Payment Date: 11/25/00
------------------------------------------------------------
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 273,216,575.94 6.890000% 4,012,504.70 1,725,590.36 5,738,095.06 0.00 0.00
B 11,375,000.00 8.450000% 0.00 88,108.85 88,108.85 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% 0.00 139,812.29 139,812.29 0.00 0.00
M2 13,000,000.00 7.650000% 0.00 91,162.50 91,162.50 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 318,716,575.94 - 4,012,504.70 2,044,674.01 6,057,178.71 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A 269,204,071.24 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 - - 314,704,071.24 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 11/25/00
------------------------------------------------------------
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 273,216,575.94 6.890000% 126671JJ6 14.356010 6.173847 963.163046
B 11,375,000.00 8.450000% 126671JK3 0.000000 7.745833 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 6.618333 1,000.000000
M2 13,000,000.00 7.650000% 126671JM9 0.000000 7.012500 1,000.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 318,716,575.94 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
CWABS, Inc.
Asset-Backed Certificates, Series 2000-3
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 269,704,996.26 34,525,917.27 11,961,212.98 316,192,126.51
Loan count 1663 692 239 2594
Avg loan rate 10.430146% 12.351490% 12.255396% 10.71
Prepay amount 2,699,715.56 212,557.94 262,379.24 3,174,652.74
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 113,095.76 0.00 4,943.78 118,039.55
Sub servicer fees 0.00 14,489.27 0.00 14,489.27
Trustee fees 0.00 0.00 0.00 0.00
Agg advances N/A N/A N/A N/A
Adv this period 187,066.21 27,359.01 5,457.75 219,882.97
--------------------------------------------------------------------------------
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 89.292995% 100.000000% 284,591,575.94
-----------------------------------------------------------------------------
Junior 10.707005% 0.000000% 34,125,000.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 130 15,198,159.99
60 to 89 days 44 3,868,109.26
90 or more 19 2,733,177.91
Foreclosure 2 131,478.10
Totals: 195 21,930,925.26
--------------------------------------------------------------------------------
<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 6,057,178.71 6,057,178.71
Principal remittance amount 4,012,504.70 4,012,504.70
Interest remittance amount 2,044,674.01 2,044,674.01
