Payment Date: 07/25/00
------------------------------------------------------------
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 92,423,125.40 6.791250% 2,800,785.95 505,621.89 3,306,407.84 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 151,593,417.46 6.951250% 2,661,128.12 848,865.24 3,509,993.36 0.00 0.00
AV2 579,487,711.80 6.911250% 6,303,073.15 3,226,237.47 9,529,310.62 0.00 0.00
MV1 57,720,000.00 7.121250% 0.00 331,114.39 331,114.39 0.00 0.00
MV2 33,300,000.00 7.501250% 0.00 201,221.03 201,221.03 0.00 0.00
BV 35,520,000.00 8.751250% 0.00 250,402.43 250,402.43 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 - - 1,159,444,254.66 - 11,764,987.22 6,768,072.12 18,533,059.34 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior AF1 89,622,339.45 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 148,932,289.34 0.00
AV2 573,184,638.65 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 - - 1,147,679,267.44 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 07/25/00
------------------------------------------------------------
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 92,423,125.40 6.791250% 126671GW0 27.298109 4.928089 873.512080
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 151,593,417.46 6.951250% 126671HF6 16.481656 5.257434 922.409819
AV2 579,487,711.80 6.911250% 126671HG4 10.505122 5.377062 955.307731
MV1 57,720,000.00 7.121250% 126671HH2 0.000000 5.736562 1,000.000000
MV2 33,300,000.00 7.501250% 126671HJ8 0.000000 6.042674 1,000.000000
BV 35,520,000.00 8.751250% 126671HK5 0.000000 7.049618 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 - - 1,159,444,254.66 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
CWABS, Inc.
Asset-Backed Certificates, Series 2000-1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 301,432,468.09 678,880,738.26 178,502,144.25 1,158,815,350.60
Loan count 4028 6805 831 11664
Avg loan rate 10.405825% 9.781715% 9.569658% 9.91
Prepay amount 1,949,158.86 4,697,788.14 2,032,454.19 8,679,401.19
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 125,250.69 281,075.04 74,065.77 480,391.51
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 280,022.58 723,936.39 147,458.53 1,151,417.50
--------------------------------------------------------------------------------
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 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% 1,159,444,254.66
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 798 71,320,833.44
60 to 89 days 326 28,366,653.48
90 or more 133 11,224,980.90
Foreclosure 134 11,455,721.50
Totals: 1391 122,368,189.32
--------------------------------------------------------------------------------
<PAGE>
--------------------------------------------------------------------------------
REO INFORMATION
--------------------------------------------------------------------------------
REO Date Loan Number Ending Stated Balance Book Value
-------- ----------- --------------------- ----------
N/A # 0 N/A
Totals: 0 N/A
Current Total Outstanding Balance: 42,642.64
Current Total Outstanding Number of Loans: 1
<PAGE>
--------------------------------------------------------------------------------
OTHER INFORMATION
--------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 18,533,059.34 18,533,059.34
Principal remittance amount 11,764,987.22 11,764,987.22
Interest remittance amount 6,768,072.12 6,768,072.12
