Payment Date: 07/25/00
------------------------------------------------------------
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 S/F
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Senior AF-1 138,542,715.42 8.180000% 3,034,577.70 944,399.51 3,978,977.21 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-1 456,654,472.51 6.881250% 6,061,177.14 2,531,340.39 8,592,517.53 0.00 0.00
AV-2 398,306,961.66 6.861250% 3,754,623.29 2,201,489.60 5,956,112.89 0.00 0.00
MV-1 60,000,000.00 7.191250% 0.00 347,577.08 347,577.08 0.00 0.00
MV-2 45,000,000.00 7.551250% 0.00 273,732.81 273,732.81 0.00 0.00
BV 35,000,000.00 8.701250% 0.00 245,326.91 245,326.91 0.00 0.00
AV3-1 9,366,725.72 7.001250% 7,468.87 52,827.36 60,296.23 0.00 0.00
AV3-2 38,579,970.82 6.901250% 698,158.10 214,479.19 912,637.29 0.00 0.00
MV3-1 3,372,000.00 7.241250% 0.00 19,669.65 19,669.65 0.00 0.00
MV3-2 2,529,000.00 7.681250% 0.00 15,648.63 15,648.63 0.00 0.00
BV-3 1,968,520.00 8.751250% 0.00 13,877.31 13,877.31 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 - - 1,349,641,366.13 - 13,556,005.10 7,994,971.28 21,550,976.38 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior AF-1 135,508,137.72 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-1 450,593,295.37 0.00
AV-2 394,552,338.37 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 9,359,256.85 0.00
AV3-2 37,881,812.72 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 - - 1,336,085,361.03 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 07/25/00
------------------------------------------------------------
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-1 138,542,715.42 8.180000% 126671HN9 21.725368 6.761213 970.139661
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-1 456,654,472.51 6.881250% 126671HW9 13.176472 5.502914 979.550642
AV-2 398,306,961.66 6.861250% 126671JH0 9.386558 5.503724 986.380846
MV-1 60,000,000.00 7.191250% 126671HX7 0.000000 5.792951 1,000.000000
MV-2 45,000,000.00 7.551250% 126671HY5 0.000000 6.082951 1,000.000000
BV 35,000,000.00 8.701250% 126671HZ2 0.000000 7.009340 1,000.000000
AV3-1 9,366,725.72 7.001250% 126671JA5 0.796849 5.636121 998.533751
AV3-2 38,579,970.82 6.901250% 126671JG2 17.916650 5.504124 972.151121
MV3-1 3,372,000.00 7.241250% 126671JB3 0.000000 5.833230 1,000.000000
MV3-2 2,529,000.00 7.681250% 126671JC1 0.000000 6.187675 1,000.000000
BV-3 1,968,520.00 8.751250% 126671JD9 0.000000 7.049616 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 - - 1,349,641,366.13 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
CWABS, INC.
Asset-Backed Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Prin 296,322,570.88 526,829,685.2 460,537,490.7 10,379,870 44,837,592.24
LnCt 4156 4274 4553 35 434
AvgLnRate 10.828863% 9.998693% 9.986333% 9.314051% 9.668045%
PpyAmt 2,321,042.33 4,410,444.22 2,669,666.99 485.20 569,215.42
Total
-----
Prin 1,338,907,209.02
LnCt 13452
AvgLnRate 10.16
PpyAmt 9,970,854.16
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
MSF 122,382.46 217,383.86 192,051.78 4,327.59 18,856.54 555,002.22
SubSvrFees 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
CumuLoss 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% 1,349,641,366.13
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 381 35,347,226.86
60 to 89 days 120 11,710,688.67
90 or more 49 4,202,201.72
Foreclosure 0 0.00
Totals: 550 51,260,117.25
--------------------------------------------------------------------------------
<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 21,550,976.38 21,550,976.38
Principal remittance amount 13,556,005.10 13,556,005.10
Interest remittance amount 7,994,971.28 7,994,971.28
