<PAGE>   1
<TABLE>
<CAPTION>
CMC SECURITIES CORPORATION II                               SOURCE:  CHASE BANK OF TEXAS                               EXHIBIT 28.2
BOND BALANCES AND FACTORS                                     JUNE 1998 DISTRIBUTION

 SERIES     PAYMENT DATE      CLOSING BALANCE        CURRENT BALANCE

      CLASS         CUSIP NUMBER       COUPON        CLOSING BALANCE         INTEREST PAID         PRINCIPAL PAID  
                                                        PER CLASS              PER $1000              PER $1000    
----------------------------------------------------------------------------------------------------------------------

<S>                <C>            <C>                <C>                    <C>                   <C>              
                                   Page 4 of 4
1993-2A            6/25/98        149,572,077.00          49,750,729.22
-----------------------------------------------------------------------

        A            125714AC9                        34,791,000.00
        D            125714AD7                         8,535,000.00
        E            125714AE5         7.25000        28,652,000.00            0.0032564851           0.0381265507 
        F            125714AG0         7.25000        10,692,000.00            0.0060416667                      0 
        G            125714AH8         7.25000        16,410,000.00            0.0060416667                      0 
        H            125714AJ4         7.25000         3,006,000.00            0.0060416667                      0 
        I            125714AF2         7.25000        12,057,000.00            0.0011013038           0.0102405856 
        J            125714AK1         7.25000         2,901,000.00            0.0060416684                      0 
        KPO          125714AM7         0.00000           772,949.00                       0            0.024283478 
        LIO          125714AN5                                 0.00             0.000099198                      0
        R            125714AL9         7.25000               128.00             0.006015625                      0 


1993-2B            6/25/98        189,529,970.00          38,432,277.37
-----------------------------------------------------------------------

        2B-A         125714AP0                       189,529,000.00            0.0013441828           0.0095634756 


1993-2C            6/25/98        207,040,201.00         109,662,977.15
-----------------------------------------------------------------------

        A-2          125714BB0         6.50000        27,680,000.00            0.0006254389           0.0078126499 
        A-3          125714BC8                        10,312,000.00             0.000928492           0.0078126445 
        A-4          125714BD6                        33,521,000.00             0.001471062           0.0162398974 
        A-5          000005CQR                        84,357,000.00              0.00612905                      0 
        A-R          125714AZ8                             1,000.00                 0.00613                      0 
        B-1          000007CQR                         5,694,392.00            0.0058016975           0.0012570929 
        B-2          000008CQR                         3,623,203.00            0.0058017009           0.0012570921 
        B-3          000009CQR                         2,588,003.00            0.0058017012           0.0012570928 
        B-4          000010CQR                         1,345,761.00            0.0058016988           0.0012570954 
        B-5          000011CQR                           621,120.00            0.0058016969           0.0012571001 
        B-6          000012CQR                         1,138,722.00             0.003228075                      0 

<CAPTION>
 SERIES     

      CLASS     CURRENT BALANCE      % OF CURRENT        CURRENT
                   PER CLASS            BALANCE          FACTOR
----------------------------------------------------------------------

<S>             <C>                 <C>                 <C>
            
1993-2A     
------------

        A   
        D   
        E         14,351,153.02           28.85        0.5008778801
        F         10,692,000.00           21.49                   1
        G         16,410,000.00           32.98                   1
        H          3,006,000.00            6.04                   1
        I          2,074,336.18            4.17        0.1720441387
        J          2,901,000.00            5.83                   1
        KPO          316,112.02            0.64        0.4089687935
        LIO 
        R                128.00            0.00                   1


1993-2B     
------------

        2B-A      38,432,277.37          100.00        0.2027778196


1993-2C     
------------

        A-2        2,979,834.88            2.72        0.1076529942
        A-3        1,110,120.02            1.01        0.1076532215
        A-4        7,501,154.41            6.84        0.2237747803
        A-5       84,357,000.00           76.92                   1
        A-R            1,000.00            0.00                   1
        B-1        5,383,096.83            4.91        0.9453330277
        B-2        3,425,134.29            3.12        0.9453332562
        B-3        2,446,525.31            2.23        0.9453332589
        B-4        1,272,192.62            1.16        0.9453332501
        B-5          587,165.39            0.54        0.9453332528
        B-6          599,753.40            0.55        0.5266899208
</TABLE>


                                  Page 1 of 4
<PAGE>   2
<TABLE>
<CAPTION>
CMC SECURITIES CORPORATION II                               SOURCE:  CHASE BANK OF TEXAS                 
BOND BALANCES AND FACTORS                                     JUNE 1998 DISTRIBUTION

 SERIES     PAYMENT DATE      CLOSING BALANCE        CURRENT BALANCE

      CLASS         CUSIP NUMBER       COUPON        CLOSING BALANCE         INTEREST PAID         PRINCIPAL PAID  
                                                        PER CLASS              PER $1000              PER $1000    
--------------------------------------------------------------------------------------------------------------------

<S>                <C>            <C>                <C>                    <C>                   <C>              
1993-2D            6/25/98        175,093,365.00          70,435,792.16
-----------------------------------------------------------------------

        A            125714AR6                        50,026,000.00
        AB           125714AS4                        26,754,000.00            0.0007186966           0.0143048079 
        B            125714AT2                        39,792,000.00            0.0014373919           0.0286094886 
        C            125714AU9                        29,251,000.00            0.0056882384                      0 
        D            125714AV7                        17,072,000.00            0.0056882381                      0 
        E            125714AW5                         1,897,000.00            0.0056882393                      0 
        F            125714AX3                        10,300,365.00            0.0056882382                      0 
        R            125714AY1                             1,000.00                 0.00569                      0 


1993-2E            6/25/98        317,870,015.00         168,462,930.06
-----------------------------------------------------------------------

        15A          125714BE4         6.75000        86,454,000.00            0.0026918416           0.0099999135 
        15B          125714BF1         6.75000         9,494,478.45            0.0026918415           0.0099999136 
        15CPO        125714BG9         0.00000         1,972,695.84                       0           0.0046590402 
        15DIO        125714BH7                             5,911.86            0.6981495264           0.0115815291 
        30A          125714BT1                        29,444,000.00
        30B          125714BL8                         9,738,000.00
        30CIO        125714BM6         1.50000                 0.00                       0                      0
        30D          125714BU8         7.00000           922,000.00                       0                      0 
        30E          125714BV6         7.00000        29,092,000.00            0.0011087405           0.0439405789 
        30F          125714BW4         7.00000        11,747,000.00            0.0058333336                      0 
        30G          125714BX2         7.00000        24,409,000.00            0.0058333332                      0 
        30H          125714BY0         7.00000        21,450,000.00            0.0058333333                      0 
        30I          125714BZ7         7.00000        13,542,000.00            0.0058333333                      0 
        30J          125714CA1                        40,256,000.00            0.0039690143                      0 
        30K          125714CB9                        17,252,571.43            0.0063905356                      0 
        30NIO        125714BR5                                 0.00            0.0000743572                      0
        30PPO        125714BS3         0.00000         1,089,658.82                       0           0.0008814409 

<CAPTION>

 SERIES     

      CLASS    CURRENT BALANCE      % OF CURRENT        CURRENT
                  PER CLASS            BALANCE          FACTOR
---------------------------------------------------------------------

<S>            <C>                 <C>                 <C>
1993-2D     
------------

        A   
        AB        2,997,599.25            4.26        0.1120430309
        B         8,916,827.91           12.66        0.2240859447
        C        29,251,000.00           41.53                   1
        D        17,072,000.00           24.24                   1
        E         1,897,000.00            2.69                   1
        F        10,300,365.00           14.62                   1
        R             1,000.00            0.00                   1


1993-2E     
------------

        15A      40,507,994.73           24.05         0.468549688
        15B       4,448,634.90            2.64        0.4685497086
        15CP      1,106,718.22            0.66        0.5610181295
        15DI          2,957.24            0.00        0.5002097429
        30A 
        30B 
        30CI
        30D               0.02            0.00        0.0000000217
        30E       4,251,191.41            2.52        0.1461292249
        30F      11,747,000.00            6.97                   1
        30G      24,409,000.00           14.49                   1
        30H      21,450,000.00           12.73                   1
        30I      13,542,000.00            8.04                   1
        30J      32,403,578.22           19.23        0.8049378532
        30K      13,887,247.79            8.24        0.8049378722
        30NI
        30PP        706,607.53            0.42        0.6484666579
</TABLE>



                                  Page 2 of 4
<PAGE>   3

<TABLE>
<CAPTION>
CMC SECURITIES CORPORATION II                               SOURCE:  CHASE BANK OF TEXAS      
BOND BALANCES AND FACTORS                                     JUNE 1998 DISTRIBUTION

 SERIES     PAYMENT DATE      CLOSING BALANCE        CURRENT BALANCE

      CLASS         CUSIP NUMBER       COUPON        CLOSING BALANCE         INTEREST PAID         PRINCIPAL PAID 
                                                        PER CLASS              PER $1000              PER $1000   
------------------------------------------------------------------------------------------------------------------

<S>                <C>            <C>                <C>                    <C>                   <C>             
1993-2F            6/25/98        222,866,291.00          50,454,857.84
-----------------------------------------------------------------------

        A            125714BJ3                       222,866,000.00            0.0014679796           0.0093657683


1993-2G            6/25/98        246,780,547.00         160,047,777.25
-----------------------------------------------------------------------

        2G-A1        125714CR4                        59,032,000.00            0.0019748065           0.0178019305
        2G-A2        125714CS2                        27,342,000.00            0.0022271041            0.006782607
        2G-A3        125714CT0                        25,200,000.00
        2G-A4        125714CU7                        15,000,000.00            0.0051998907           0.0383607813
        2G-A5        125714A#2                       100,190,000.00            0.0059860366                      0
        2G-B1        125714A@4                         4,936,000.00            0.0056703647           0.0012592403
        2G-B2        125714B#1                         3,701,000.00            0.0056703648           0.0012592407
        2G-B3        125714B*5                         1,481,000.00            0.0056703646            0.001259237
        2G-B4        125714B@3                           740,000.00            0.0056703649           0.0012592432
        2G-B5        125714C#0                         1,481,547.00            0.0040378334           0.0008966776
        2G-M         125714A*6                         7,403,000.00            0.0056703647           0.0012592395
        2GA3IO       125714CP8                                 0.00                       0                      0
        2GA4IO       125714CQ6                                 0.00            0.0003066313                      0


1993-2H            6/25/98        315,871,665.00          62,279,880.10
-----------------------------------------------------------------------

        2H-A1        125714CG8                       180,386,000.00            0.0013155632           0.0173202118
        2H-A2        125714CH6                       125,000,000.00            0.0014259195           0.0187731234
        2H-A3        125714CJ2                        10,485,000.00


1993-2I            6/25/98        367,955,786.00          89,497,239.15
-----------------------------------------------------------------------

        2I-3IO       125714CL7                                 0.00            0.0000894056                      0
        2I-A1        125714CE3                       237,519,000.00            0.0017708611           0.0094975143
        2I-A2        125714CD5                       130,435,853.00            0.0012591999           0.0248661408

<CAPTION>

 SERIES     

      CLASS    CURRENT BALANCE      % OF CURRENT        CURRENT
                  PER CLASS            BALANCE          FACTOR
---------------------------------------------------------------------

<S>            <C>                 <C>                 <C>
1993-2F     
------------

        A        50,454,857.84          100.00        0.2263910055


1993-2G     
------------

        2G-A1    18,423,901.16           11.51        0.3121002365
        2G-A2     9,987,136.96            6.24        0.3652672431
        2G-A3
        2G-A4    13,223,004.85            8.26        0.8815336567
        2G-A5   100,190,000.00           62.60                   1
        2G-B1     4,669,485.77            2.92        0.9460060312
        2G-B2     3,501,168.31            2.19        0.9460060281
        2G-B3     1,401,034.94            0.88        0.9460060365
        2G-B4       700,044.46            0.44         0.946006027
        2G-B5       948,718.39            0.59        0.6403565935
        2G-M      7,003,282.41            4.38        0.9460059989
        2GA3IO
        2GA4IO


1993-2H
--------------

        2H-A1    35,566,401.43           57.11        0.1971683026
        2H-A2    26,713,478.67           42.89        0.2137078294
        2H-A3


1993-2I
--------------

        2I-3IO
        2I-A1    63,277,062.40           70.70        0.2664084237
        2I-A2    26,220,176.75           29.30        0.2010197054
</TABLE>


                                  Page 3 of 4
<PAGE>   4

<TABLE>
<CAPTION>
CMC SECURITIES CORPORATION II                               SOURCE:  CHASE BANK OF TEXAS       
BOND BALANCES AND FACTORS                                     JUNE 1998 DISTRIBUTION

 SERIES     PAYMENT DATE      CLOSING BALANCE        CURRENT BALANCE

      CLASS         CUSIP NUMBER       COUPON        CLOSING BALANCE         INTEREST PAID         PRINCIPAL PAID 
                                                        PER CLASS              PER $1000              PER $1000   
------------------------------------------------------------------------------------------------------------------

<S>                <C>            <C>                <C>                    <C>                   <C>             
1995-A             6/25/98        176,490,904.00          59,347,357.46
-----------------------------------------------------------------------

        A1           125714CV5                        82,117,691.00            0.0023863886           0.0142192913
        A2           125714CW3                        94,373,113.00             0.002021542           0.0056251344
        R            125714CX1                               100.00


1996-A             6/25/98        115,119,131.00          47,468,255.16
-----------------------------------------------------------------------

        A            125714CY9                       115,119,031.00            0.0026694633           0.0187484806
        R            125714CZ6                               100.00


1996-B             6/25/98        207,490,355.00         100,503,718.32
-----------------------------------------------------------------------

        A1           125714DA0         0.00000        41,914,009.00            0.0025259037           0.0333005986
        A2           125714DB8         0.00000       165,576,246.00             0.003329624           0.0278681511
        R            125714DC6                               100.00


1996-C             6/25/98        266,806,262.00          90,882,751.72
-----------------------------------------------------------------------

        A            125714DD4         0.00000       266,806,062.00            0.0018074426            0.019377652
        R            N/A                                     100.00
        X            N/A                                     100.00

<CAPTION>

 SERIES     

      CLASS     CURRENT BALANCE      % OF CURRENT        CURRENT
                   PER CLASS            BALANCE          FACTOR
----------------------------------------------------------------------

<S>             <C>                 <C>                 <C>
1995-A      
------------

        A1        29,355,038.50           49.46        0.3574752059
        A2        29,992,318.96           50.54        0.3178057606
        R   


1996-A      
------------

        A         47,468,255.16          100.00        0.4123406421
        R   


1996-B      
------------

        A1        15,497,797.38           15.42        0.3697522081
        A2        85,005,920.94           84.58         0.513394421
        R   


1996-C      
------------

        A         90,882,751.72          100.00        0.3406322594
        R   
        X   
</TABLE>



                                  Page 4 of 4