Payment Date: 12/25/00
------------------------------------------------------------
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-1 124,220,948.46 8.180000% 3,465,494.17 846,772.80 4,312,266.97 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-1 425,497,998.93 6.847500% 10,251,500.63 2,347,064.69 12,598,565.32 0.00 0.00
AV-2 378,025,641.37 6.827500% 4,804,723.35 2,079,114.78 6,883,838.13 0.00 0.00
MV-1 60,000,000.00 7.157500% 0.00 345,945.83 345,945.83 0.00 0.00
MV-2 45,000,000.00 7.517500% 0.00 272,509.38 272,509.38 0.00 0.00
BV 35,000,000.00 8.667500% 0.00 244,375.35 244,375.35 0.00 0.00
AV3-1 8,232,622.07 6.967500% 560,477.26 46,207.31 606,684.57 0.00 0.00
AV3-2 35,603,463.99 6.867500% 274,048.78 196,963.80 471,012.58 0.00 0.00
MV3-1 3,372,000.00 7.207500% 0.00 19,577.97 19,577.97 0.00 0.00
MV3-2 2,529,000.00 7.647500% 0.00 15,579.87 15,579.87 0.00 0.00
BV-3 1,968,520.00 8.717500% 0.00 13,823.79 13,823.79 0.00 0.00
BF-IO 0.00 0.000000% 0.00 132.51 132.51 0.00 0.00
BV-IO 0.00 0.000000% 0.00 132.51 132.51 0.00 0.00
BV3-IO 0.00 0.000000% 0.00 132.51 132.51 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 1,279,771,194.82 - 19,356,244.19 7,562,935.94 26,919,180.13 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior AF-1 120,755,454.29 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-1 415,246,498.30 0.00
AV-2 373,220,918.02 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 7,672,144.81 0.00
AV3-2 35,329,415.21 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 - - 1,260,414,950.63 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
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-1 124,220,948.46 8.180000% 126671HN9 24.810417 6.062277 864.521183
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-1 425,497,998.93 6.847500% 126671HW9 22.285871 5.102315 902.709779
AV-2 378,025,641.37 6.827500% 126671JH0 12.011808 5.197787 933.052295
MV-1 60,000,000.00 7.157500% 126671HX7 0.000000 5.765764 1,000.000000
MV-2 45,000,000.00 7.517500% 126671HY5 0.000000 6.055764 1,000.000000
BV 35,000,000.00 8.667500% 126671HZ2 0.000000 6.982153 1,000.000000
AV3-1 8,232,622.07 6.967500% 126671JA5 59.796998 4.929831 818.536734
AV3-2 35,603,463.99 6.867500% 126671JG2 7.032843 5.054631 906.649606
MV3-1 3,372,000.00 7.207500% 126671JB3 0.000000 5.806041 1,000.000000
MV3-2 2,529,000.00 7.647500% 126671JC1 0.000000 6.160486 1,000.000000
BV-3 1,968,520.00 8.717500% 126671JD9 0.000000 7.022428 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 - - 1,279,771,194.82 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
CWABS, INC.
Asset-Backed Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Prin 283,993,258.79 497,486,127.93 442,859,826.68 8,869,603.74 42,544,169.53
LnCt 3964 4093 4391 32 408
AvgLnRate 10.789198% 9.996856% 9.988481% 9.286989% 9.656999%
PpyAmt 2,759,014.91 8,504,220.52 3,875,137.87 485,835.97 216,918.67
Total
-----
Prin 1,275,752,986.67
LnCt 12888
AvgLnRate 10.15
PpyAmt 15,841,127.94
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
MSF 116,833.50 202,655.39 182,092.67 3,900.41 17,749.71 523,231.69
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
Agg advances N/A N/A N/A N/A N/A N/A
Adv this period 0.00 0.00 0.00 0.00 0.00 0.00
--------------------------------------------------------------------------------
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% 1,279,771,194.82
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 662 63,123,206.17
60 to 89 days 292 27,586,453.13
90 or more 594 53,044,495.52
Foreclosure 0 0.00
Totals: 1548 143,754,154.82
--------------------------------------------------------------------------------
<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 26,919,180.13 26,919,180.13
Principal remittance amount 19,356,244.19 19,356,244.19
Interest remittance amount 7,562,935.94 7,562,935.94
