-------------------------------------------------------
2I-3IO 125714CL7 0.00 0.0000284676 0 0.00 0
2I-A1 125714CE3 237,519,000.0 0.0008097033 0.1142069461 0.00 0
2I-A2 125714CD5 130,435,853.0 0.0004454457 0.0683221234 0.00 0
</TABLE>
<PAGE> 4
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS SEPTEMBER 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 9/25/00 176,490,904.00 25,468,025.41
-------------------------------------------------------
A1 125714CV5 82,117,691.00 0.0011109686 0.0040690533 12,668,099.96 49.74 0.1542676104
A2 125714CW3 94,373,113.00 0.0008876581 0.0043962359 12,799,925.45 50.26 0.135631061
R 125714CX1 100.00 0 0 0.00 0.00 0
1996-A 9/25/00 115,119,131.00 19,294,347.86
-------------------------------------------------------
A 125714CY9 115,119,031.0 0.0010940182 0.0111691606 19,294,347.86 100.00 0.1676034596
R 125714CZ6 100.00 0.0001 0 0.00 0.00 0
1996-B 9/25/00 207,490,355.00 39,487,757.85
-------------------------------------------------------
A1 125714DA0 41,914,009.00 0.000911578 0.0001291874 5,281,479.61 13.37 0.1260075029
A2 125714DB8 165,576,246.0 0.0013297622 0.0017235568 34,206,278.24 86.63 0.2065892848
R 125714DC6 100.00 0 0 0.00 0.00 0
1996-C 9/25/00 266,806,262.00 29,564,594.34
-------------------------------------------------------
A 125714DD4 266,806,162.0 0.0006843151 0.003206639 29,564,494.34 100.00 0.1108089303
R N/A 100.00 100.00
X N/A 100.00
</TABLE>
