Payment Date: 08/25/00
------------------------------------------------------------
CWABS, INC.
Asset-Backed Certificates, Series 2000-2
------------------------------------------------------------
<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 AF-1 135,508,137.72 8.180000% 2,404,009.55 923,713.81 3,327,723.36 0.00 0.00
AF-2 38,323,000.00 8.210000% 0.00 262,193.19 262,193.19 0.00 0.00
AF-3 42,448,000.00 8.460000% 0.00 299,258.40 299,258.40 0.00 0.00
AF-4 22,550,000.00 8.730000% 0.00 164,051.25 164,051.25 0.00 0.00
AF-5 30,000,000.00 8.120000% 0.00 203,000.00 203,000.00 0.00 0.00
MF-1 9,000,000.00 8.550000% 0.00 64,125.00 64,125.00 0.00 0.00
MF-2 9,000,000.00 9.000000% 0.00 67,500.00 67,500.00 0.00 0.00
BF 9,000,000.00 9.930000% 0.00 74,475.00 74,475.00 0.00 0.00
AV-1 450,593,295.37 7.088667% 6,857,790.18 2,661,754.73 9,519,544.91 0.00 0.00
AV-2 394,552,338.37 7.068000% 3,252,401.37 2,323,913.27 5,576,314.64 0.00 0.00
MV-1 60,000,000.00 7.409000% 0.00 370,450.00 370,450.00 0.00 0.00
MV-2 45,000,000.00 7.781000% 0.00 291,787.50 291,787.50 0.00 0.00
BV 35,000,000.00 8.969333% 0.00 261,605.56 261,605.56 0.00 0.00
AV3-1 9,359,256.85 7.212666% 11,717.64 56,254.33 67,971.97 0.00 0.00
AV3-2 37,881,812.72 7.109333% 180,385.43 224,428.69 404,814.12 0.00 0.00
MV3-1 3,372,000.00 7.460665% 0.00 20,964.47 20,964.47 0.00 0.00
MV3-2 2,529,000.00 7.915331% 0.00 16,681.56 16,681.56 0.00 0.00
BV-3 1,968,520.00 9.021001% 0.00 14,798.35 14,798.35 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
BV3-IO 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 1,336,085,361.03 - 12,706,304.17 8,300,955.11 21,007,259.28 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior AF-1 133,104,128.17 0.00
AF-2 38,323,000.00 0.00
AF-3 42,448,000.00 0.00
AF-4 22,550,000.00 0.00
AF-5 30,000,000.00 0.00
MF-1 9,000,000.00 0.00
MF-2 9,000,000.00 0.00
BF 9,000,000.00 0.00
AV-1 443,735,505.19 0.00
AV-2 391,299,937.00 0.00
MV-1 60,000,000.00 0.00
MV-2 45,000,000.00 0.00
BV 35,000,000.00 0.00
AV3-1 9,347,539.21 0.00
AV3-2 37,701,427.29 0.00
MV3-1 3,372,000.00 0.00
MV3-2 2,529,000.00 0.00
BV-3 1,968,520.00 0.00
BF-IO 0.00 0.00
BV-IO 0.00 0.00
BV3-IO 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 1,323,379,056.86 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 08/25/00
------------------------------------------------------------
CWABS, INC.
Asset-Backed Certificates, Series 2000-2
------------------------------------------------------------
<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 AF-1 135,508,137.72 8.180000% 126671HN9 17.210959 6.613119 952.928702
AF-2 38,323,000.00 8.210000% 126671HP4 0.000000 6.841667 1,000.000000
AF-3 42,448,000.00 8.460000% 126671HQ2 0.000000 7.050000 1,000.000000
AF-4 22,550,000.00 8.730000% 126671HR0 0.000000 7.275000 1,000.000000
AF-5 30,000,000.00 8.120000% 126671HS8 0.000000 6.766667 1,000.000000
MF-1 9,000,000.00 8.550000% 126671HT6 0.000000 7.125000 1,000.000000
MF-2 9,000,000.00 9.000000% 126671HU3 0.000000 7.500000 1,000.000000
BF 9,000,000.00 9.930000% 126671HV1 0.000000 8.275000 1,000.000000
AV-1 450,593,295.37 7.088667% 126671HW9 14.908240 5.786423 964.642403
AV-2 394,552,338.37 7.068000% 126671JH0 8.131003 5.809783 978.249843
MV-1 60,000,000.00 7.409000% 126671HX7 0.000000 6.174167 1,000.000000
MV-2 45,000,000.00 7.781000% 126671HY5 0.000000 6.484167 1,000.000000
BV 35,000,000.00 8.969333% 126671HZ2 0.000000 7.474445 1,000.000000
AV3-1 9,359,256.85 7.212666% 126671JA5 1.250148 6.001742 997.283603
AV3-2 37,881,812.72 7.109333% 126671JG2 4.629184 5.759455 967.521936
MV3-1 3,372,000.00 7.460665% 126671JB3 0.000000 6.217221 1,000.000000
MV3-2 2,529,000.00 7.915331% 126671JC1 0.000000 6.596109 1,000.000000
BV-3 1,968,520.00 9.021001% 126671JD9 0.000000 7.517500 1,000.000000
BF-IO 0.00 0.000000% NA 0.000000 0.000000 0.000000
BV-IO 0.00 0.000000% NA 0.000000 0.000000 0.000000
BV3-IO 0.00 0.000000% NA 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 1,336,085,361.03 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
CWABS, INC.
Asset-Backed Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Prin 294,408,413.87 521,384,561.32 457,896,068.47 10,373,387.4 44,737,796.82
LnCt 4123 4245 4524 35 428
AvgLnRate 10.81917% 9.992686% 9.986577% 9.314121% 9.67207%
PpyAmt 1,688,541.21 5,321,104.08 2,424,461.65 581.52 76,545.79
Total
------
Prin 1,328,800,227.88
LnCt 13355
AvgLnRate 10.16
PpyAmt 9,511,234.25
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
MSF 122,597.71 214,374.21 189,985.43 4,324.95 18,606.56 549,888.85
SubSvcrFees 0.00 0.00 0.00 0.00 0.00 0.00
TF 0.00 0.00 0.00 0.00 0.00 0.00
AggAdv N/A N/A N/A N/A N/A N/A
AdvThisPd 0.00 0.00 0.00 0.00 0.00 0.00
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
RealLoss 0.00 0.00 0.00 0.00 0.00 0.00
CumLoss 0.00 0.00 0.00 0.00 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00 0.00 0.00 0.00 0.00
Fraud 0.00 0.00 0.00 0.00 0.00 0.00
Special Hazard 0.00 0.00 0.00 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% 1,336,085,361.03
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 522 48,553,212.54
60 to 89 days 165 16,299,648.65
90 or more 134 11,627,561.86
Foreclosure 0 0.00
Totals: 821 76,480,423.05
--------------------------------------------------------------------------------
<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 21,007,259.28 21,007,259.28
Principal remittance amount 12,706,304.17 12,706,304.17
Interest remittance amount 8,300,955.11 8,300,955.11
