Payment Date: 09/25/00
------------------------------------------------------------
CWABS, Inc.
Asset-Backed Certificates, Series 2000-1
------------------------------------------------------------
<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 AF1 85,813,355.13 6.760000% 5,337,270.41 499,529.08 5,836,799.49 0.00 0.00
AF2 23,700,000.00 7.740000% 0.00 152,865.00 152,865.00 0.00 0.00
AF3 61,800,000.00 7.830000% 0.00 403,245.00 403,245.00 0.00 0.00
AF4 31,000,000.00 8.140000% 0.00 210,283.33 210,283.33 0.00 0.00
AF5 33,620,000.00 8.300000% 0.00 232,538.33 232,538.33 0.00 0.00
AF6 31,200,000.00 7.950000% 0.00 206,700.00 206,700.00 0.00 0.00
MF1 9,360,000.00 8.310000% 0.00 64,818.00 64,818.00 0.00 0.00
MF2 9,360,000.00 8.600000% 0.00 67,080.00 67,080.00 0.00 0.00
BF 9,360,000.00 8.600000% 0.00 67,080.00 67,080.00 0.00 0.00
AV1 146,391,293.05 6.920000% 3,172,326.58 872,329.45 4,044,656.03 0.00 0.00
AV2 564,538,685.47 6.880000% 8,465,559.96 3,344,578.08 11,810,138.04 0.00 0.00
MV1 57,720,000.00 7.090000% 0.00 352,396.63 352,396.63 0.00 0.00
MV2 33,300,000.00 7.470000% 0.00 214,202.25 214,202.25 0.00 0.00
BV 35,520,000.00 8.720000% 0.00 266,715.73 266,715.73 0.00 0.00
BFI 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
BVI 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 1,132,683,333.65 - 16,975,156.95 6,954,360.89 23,929,517.84 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior AF1 80,476,084.72 0.00
AF2 23,700,000.00 0.00
AF3 61,800,000.00 0.00
AF4 31,000,000.00 0.00
AF5 33,620,000.00 0.00
AF6 31,200,000.00 0.00
MF1 9,360,000.00 0.00
MF2 9,360,000.00 0.00
BF 9,360,000.00 0.00
AV1 143,218,966.47 0.00
AV2 556,073,125.51 0.00
MV1 57,720,000.00 0.00
MV2 33,300,000.00 0.00
BV 35,520,000.00 0.00
BFI 0.00 0.00
BVI 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 1,115,708,176.70 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 09/25/00
------------------------------------------------------------
CWABS, Inc.
Asset-Backed Certificates, Series 2000-1
------------------------------------------------------------
<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 AF1 85,813,355.13 6.760000% 126671GW0 52.020179 4.868704 784.367297
AF2 23,700,000.00 7.740000% 126671GX8 0.000000 6.450000 1,000.000000
AF3 61,800,000.00 7.830000% 126671GY6 0.000000 6.525000 1,000.000000
AF4 31,000,000.00 8.140000% 126671GZ3 0.000000 6.783333 1,000.000000
AF5 33,620,000.00 8.300000% 126671HA7 0.000000 6.916667 1,000.000000
AF6 31,200,000.00 7.950000% 126671HB5 0.000000 6.625000 1,000.000000
MF1 9,360,000.00 8.310000% 126671HC3 0.000000 6.925000 1,000.000000
MF2 9,360,000.00 8.600000% 126671HD1 0.000000 7.166667 1,000.000000
BF 9,360,000.00 8.600000% 126671HE9 0.000000 7.166667 1,000.000000
AV1 146,391,293.05 6.920000% 126671HF6 19.647755 5.402759 887.024442
AV2 564,538,685.47 6.880000% 126671HG4 14.109267 5.574297 926.788543
MV1 57,720,000.00 7.090000% 126671HH2 0.000000 6.105278 1,000.000000
MV2 33,300,000.00 7.470000% 126671HJ8 0.000000 6.432500 1,000.000000
BV 35,520,000.00 8.720000% 126671HK5 0.000000 7.508889 1,000.000000
BFI 0.00 0.000000% 0.000000 0.000000 0.000000
BVI 0.00 0.000000% 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 1,132,683,333.65 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
CWABS, Inc.
Asset-Backed Certificates, Series 2000-1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin 293,365,594.97 663,982,668.74 173,494,283.98 1,130,842,547.69
LnCt 3945 6680 813 11438
AvgLnRate 10.387435% 9.782028% 9.563395% 9.91
PpyAmt 4,529,503.35 7,107,809.98 2,581,703.14 14,219,016.47
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 120,701.57 274,078.82 70,192.34 464,972.73
Sub servicer fees 0.00 0.00 0.00 0.00
Trustee fees 0.00 0.00 0.00 0.00
Agg advances N/A N/A N/A N/A
Adv this period 346,283.50 859,527.58 206,215.83 1,412,026.91
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00 31,758.22 31,758.22
Cumulative losses 33,426.05 0.00 31,758.22 65,184.27
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00 0.00 0.00
Fraud 0.00 0.00 0.00 0.00
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 100.000000% 100.000000% 1,132,683,333.65
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 897 80,361,010.61
60 to 89 days 344 30,275,496.54
90 or more 146 12,135,069.26
Foreclosure 334 28,192,597.45
Totals: 1721 150,964,173.86
--------------------------------------------------------------------------------
<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
Totals: 0 N/A
Current Total Outstanding Balance: 146,392.98
Current Total Outstanding Number of Loans: 4
<PAGE>
--------------------------------------------------------------------------------
OTHER INFORMATION
--------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 23,929,517.84 23,929,517.84
Principal remittance amount 16,975,156.95 16,975,156.95
Interest remittance amount 6,954,360.89 6,954,360.89
