Payment Date: 10/25/00
------------------------------------------------------------
CWABS, Inc.
Asset-Backed Certificates, Series 2000-3
------------------------------------------------------------
<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 A 277,678,325.85 6.890000% 4,461,749.91 1,594,771.42 6,056,521.33 0.00 0.00
B 11,375,000.00 8.450000% 0.00 80,116.78 80,116.78 0.00 0.00
BIO 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
Residual R1 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
R2 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M1 21,125,000.00 7.220000% 0.00 127,135.18 127,135.18 0.00 0.00
M2 13,000,000.00 7.650000% 0.00 82,895.37 82,895.37 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 323,178,325.85 - 4,461,749.91 1,884,918.75 6,346,668.66 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A 273,216,575.94 0.00
B 11,375,000.00 0.00
BIO 0.00 0.00
Residual R1 0.00 0.00
R2 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M1 21,125,000.00 0.00
M2 13,000,000.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 318,716,575.94 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 10/25/00
------------------------------------------------------------
CWABS, Inc.
Asset-Backed Certificates, Series 2000-3
------------------------------------------------------------
<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 A 277,678,325.85 6.890000% 126671JJ6 15.963327 5.705801 977.519055
B 11,375,000.00 8.450000% 126671JK3 0.000000 7.043233 1,000.000000
BIO 0.00 0.000000% N/A 0.000000 0.000000 0.000000
Residual R1 0.00 0.000000% N/A 0.000000 0.000000 0.000000
R2 0.00 0.000000% N/A 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M1 21,125,000.00 7.220000% 126671JL1 0.000000 6.018233 1,000.000000
M2 13,000,000.00 7.650000% 126671JM9 0.000000 6.376567 1,000.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 323,178,325.85 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
CWABS, Inc.
Asset-Backed Certificates, Series 2000-3
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 272,522,685.27 34,774,250.76 12,233,482.49 319,530,418.52
Loan count 1679 698 242 2619
Avg loan rate 10.427344% 12.367275% 12.251815% 10.71
Prepay amount 3,095,321.51 278,308.91 65,227.48 3,438,857.90
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 113,347.23 0.00 5,034.96 118,382.19
Sub servicer fees 0.00 14,619.83 0.00 14,619.83
Trustee fees 0.00 0.00 0.00 0.00
Agg advances N/A N/A N/A N/A
Adv this period 0.00 0.00 0.00 0.00
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00 0.00 0.00
Cumulative losses 0.00 0.00 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00 0.00 0.00
Fraud 5,231,068.19 693,501.59 246,855.89 6,171,425.67
Special Hazard 0.00 0.00 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 89.440814% 100.000000% 289,053,325.85
-----------------------------------------------------------------------------
Junior 10.559186% 0.000000% 34,125,000.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 78 8,659,093.09
60 to 89 days 18 2,201,855.20
90 or more 9 1,173,777.63
Foreclosure 0 0.00
Totals: 105 12,034,725.92
--------------------------------------------------------------------------------
<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 6,346,668.66 6,346,668.66
Principal remittance amount 4,461,749.91 4,461,749.91
Interest remittance amount 1,884,918.75 1,884,918.75
