UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                     ----

                                   FORM 10-K

(Mark One)

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

          For the fiscal year ended: December 31, 2002
                                     -----------------

                                      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: 333-73712-13
                                             ------------

                                  CWABS, Inc.
                  CWABS Master Trust, Series 2002-D Subtrust,
       Revolving Home Equity Loan Asset Backed Securities, Series 2002-D
       -----------------------------------------------------------------
            (Exact name of Registrant as specified in its charter)


              Delaware                            95-4449516
-------------------------------      -----------------------------------
(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:   (312) 407-1902
                                                      --------------

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 ( ss.229.405 of this chapter) is not contained herein, and
will not 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. [ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act.) Yes ___ No __X__

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

Indicate the number of shares outstanding of each of the registrant's classes
of common stock, as of December 31, 2002: Not applicable
                                          --------------


                                      2
<PAGE>


DOCUMENTS INCORPORATED BY REFERENCE

                                     None.

                                     * * *


         This Annual Report on Form 10-K (the "Report") is filed with respect
to a trust entitled CWABS Master Trust (the "Master Trust"), a business trust
formed under the laws of the State of Delaware pursuant to the master trust
agreement (the "Master Trust Agreement"), dated as of August 28, 2000, between
CWABS, Inc., as depositor, and Wilmington Trust Company, as owner trustee (the
"Owner Trustee"), and the subtrust created under the Master Trust entitled the
Series 2002-D Subtrust (together with the Master Trust, the "Trust"), formed
pursuant to a Series 2002-D Trust Supplement, dated as of June 28, 2002 (the
"Series Trust Supplement"), among CWABS, Inc. (the "Company") and the Owner
Trustee, for the issuance of CWABS, Inc., Revolving Home Equity Loan Asset
Backed Securities, Series 2002-D (the "Securities"), issued pursuant to an
Indenture, dated June 28, 2002 (the "Indenture"), between the Master Trust and
Bank One, National Association, as indenture trustee (the "Trustee"). The
assets of the Trust will be comprised of assets received pursuant to a sale
and servicing agreement, dated June 28, 2002 (the "Sale and Servicing
Agreement") among the Company, as depositor, Countrywide Home Loans, Inc., as
sponsor and master servicer (the "Master Servicer"), the Master Trust and the
Trustee, as indenture trustee. Certain information otherwise required to be
included in this Report by the Instructions to Form 10-K has been omitted in
reliance on the relief granted by the Commission to other companies in similar
circumstances, including, but not limited to, the relief granted to the CWMBS,
Inc. (February 3, 1994) (collectively, the "Relief Letters").


                                      3
<PAGE>


      PART I

ITEM 1.  BUSINESS

         Not applicable.  See the Relief Letters.

ITEM 2.  PROPERTIES

         Not applicable.  See the Relief Letters.

ITEM 3.  LEGAL PROCEEDINGS

         There were no material pending legal proceedings relating to
         the Trust to which any of the Trust, the Trustee, the Master
         Servicer or the Company was a party or of which any of their
         respective properties was the subject during the fiscal year
         covered by this Report, nor is the Company aware of any such
         proceedings contemplated by governmental authorities.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         No matter was submitted to a vote of Securityholders, and no
         Securityholder consent was solicited during the fiscal year
         covered by this Report.


                                      4
<PAGE>


                                    PART II


ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

         (a) Market Information. There is no established public
             trading market for the Securities.

         (b) Holders.  As of December 31, 2002 there were less than 300 holders
             of record of the Securities.

         (c) Dividends. Not applicable. See the Relief Letters.
             (Information as to distributions to Securityholders
             is provided in the Registrant's monthly filings on
             Form 8-K.)

         (d) Securities Authorized for Issuance Under Equity
             Compensation Plans. Not applicable.

         (e) Item 701 of Regulation S-K. Not applicable. See the
             Relief Letters.

         (f) Rule 463 of the Securities Act of 1933. Not
             applicable. See the Relief Letters.

ITEM 6.  SELECTED FINANCIAL DATA

         Not applicable.  See the Relief Letters.

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

         Not applicable.  See the Relief Letters.

ITEM 7A  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Not applicable.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         Not applicable.  See the Relief Letters.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

         None.


                                      5
<PAGE>


                                   PART III


ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         Not applicable.  See the Relief Letters.

ITEM 11. EXECUTIVE COMPENSATION

         Not applicable.  See the Relief Letters.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         Information required by Item 201(d) of Regulation S-K: Not
         applicable.

         Information required by Item 403 of Regulation S-K.

         (a) Not applicable. See the Relief Letters.

         (b) Not applicable. See the Relief Letters.

         (c) Not applicable. See the Relief Letters.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         Not applicable.  See the Relief Letters.

ITEM 14. CONTROLS AND PROCEDURES

         Not applicable. The Registrant is an Asset Backed Issuer (as
         defined in Exchange Act Rules 13a-14(g) and 15d-14(g)) and
         is therefore not required to disclose information under Item
         307 of Regulation S-K. See paragraph (c) of Item 307 of
         Regulation S-K.


                                      6
<PAGE>


                                    PART IV
<TABLE>
<CAPTION>


ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

<S>      <C>
         (a) (1) Pursuant to the Sale and Servicing Agreement, the Master Servicer is required (i) to deliver an
                 annual statement as to compliance with the provisions of the Sale and Servicing Agreement and
                 certain other matters (the "Annual Statement of the Master Servicer") and (ii) to cause a firm of
                 independent public accountants to deliver an annual report as to compliance with the servicing
                 provisions of the Sale and Servicing Agreement (the "Annual Report of the Firm of Accountants").
                 The Annual Statement of the Master Servicer is attached as Exhibit 99.1 to this Report.  The
                 Annual Report of the Firm of Accountants is attached as Exhibit 99.2 to this Report.  See Relief
                 Letters.

             (2) Not applicable.

             (3) The required exhibits are as follows:

                                           Exhibit 3(i):  Copy of Company's Certificate
                 of Incorporation (Filed as an Exhibit to Registration Statement on Form S-3
                 (File No. 33-11095)).

                                           Exhibit 3(ii):  Copy of Company's By-laws (Filed as
                 an Exhibit to Registration Statement on Form S-3 (File No. 33-11095)).

                                           Exhibit 4(i):  Sale and Servicing Agreement (Filed as part of the
                 Registrant's Current Report on Form 8-K filed on October 15, 2002).

                                           Exhibit 4(ii): Indenture (Filed as part of the Registrant's
                 Current Report on Form 8-K filed on October 15, 2002).

                                           Exhibit 99.1:  Annual Statement of the Master Servicer.

                                           Exhibit 99.2:  Annual Report of the Firm of Accountants.

                                           Exhibit 99.3:  Audited financial statements for the year ended December
                 31, 2002 for MBIA Inc. (Filed with the Securities and Exchange Commission as part of MBIA Inc.'s
                 part of MBIA Inc.'s Annual Report on Form 10-K


                                      7
<PAGE>


                 for the twelve-month period ended December 31, 2002 and incorporated herein by reference).

         (b) Current Reports on Form 8-K filed during the last quarter ending December 31, 2002:


         Date of Current Report               Item Reported
         ----------------------               -------------

         June 27, 2002               Description of the Mortgage Pool

         June 28, 2002               Filing of Form T-1 to designate Bank One, National
                                     Association to act as eligible trustee.

         October 15, 2002            Monthly report sent to securityholders with the
                                     October 2002 distribution

         November 15, 2002           Monthly report sent to securityholders with the
                                     November 2002 distribution

         December 3, 2002            Description of the Mortgage Pool

         December 16, 2002           Monthly report sent to securityholders with the
                                     December 2002 distribution


         (c) See subparagraph (a)(3) above.

         (d) Not applicable. See the Relief Letters.
</TABLE>


                                      8
<PAGE>


                                  SIGNATURES

         Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this Report to be signed
on its behalf by the undersigned, thereunto duly authorized.

                                    CWABS, INC.,
                                    CWABS MASTER TRUST, SERIES 2002-D SUBTRUST,
                                    REVOLVING HOME EQUITY LOAN ASSET BACKED
                                    SECURITIES, SERIES 2002-D

                                    By: Bank One, National Association,
                                        as Trustee*


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

                                    Date:  March 27, 2003








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


                                      9
<PAGE>


                                 CERTIFICATION


             I, Barbara G. Grosse, certify that:

             1. I have reviewed this annual report on Form 10-K, and all
             reports on Form 8-K containing distribution and servicing reports
             filed in respect of periods included in the year covered by this
             annual report, of CWABS Master Trust (for the Series 2002-D
             Subtrust);

             2. Based on my knowledge, the information in these reports, taken
             as a whole, does not contain any untrue statement of a material
             fact or omit to state a material fact necessary to make the
             statements made, in light of the circumstances under which such
             statements were made, not misleading as of the last day of the
             period covered by this annual report;

             3. Based on my knowledge, the distribution or servicing
             information required to be provided to the trustee by the master
             servicer under the pooling and servicing, or similar, agreement,
             for inclusion in these reports is included in these reports;

             4. Based on my knowledge and upon the annual compliance statement
             included in the report and required to be delivered to the
             trustee in accordance with the terms of the pooling and
             servicing, or similar, agreement, and except as disclosed in the
             reports, the servicer has fulfilled its obligations under the
             servicing agreement; and

             5. The reports disclose all significant deficiencies relating to
             the master servicer's compliance with the minimum servicing
             standards based upon the report provided by an independent public
             accountant, after conducting a review in compliance with the
             Uniform Single Attestation Program for Mortgage Bankers or
             similar procedure, as set forth in the pooling and servicing, or
             similar, agreement, that is included in these reports.

             In giving the certifications above, I have reasonably relied on
             information provided to me by the following unaffiliated parties:
             Countrywide Home Loans, Inc.


             Date: March 27, 2003


                                                    /s/ Barbara G. Grosse
                                                    ---------------------
                                                    Barbara G. Grosse
                                                    Vice President


                                      10
<PAGE>


         SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT
TO SECTION 15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED
SECURITIES PURSUANT TO SECTION 12 OF THE ACT.

         No such annual report, proxy statement, form of proxy or other
soliciting material has been sent to Securityholders. See the Relief Letters.


                                      11
<PAGE>


                                 EXHIBIT INDEX
<TABLE>
<CAPTION>


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


<S>                                                                                   <C>
3(i)   Company's Certificate of Incorporation (Filed as an Exhibit to
       Registration Statement on Form S-3 (File No. 33-11095))      *

3(ii)  Company's By-laws (Filed as an Exhibit to Registration Statement
       on Form S-3 (File No. 33-11095))  *

4(i)   Sale and Servicing Agreement (Filed as part of the Company's
       Current Report on Form 8-K filed on October 15, 2002) *

4(ii)  Indenture (Filed as part of the Company's Current Report on Form 8-K on
       October 15, 2002)  *

99.1   Annual Statement of the Master Servicer.............................................13

99.2   Annual Report of the Firm of Accountants............................................15

99.3   Audited financial statements for the year ended December 31,
       2002 for MBIA Inc. (Filed with the Securities and Exchange
       Commission as part of MBIA Inc.'s Annual Report on Form 10-K
       for the twelve-month period ended December 31, 2002)   *

</TABLE>







-----------
*   Incorporated herein by reference.


                                      12