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, 2003
                                -----------------

                                       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: 333-101101-11
                                              -------------


                                   CWABS, Inc.
                    Asset-Backed Certificates, Series 2003-2
                    ----------------------------------------
             (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   Countrywide Home Loans Servicing LP
      4500 Park Granada
      Calabasas, California                                    91302
--------------------------------------------             -------------------
(Address of principal executive offices)                     (Zip Code)

Registrant's telephone number, including area code:   (818) 225-3000
                                                      --------------

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, 2003: Not applicable




                                       2
<PAGE>





DOCUMENTS INCORPORATED BY REFERENCE

                            None.

                            *      *      *


     This Annual Report on Form 10-K (the "Report") is filed with respect to the
trust fund (the "Trust Fund") formed pursuant to the pooling and servicing
agreement dated as of April 1, 2003 (the "Pooling and Servicing Agreement")
among CWABS, Inc., as depositor (the "Company"), Countrywide Home Loans, Inc.,
as seller (the "Seller"), Countrywide Home Loans Servicing LP, as master
servicer (the "Master Servicer"), The Bank of New York, as trustee (the
"Trustee"), BNY Western Trust Company, as co-trustee, and Federal National
Mortgage Association, as Guarantor of the Class 1-A and Class 2-A Certificates
(the "Guarantor"), for the issuance of CWABS, Inc., Asset-Backed Certificates,
Series 2003-2 (the "Certificates"). 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, in particular, the relief granted in 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
          Fund to which any of the Trust Fund, 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 Certificateholders, and no
          Certificateholder 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)  Item 201 of Regulation S-K:

               i.   Market Information. There is no established public trading
                    market for the Certificates.

               ii.  Holders. As of December 31, 2003 there were less than 300
                    holders of record of the Certificates.

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

               iv.  Securities Authorized for Issuance Under Equity Compensation
                    Plans. Not applicable.

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

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

          (c)  Item 703 of Regulation S-K. Not applicable as the Registrant has
               no class of equity securities registered pursuant to section 12
               of the Securities Exchange Act of 1934.

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. See the Relief Letters.

ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

          Not applicable. See the Relief Letters.


                                       5
<PAGE>


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

          None.


ITEM 9A.  CONTROLS AND PROCEDURES

     Not applicable. The Registrant is an Asset-Backed Issuer (as defined in
Exchange Act Rule 15d-14(g)) and is therefore not required to disclose
information under Item 307 of Regulation S-K. See Item 307 of Regulation S-K and
Exchange Act Rule 15d-15(a). The Registrant is an Asset-Backed Issuer (as
defined in Exchange Act Rule 15d-14(g)) and is therefore not required to
disclose information under Item 308 of Regulation S-K. See Instruction 2 to Item
308 of Regulation S-K and Exchange Act Rule 15d-15(a).



                                       6
<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.  PRINCIPAL ACCOUNTING FEES AND SERVICES

          Not applicable. The Registrant is an Asset-Backed Issuer (as defined
          in Exchange Act Rule 15d-14(g)) and is therefore not required to
          disclose this information. See Instructions to Item 14.




                                       7
<PAGE>




                                     PART IV


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

          (a)  (1)  Pursuant to the Pooling and Servicing Agreement, the Master
                    Servicer is required (i) to deliver an annual statement as
                    to compliance with the provisions of the Pooling 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
                    Pooling 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:

                    o    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)).

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

                    o    Exhibit 4: Pooling and Servicing Agreement (Filed as
                         part of the Registrant's Current Report on Form 8-K
                         filed on May 20, 2003).

                    o    Exhibit 31: Rule 15d-14(a) Certification.

                    o    Exhibit 99.1: Annual Statement of the Master Servicer.

                    o    Exhibit 99.2: Annual Report of the Firm of Accountants.




                                       8
<PAGE>




          (b) Current Reports on Form 8-K filed during the last quarter ending
          December 31, 2003:


          Date of Current Report                        Item Reported
          ----------------------                        -------------
          September 25, 2003         Monthly report sent to certificateholders
                                     with the September 2003 distribution.

          October 25, 2003           Monthly report sent to certificateholders
                                     with the October 2003 distribution.

          November 25, 2003          Monthly report sent to certificateholders
                                     with the November 2003 distribution.


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

          (d)  Not applicable. See the Relief Letters.




                                       9
<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.,
                              ASSET-BACKED CERTIFICATES, SERIES 2003-2

                              By: Countrywide Home Loans Servicing LP,
                                  as Master Servicer*

                              By: Countrywide GP, Inc.


                              By: /s/ Joseph M. Candelario
                                  -----------------------------
                                  Name: Joseph M. Candelario
                                  Title: First Vice President

                              Date:  March 26, 2004








------------

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




                                       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 Certificateholders. See the Relief Letters.





                                       11
<PAGE>




                                  EXHIBIT INDEX



Exhibit         Document
-------         --------

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               Pooling and Servicing Agreement (Filed as part of the Company's
                Current Report on Form 8-K filed on May 20, 2003)*

31              Rule 15d-14(a) Certification

99.1            Annual Statement of the Master Servicer

99.2            Annual Report of the Firm of Accountants














----------------

*     Incorporated herein by reference.



                                       12