SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.  20549

                                    FORM 10-K

                   Annual Report Pursuant to Section 13 or 15(d)
                      of the Securities Exchange Act of 1934

                             For the fiscal year ended
                                 December 31, 2002

                        Commission file number: 333-66328

                                IMPAC SECURED ASSETS CORP
             (Exact name of Registrant as specified in its Charter)

                California                                  33-0715871
           (State or other jurisdiction                  (I.R.S. Employer
           incorporation or organization)              Identification Number)

            1401 Dove Street
           Newport Beach, CA                             92260
         (Address of principal executive offices)      (Zip Code)

            Registrant's telephone number, including area code:
                               (714) 475-3600

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

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

     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 not be
     contained, to the best of the Registrant's knowledge, in definitive proxy
     or information statements incorporated by reference in Part III of the
     Form 10-K or any amendment to this Form 10-K.  [  ].

     State the aggregate market value of the voting and non-voting common
     equity held by non-affiliates of the registrant as of December 31,2002.
     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

     DOCUMENTS INCORPORATED BY REFERENCE
     None

     PART I

     ITEM 1.  Business.

     Omitted.

     ITEM 2.  Properties.

     Omitted

     ITEM 3.  Legal Proceedings.


     None.


     ITEM 4.  Submission of Matters to a Vote of Security Holders.

     No matters were submitted to a vote of Certificateholders during the
     fiscal year covered by this report.


     PART II

     ITEM 5.  Market for Registrant's Common Equity and Related Stockholder
     Matters.

     The Trust does not issue stock.

     There is currently no established public trading market for Registrant's
     Certificates.  Registrant believes the Certificates are traded primarily
     in intra-dealer markets and non-centralized inter-dealer markets.

     As of December 31,2002 the number of registered holders of all class of
     Certificates was 11.

     ITEM 6.  Selected Financial Data.

     Omitted.

     ITEM 7.  Management's Discussion and Analysis of Financial Condition and
     Results of Operations.

     Omitted.

     ITEM 7A.  Quantitative and Qualitative Disclosures About Market Risk.

     Omitted.

     ITEM 8.  Financial Statements and Supplementary Data.

     Omitted.

     ITEM 9.  Changes in and Disagreements with Accountants on Accounting and
     Financial Disclosure.

     None.


     PART III

     ITEM 10.  Directors and Executive Officers of Registrant.

     Not Applicable.

     ITEM 11.  Executive Compensation.

     Not Applicable.

     ITEM 12.  Security Ownership of Certain Beneficial Owners and Management.

     Security ownership of certain beneficial owners.  Under the Pooling
     and Servicing Agreement governing the Trust, the holders of the
     Certificates generally do not have the right to vote and are prohibited
     from taking part in management of the Trust.  For purposes of this Item
     and Item 13 only, however, the Certificateholders are treated as "voting
     security" holders.

     As of December 31, 2002, the following are the only persons known to the
     Registrant to be the beneficial owners of more than 5% of any class of
     voting securities:

     CEDEFAST
     CEDE & CO FAST
     P.O. BOX 20
     BOWLING GREEN STATION
     NEW YORK, NEW YORK, 10274
     SERIES 2002-S1
     CLASS A-I-1
     $30,800,000
     100.0%

     CEDEFAST
     CEDE & CO FAST
     P.O. BOX 20
     BOWLING GREEN STATION
     NEW YORK, NEW YORK, 10274
     SERIES 2002-S1
     CLASS A-I-2
     $17,900,000
     100.0%

     CEDEFAST
     CEDE & CO FAST
     P.O. BOX 20
     BOWLING GREEN STATION
     NEW YORK, NEW YORK, 10274
     SERIES 2002-S1
     CLASS A-I-3
     $19,100,000
     100.0%

     CEDEFAST
     CEDE & CO FAST
     P.O. BOX 20
     BOWLING GREEN STATION
     NEW YORK, NEW YORK, 10274
     SERIES 2002-S1
     CLASS A-I-4
     $25,500,000
     100.0%

     CEDEFAST
     CEDE & CO FAST
     P.O. BOX 20
     BOWLING GREEN STATION
     NEW YORK, NEW YORK, 10274
     SERIES 2002-S1
     CLASS A-I-5
     $10,000,000
     100.0%

     CEDEFAST
     CEDE & CO FAST
     P.O. BOX 20
     BOWLING GREEN STATION
     NEW YORK, NEW YORK, 10274
     SERIES 2002-S1
     CLASS A-I-6
     $25,244,000
     100.0%

     CEDEFAST
     CEDE & CO FAST
     P.O. BOX 20
     BOWLING GREEN STATION
     NEW YORK, NEW YORK, 10274
     SERIES 2002-S1
     CLASS A-I-O
     $26,750,000
     100.0%

     CEDEFAST
     CEDE & CO FAST
     P.O. BOX 20
     BOWLING GREEN STATION
     NEW YORK, NEW YORK, 10274
     SERIES 2002-S1
     CLASS A-II
     $57,956,000
     100.0%

     CEDEFAST
     CEDE & CO FAST
     P.O. BOX 20
     BOWLING GREEN STATION
     NEW YORK, NEW YORK, 10274
     SERIES 2002-S1
     CLASS M-1
     $6,000,000
     100.0%

     CEDEFAST
     CEDE & CO FAST
     P.O. BOX 20
     BOWLING GREEN STATION
     NEW YORK, NEW YORK, 10274
     SERIES 2002-S1
     CLASS M-2
     $4,000,000
     100.0%

     CEDEFAST
     CEDE & CO FAST
     P.O. BOX 20
     BOWLING GREEN STATION
     NEW YORK, NEW YORK, 10274
     SERIES 2002-S1
     CLASS B
     $3,500,000
     100.0%

     ITEM 13.  Certain Relationships and Related Transactions.
                       None

     ITEM 14.  Controls and Procedures
               NOT APPLICABLE

     PART IV

     ITEM 15.  Exhibits, Financial Statement Schedules, and Reports on Form
     8-K.

     (a)  The following is a list of documents filed as part of this Annual
          Report on Form 10-K:

      EXHIBITS 99.1 and 99.2

      99.1 Servicer's Annual Statement of Compliance for Year End
           December 31,2002.

      99.2 Servicer's Annual Independent Accountant's Report for Year End
           December 31,2002.

    (b) The following reports on Form 8-K were filed during the last quarter
        of the period covered by this report.

     Monthly Remittance Statement to the Certificateholders dated as of
     October 25,2002, and filed with the Securities and Exchange Commission on
     Form 8-K on December 4,2002 on Form 8-K/A on January 27,2003.

     Monthly Remittance Statement to the Certificateholders dated as of
     November 25,2002, and filed with the Securities and Exchange Commission on
     Form 8-K on December 13,2002 on Form 8-K/A on January 27,2003.

     Monthly Remittance Statement to the Certificateholders dated as of
     December 26,2002 and filed with the Securities and Exchange Commission on
     Form 8-K on January 3,2003 on Form 8-K/A on January 27,2003.

    (c)  The exhibits required to be filed by Registrant pursuant to Item 601
         of Regulation S-K are listed above and in the Exhibit Index that
         immediately follows the signature page hereof.

     d)  Not Applicable.  The Trust does not have any subsidiaries or
         affiliates.  Therefore, no financial statements are filed with respect
         to subsidiaries or affiliates.


                                     SIGNATURE

          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.




                                             By: Impac Funding Corporation
                                             as Master Servicer on behalf
                                             of the Registrant


                                             By: /s/: Richard J. Johnson
                                             Name: Richard J. Johnson
                                       Company:  Impac Funding Corporation
                                       Title:  Executive Vice President and
                                       Chief Financial Officer




Date:  April 15, 2003

Certification


I, Richard J. Johnson, certify that:

1. I have reviewed this annual report on Form 10-K, and all reports on Form 8-K
containing distribution or servicing reports filed in respect of periods
included in the year covered by this annual report, of Impac Secured Assets
Corp., Mortgage Pass-Through Certificates, Series 2002-1;

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 servicer under the pooling and servicing, or
similar, agreement, for inclusion in these reports is included in these
reports;

4. I am responsible for reviewing the activities performed by the servicer
under the pooling and servicing, or similar, agreement and based upon my
knowledge and the annual compliance review required under that agreement, and
except as disclosed in the reports, the servicer has fulfilled its
obligations under that agreement; and

5. The reports disclose all significant deficiencies relating to the
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:  Deutsche Bank National
Trust Company, as Trustee, GMAC Mortgage Corporation, as Subservicer and L
ighthouse Community Bank, as Subservicer.

Date: April 15, 2003

By: /s/: Richard J. Johnson
Name: Richard J. Johnson
Company:  Impac Funding Corporation
Title:  Executive Vice President and Chief Financial Officer



EXHIBIT INDEX

     Exhibit Document

      99.1 Servicer's Annual Statement of Compliance for Year End
           December 31,2002.

      99.2 Servicer's Annual Independent Accountant's Report for Year End
           December 31,2002.



Exhibit 99.1


                        IMPAC FUNDING CORPORATION       Toll Free 800/597.4101
                        1401 Dove Street                www.impaccompanies.com
                        Newport Beach, California 92660



OFFICER'S CERTIFICATE

Re: Impac Secured Assets Corp., Mortgage Pass-Through Certificates,
Series 2002-1

I, Mario R. Fegan, Jr., hereby certify that I am the Vice President,
Master Servicing, of Impac Funding Corporation.  I further certify, with
respect to the Servicing Agreement, as Master Servicer, the following:

1. A review of the activities of the Master Servicer during the preceding
calendar year and of its performance under the Servicing Agreement has been
made under my supervision;

2. To the best of my knowledge, based on such review, the Master Servicer has
fulfilled all its obligations under the Servicing Agreement for such year;

3. A review of the activities of each Subservicer during the Subservicer's
most recently ended fiscal year on or prior to December 31, 2002 and its
performance under its Subservicing Agreement has been made under my
supervision; and

4. To the best of my knowledge, based on my review and the certification of
an officer of each Subservicer, each Subservicer has performed and fulfilled
its duties, responsibilities and obligations under the Servicing Agreement and
its Subservicing Agreement in all material respects throughout the year.






IMPAC FUNDING CORPORATION,
as Master Servicer

By: /s/: Mario Fegan
Name: Mario R. Fegan, Jr.
Title:  Vice President, Master Servicing















Exhibit 99.2


KPMG Logo Here

355 South Grand Avenue
Suite 2000
Los Angeles, CA 90071-1568

Independent Account's Report

The Board of Directors
Impac Funding Corporation:

We have examined management's assertion, included in the accompanying
Management Assertions on Servicing, that, except for the noncompliance items
described in items 4 and 8, Impac Funding Corporation complied with the
requirements for Master Servicer detailed in the Pooling and Servicing
Agreements during the year ending December 31,2002.  Management is responsible
for Impac Funding Corporation's compliance with those requirements.  Our
responsibility is to express an opinion on Impac Funding Corporation's
compliance based on our examination.

Our examination was conducted in accordance with attestation standards
established by the American Institute of Certified Public Accounts and,
accordingly, included examining, on a teat basis, evidence about Impac Funding
Corporation's compliance with those requirements and performing such other
procedures as we considered necessary in the circumstances.  Our examination
did not extend to the controls at the sub-servicers.  We believe that our
examination provides a reasonable basis for our opinion.  Our examination does
not provide a legal determination on Impac Funding Corporation's compliance
with specific requirements.


Our examination disclosed the following material noncompliance with the
requirements of the Master Servicer as detailed in the Pooling and Servicing
Agreements applicable to Impac Funding Corporation during the year December
31,2002

          Cendant Mortgage Corporation, Countrywide Home Loans and Option One
          Mortgage Corporation, sub-servicers of the Master Servicer, are
          allowed 48 hours to deposit payments into the protected accounts
          rather than 24 hours as required in the Pooling and Servicing
          Agreements.

          The Uniform Single Attestation Program for Mortgage Bankers (USAP)
          letters and sub-servicer officers certifications for two of the sub-
          servicers, Option One Mortgage and Lighthouse Community Bank, were as
          of April 30, 2002 and September 30,2002, rather then December
          31,2002.




KPMG Logo Here






KPMG Logo here

          Flagstar Bank, a sub-servicer of the Master Servicer, does not
          provide a UASP letter to the Master Servicer.

          The Master Servicer does not cause Option One Mortgage Corporation,
          which is one of the Masters Servicer's sub-servicers, to deny
          mortgage payment forbearance for more than six months or during the
          last twelve months of the mortgage note term as required in the
          Pooling and Servicing Agreements.

          The Master Servicer was unable to provide executed copies of the
          Pooling and Servicing agreements for the CMB 2001-2 and SAC 2001-5
          securitizations.  Instead the Master Servicer provided unsigned
          copies of the agreements which they represented are the same as the
          executed copies.  The Master Servicer indicated that the executed
          copied were destroyed by the September 11,2001 world trade center
          incident.


In our opinion, except for the material non-compliance items described in the
third paragraph, Impac Funding Corporation complied, in all material respects,
with the aforementioned requirements for the year ended December 31,2002.
These items of material noncompliance were considered in determining the
nature, timing, and extent of the audit of the 2002 consolidated financial
statements, and this report does not effect our reported dated January 29,2003.
As discussed in Note A to the consolidated financial statements, the Company
changed its method of accounting for derivative instruments and hedging
activities in 2001.

This report is intended solely for the information and use of Deutsche Bank
Trust Company, Americas and Wells Fargo Bank Minnesota, N.A. and not intended
to be and should not be used by anyone other then these specific parties.

/s/: KPMG LLP

April 9,2003



















                             IMPAC FUNDING CORPORATION  Toll Free 800/597.4101
                             1401 Dove Street           www.impaccompanies.com
                             Newport, California 92660

KPMG LLP
600 Anton Blvd., Suite 700
Costa Mesa, CA 92626

April 14, 2003

Ladies and Gentlemen:

We are providing you this letter in connection with your examination of
management's assertion about Impac Funding Corporation's compliance with the
master servicing requirements as detailed in the pooling and servicing
requirements as of and for the year ended December 31,2002 for the purpose of
expressing an opinion as to whether management's assertion is fairly stated,
in all material respects.

We confirm, to the best of our knowledge and belief, the following
representations made to you during your examination:

Impac Logo Here

1. We are responsible for complying with the master servicing requirements as
   detailed in the pooling and servicing agreements.

2. We are responsible for establishing and maintaining effective internal
   control over compliance with the master servicing requirements.

3. We have performed an evaluation of Impac Funding Corporation's compliance
   with the master servicing requirements.

4. As of and for the year ending December 31,2002, Impac Funding Corporation
   has complied in all material respects with the master servicing requirements
   as detailed in the pooling and servicing agreements, excepted as noted in
   Management's Assertion on Master Servicing.

5. We have disclosed to you all known noncompliance with the master servicing
   requirements.

6. We have made available to you all documents related to compliance with the
   master servicing requirements.

7. We have disclosed any communications from regulatory agencies, internal
   audits, and other practitioners concerning possible noncompliance with the
   master servicing requirements, including communications received between the
   end of the period addressed in Management's Assertion on Master Servicing
   and the date of the independents accounts' report.

8. We have disclosed to you any known noncompliance occurring subsequent to
   December 31,2002.

9. We noted there have been no losses incurred on permitted investments held by
   the Master Servicer or any sub-servicer for the year ended December 31,2002.

10. We affirm that the unsigned copies of the Pooling and Servicing agreements
   for the CMB 2001-2, SAC 2001-5 and the Lehman Brothers Bank 9/1/99
   securitizations are the same as the executed copies which were destroyed in
   the September 11,2001 World Trade Center incident.







Very truly yours,

Impac Funding Corporation

/s/: Richard Johnson
Richard Johnson
Chief Financial Officer


/s/: Mario R. Fegan
Mario R. Fegan
Vice President Master Servicing





































                             IMPAC FUNDING CORPORATION  Toll Free 800/597.4101
                             1401 Dove Street           www.impaccompanies.com
                             Newport, California 92660

MANAGEMENT ASSERTION ON MASET SERVICING

As of and for the year ended December 31,2002, Impac Funding Corporation has
complied in all material respects with the requirements for Master Servicer
as detailed in the Pooling and Servicing Agreements (PSA's) relating to the
securitizations as listed in the attachment to this letter, except for the
areas as detailed in this assertion.

The following is a list of the specific requirements that the Master Servicer
complied with during the year ended December 31,2002:

1. The Master Servicer does not assert that the sub-servicers are in compliance
   with the PSA's, except that the sub-servicers' agreements comply with the
   requirements of the Master Servicer under the PSA's, except as noted in the
   following assertions.

2. The Master Servicer has complied with the requirements as stated with in the
   "Collection of Taxes, Assessments and Similar Items: Servicer Accounts"
   section of the Pooling and Servicing Agreement.

3. The Master Servicer has complied with the requirements as stated within the
   " Annual Statement of Compliance" section of the Pooling and Servicing
   Agreement.

4. The Master Servicer has complied with the requirements as states within the
   "Collection of Mortgage Payments" section of the Pooling and Servicing
   Agreement, except that:

     Cendant Mortgage Corporation, Countrywide Home Loans and Option One
     Mortgage Corporation, sub servicers of the Master Servicer, are allowed
     48 hours to deposit payments into the protected accounts rather than the
     24 as required in the PSA's.

     The Uniform Single Attestation Program for Mortgage Bankers (USAP)
     letters and sub-servicer officers certifications for two of the sub-
     servicers, Option One Mortgage and Lighthouse Community Bank, were as
     of April 30, 2002 and September 30,2002, rather then December
     31,2002.

     Flagstar Bank, a sub-servicer of the Master Servicer, does not
     provide a UASP letter to the Master Servicer.

     The Master Servicer does not cause Option One Mortgage Corporation,
     which is one of the Masters Servicer's sub-servicers, to deny mortgage
     payment forbearance for more than six months or during the last twelve
     months of the mortgage note term as required in the Pooling and
     Servicing Agreements.

     The Master Servicer was unable to provide executed copies of the
     Pooling and Servicing agreements for the CMB 2001-2 and SAC 2001-5
     securitizations.  Instead the Master Servicer provided unsigned copies
     of the agreements which they represented are the same as the executed
     copies.  The Master Servicer indicated that the executed copied were
     destroyed by the September 11,2001 world trade center incident.

5. The Master Servicer has complied with the requirements as stated within the
   "Maintenance of Primary Insurance Policies: Collections Thereunder" section
   of the Pooling and Servicing Agreement.

6. The Master Servicer has complied with the requirements as stated within
   the "Maintenance of Hazard Insurance and Fidelity Coverage" section of the
   Pooling and Servicing Agreement.
7. The Master Servicer has complied with the requirements as stated within
   the "Protected Accounts" section of the Pooling and Servicing Agreement.

8. The Master Servicer has complied with the requirements as stated within the
   "Withdrawals from Collection Accounts" section of the Pooling and Servicing
    Agreement except that:

     The Master Servicer does not cause Option One Mortgage Corporation,
     which is one of the Masters Servicer's sub-servicers, to deny mortgage
     payment forbearance for more than six months or during the last twelve
     months of the mortgage note term as required in the Pooling and
     Servicing Agreements.





Impac Funding Corporation

April 9,2003

/s/: Richard Johnson
Richard Johnson
Chief Financial Officer


/s/: Mario R. Fegan
Mario R. Fegan
Vice President Master Servicing



















Management Assertion on Master Servicing

Year Ending December 31,200

Issue Name

IMPAC CMB 2002-1                                      IMPAC SAC 2001-1
IMPAC CMB 2002-2                                      SAC 2001-2
IMPAC CMB 2002-3                                      SAC 2001-3
IMPAC CMB 2002-4                                      SAC 2001-4
IMPAC CMB 2002-5                                      SAC 2001-5
IMPAC CMB 2002-6                                      SAC 2001-6
IMPAC CMB 2002-7                                      SAC 2001-7
IMPAC CMB 2002-8                                      SAC 2001-8
IMPAC CMB 2002-9                                      IMPAC CMB 2000-2
IMPAC SAC 2002-1                                      IMPAC SAC 2000-4
IMPAC SAC 2002-2                                      IMPAC SAC 2000-5
IMPAC SAC 2002-3                                      WELLS FARGO WHOLE LOAN
PFCA HM EQTY INVMT TR 2002-IFC1
PFCA HM EQTY INVMT TR 2002-IFC2
BEAR STEARNS 1996-1
BEAR STEARNS 1996-3
BEAR STEARNS 1996-4
BEAR STEARNS 1996-9
ICIFC-SECURED ASSET 1997-1
ICIFC-SAC 1997-2
ICIFC-SECURED ASSET 1997-3
ICIFC-SAC 1999-2
IMPERIAL CMB 1998-2
SAC 1998-F1
SAC 1998-S1
SAC 1998-S2
SAC 1999-S1
SAC 2000-1
SAC 2000-2
SAC 2000-3
CMB 1998-1
CMB 2001-1
CMB 2001-2
CMB 2001-3
CMB 2001-4