Payment Date: 09/25/00
------------------------------------------------------------
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 279,500,000.00 5.741667% 1,821,674.15 1,337,329.86 3,159,004.01 0.00 0.00
B 11,375,000.00 8.450000% 0.00 66,749.13 66,749.13 0.00 0.00
BIO 0.00 0.000000% 0.00 247,061.33 247,061.33 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% 0.00 105,918.40 105,918.40 0.00 0.00
M2 13,000,000.00 7.650000% 0.00 69,062.50 69,062.50 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 325,000,000.00 - 1,821,674.15 1,826,121.22 3,647,795.37 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A 277,678,325.85 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 - - 323,178,325.85 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 09/25/00
------------------------------------------------------------
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 279,500,000.00 5.741667% 126671JJ6 6.517618 4.784722 993.482382
B 11,375,000.00 8.450000% 126671JK3 0.000000 5.868055 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 5.013889 1,000.000000
M2 13,000,000.00 7.650000% 126671JM9 0.000000 5.312500 1,000.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 325,000,000.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
CWABS, Inc.
Asset-Backed Certificates, Series 2000-3
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 260,116,671.38 34,324,210.15 12,308,728.02 306,749,609.55
Loan count 1519 681 243 2443
Avg loan rate 7.408995% 8.071944% 6.618492% 7.45
Prepay amount 1,355,865.72 328,007.44 27,982.76 1,711,855.92
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 108,746.93 0.00 5,142.83 113,889.77
Sub servicer fees 0.00 9,337.15 0.00 9,337.15
Trustee fees 0.00 0.00 0.00 0.00
Agg advances N/A N/A N/A N/A
Adv this perio 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 89.500000% 100.000000% 290,875,000.00
-----------------------------------------------------------------------------
Junior 10.500000% 0.000000% 34,125,000.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 63 8,414,257.05
60 to 89 days 16 1,720,699.00
90 or more 1 449,080.30
Foreclosure 0 0.00
Totals: 80 10,584,036.35
--------------------------------------------------------------------------------
<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 3,647,795.37 3,647,795.37
Principal remittance amount 1,821,674.15 1,821,674.15
Interest remittance amount 1,826,121.22 1,826,121.22
