Payment Date: 11/25/00
------------------------------------------------------------
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-1 127,501,538.17 8.180000% 3,280,589.71 869,135.49 4,149,725.20 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-1 431,485,543.77 6.850000% 5,987,544.84 2,709,369.64 8,696,914.48 0.00 0.00
AV-2 381,955,792.00 6.830000% 3,930,150.63 2,391,361.55 6,321,512.18 0.00 0.00
MV-1 60,000,000.00 7.160000% 0.00 393,800.00 393,800.00 0.00 0.00
MV-2 45,000,000.00 7.520000% 0.00 310,200.00 310,200.00 0.00 0.00
BV 35,000,000.00 8.670000% 0.00 278,162.50 278,162.50 0.00 0.00
AV3-1 8,598,153.78 6.930000% 365,531.71 54,935.04 420,466.75 0.00 0.00
AV3-2 36,860,722.93 6.770000% 1,257,258.94 232,130.40 1,489,389.34 0.00 0.00
MV3-1 3,372,000.00 7.210000% 0.00 22,286.11 22,286.11 0.00 0.00
MV3-2 2,529,000.00 7.650000% 0.00 17,734.61 17,734.61 0.00 0.00
BV-3 1,968,520.00 8.720000% 0.00 15,735.04 15,735.04 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 - - 1,294,592,270.65 - 14,821,075.83 8,429,453.22 23,250,529.05 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior AF-1 124,220,948.46 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-1 425,497,998.93 0.00
AV-2 378,025,641.37 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 8,232,622.07 0.00
AV3-2 35,603,463.99 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 - - 1,279,771,194.82 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 11/25/00
------------------------------------------------------------
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-1 127,501,538.17 8.180000% 126671HN9 23.486635 6.222378 889.331599
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-1 431,485,543.77 6.850000% 126671HW9 13.016402 5.889934 924.995650
AV-2 381,955,792.00 6.830000% 126671JH0 9.825377 5.978404 945.064103
MV-1 60,000,000.00 7.160000% 126671HX7 0.000000 6.563333 1,000.000000
MV-2 45,000,000.00 7.520000% 126671HY5 0.000000 6.893333 1,000.000000
BV 35,000,000.00 8.670000% 126671HZ2 0.000000 7.947500 1,000.000000
AV3-1 8,598,153.78 6.930000% 126671JA5 38.998369 5.860988 878.333732
AV3-2 36,860,722.93 6.770000% 126671JG2 32.264710 5.957102 913.682449
MV3-1 3,372,000.00 7.210000% 126671JB3 0.000000 6.609167 1,000.000000
MV3-2 2,529,000.00 7.650000% 126671JC1 0.000000 7.012499 1,000.000000
BV-3 1,968,520.00 8.720000% 126671JD9 0.000000 7.993335 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 - - 1,294,592,270.65 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
CWABS, INC.
Asset-Backed Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Prin 286,979,707.11 506,236,747.2 446,953,614.87 9,360,989.72 42,784,435.71
LnCt 4005 4130 4428 33 419
AvgLnRate 10.795677% 9.988220% 9.985226% 9.267707% 9.669468%
PpyAmt 2,570,822.76 4,822,557.07 3,109,928.29 345,287.91 1,184,097.85
Total
------
Prin 1,292,315,494.61
LnCt 13015
AvgLnRate 10.15
PpyAmt 12,032,693.88
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
MSF 117,265.88 209,400.42 184,883.13 4,046.68 17,193.81 532,789.92
SubSvcFees 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 381,679.07 645,267.98 565,725.74 4,626.21 50,370.91 1,647,669.91
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00 0.00 0.00 0.00 0.00
Cumulative losses 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% 1,294,592,270.65
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 976 90,631,704.34
60 to 89 days 406 37,600,612.97
90 or more 178 17,008,456.19
Foreclosure 338 28,932,550.23
Totals: 1898 174,173,323.73
--------------------------------------------------------------------------------
<PAGE>
--------------------------------------------------------------------------------
REO INFORMATION
--------------------------------------------------------------------------------
REO Date Loan Number Ending Stated Balance Book Value
-------- ----------- --------------------- ----------
N/A # 0 N/A
Totals: 0 N/A
Current Total Outstanding Balance: 84,781.49
Current Total Outstanding Number of Loans: 1
<PAGE>
--------------------------------------------------------------------------------
OTHER INFORMATION
--------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 23,250,529.05 23,250,529.05
Principal remittance amount 14,821,075.83 14,821,075.83
Interest remittance amount 8,429,453.22 8,429,453.22
