Payment Date: 12/25/00
------------------------------------------------------------
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 269,204,071.24 6.890000% 3,925,032.34 1,493,615.23 5,418,647.57 0.00 0.00
B 11,375,000.00 8.450000% 0.00 77,406.08 77,406.08 0.00 0.00
BIO 0.00 0.000000% 0.00 65.82 65.82 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% 0.00 122,822.80 122,822.80 0.00 0.00
M2 13,000,000.00 7.650000% 0.00 80,086.32 80,086.32 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 314,704,071.24 - 3,925,032.34 1,773,996.25 5,699,028.59 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A 265,279,038.90 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 - - 310,779,038.90 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
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 269,204,071.24 6.890000% 126671JJ6 14.043050 5.343883 949.119996
B 11,375,000.00 8.450000% 126671JK3 0.000000 6.804930 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 5.814097 1,000.000000
M2 13,000,000.00 7.650000% 126671JM9 0.000000 6.160486 1,000.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 314,704,071.24 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
CWABS, Inc.
Asset-Backed Certificates, Series 2000-3
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 267,031,152.31 34,251,985.34 11,897,783.91 313,180,921.56
Loan count 1646 685 232 2563
Avg loan rate 10.422129% 12.328475% 12.233531% 10.70
Prepay amount 2,555,713.56 237,908.32 53,528.11 2,847,149.99
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 109,128.91 0.00 4,913.15 114,042.05
Sub servicer fees 0.00 14,385.80 0.00 14,385.80
Trustee fees 0.00 0.00 0.00 0.00
Agg advances N/A N/A N/A N/A
Adv this period 297,292.27 35,795.26 14,732.52 347,820.05
--------------------------------------------------------------------------------
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 89.156480% 100.000000% 280,579,071.24
-----------------------------------------------------------------------------
Junior 10.843520% 0.000000% 34,125,000.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 207 21,364,357.37
60 to 89 days 70 8,524,784.65
90 or more 34 4,018,573.25
Foreclosure 11 742,890.79
Totals: 322 34,650,606.06
--------------------------------------------------------------------------------
<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 5,699,028.59 5,699,028.59
Principal remittance amount 3,925,032.34 3,925,032.34
Interest remittance amount 1,773,996.25 1,773,996.25
