Payment Date: 09/25/00
------------------------------------------------------------
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-1 133,104,128.17 8.180000% 2,917,670.02 907,326.47 3,824,996.49 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-1 443,735,505.19 6.850000% 4,932,552.73 2,617,423.18 7,549,975.91 0.00 0.00
AV-2 391,299,937.00 6.830000% 5,006,567.20 2,301,387.10 7,307,954.30 0.00 0.00
MV-1 60,000,000.00 7.160000% 0.00 369,933.33 369,933.33 0.00 0.00
MV-2 45,000,000.00 7.520000% 0.00 291,400.00 291,400.00 0.00 0.00
BV 35,000,000.00 8.670000% 0.00 261,304.17 261,304.17 0.00 0.00
AV3-1 9,347,539.21 6.970000% 390,465.61 56,103.41 446,569.02 0.00 0.00
AV3-2 37,701,427.29 6.870000% 522,205.24 223,035.36 745,240.60 0.00 0.00
MV3-1 3,372,000.00 7.210000% 0.00 20,935.44 20,935.44 0.00 0.00
MV3-2 2,529,000.00 7.650000% 0.00 16,659.79 16,659.79 0.00 0.00
BV-3 1,968,520.00 8.720000% 0.00 14,781.40 14,781.40 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 - - 1,323,379,056.86 - 13,769,460.80 8,214,892.49 21,984,353.29 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior AF-1 130,186,458.15 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-1 438,802,952.46 0.00
AV-2 386,293,369.80 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 8,957,073.60 0.00
AV3-2 37,179,222.05 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 - - 1,309,609,596.06 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 09/25/00
------------------------------------------------------------
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-1 133,104,128.17 8.180000% 126671HN9 20.888394 6.495797 932.040308
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-1 443,735,505.19 6.850000% 126671HW9 10.722941 5.690050 953.919462
AV-2 391,299,937.00 6.830000% 126671JH0 12.516418 5.753468 965.733425
MV-1 60,000,000.00 7.160000% 126671HX7 0.000000 6.165556 1,000.000000
MV-2 45,000,000.00 7.520000% 126671HY5 0.000000 6.475556 1,000.000000
BV 35,000,000.00 8.670000% 126671HZ2 0.000000 7.465833 1,000.000000
AV3-1 9,347,539.21 6.970000% 126671JA5 41.658552 5.985641 955.625051
AV3-2 37,701,427.29 6.870000% 126671JG2 13.401217 5.723699 954.120719
MV3-1 3,372,000.00 7.210000% 126671JB3 0.000000 6.208612 1,000.000000
MV3-2 2,529,000.00 7.650000% 126671JC1 0.000000 6.587501 1,000.000000
BV-3 1,968,520.00 8.720000% 126671JD9 0.000000 7.508890 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 - - 1,323,379,056.86 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
CWABS, INC.
Asset-Backed Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Prin 291,978,087.63 517,319,925.56 453,845,989.31 10,019,964.14 44,265,131.69
LnCt 4097 4204 4498 35 427
AvgLnRate 10.809361% 9.988410% 9.982362% 9.314193% 9.670867%
PpyAmt 2,323,725.07 3,742,400.07 3,832,218.32 347,472.48 449,250.95
Total
-----
Prin 1,317,429,098.33
LnCt 13261
AvgLnRate 10.15
PpyAmt 10,695,066.89
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
MSF 121,477.57 213,917.81 187,609.52 4,322.24 18,376.44 545,703.58
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% 1,323,379,056.86
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 507 48,572,358.77
60 to 89 days 244 21,518,725.00
90 or more 225 20,250,759.70
Foreclosure 0 0.00
Totals: 976 90,341,843.47
--------------------------------------------------------------------------------
<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 21,984,353.29 21,984,353.29
Principal remittance amount 13,769,460.80 13,769,460.80
Interest remittance amount 8,214,892.49 8,214,892.49
