Payment Date: 06/25/00
------------------------------------------------------------
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-1 139,679,000.00 8.180000% 1,136,284.58 952,145.18 2,088,429.76 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-1 460,000,000.00 6.840000% 3,345,527.49 2,360,231.25 5,705,758.74 0.00 0.00
AV-2 400,000,000.00 6.820000% 1,693,038.34 2,046,375.00 3,739,413.34 0.00 0.00
MV-1 60,000,000.00 7.150000% 0.00 321,806.25 321,806.25 0.00 0.00
MV-2 45,000,000.00 7.510000% 0.00 253,504.69 253,504.69 0.00 0.00
BV 35,000,000.00 8.660000% 0.00 226,176.56 226,176.56 0.00 0.00
AV3-1 9,373,000.00 6.960000% 6,274.28 48,232.87 54,507.15 0.00 0.00
AV3-2 38,967,000.00 6.860000% 387,029.18 203,444.27 590,473.45 0.00 0.00
MV3-1 3,372,000.00 7.200000% 0.00 18,211.96 18,211.96 0.00 0.00
MV3-2 2,529,000.00 7.640000% 0.00 14,493.54 14,493.54 0.00 0.00
BV-3 1,968,520.00 8.710000% 0.00 12,861.20 12,861.20 0.00 0.00
BF-IO 0.00 0.000000% 0.00 241,522.54 241,522.54 0.00 0.00
BV-IO 0.00 0.000000% 0.00 2,134,548.09 2,134,548.09 0.00 0.00
BV3-IO 0.00 0.000000% 0.00 129,214.67 129,214.67 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 1,356,209,520.00 - 6,568,153.87 10,097,370.92 16,665,524.78 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior AF-1 138,542,715.42 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-1 456,654,472.51 0.00
AV-2 398,306,961.66 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 9,366,725.72 0.00
AV3-2 38,579,970.82 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 - - 1,349,641,366.13 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 06/25/00
------------------------------------------------------------
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-1 139,679,000.00 8.180000% 126671HN9 8.134971 6.816667 991.865029
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-1 460,000,000.00 6.840000% 126671HW9 7.272886 5.130937 992.727114
AV-2 400,000,000.00 6.820000% 126671JH0 4.232596 5.115938 995.767404
MV-1 60,000,000.00 7.150000% 126671HX7 0.000000 5.363437 1,000.000000
MV-2 45,000,000.00 7.510000% 126671HY5 0.000000 5.633438 1,000.000000
BV 35,000,000.00 8.660000% 126671HZ2 0.000000 6.462187 1,000.000000
AV3-1 9,373,000.00 6.960000% 126671JA5 0.669399 5.145937 999.330601
AV3-2 38,967,000.00 6.860000% 126671JG2 9.932229 5.220937 990.067771
MV3-1 3,372,000.00 7.200000% 126671JB3 0.000000 5.400937 1,000.000000
MV3-2 2,529,000.00 7.640000% 126671JC1 0.000000 5.730937 1,000.000000
BV-3 1,968,520.00 8.710000% 126671JD9 0.000000 6.533436 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 - - 1,356,209,520.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
CWABS, INC.
Asset-Backed Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Prin 287,855,492.3 531,488,169.88 463,423,163.14 10,386,207.66 45,430,009.56
LnCt 3985 4294 4567 35 437
AvgLnRate 10.13687% 9.302154% 9.243814% 9.314617% 9.670049%
PpyAmt 969,454.99 3,154,192.26 1,273,732.37 470.01 363,704.45
Total
-----
Prin 1,338,583,042.54
LnCt 13318
AvgLnRate 9.47
PpyAmt 5,761,554.08
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
MSF 120,413.24 222,847.32 193,693.45 4,330.2 19,090.43 560,374.65
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% 1,356,209,520.00
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 256 25,852,328.46
60 to 89 days 73 6,603,533.64
90 or more 4 319,800.83
Foreclosure 0 0.00
Totals: 333 32,775,662.93
--------------------------------------------------------------------------------
<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 16,665,524.78 16,665,524.78
Principal remittance amount 6,568,153.87 6,568,153.87
Interest remittance amount 10,097,370.92 10,097,370.92
