SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                  -----------

                                  FORM 10-K/A

(Mark One)

     [X]  AMENDMENT NO. 1 TO ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
     THE SECURITIES EXCHANGE ACT OF 1934

     For the fiscal year ended: December 31, 2000

                                      OR

     [ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

     For the transition period from _______to _______

                     Commission file number: 333-38686-01


                                  CWABS, Inc.
      Revolving Home Equity Loan Asset Backed Certificates, Series 2000-D
      -------------------------------------------------------------------
            (Exact name of Registrant as specified in its charter)


           Delaware                                     95-4596514
-----------------------------              ------------------------------------
(State or other jurisdiction of            (IRS Employer Identification Number)
incorporation or organization)

c/o     Bank One, National Association
        1 Bank One Plaza
        Suite IL1-0126
        Chicago, Illinois                                 60670
--------------------------------------          --------------------------
(Address of principal executive offices)               (Zip Code)

Registrant's telephone number, including area code:   (212) 815-2007

Securities registered pursuant to Section 12(b) of the Act:  None

Securities registered pursuant to Section 12(g) of the Act:  None



<PAGE>


Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days. Yes  X      No _____

Indicate by check mark if disclosure of delinquent filers pursuant to item 405
of Regulation S-K is not contained herein, and will be contained, to the best
of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to
this Form 10-K. [ ]

State the aggregate market value of the voting and non-voting common equity
stock held by non-affiliates of the Registrant: Not applicable

Indicate the number of shares of common stock of the Registrant outstanding as
of December 31, 2000: Not applicable



<PAGE>


Amendment No. 1

        The Registrant hereby amends its Annual Report on Form 10-K for the
fiscal year ended December 31, 2000, previously filed with the Commission (the
"Annual Report") solely for the purpose of including Part IV, Item 14 and
Exhibit 99.2, as a part of this report on Form 10-K.


Part IV


ITEM 14.       EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K


                                    (a)    (1)    Pursuant to the Pooling
                             and Servicing Agreement, the Master Servicer is
                             required to cause a firm of independent public
                             accountants to deliver an annual report as to
                             compliance with the servicing provisions of the
                             Pooling and Servicing Agreement (the "Annual
                             Report of the Firm of Accountants"). The Annual
                             Report of the Firm of Accountants is required to
                             be delivered not later than 120 days after the
                             end of the Master Servicer's fiscal year. The
                             Annual Report of the Firm of Accountants is
                             attached as Exhibit 99.2 to this Report.



<PAGE>


SIGNATURES

        Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, as amended, the Registrant has duly caused this
Amendment No. 1 to the Report to be signed on its behalf by the undersigned,
thereunto duly authorized.



                            CWABS, INC.,
                            REVOLVING HOME EQUITY LOAN ASSET BACKED
                            CERTIFICATES, SERIES 2000-D

                            By:  Bank One, National Association,
                                 as Trustee*


                            By:  /s/ Barbara G. Grosse
                                 ----------------------
                                 Name:  Barbara G. Grosse
                                 Title: Vice President and Assistant Secretary

                            Date: May 22, 2001






_______

*   This Report is being filed by the Trustee on behalf of the Trust Fund. The
Trust Fund does not have any officers or directors.

<PAGE>


EXHIBIT INDEX


                                                                   Sequential
Exhibit Document                                                  Page Number
----------------                                                  -----------


99.2    Annual Report of the Firm of Accountants............................6