<PAGE> 1
EXHIBIT 28.2
CMC SECURITIES CORPORATION II SOURCE: CHASE BANK OF TEXAS
BOND BALANCES AND FACTORS AUGUST 2000 DISTRIBUTION
<TABLE>
<CAPTION>
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLOSING BALANCE INTEREST PAID PRINCIPAL PAID CURRENT BALANCE % OF CURRENT CURRENT
CLASS CUSIP NUMBER COUPON 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 20,791,491.22
---------- -------------- ---------------
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 0.0057353376 0.0023430548 15,539,518.37 74.74 0.9469541968
H 125714AJ4 3,006,000.00 0.0060416667 0 3,006,000.00 14.46 1
I 125714AF2 12,057,000.00 0 0 0.00 0.00 0
J 125714AK1 2,901,000.00 0.0043392658 0.0014842675 2,079,259.51 10.00 0.7167388866
KPO 125714AM7 772,949.00 0 0.0003892883 166,585.34 0.80 0.2155191869
LIO 125714AN5 0.00 0.0000361327 0 0.00 0.00 0
R 125714AL9 128.00 0.006171875 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 61,887,368.36
---------- -------------- ---------------
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 0.0037181986 0.0071767432 50,715,375.59 81.95 0.601199374
A-R 125714AZ8 1,000.00 0.00611 0 1,000.00 0.00 1
B-1 000007CQR 5,694,392.00 0.0048188674 0.004235439 4,465,732.85 7.22 0.7842334792
B-2 000008CQR 3,623,203.00 0.0048188688 0.0042354403 2,841,437.83 4.59 0.7842336822
B-3 000009CQR 2,588,003.00 0.00481887 0.0042354394 2,029,599.11 3.28 0.7842336775
B-4 000010CQR 1,345,761.00 0.004818872 0.00423544 1,055,391.13 1.71 0.7842337012
B-5 000011CQR 621,120.00 0.0048188756 0.0042354456 487,103.23 0.79 0.7842336908
B-6 000012CQR 1,138,722.00 0.0015657465 0 291,728.62 0.47 0.2561895002
</TABLE>
<PAGE> 2
<TABLE>
<CAPTION>
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLOSING BALANCE INTEREST PAID PRINCIPAL PAID CURRENT BALANCE % OF CURRENT CURRENT
CLASS CUSIP NUMBER COUPON 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 38,719,267.00
---------- -------------- ---------------
A 125714AR6 50,026,000.00
AB 125714AS4 26,754,000.00
B 125714AT2 39,792,000.00
C 125714AU9 29,251,000.00 0.0019256094 0.0185756846 9,448,902.00 24.40 0.3230283409
D 125714AV7 17,072,000.00 0.005636964 0 17,072,000.00 44.09 1
E 125714AW5 1,897,000.00 0.0056369636 0 1,897,000.00 4.90 1
F 125714AX3 10,300,365.00 0.0056369643 0 10,300,365.00 26.60 1
R 125714AY1 1,000.00 0.00563 0 1,000.00 0.00 1
1993-2E 8/25/00 317,870,015.00 94,777,598.40
---------- -------------- ---------------
15A 125714BE4 86,454,000.00 0.0014581169 0.00613194 21,880,543.86 23.09 0.2530888549
15B 125714BF1 9,494,478.45 0.001458117 0.0061319401 2,402,946.69 2.54 0.2530888681
15CPO 125714BG9 1,972,695.84 0 0.0111837506 696,877.45 0.74 0.3532614503
15DIO 125714BH7 5,911.86 0.2876843708 0.001381935 808.21 0.00 0.1367066982
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 0.0004405359 0.0270791774 1,182,403.88 1.25 0.0484413077
30H 125714BY0 21,450,000.00 0.0058333315 0 21,450,000.00 22.63 1
30I 125714BZ7 13,542,000.00 0.0058333311 0 13,542,000.00 14.29 1
30J 125714CA1 40,256,000.00 0.0029751428 0 23,195,750.48 24.47 0.5762060433
30K 125714CB9 17,252,571.43 0.0042620036 0 9,941,035.90 10.49 0.5762060565
30NIO 125714BR5 0.00 0.0000376924 0 0.00 0.00 0
30PPO 125714BS3 1,089,658.82 0 0.0008421442 485,231.93 0.51 0.4453062197
</TABLE>
<PAGE> 3
<TABLE>
<CAPTION>
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLOSING BALANCE INTEREST PAID PRINCIPAL PAID CURRENT BALANCE % OF CURRENT CURRENT
CLASS CUSIP NUMBER COUPON 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 246,780,547.00 101,412,652.76
---------- -------------- ---------------
2G-A1 125714CR4 59,032,000.00
2G-A2 125714CS2 27,342,000.00 0 0 0.00 0.00 0
2G-A4 125714CU7 15,000,000.00 0 0 0.00 0.00 0
2G-A5 125714A#2 100,190,000.0 0.0051415725 0.0047462188 85,988,111.82 84.79 0.8582504424
2G-B1 125714A@4 4,936,000.00 0.0049362115 0.0024880409 4,077,331.24 4.02 0.8260395543
2G-B2 125714B#1 3,701,000.00 0.0049362118 0.0024880411 3,057,172.39 3.01 0.8260395542
2G-B3 125714B*5 1,481,000.00 0.004936212 0.0024880419 1,223,364.56 1.21 0.8260395409
2G-B4 125714B@3 740,000.00 0.0049362162 0.0024880405 611,269.25 0.60 0.826039527
2G-B5 125714C#0 1,481,547.00 0.0013723156 0.0006917027 340,232.89 0.34 0.2296470446
2G-M 125714A*6 7,403,000.00 0.0049362123 0.0024880413 6,115,170.61 6.03 0.8260395259
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 8/25/00 367,955,786.00 36,037,974.08
---------- ---------- -------------- ---------------
2I-3IO 125714CL7 0.00 0.0000304215 0 0.00 0.00 0
2I-A1 125714CE3 237,519,000.0 0.0008226751 0.0034145809 27,126,319.63 75.27 0.1142069461
2I-A2 125714CD5 130,435,853.0 0.000462986 0.0055232091 8,911,654.45 24.73 0.0683221234
</TABLE>
<PAGE> 4
<TABLE>
<CAPTION>
SERIES PAYMENT DATE CLOSING BALANCE CURRENT BALANCE
CLOSING BALANCE INTEREST PAID PRINCIPAL PAID CURRENT BALANCE % OF CURRENT CURRENT
CLASS CUSIP NUMBER COUPON PER CLASS PER $1000 PER $1000 PER CLASS BALANCE FACTOR
---------- ------------ -------------- --------------- ------------- -------------- --------------- ------------ ------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1995-A 8/25/00 176,490,904.00 26,217,053.14
---------- ---------- -------------- ---------------
A1 125714CV5 82,117,691.00 0.0011243891 0.004272622 13,002,241.22 49.59 0.1583366637
A2 125714CW3 94,373,113.00 0.0009141517 0.001534446 13,214,811.92 50.41 0.140027297
R 125714CX1 100.00 0 0 0.00 0.00 0
1996-A 8/25/00 115,119,131.00 20,580,130.81
---------- ---------- -------------- ---------------
A 125714CY9 115,119,031.0 0.0011313824 0.0025850192 20,580,130.81 100.00 0.1787726202
R 125714CZ6 100.00 0.0001 0 0.00 0.00 0
1996-B 8/25/00 207,490,355.00 39,778,552.67
---------- ---------- -------------- ---------------
A1 125714DA0 41,914,009.00 0.000893037 0.0001374073 5,286,894.37 13.29 0.1261366902
A2 125714DB8 165,576,246.0 0.001342188 0.0062136548 34,491,658.30 86.71 0.2083128416
R 125714DC6 100.00 0 0 0.00 0.00 0
1996-C 8/25/00 266,806,262.00 30,420,145.06
---------- ---------- -------------- ---------------
A 125714DD4 266,806,062.0 0.0006948468 0.0017547131 30,420,045.06 100.00 0.1140155693
R N/A 100.00 100.00
X N/A 100.00
</TABLE>
