Payment Date: 05/25/00
------------------------------------------------------------
CWABS, Inc.
Asset-Backed Certificates, Series 1999-T22
------------------------------------------------------------
<TABLE>
<CAPTION>
Class Information Current Payment Information
----------------------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru Principal Interest Total Principal Interest
Type Class Code Name Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Shortfalls
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Senior A1 36,109,523.04 6.230000% 1,650,447.77 187,468.61 1,837,916.38 0.00 0.00
A2 28,750,000.00 6.720000% 0.00 161,000.00 161,000.00 0.00 0.00
A3 18,750,000.00 6.810000% 0.00 106,406.25 106,406.25 0.00 0.00
A4 36,000,000.00 7.120000% 0.00 213,600.00 213,600.00 0.00 0.00
A5 17,950,000.00 7.420000% 0.00 110,990.83 110,990.83 0.00 0.00
A6 15,000,000.00 7.050000% 0.00 88,125.00 88,125.00 0.00 0.00
A7 327,739,806.65 6.300000% 3,758,771.66 1,720,633.98 5,479,405.64 0.00 0.00
BF-IO 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
BV-IO 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
Residual R 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 844,148,659.38 - 10,818,438.86 2,588,224.68 13,406,663.54 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 34,459,075.27 0.00
A2 28,750,000.00 0.00
A3 18,750,000.00 0.00
A4 36,000,000.00 0.00
A5 17,950,000.00 0.00
A6 15,000,000.00 0.00
A7 323,981,034.99 0.00
BF-IO 0.00 0.00
BV-IO 0.00 0.00
Residual R 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 833,330,220.52 106,122.72
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 05/25/00
------------------------------------------------------------
CWABS, Inc.
Asset-Backed Certificates, Series 1999-T22
------------------------------------------------------------
<TABLE>
<CAPTION>
Class Information Current Payment Information
Factors per $1,000
------------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru CUSIP Principal Interest Ending Cert./
Type Class Code Name Cert. Bal.(Face) Rate Numbers Dist. Dist. Notional Bal.
------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
------------------------------------------------------------------------------------------------------------------------
Senior A1 36,109,523.04 6.230000% 37.897767 4.304675 791.253163
A2 28,750,000.00 6.720000% 0.000000 5.600000 1,000.000000
A3 18,750,000.00 6.810000% 0.000000 5.675000 1,000.000000
A4 36,000,000.00 7.120000% 0.000000 5.933333 1,000.000000
A5 17,950,000.00 7.420000% 0.000000 6.183333 1,000.000000
A6 15,000,000.00 7.050000% 0.000000 5.875000 1,000.000000
A7 327,739,806.65 6.300000% 11.055211 5.060688 952.885397
BF-IO 0.00 0.000000% 0.000000 0.000000 0.000000
BV-IO 0.00 0.000000% 0.000000 0.000000 0.000000
Residual R 0.00 0.000000% 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 844,148,659.38 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
CWABS, Inc.
Asset-Backed Certificates, Series 1999-T22
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 152,509,085.18 328,256,062.21 480,765,147.39
Loan count 2464 3457 5921
Avg loan rate 10.509080% 9.646429% 9.92
Prepay amount 1,323,714.02 2,889,978.31 4,213,692.33
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 64,158.17 138,049.48 202,207.65
Sub servicer fees 0.00 0.00 0.00
Trustee fees 0.00 0.00 0.00
Agg advances N/A N/A N/A
Adv this period 123,263.03 281,778.75 405,041.78
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00 0.00
Cumulative losses 0.00 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00 0.00
Fraud 3,200,019.82 6,800,087.69 10,000,107.51
Special Hazard 0.00 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 844,148,659.38
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 305 24,778,051.14
60 to 89 days 110 9,294,894.85
90 or more 39 3,114,178.11
Foreclosure 100 6,735,142.66
Totals: 554 43,922,266.76
--------------------------------------------------------------------------------
<PAGE>
--------------------------------------------------------------------------------
REO INFORMATION
--------------------------------------------------------------------------------
REO Date Loan Number Ending Stated Balance Book Value
-------- ----------- --------------------- ----------
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
Totals: 0 N/A
Current Total Outstanding Balance: 0.00
Current Total Outstanding Number of Loans: 0
<PAGE>
--------------------------------------------------------------------------------
OTHER INFORMATION
--------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 13,406,663.54 13,406,663.54
Principal remittance amount 10,818,438.86 10,818,438.86
Interest remittance amount 2,588,224.68 2,588,224.68
