Payment Date: 08/25/00
------------------------------------------------------------
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 89,622,339.45 6.770000% 3,808,984.32 522,473.34 4,331,457.66 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 148,932,289.34 6.930000% 2,540,996.29 888,753.44 3,429,749.73 0.00 0.00
AV2 573,184,638.65 6.890000% 8,645,953.07 3,400,736.30 12,046,689.37 0.00 0.00
MV1 57,720,000.00 7.100000% 0.00 352,893.67 352,893.67 0.00 0.00
MV2 33,300,000.00 7.480000% 0.00 214,489.00 214,489.00 0.00 0.00
BV 35,520,000.00 8.730000% 0.00 267,021.60 267,021.60 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 - - 1,147,679,267.44 - 14,995,933.68 7,050,977.02 22,046,910.70 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior AF1 85,813,355.13 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 146,391,293.05 0.00
AV2 564,538,685.47 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 - - 1,132,683,333.65 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 08/25/00
------------------------------------------------------------
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 89,622,339.45 6.770000% 126671GW0 37.124604 5.092333 836.387477
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 148,932,289.34 6.930000% 126671HF6 15.737621 5.504481 906.672198
AV2 573,184,638.65 6.890000% 126671HG4 14.409922 5.667894 940.897809
MV1 57,720,000.00 7.100000% 126671HH2 0.000000 6.113889 1,000.000000
MV2 33,300,000.00 7.480000% 126671HJ8 0.000000 6.441111 1,000.000000
BV 35,520,000.00 8.730000% 126671HK5 0.000000 7.517500 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 - - 1,147,679,267.44 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
CWABS, Inc.
Asset-Backed Certificates, Series 2000-1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin 298,150,385.43 671,375,696.03 176,296,455.15 1,145,822,536.61
LnCt 3995 6751 823 11569
AvgLnRate 10.397325% 9.782276% 9.567543% 9.91
PpyAmt 2,857,216.67 7,162,707.85 2,110,936.61 12,130,861.13
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
MSF 123,235.89 276,611.75 71,429.71 471,277.35
SubSvcrFees 0.00 0.00 0.00 0.00
TF 0.00 0.00 0.00 0.00
AggAdv N/A N/A N/A N/A
AdvThiPd 345,108.08 851,950.30 185,322.84 1,382,381.22
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
RealLoss 33,426.05 0.00 0.00 33,426.05
CumLoss 33,426.05 0.00 0.00 33,426.05
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% 1,147,679,267.44
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 982 88,381,101.01
60 to 89 days 310 26,382,439.84
90 or more 150 12,682,221.90
Foreclosure 234 20,127,319.00
Totals: 1676 147,573,081.75
--------------------------------------------------------------------------------
<PAGE>
--------------------------------------------------------------------------------
REO INFORMATION
--------------------------------------------------------------------------------
REO Date Loan Number Ending Stated Balance Book Value
-------- ----------- --------------------- ----------
N/A # 0 N/A
N/A # 0 N/A
Totals: 0 N/A
Current Total Outstanding Balance: 81,195.46
Current Total Outstanding Number of Loans: 2
<PAGE>
--------------------------------------------------------------------------------
OTHER INFORMATION
--------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 22,046,910.70 22,046,910.70
Principal remittance amount 14,995,933.68 14,995,933.68
Interest remittance amount 7,050,977.02 7,050,977.02
