Payment Date: 10/25/00
------------------------------------------------------------
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-1 130,186,458.15 8.180000% 2,684,919.98 887,437.69 3,572,357.67 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-1 438,802,952.46 6.851880% 7,317,408.69 2,505,520.98 9,822,929.67 0.00 0.00
AV-2 386,293,369.80 6.831880% 4,337,577.80 2,199,258.29 6,536,836.09 0.00 0.00
MV-1 60,000,000.00 7.161880% 0.00 358,094.00 358,094.00 0.00 0.00
MV-2 45,000,000.00 7.521880% 0.00 282,070.50 282,070.50 0.00 0.00
BV 35,000,000.00 8.671880% 0.00 252,929.83 252,929.83 0.00 0.00
AV3-1 8,957,073.60 6.971880% 358,919.82 52,039.70 410,959.52 0.00 0.00
AV3-2 37,179,222.05 6.871880% 318,499.12 212,909.29 531,408.41 0.00 0.00
MV3-1 3,372,000.00 7.211880% 0.00 20,265.38 20,265.38 0.00 0.00
MV3-2 2,529,000.00 7.651880% 0.00 16,126.34 16,126.34 0.00 0.00
BV-3 1,968,520.00 8.721880% 0.00 14,307.66 14,307.66 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 - - 1,309,609,596.06 - 15,017,325.41 7,935,562.50 22,952,887.91 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior AF-1 127,501,538.17 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-1 431,485,543.77 0.00
AV-2 381,955,792.00 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 8,598,153.78 0.00
AV3-2 36,860,722.93 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 - - 1,294,592,270.65 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 10/25/00
------------------------------------------------------------
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-1 130,186,458.15 8.180000% 126671HN9 19.222073 6.353408 912.818234
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-1 438,802,952.46 6.851880% 126671HW9 15.907410 5.446785 938.012052
AV-2 386,293,369.80 6.831880% 126671JH0 10.843945 5.498146 954.889480
MV-1 60,000,000.00 7.161880% 126671HX7 0.000000 5.968233 1,000.000000
MV-2 45,000,000.00 7.521880% 126671HY5 0.000000 6.268233 1,000.000000
BV 35,000,000.00 8.671880% 126671HZ2 0.000000 7.226567 1,000.000000
AV3-1 8,957,073.60 6.971880% 126671JA5 38.292950 5.552086 917.332101
AV3-2 37,179,222.05 6.871880% 126671JG2 8.173560 5.463836 945.947159
MV3-1 3,372,000.00 7.211880% 126671JB3 0.000000 6.009899 1,000.000000
MV3-2 2,529,000.00 7.651880% 126671JC1 0.000000 6.376567 1,000.000000
BV-3 1,968,520.00 8.721880% 126671JD9 0.000000 7.268233 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 - - 1,309,609,596.06 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
CWABS, INC.
Asset-Backed Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Prin 289,777,819.56 511,307,162.51 450,281,772.98 9,712,039.98 43,991,885.22
LnCt 4045 4167 4462 34 422
AvgLnRate10.802249% 9.986175% 9.982665% 9.307846% 9.672496%
PpyAmt 1,972,996.76 5,764,188.38 3,346,037.59 302,247.19 249,716.11
Total
-----
Prin 1,305,070,680.25
LnCt 13130
AvgLnRate 10.15
PpyAmt 11,635,186.03
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
MSF 120,101.78 210,528.59 184,973.78 3,819.01 17,836.22 537,259.38
SubSvcFee 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 324,253.95 599,299.58 510,259.33 23,177.21 48,503.72 1,505,493.79
--------------------------------------------------------------------------------
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% 1,309,609,596.06
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 956 91,546,417.27
60 to 89 days 357 32,993,566.28
90 or more 101 8,103,041.56
Foreclosure 309 27,051,934.52
Totals: 1723 159,694,959.63
--------------------------------------------------------------------------------
<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 22,952,887.91 22,952,887.91
Principal remittance amount 15,017,325.41 15,017,325.41
Interest remittance amount 7,935,562.50 7,935,562.50
