SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K /A

Current Report Pursuant To Section 13 or 15(d) of

the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): December 26, 2002

INDYMAC MBS, INC.

(as Depositor, IndyMac Bank, F.S.B. as Seller and as Master Servicer,

and Deutsche Bank National Trust Company, as Trustee

under the Pooling and Servicing Agreement, dated as of

November 1, 2002, providing for the issuance of IndyMac MBS, Inc.

Residential Asset Securitization Trust Series 2002-A14J Mortgage

Pass-Through Certificates Series 2002-N.

INDYMAC MBS INC RESIDENTIAL ASSET SECURIT TRUST 2002-A14J

(Exact name of Registrant as specified in its Charter)

DELAWARE

(State or Other Jurisdiction of Incorporation)

333-82831-19 95-4791925

(Commission File Number) (I.R.S. Employer Identification No.)

155 NORTH LAKE AVENUE

PASADENA, CALIFORNIA 91101

(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, Including Area Code: (800) 669-2300

Item 5. Other Events

Attached hereto is a copy of the Monthly Remittance Statements to the

Certificateholders which was derived from the monthly information

submitted by the Master Servicer of the Trust to the Trustee.

Item 7. Financial Statement and Exhibits

Exhibits: (as noted in Item 5 above)

Monthly Remittance Statement to the Certificateholders dated as of

December 26, 2002.

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of

1934, the Registrant has duly caused this report to be signed on its

behalf by the undersigned, hereunto duly authorized.

Deutsche Bank National Trust Company,

not in its individual capacity, but solely

as a duly authorized agent of the Registrant

pursuant to the Pooling and Servicing

Agreement, dated as of November 1, 2002.

Date: Jan 23, 2003 By: /s/ Katherine M. Wannenmacher

Katherine M. Wannenmacher

Vice President

EXHIBIT INDEX

DOCUMENT

Monthly Remittance Statement to the Certificateholders

dated as of December 26, 2002.


	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates


	December 26, 2002 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				6
			4.	Credit Enhancement Report				9
			5.	Collateral Report				10
			6.	Delinquency Report				13
			7.	REO Report				14
			8.	Prepayment Report				15
			9.	Prepayment Detail Report				18
			10.	Realized Loss Report				19
			11.	Realized Loss Detail Report				22
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				23





				Total Number of Pages				23



			CONTACTS

				Administrator: James F Noriega
				Direct Phone Number: (714)247-6281
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

				Web Site: http://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000



ISSUANCE INFORMATION

	Seller:		IndyMac Bank					Cut-Off Date: November 1, 2002
	Certificate Insurer(s):							Closing Date: November 27, 2002
								First Payment Date: December 26, 2002
	Servicer(s):		IndyMac Bank
			IndyMac Bank

								Distribution Date: December 26, 2002
	Underwriter(s):		Morgan Stanley & Co. Inc					Record Date: November 29, 2002
			Morgan Stanley & Co. Inc






						Page 1 of 23					© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates
	Series 2002-A14J
	Certificate Payment Report for December 26, 2002 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

A-1	SNR	30,000,000.00			30,000,000.00	143,750.47	112,032.69	255,783.16	-	-	29,887,967.31
A-2	SNR	25,000,000.00			25,000,000.00	107,291.67	149,254.07	256,545.74	-	-	24,850,745.93
A-3	SNR	41,923,000.00			41,923,000.00	183,413.13	250,287.14	433,700.27	-	-	41,672,712.86
A-4	SNR	22,962,000.00			22,962,000.00	108,112.75	-	108,112.75	-	-	22,962,000.00
A-5	SNR	25,000,000.00			25,000,000.00	91,666.67	134,010.39	225,677.06	-	-	24,865,989.61
A-6	SNR	24,301,000.00			24,301,000.00	40,096.65	140,984.87	181,081.52	-	-	24,160,015.13
A-7	SNR	-			-	132,035.43	-	132,035.43	-	-	-
A-8	SNR	65,768,000.00			65,768,000.00	274,033.33	381,560.14	655,593.47	-	-	65,386,439.86
A-9	SNR	10,100,000.00			10,100,000.00	48,395.83	-	48,395.83	-	-	10,100,000.00
A-10	SNR	33,600,000.00			33,600,000.00	161,000.00	-	161,000.00	-	-	33,600,000.00
A-11	SNR	25,349,000.00			25,349,000.00	41,825.85	143,854.84	185,680.69	-	-	25,205,145.16
A-12	SNR/IO	-			-	137,729.57	-	137,729.57	-	-	-
A-13	SNR	25,000,000.00			25,000,000.00	98,958.33	145,040.20	243,998.53	-	-	24,854,959.80
A-14	SNR	30,000,000.00			30,000,000.00	150,000.00	174,048.23	324,048.23	-	-	29,825,951.77
A-15	SNR	30,951,000.00			30,951,000.00	148,306.88	-	148,306.88	-	-	30,951,000.00
PO	SNR/PO	83,605.25			83,605.25	-	118.38	118.38	-	-	83,486.87
P		100.00			-	-	-	-	-	-	-
A-X	SNR/IO	-			-	109,696.96	-	109,696.96	-	-	-
A-R	RES	100.00			100.00	-	100.00	100.00	-	-	-



Total		390,037,805.25			390,037,705.25	1,976,313.52	1,631,290.95	3,607,604.47	-	-	388,406,414.30


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

A-1				F-30/360	45660NKQ7	30,000,000.00	1,000.000000	4.791682	3.734423	8.526105	996.265577
A-2				F-30/360	45660NKR5	25,000,000.00	1,000.000000	4.291667	5.970163	10.261830	994.029837
A-3				F-30/360	45660NKS3	41,923,000.00	1,000.000000	4.375000	5.970163	10.345163	994.029837
A-4				F-30/360	45660NKT1	22,962,000.00	1,000.000000	4.708333	-	4.708333	1,000.000000
A-5				F-30/360	45660NKU8	25,000,000.00	1,000.000000	3.666667	5.360416	9.027082	994.639584
A-6				A-30/360	45660NKV6	24,301,000.00	1,000.000000	1.650000	5.801608	7.451608	994.198392
A-7				A-30/360	45660NKW4	24,301,000.00	1,000.000000	5.433333	-	5.433333	994.198392
A-8				F-30/360	45660NKX2	65,768,000.00	1,000.000000	4.166667	5.801608	9.968274	994.198392
A-9				F-30/360	45660NKY0	10,100,000.00	1,000.000000	4.791666	-	4.791666	1,000.000000
A-10				F-30/360	45660NKZ7	33,600,000.00	1,000.000000	4.791667	-	4.791667	1,000.000000
A-11				A-30/360	45660NLK9	25,349,000.00	1,000.000000	1.650000	5.674971	7.324971	994.325029
A-12				A-30/360	45660NLL7	30,000,000.00	844.966667	4.590986	-	4.590986	840.171505
A-13				F-30/360	45660NLM5	25,000,000.00	1,000.000000	3.958333	5.801608	9.759941	994.198392
A-14				F-30/360	45660NLN3	30,000,000.00	1,000.000000	5.000000	5.801608	10.801608	994.198392
A-15				F-30/360	45660NLP8	30,951,000.00	1,000.000000	4.791667	-	4.791667	1,000.000000
PO				F-30/360	45660NLA1	83,605.25	1,000.000000	-	1.415940	1.415940	998.584060
P				F-30/360	45660NLQ6	100.00	-	-	-	-	-
A-X				A-30/360	45660NLB9	-	-	-	-	-	-
A-R				F-30/360	45660NLC7	100.00	1,000.000000	-	1,000.000000	1,000.000000	-


							Page 2 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates
	Series 2002-A14J
	Certificate Payment Report for December 26, 2002 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

A-1	30,000,000.00		143,750.47		-	112,032.69	112,032.69	255,783.16	-	-	29,887,967.31
A-2	25,000,000.00		107,291.67		-	149,254.07	149,254.07	256,545.74	-	-	24,850,745.93
A-3	41,923,000.00		183,413.13		-	250,287.14	250,287.14	433,700.27	-	-	41,672,712.86
A-4	22,962,000.00		108,112.75		-	-	-	108,112.75	-	-	22,962,000.00
A-5	25,000,000.00		91,666.67		-	134,010.39	134,010.39	225,677.06	-	-	24,865,989.61
A-6	24,301,000.00		40,096.65		-	140,984.87	140,984.87	181,081.52	-	-	24,160,015.13
A-7	-		132,035.43		-	-	-	132,035.43	-	-	-
A-8	65,768,000.00		274,033.33		-	381,560.14	381,560.14	655,593.47	-	-	65,386,439.86
A-9	10,100,000.00		48,395.83		-	-	-	48,395.83	-	-	10,100,000.00
A-10	33,600,000.00		161,000.00		-	-	-	161,000.00	-	-	33,600,000.00
A-11	25,349,000.00		41,825.85		-	143,854.84	143,854.84	185,680.69	-	-	25,205,145.16
A-12	-		137,729.57		-	-	-	137,729.57	-	-	-
A-13	25,000,000.00		98,958.33		-	145,040.20	145,040.20	243,998.53	-	-	24,854,959.80
A-14	30,000,000.00		150,000.00		-	174,048.23	174,048.23	324,048.23	-	-	29,825,951.77
A-15	30,951,000.00		148,306.88		-	-	-	148,306.88	-	-	30,951,000.00
PO	83,605.25		-		-	118.38	118.38	118.38	-	-	83,486.87
P	100.00		-		-	-	-	-	-	-	-
A-X	-		109,696.96		-	-	-	109,696.96	-	-	-
A-R	100.00		-		-	100.00	100.00	100.00	-	-	-



Total	390,037,805.25		1,976,313.52		-	1,631,290.95	1,631,290.95	3,607,604.47	-	-	388,406,414.30


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

A-1	5.75000%	30,000,000.00			143,750.00	-	-	-	143,750.00	143,750.47	-
A-2	5.15000%	25,000,000.00			107,291.67	-	-	-	107,291.67	107,291.67	-
A-3	5.25000%	41,923,000.00			183,413.13	-	-	-	183,413.13	183,413.13	-
A-4	5.65000%	22,962,000.00			108,112.75	-	-	-	108,112.75	108,112.75	-
A-5	4.40000%	25,000,000.00			91,666.67	-	-	-	91,666.67	91,666.67	-
A-6	1.98000%	24,301,000.00			40,096.65	-	-	-	40,096.65	40,096.65	-
A-7	6.52000%	24,301,000.00			132,035.43	-	-	-	132,035.43	132,035.43	-
A-8	5.00000%	65,768,000.00			274,033.33	-	-	-	274,033.33	274,033.33	-
A-9	5.75000%	10,100,000.00			48,395.83	-	-	-	48,395.83	48,395.83	-
A-10	5.75000%	33,600,000.00			161,000.00	-	-	-	161,000.00	161,000.00	-
A-11	1.98000%	25,349,000.00			41,825.85	-	-	-	41,825.85	41,825.85	-
A-12	6.52000%	25,349,000.00			91,300.50	-	-	-	91,300.50	137,729.57	-
A-13	4.75000%	25,000,000.00			98,958.33	-	-	-	98,958.33	98,958.33	-
A-14	6.00000%	30,000,000.00			150,000.00	-	-	-	150,000.00	150,000.00	-
A-15	5.75000%	30,951,000.00			148,306.88	-	-	-	148,306.88	148,306.88	-
PO		83,605.25			-	-	-	-	-	-	-
P		-			-	-	-	-	-	-	-
A-X	0.35793%	367,767,760.16			109,696.96	-	-	-	109,696.96	109,696.96	-
A-R		100.00			-	-	-	-	-	-	-



Total		807,455,465.41			1,929,883.98	-	-	-	1,929,883.98	1,976,313.52	-


							Page 3 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates
	Series 2002-A14J
	Certificate Payment Report for December 26, 2002 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

B-1	SUB	6,822,000.00			6,822,000.00	32,688.75	6,824.68	39,513.43	-	-	6,815,175.32
B-2	SUB	1,806,000.00			1,806,000.00	8,653.75	1,806.71	10,460.46	-	-	1,804,193.29
B-3	SUB	1,003,000.00			1,003,000.00	4,806.04	1,003.39	5,809.43	-	-	1,001,996.61
B-4	SUB	602,000.00			602,000.00	2,884.58	602.24	3,486.82	-	-	601,397.76
B-5	SUB	401,000.00			401,000.00	1,921.46	401.16	2,322.62	-	-	400,598.84
B-6	SUB	602,153.68			602,153.68	2,885.32	602.39	3,487.71	-	-	601,551.29


Total		11,236,153.68			11,236,153.68	53,839.90	11,240.56	65,080.46	-	-	11,224,913.12


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

B-1				F-30/360	45660NLD5	6,822,000.00	1,000.000000	4.791667	1.000392	5.792059	998.999608
B-2				F-30/360	45660NLE3	1,806,000.00	1,000.000000	4.791667	1.000392	5.792059	998.999608
B-3				F-30/360	45660NLF0	1,003,000.00	1,000.000000	4.791665	1.000392	5.792057	998.999608
B-4				F-30/360	45660NLG8	602,000.00	1,000.000000	4.791661	1.000392	5.792053	998.999608
B-5				F-30/360	45660NLH6	401,000.00	1,000.000000	4.791671	1.000392	5.792063	998.999608
B-6				F-30/360	45660NLJ2	602,153.68	1,000.000000	4.791667	1.000392	5.792059	998.999608


							Page 4 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates
	Series 2002-A14J
	Certificate Payment Report for December 26, 2002 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

B-1	6,822,000.00		32,688.75		-	6,824.68	6,824.68	39,513.43	-	-	6,815,175.32
B-2	1,806,000.00		8,653.75		-	1,806.71	1,806.71	10,460.46	-	-	1,804,193.29
B-3	1,003,000.00		4,806.04		-	1,003.39	1,003.39	5,809.43	-	-	1,001,996.61
B-4	602,000.00		2,884.58		-	602.24	602.24	3,486.82	-	-	601,397.76
B-5	401,000.00		1,921.46		-	401.16	401.16	2,322.62	-	-	400,598.84
B-6	602,153.68		2,885.32		-	602.39	602.39	3,487.71	-	-	601,551.29


Total	11,236,153.68		53,839.90		-	11,240.56	11,240.56	65,080.46	-	-	11,224,913.12


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

B-1	5.75000%	6,822,000.00			32,688.75	-	-	-	32,688.75	32,688.75	-
B-2	5.75000%	1,806,000.00			8,653.75	-	-	-	8,653.75	8,653.75	-
B-3	5.75000%	1,003,000.00			4,806.04	-	-	-	4,806.04	4,806.04	-
B-4	5.75000%	602,000.00			2,884.58	-	-	-	2,884.58	2,884.58	-
B-5	5.75000%	401,000.00			1,921.46	-	-	-	1,921.46	1,921.46	-
B-6	5.75000%	602,153.68			2,885.32	-	-	-	2,885.32	2,885.32	-


Total		11,236,153.68			53,839.90	-	-	-	53,839.90	53,839.90	-


							Page 5 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Collection Account Report for December 26, 2002 Distribution


	Collection Account Report


SUMMARY								TOTAL

	Principal Collections							1,642,531.51
	Principal Withdrawals							0.00
	Principal Other Accounts							0.00
	TOTAL PRINCIPAL							1,642,531.51

	Interest Collections							2,118,006.40
	Interest Withdrawals							(85,939.48)
	Interest Other Accounts							0.00
	TOTAL INTEREST							2,032,066.92

	TOTAL AVAILABLE FUNDS TO BONDHOLDERS							3,674,598.43

	Interest Payable to Bondholders							2,032,066.92

	Principal Payment Amount Payable to Bondholders							1,642,531.51

	Loan Group 2 remaining Prefunded Amount							0.00


PRINCIPAL - COLLECTIONS								TOTAL

	Scheduled Principal							374,769.52
	Curtailments							112,517.96
	Prepayments in Full							1,155,244.03
	Repurchases/Substitutions							0.00
	Liquidations							0.00
	Insurance Principal							0.00
	Other Additional Principal							0.00
	LESS: Delinquent Principal							(1,252.45)
	LESS: Realized Losses							0.00
	Principal Advanced							1,252.45
	TOTAL PRINCIPAL							1,642,531.51


				Page 6 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Collection Account Report for December 26, 2002 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - COLLECTIONS								TOTAL

	Scheduled Interest							2,118,006.41
	Repurchases/Substitutions							0.00
	Liquidations							0.00
	Insurance Interest							0.00
	Other Additional Interest							0.00
	Prepayment Interest Shortfalls							0.00
	Delinquent Interest							(7,476.68)
	Interest Realized Losses							0.00
	Compensating Interest							0.00
	Interest Advanced							7,476.67
	TOTAL INTEREST							2,118,006.40


				Page 7 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Collection Account Report for December 26, 2002 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - OTHER ACCOUNTS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - FEES								TOTAL

	Master Servicing Fees							0.00
	Current Servicing Fees							83,311.75
	Delinquent Servicing Fees							286.97
	Trustee Fees							2,340.76
	TOTAL INTEREST FEES							85,939.48


				Page 8 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for December 26, 2002 Distribution


	Credit Enhancement Report


ACCOUNTS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


INSURANCE								TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES								TOTAL
SPACE INTENTIONALLY LEFT BLANK


				Page 9 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Collateral Report for December 26, 2002 Distribution


	Collateral Report


COLLATERAL								TOTAL
	Loan Count:
	*Original*							883
	Prior							-
	Prefunding							-
	Scheduled Paid Offs							-
	Full Voluntary Prepayments							(2)
	Repurchases							-
	Liquidations							-
	Current							881

	*Principal Balance:*
	Original							401,273,858.93
	Prior							-
	Prefunding							-
	Scheduled Principal							(374,769.52)
	Partial and Full Voluntary Prepayments							(1,267,761.99)
	Repurchases							-
	Liquidations							-
	Current							399,631,327.42

PREFUNDING								TOTAL
SPACE INTENTIONALLY LEFT BLANK




Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 10 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Collateral Report for December 26, 2002 Distribution


	Collateral Report


CHARACTERISTICS								TOTAL

	Weighted Average Coupon Original							6.333848%
	Weighted Average Coupon Prior
	Weighted Average Coupon Current							6.333848%
	Weighted Average Months to Maturity Original							359
	Weighted Average Months to Maturity Prior							-
	Weighted Average Months to Maturity Current							359
	Weighted Avg Remaining Amortization Term Original							358
	Weighted Avg Remaining Amortization Term Prior							-
	Weighted Avg Remaining Amortization Term Current							358
	Weighted Average Seasoning Original							0.24
	Weighted Average Seasoning Prior							-
	Weighted Average Seasoning Current							0.24

Note: Original information refers to deal issue.




WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 11 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Collateral Report for December 26, 2002 Distribution


	Collateral Report


ARM CHARACTERISTICS								TOTAL

	Weighted Average Margin Original							0.000%
	Weighted Average Margin Prior							0.000%
	Weighted Average Margin Current							0.000%
	Weighted Average Max Rate Original							0.000%
	Weighted Average Max Rate Prior							0.000%
	Weighted Average Max Rate Current							0.000%
	Weighted Average Min Rate Original							0.000%
	Weighted Average Min Rate Prior							0.000%
	Weighted Average Min Rate Current							0.000%
	Weighted Average Cap Up Original							0.000%
	Weighted Average Cap Up Prior							0.000%
	Weighted Average Cap Up Current							0.000%
	Weighted Average Cap Down Original							0.000%
	Weighted Average Cap Down Prior							0.000%
	Weighted Average Cap Down Current							0.000%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES								TOTAL

	Current PPIS							0.00
	Current Net PPIS							0.00
	Delinquent Servicing Fees							286.97
	TOTAL SERVICING FEES							83,598.72
	TOTAL ADVANCES FOR CURRENT PERIOD							8,442.15


ADDITIONAL COLLATERAL INFORMATION								TOTAL

	Net Mortgage Rate							6.076848%


				Page 12 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Delinquency Report for December 26, 2002 Distribution


	Delinquency Report - Total


				CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT		Balance			-	-	-	-
		% Balance			0.00%	0.00%	0.00%	0.00%
		# Loans			-	-	-	-
		% # Loans			0.00%	0.00%	0.00%	0.00%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
Note: Current = 0-29days, 1 Payment =30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 13 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	REO Report for December 26, 2002 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Group I Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00

REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.

Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


				Page 14 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Prepayment Report for December 26, 2002 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS								TOTAL

	*Current*
	Number of Paid in Full Loans							2
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							2

	Paid in Full Balance							1,155,244.03
	Repurchased Loans Balance							-
	Curtailments Amount							112,517.96
	Total Prepayment Amount							1,267,761.99

	*Cumulative*
	Number of Paid in Full Loans							2
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							2

	Paid in Full Balance							1,155,244.03
	Repurchased Loans Balance							-
	Curtailments Amount							112,517.96
	Total Prepayment Amount							1,267,761.99

SPACE INTENTIONALLY LEFT BLANK


Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)


				Page 15 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Prepayment Report for December 26, 2002 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES								TOTAL

	SMM							0.32%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off							0.32%

	CPR							3.73%
	3 Months Avg CPR
	12 Months Avg CPR
	Avg CPR Since Cut-off							3.73%

	PSA							7664.21%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation							7664.21%







CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 16 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Prepayment Report for December 26, 2002 Distribution


	Prepayment Report - Voluntary Prepayments




CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off


PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off


PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.

				Page 17 of 23				© COPYRIGHT 2002 Deutsche Bank


	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for December 26, 2002 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 2						Loan Group 1 = Group I Group
Total Original Principal Balance = 1,156,275.00
Total Prepayment Amount = 1,155,244.03


Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

1846074 1			993,775.00	992,898.22	Nov-27-02	6.625%	CA - 69.94%	Paid Off - 360	Sep-24-02
1971397 1			162,500.00	162,345.81	Nov-21-02	6.250%	CO - 65.00%	Paid Off - 360	Jun-07-02


					Page 18 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 26, 2002 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES								TOTAL

	*Current*
	Number of Loans Liquidated							-
	Collateral Realized Loss/(Gain) Amount							-
	Net Liquidation Proceeds							-

	*Cumulative*
	Number of Loans Liquidated							-
	Collateral Realized Loss/(Gain) Amount							-
	Net Liquidation Proceeds							-

	Note: Collateral realized losses may include adjustments to loans liquidated in prior periods.

SPACE INTENTIONALLY LEFT BLANK


							3 Months Moving Average


Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 19 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 26, 2002 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS								TOTAL

	MDR							0.00%
	3 Months Avg MDR
	12 Months Avg MDR
	Avg MDR Since Cut-off							0.00%

	CDR							0.00%
	3 Months Avg CDR
	12 Months Avg CDR
	Avg CDR Since Cut-off							0.00%

	SDA							0.00%
	3 Months Avg SDA Approximation
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation							0.00%

	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off



CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 20 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 26, 2002 Distribution


	Realized Loss Report - Collateral




CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off


SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off


COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) .......(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.

				Page 21 of 23				© COPYRIGHT 2002 Deutsche Bank


	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for December 26, 2002 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 0						Loan Group 1 = Group I Group
Total Original Principal Balance = 0.00
Total Prior Principal Balance = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00


Loan Number			Original	Prior		Current	State &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


					Page 22 of 23				© COPYRIGHT 2002 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2002-A14J
	Mortgage Pass-Through Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for December 26, 2002 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS								TOTAL

	Senior Credit Depletion Date							No


ADJUSTABLE RATE CERTIFICATE INFORMATION								TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION								TOTAL

	Senior Percentage
	Subordinate Percentage
	Senior Prepayment Percentage
	Subordinate Prepayment Percentage

	Current Special Hazard Loss Coverage Amount							10,152,701.00
	Current Fraud Loss Coverage Amount							0.00
	Current Bankruptcy Loss Coverage Amount							100,000.00


				Page 23 of 23				© COPYRIGHT 2002 Deutsche Bank

INDYMAC MBS INC RESIDENTIAL ASSET SEC TRUST 2002-A14J 8-K/A