<PAGE>   1
<TABLE>
<CAPTION>

CMC SECURITIES CORPORATION II                      SOURCE:  CHASE BANK OF TEXAS                                       EXHIBIT 28.2
BOND BALANCES AND FACTORS                          SEPTEMBER 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         
----------------------------------------------------------------------------------------------------------------------------

1993-2A            9/25/98        149,572,077.00          44,355,208.46
-----------------------------------------------------------------------

<S>                  <C>                <C>         <C>                       <C>                   <C>
        A            125714AC9                        34,791,000.00
        D            125714AD7                         8,535,000.00
        E            125714AE5           7.25000      28,652,000.00             0.002343323           0.0561436322      
        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            0.0008586506            0.014829864      
        J            125714AK1           7.25000       2,901,000.00            0.0060416684                      0      
        KPO          125714AM7           0.00000         772,949.00                       0           0.0006615572      
        LIO          125714AN5                                 0.00            0.0000905551                      0
        R            125714AL9           7.25000             128.00             0.006015625                      0      

1993-2B            9/25/98        189,529,970.00          32,977,701.49
-----------------------------------------------------------------------

        2B-A         125714AP0                       189,529,000.00             0.001180452           0.0150391414      


1993-2C            9/25/98        207,040,201.00         100,023,202.34
-----------------------------------------------------------------------

        A-2          125714BB0           6.50000      27,680,000.00            0.0002151431           0.0202971499      
        A-3          125714BC8                        10,312,000.00            0.0003192601           0.0202971354      
        A-4          125714BD6                        33,521,000.00            0.0005059533           0.0421910152      
        A-5          000005CQR                        84,357,000.00            0.0061281542                      0      
        A-R          125714AZ8                             1,000.00                 0.00613                      0      
        B-1          000007CQR                         5,694,392.00              0.00577786           0.0071980837      
        B-2          000008CQR                         3,623,203.00            0.0057778601           0.0071980814      
        B-3          000009CQR                         2,588,003.00            0.0057778604            0.007198079      
        B-4          000010CQR                         1,345,761.00             0.005777861           0.0071980835      
        B-5          000011CQR                           621,120.00             0.005777869           0.0071980777      
        B-6          000012CQR                         1,138,722.00            0.0032234382           0.0040157738      

<CAPTION>

 SERIES

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

1993-2A            
-------------------
<S>                       <C>                    <C>          <C>         
        A          
        D          
        E                 9,504,346.74           21.43        0.3317166948
        F                10,692,000.00           24.11                   1
        G                16,410,000.00           37.00                   1
        H                 3,006,000.00            6.78                   1
        I                 1,534,755.69            3.46        0.1272916721
        J                 2,901,000.00            6.54                   1
        KPO                 306,978.03            0.69        0.3971517267
        LIO        
        R                       128.00            0.00                   1

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

        2B-A             32,977,701.49          100.00        0.1739981823


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

        A-2                 537,589.76            0.54        0.0194215954
        A-3                 200,278.51            0.20        0.0194218881
        A-4               1,353,279.16            1.35        0.0403710856
        A-5              84,357,000.00           84.34                   1
        A-R                   1,000.00            0.00                   1
        B-1               5,327,903.32            5.33        0.9356404196
        B-2               3,390,016.05            3.39         0.935640661
        B-3               2,421,440.85            2.42        0.9356406658
        B-4               1,259,148.70            1.26        0.9356406524
        B-5                 581,145.13            0.58        0.9356406652
        B-6                 594,400.86            0.59        0.5219894408
</TABLE>


<PAGE>   2
 
<TABLE>
<CAPTION>

CMC SECURITIES CORPORATION II                      SOURCE:  CHASE BANK OF TEXAS                                        EXHIBIT 28.2
BOND BALANCES AND FACTORS                          SEPTEMBER 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        
----------------------------------------------------------------------------------------------------------------------------

1993-2D            9/25/98        175,093,365.00          64,082,035.63
-----------------------------------------------------------------------

<S>                  <C>                             <C>                      <C>                   <C>
        A            125714AR6                        50,026,000.00
        AB           125714AS4                        26,754,000.00            0.0003781924           0.0142878299     
        B            125714AT2                        39,792,000.00            0.0007563867           0.0285755318     
        C            125714AU9                        29,251,000.00            0.0056802649                      0     
        D            125714AV7                        17,072,000.00            0.0056802648                      0     
        E            125714AW5                         1,897,000.00            0.0056802636                      0     
        F            125714AX3                        10,300,365.00            0.0056802647                      0     
        R            125714AY1                             1,000.00                 0.00568                      0     

1993-2E            9/25/98        317,870,015.00         157,820,276.59
-----------------------------------------------------------------------

        15A          125714BE4           6.75000      86,454,000.00            0.0024937164           0.0119911386     
        15B          125714BF1           6.75000       9,494,478.45            0.0024937169           0.0119911395     
        15CPO        125714BG9           0.00000       1,972,695.84                       0           0.0035456046     
        15DIO        125714BH7                             5,911.86             0.633009134           0.0072023004     
        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                        29,092,000.00
        30F          125714BW4           7.00000      11,747,000.00            0.0057649442           0.2205555291     
        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            0.0039448664                      0     
        30K          125714CB9                        17,252,571.43            0.0064468815                      0     
        30NIO        125714BR5                                 0.00            0.0000706016                      0
        30PPO        125714BS3           0.00000       1,089,658.82                       0           0.0091341053     

<CAPTION>

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

1993-2D           
------------------
<S>                       <C>                     <C>         <C>         
        A         
        AB                1,399,027.05            2.18        0.0522922572
        B                 4,161,643.58            6.49        0.1045849311
        C                29,251,000.00           45.65                   1
        D                17,072,000.00           26.64                   1
        E                 1,897,000.00            2.96                   1
        F                10,300,365.00           16.07                   1
        R                     1,000.00            0.00                   1

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

        15A              37,290,742.59           23.63        0.4313362319
        15B               4,095,312.54            2.59        0.4313362504
        15CPO             1,044,634.18            0.66        0.5295464582
        15DIO                 1,753.75            0.00         0.296642422
        30A       
        30B       
        30CIO     
        30D                       0.02            0.00        0.0000000217
        30E       
        30F               9,018,413.66            5.71        0.7677205806
        30G              24,409,000.00           15.47                   1
        30H              21,450,000.00           13.59                   1
        30I              13,542,000.00            8.58                   1
        30J              32,403,578.22           20.53        0.8049378532
        30K              13,887,247.79            8.80        0.8049378722
        30NIO     
        30PPO               677,593.84            0.43        0.6218402638
</TABLE>

<PAGE>   3

<TABLE>
<CAPTION>

CMC SECURITIES CORPORATION II                        SOURCE:  CHASE BANK OF TEXAS                                      EXHIBIT 28.2
BOND BALANCES AND FACTORS                            SEPTEMBER 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        
-----------------------------------------------------------------------------------------------------------------------

1993-2F            9/25/98        222,866,291.00          44,325,987.95
-----------------------------------------------------------------------

<S>                  <C>          <C>               <C>                       <C>                    <C>              
        A            125714BJ3                       222,866,000.00            0.0012388594           0.0025140744     


1993-2G            9/25/98        246,780,547.00         150,760,859.62
-----------------------------------------------------------------------

        2G-A1        125714CR4                        59,032,000.00            0.0015268034           0.0325407677     
        2G-A2        125714CS2                        27,342,000.00            0.0020552626           0.0123981633     
        2G-A3        125714CT0                        25,200,000.00
        2G-A4        125714CU7                        15,000,000.00            0.0042871427           0.0701210027     
        2G-A5        125714A#2                       100,190,000.00            0.0059813667                      0     
        2G-B1        125714A@4                         4,936,000.00            0.0056434745           0.0012565276     
        2G-B2        125714B#1                         3,701,000.00            0.0056434747            0.001256528     
        2G-B3        125714B*5                         1,481,000.00            0.0056434774           0.0012565294     
        2G-B4        125714B@3                           740,000.00             0.005643473            0.001256527     
        2G-B5        125714C#0                         1,481,547.00            0.0038201016           0.0008504894     
        2G-M         125714A*6                         7,403,000.00            0.0056434743           0.0012565271     
        2GA3IO       125714CP8                                 0.00                       0                      0
        2GA4IO       125714CQ6                                 0.00            0.0002530167                      0

1993-2H            9/25/98        315,871,665.00          53,827,434.38
-----------------------------------------------------------------------

        2H-A1        125714CG8                       180,386,000.00             0.001089951           0.0096776232     
        2H-A2        125714CH6                       125,000,000.00            0.0011813818           0.0104894336     
        2H-A3        125714CJ2                        10,485,000.00

1993-2I            9/25/98        367,955,786.00          78,735,565.87
-----------------------------------------------------------------------

        2I-3IO       125714CL7                                 0.00            0.0000770269                      0
        2I-A1        125714CE3                       237,519,000.00            0.0015296532           0.0064912405     
        2I-A2        125714CD5                       130,435,853.00            0.0010737896           0.0102329744     


<CAPTION>

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

1993-2F           
------------------

<S>                      <C>                    <C>           <C>         
        A                44,325,987.95          100.00        0.1988907592


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

        2G-A1            13,147,559.55            8.72        0.2227191955
        2G-A2             9,056,017.85            6.01        0.3312127076
        2G-A3     
        2G-A4            10,333,942.04            6.85        0.6889294693
        2G-A5           100,190,000.00           66.46                   1
        2G-B1             4,650,959.47            3.08        0.9422527289
        2G-B2             3,487,277.33            2.31        0.9422527236
        2G-B3             1,395,476.29            0.93        0.9422527279
        2G-B4               697,267.02            0.46        0.9422527297
        2G-B5               826,863.36            0.55        0.5581080857
        2G-M              6,975,496.71            4.63        0.9422526962
        2GA3IO    
        2GA4IO    

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

        2H-A1            30,739,431.99           57.11        0.1704091891
        2H-A2            23,088,002.39           42.89        0.1847040191
        2H-A3     

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

        2I-3IO    
        2I-A1            55,653,744.82           70.68        0.2343128121
        2I-A2            23,081,821.05           29.32        0.1769591759
</TABLE>


<PAGE>   4

<TABLE>
<CAPTION>

CMC SECURITIES CORPORATION II                       SOURCE:  CHASE BANK OF TEXAS                                       EXHIBIT 28.2
BOND BALANCES AND FACTORS                           SEPTEMBER 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         
------------------------------------------------------------------------------------------------------------------------

1995-A             9/25/98        176,490,904.00          49,704,591.63
-----------------------------------------------------------------------

<S>                <C>         <C>                   <C>                      <C>                    <C>               
        A1           125714CV5                        82,117,691.00            0.0019714334           0.0178882964      
        A2           125714CW3                        94,373,113.00            0.0017348118           0.0195423664      
        R            125714CX1                               100.00

1996-A             9/25/98        115,119,131.00          41,987,899.12
-----------------------------------------------------------------------

        A            125714CY9                       115,119,031.00             0.002314431           0.0105385151      
        R            125714CZ6                               100.00

1996-B             9/25/98        207,490,355.00          87,430,599.97
-----------------------------------------------------------------------

        A1           125714DA0           0.00000      41,914,009.00            0.0021771962           0.0129531709      
        A2           125714DB8           0.00000     165,576,246.00            0.0028136575           0.0182091328      
        R            125714DC6                               100.00

1996-C             9/25/98        266,806,262.00          75,184,125.67
-----------------------------------------------------------------------

        A            125714DD4           0.00000     266,806,062.00            0.0015514766           0.0166278755      
        R            N/A                                     100.00                                                     
        X            N/A                                     100.00

<CAPTION>

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

1995-A            
------------------

<S>                      <C>                     <C>          <C>         
        A1               24,361,822.85           49.01        0.2966696038
        A2               25,342,768.78           50.99        0.2685380187
        R         

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

        A                41,987,899.12          100.00        0.3647346469
        R         

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

        A1               13,796,159.35           15.78        0.3291538958
        A2               73,634,440.62           84.22        0.4447162102
        R         

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

        A                75,184,025.67          100.00         0.281792794
        R                       100.00
        X         
</TABLE>