SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549


                                        FORM 8-K


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  November 25, 2003


                                IMPAC SECURED ASSETS CORP.
                (as company (the "Company"), Impac Funding Corporation,
                as Master Servicer (the "Master Servicer"), and Deutsche
                        Bank National Trust Company, as Trustee).


              IMPAC SECURED ASSETS CORP MORTGAGE PASS THR CERT SER 2003-1
                (Exact name of Registrant as specified in its Charter)


                                      CALIFORNIA
                     (State or Other Jurisdiction of Incorporation)

               333-08439-12                        33-071-5871
          (Commission File Number)       (I.R.S. Employer Identification No.)


           1401 DOVE STREET
           NEWPORT BEACH                               92660
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (949) 475-3600



     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
 	November 25, 2003



                                     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,
                                  formerly known as Bankers Trust Company
                                  of California, N.A., 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 February 1, 2003.



          Date:  Nov 26, 2003               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President



                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of November 25, 2003.






			

< TD ALIGN="center">< /TR>< TD ALIGN="right"> - 4.383499 < TD ALIGN="right">< TD BGCOLOR=#CCFFFF ALIGN="center">Period< TD ALIGN="center">< TD ALIGN="right">INTEREST - COLLECTIONS< TD ALIGN="left">< TD ALIGN="right">< TD ALIGN="left">Total Advanced Interest For Current Payment Date< TD ALIGN="left"> % # Loans < TD BGCOLOR=#CCFFFF ALIGN="center">Rate< TD ALIGN="right">< TD ALIGN="left">< TD ALIGN="right">< TD BGCOLOR=#CCFFFF ALIGN="center" COLSPAN=9>Realized Loss Detail Report - Loans Liquidated During Current DistributionTerm

	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	November 25, 2003 Distribution
	Contents
			TABLE OF CONTENTS
								Page
& nbsp;
			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				8
			4.	Credit Enhancement Report				11
			5.	Collateral Report				12
			6.	Delinquency Report				15
			7.	REO Report				16
			8.	Prepayment Report				17
			9.	Prepayment Detail Report				20			< FONT SIZE="-1" FACE="Times New Roman">
			10.	Realized Loss Report				21
			11.	Realized Loss Detail Report				24
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				25
	&nb sp;		13.	Additional Certificate Report				26
		&nb sp;
				< FONT SIZE="-1" FACE="Times New Roman">
				Total Number of Pages				26
			CONTACTS
				Administrator: James Noriega
				Direct Phone Number: (714)247-6281
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705
				Web Site: https://www.corporatetrust.db.com/invr	&nbs p;
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000
								&nbs p;
ISSUANCE INFORMATION
	Seller:		Imperial Credit Industries, Inc.					Cut-Off Date: February 1, 2003
	Certificate Insurer(s):							Closing Date: February 28, 2003
								First Payment Date: March 25, 2003
	Servicer(s):		Impac Funding Corporation Master Servicer
			GMAC Sub-Servicer
								Distribution Date: November 25, 2003
	Underwriter(s):		Bear, Stearns & Co. Inc Underwriter					Record Date: October 31, 2003
										&n bsp;
			< /TD>
						Page 1 of 26					© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	REMIC I
	Certificate Payment Report for November 25, 2003 Distribution
										& nbsp;
	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)
LT-1		244,395,924.83			219,437,956.53	1,203,461.23	4,666,938.54	5,870,399.77	-	-	214,771,017.99
LT-2		5,184,000.00			5,184,000.00	28,430.56	-	28,430.56	-	-	5,184,000.00
LT-3		10,320,000.00			10,320,000.00	56,597.87	-	56,597.87	-	-	10,320,000.00
LT-4		6,912,000.00			6,912,000.00	37,907.41	-	37,907.41	-	-	6,912,000.00
LT-5		20,688,000.00			20,688,000.00	113,458.98	-	113,458.98	-	-	20,688,000.00
LT-P		100.00			100.00	35,142.99	-	35,142.99	-	-	100.00
R-1		-			-	-	-	-	-	-	-
Total		287,500,024.83			262,542,056.53	1,474,999.04	4,666,938.54	6,141,937.58	-	-	257,875,117.99
	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)
LT-1				F-30/360	IM03S1LT1	244,395,924.83	897.878951	4.924228	19.095812	24.020040	878.783139
LT-2				F-30/360	IM03S1LT2	5,184,000.00	1,000.000000	5.484290	-	5.484290	1,000.000000
LT-3				F-30/360	IM03S1LT3	10,320,000.00	1,000.000000	5.484290	-	5.484290	1,000.000000
LT-4				F-30/360	IM03S1LT4	6,912,000.00	1,000.000000	5.484290	-	5.484290	1,000.000000
LT-5				F-30/360	IM03S1LT5	20,688,000.00	1,000.000000	5.484289	-	5.484289	1,000.000000
LT-P				F-30/360	IM03S1LTP	100.00	1,000.000000	351,429.900000	-	351,429.900000	1,000.000000
R-1				F-30/360	IM03S1LR1	-	-	-	-	-	-
							Page 2 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	REMIC I
	Certificate Payment Report for Novemb er 25, 2003 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)
LT-1	244,395,924.83		11,661,803.16		27,150,416.46	2,474,490.38	29,624,906.84	41,286,710.00	-	-	214,771,017.99
LT-2	5,184,000.00		256,733.21		-	-	-	256,733.21	-	-	5,184,000.00
LT-3	10,320,000.00		511,089.29		-	-	-	511,089.29	-	-	10,320,000.00
LT-4	6,912,000.00		342,310.97		-	-	342,310.97	-	-	6,912,000.00
LT-5	20,688,000.00		1,024,555.74		-	-	-	1,024,555.74	-	-	20,688,000.00
LT-P	100.00		164,385.01		-	-	-	164,385.01	-	-	100.00
R-1	-		-		-	-	-	-	-	-	-
Total	287,500,024.83		13,960,877.38		27,150,416.46	2,474,490.38	29,624,906.84	43,585,784.22	-	-	257,875,117.99
	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	Inte rest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
LT-1	6.58115%	219,437,956.53			1,203,461.23	-	-	-	1,203,461.23	1,203,461.23 < /FONT>	-
LT-2	6.58115%	5,184,000.00			28,430.56	-	-	-	28,430.56	28,430.56	-
LT-3	6.58115%	10,320,000.00			56,597.87	-	-	-	56,597.87	56,597.87	-
LT-4	6.58115%	6,912,000.00			37,907.41	-	-	-	37,907.41	37,907.41	-
LT-5	6.58115%	20,688,000.00			113,458.98	-	-	-	113,458.98	113,458.98	-
LT-P	6.58115%	100.00			0.55	-	-	-	0.55	35,142.99	-
R-1		-			-	-	-	-	-	-	-
Total		262,542,056.53			1,439,856.60	-	-	-	1,439,856.60	1,474,999.04	-
								&nbs p;
							Page 3 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	REMIC II
	Certificate Payment Report for November 25, 2003 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
&n bsp;					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
MT-AA		281,750,024.33			257,291,117.43	1,235,051.00	4,573,599.78	5,808,650.78	-	-	252,717,517.65
MT-A1		2,500,490.00			2,283,028.53	10,959.01	40,806.48	51,765.49	-	-	2,242,222.05
MT-M1		158,080.00			144,332.16	692.82	2,579.77	3,272.59	-	-	141,752.39
MT-M2		129,330.00			118,082.49	566.82	2,110.59	2,677.41	-	-	115,971.90
MT-B		71,850.00			65,601.38	314.90	1,172.55	1,487.45	-	-	64,428.83
MT-ZZ		2,890,250.50			2,639,794.56	12,671.56	46,669.39	59,340.95	-	-	2,593,125.17
MT-IO		-			-	179,600.00	-	179,600.00 < /FONT>	-	-	-
MT-P		100.00			100.00	35,142.92	-	35,142.92	-	-	100.00
R-2		-			-	-	-	-	-	-	-
Total		287,500,12 4.83			262,542,056.55	1,474,999.03	4,666,938.56	6,141,937.59	-	-	257,875,117.99
	Interest Accrual Detail				Current Period F actor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period			&nbs p;	(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)
MT-AA				F-30/360		281,750,024.33	913.189335	16.232828	20.616328	896.956507
MT-A1				F-30/360		2,500,490.00	913.032458	4.3 82745	16.319393	20.702138	896.713064
MT-M1				F-30/360		158,080.00	913.032389	4.382718	16.319395	20.702113	896.712993
MT-M2				F-30/360		129,330.00	913.032475	4.382742	16.319415	20.702157	896.713060
MT-B				F-30/360		71,850.00	913.032429	4.382742	16.319415	20.702157	896.713013
MT-ZZ				F-30/360		2,890,250.50	913.344556	4.384243	16.147178	20.531421	897.197378
MT-IO				F-30/360		43,104,000.00	1,000.000000	4.166667	-	4.166667	1,000.000000
MT-P				F-30/360		100.00	1,000.000000	351,429.200000	-	351,429.200000	1,000.000000
R-2				F-30/360		-	-	-	-	-	-
							Page 4 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	REMIC II
	Certificate Payment Report for November 25, 2003 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)
MT-AA	281,750,024.33		11,936,491.12		26,607,408.11	2,425,000.56	29,032,408.67	40,968,899.79	-	-	252,717,517.65
MT-A1	< FONT FACE="Times New Roman" SIZE=-1> 2,500,490.00		105,946.30		236,813.88	21,451.29	258,265.17	364,211.47	-	-	2,242,222.05
MT-M1	158,080.00		6,697.87		14,971.29	1,356.15	16,327.44	23,025.31	-	-	141,752.39
MT-M2	1 29,330.00		5,479.75		12,248.45	1,109.51	13,357.96	18,837.71	-	-	115,971.90
MT-B	71,850.00		3,044.30		6,804.70	616.39	7,421.09	10,465.39	-	-	64,428.83
MT-ZZ	2,890,250.50		122,433.63		272,170.04	24,956.47	297,126.51	419,560.14	-	-	2,593,125.17
MT-IO	-		1,616,400.00		-	-	-	1,616,400.00	-	-	-
MT-P	100.00		164,384.44		-	-	-	164,384.44	-	-	100.00
R-2	-		-		-	-	-	-	-	-	-
Total	287,500,124.83		13,960,877.41		27,150,416.47	2,474,490.37	29,624,906.84	43,585,784.25	-	-	257,875,117.99
										< I>
	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)
MT-AA	5.76025%	257,291,117.43			1,235,051.00	-	-	-	1,235,051.00	1,235,051.00	-
MT-A1	5.76025%	2,283,028.53			10,959.01	-	-	-	10,959.01	10,959.01	-
MT-M1	5.76025%	144,332.16			692.82	-	-	-	692.82	692.82	-
MT-M2	5.76025%	118,082.49			566.82	-	-	-	566.82	566.82	-
MT-B	5.76025%	65,601.38			314.90	-	-	-	314.90	314.90	-
MT-ZZ	5.76025%	2,639,794.56			12,671.56	-	-	- -	12,671.56	12,671.56	-
MT-IO	5.00000%	43,104,000.00			179,600.00	-	-	-	179,600.00	179,600.00	-
MT-P	5.76025%	100.00			0.48	-	-	-	0.48	35,142.92	-
R-2		-			-	-	-	-	-	-	-
Total		305,646,056.55			1,439,856.59	-	-	-	1,439,856.59	1,474,999.03	-
							Page 5 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	REMIC III
	Certificate Payment Report for November 25, 2003 Distribution
							&n bsp;
	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	FLT, SEQ	250,049,000.00			228,302,852.40	846,623.08	4,080,648.02	4,927,271.10	-	-	224,222,204.38
A-IO	IO, NTL, AR	-			-	179,600.00	-	179,600.00	-	-	-
M-1	MEZ, STEP,	15,808,000.00			14,433,217.04	60,378.96	257,976.97	318,355.93	-	-	14,175,240.07
M-2	MEZ, STEP,	12,933,000.00			11,808,248.76	51,365.88	211,058.72	262,424.60	-	-	11,597,190.04
B	SUB	7,185,000.00			6,560,138.18	31,490.03	117,254.84	148,744.87	-	-	6,442,883.34
C		1,524,924.83			1,437, 500.12	270,398.64	-	270,398.64	-	-	1,437,500.12
P		100.00			100.00	< FONT FACE="Times New Roman" SIZE=-1> 35,142.44	-	35,142.44	-	-	100.00
R-3		-			-	-	-	-	-	-	-
Total		287,500,024.83			262,542,056.50	1,474,999.03	4,666,938.55	6,141,937.58	-	-	257,875,117.95
< I>
	< FONT SIZE="-1" FACE="Times New Roman">
	Interest Accrual Detail	< FONT SIZE="-1" FACE="Times New Roman">			Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	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		250,049,000.00	913.032455	3.385829	16.319393	19.705222	896.713062
A-IO				F-30/360		43,104,000.00	1,000.000000	4.166667	-	4.166667	1,000.000000
M-1				F-30/360		15,808,000.00	913.032454	3.819519	16.319393	20.138913	896.713061
M-2				F-30/360		12,933,000.00	913.032457	3.971691	16.319394	20.291085	896.713063
B				F-30/360		7,185,000.00	913.032454	4.382746	16.319393	20.702139	896.713061
C				F-30/360		289,024,949.66	913.345222	0.935555	-	0.935555	897.198039
P				F-30/360		100.00	1,000.000000	351,424.400000	-	351,424.400000	1,000.000000
R-3				F-30/360		-	-	-	-	-	-
							Page 6 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	REMIC III
	Certificate Payment Report for November 25, 2003 Distribution
	Dist ribution 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	250,049,000.00		8,086,986.05		23,663,166.47	2,163,629.15	25,826,795.62	33,913,781.67 < /FONT>	-	-	224,222,204.38
A-IO	-		1,616,400.00		-	-	-	1,616,400.00	-	-	-
M-1	15,808,000.00		576,742.83		1,495,976.13	136,783.80	1,632,759.93	2,209,502.76	-	-	14,175,240.07
M-2	12,933,000.00		490,649.48		1,223,903.04	111,906.92	1,335,809.96	1,826,459.44	-	-	11,597,190.04
B	7,185,000.00		304,430.03		-	742,116.66	742,116.66	1,046,546.69	-	-	6,442,883.34
C	1,524,924.83		2,721,288.94		679,946.13	-	87,424.71	2,808,713.65	-	-	1,437,500.12
P	100.00		164,380.06		87,424.71	-	-	164,380.06	-	-	100.00
R-3	-		-		-	-	-	-	-	-	-
Total	287,500,024.83		13,960,877.39		27,150,416.48	3,154,436.53	29,624,906.88	43,585,784.27	-	-	257,875,117.95
	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	4.45000%	228,302,852.40			846,623.08	-	-	-	846,623.08	846,623.08	-
A-IO	5.00000%	43,104,000.00			179,600.00	-	-	-	179,600.00	179,600.00	-
M-1	5.02000%	14,433,217.04			60,378.96	-	-	-	60,378.96	60,378.96	-
M-2	5.22000%	11,808,248.76			51,365.88	-	-	-	51,365.88	51,365.88	-
B	5.76025%	6,560,1 38.18			31,490.03	-	-	-	31,490.03	31,490.03	-
C	1.23600%	263,979,556.67			270,398.64	-	-	(0.00)	270,398.64	270,398.64	0.00
P		100.00			-	-	-	-	-	35,142.44	-
R-3		-			-	-	-	-	-	-	-
Total		568,188,113.05			1,439,856.59	-	-	(0.00)	1,439,856.59	1,474,999.03	0.00
							Page 7 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003 - -1
	Mortgage Pass-Through Certificates
											&nbs p;
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report
SUMMARY								TOTAL
	Principal Collections							4,666,938.55
	Other Principal Deposits							0.00
	TOTAL NET PRINCIPAL							4,666,938.55
	Interest Collections							1,545,481.02
	Interest Withdrawals							0.00
	Interest Fees							(70,481.99)
	TOTAL NET INTEREST							1,474,999.03
	TOTAL AVAILABLE FUNDS TO BONDHOLDERS							6,141,937.58
									< /TD>
PRINCIPAL - COLLECTIONS								TOTAL
	Scheduled Principal							269,543.61
	Curtailments							102,778.87
	Prepayments In Full							4,294,616.07
	Repurchases/Substitutions							0.00
	Liquidations						0.00
	Insurance Principal							0.00
	Other Principal							0.00
	Delinquent Principal							0.00
	Total Realized Loss Of Principal							0.00
	Principal Advanced							0.00		< /TD>
	TOTAL PRINCIPAL COLLECTED							4,666,938.55
				Page 8 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK
											;
PRINCIPAL - OTHER ACCOUNTS								TOTAL
SPACE INTENTIONA LLY LEFT BLANK
							TOTAL
	Scheduled Interest							1,510,338.58
	Repurchases/Substitutions							0.00
	Liquidation Interest							0.00
	Insurance Interest							0.00
	Other Interest							0.00
	Prepayment Interest Shortfalls							0.00
	Delinquent Interest							0.00
	Interest Realized Losses							0.00
	Compensating Interest							0.00
	Civil Relief Act Shortfalls							0.00
	Prepayment Premiums							35,142.44
	Interest Advanced							0.00
	TOTAL INTEREST COLLECTED							1,545,481.02
				Page 9 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report
INTEREST - WITHDRAWALS								TOTAL
	Undistributed Receipts on Repurchased Loans							0.00
	Reim burse Advances from Late Collections							0.00
	Reimbursement for Expenses							0.00
	Reimbursements to Sub-Servicer							0.00
	Reimburse Fees and Advances from Late Collections							0.00
	Interest Earnings on the Custodial Account							0.00
	Prev. Unreimbursed P&I Advances							0.00
	Prev. Unreimbursed Servicing Advances							0.00
	TOTAL INTEREST WITHDRAWALS							0.00
INTEREST - OTHER ACCOUNTS								TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - FEES								TOTAL
	Radian PMI Fee							7,307.81
	Trustee Fee Amount< /FONT>							1,914.37
	Retained Spread							0.00
	Current Servicing Fees							61,259.81
	Delinquent Servicing Fees							0.00
	TOTAL INTEREST OTHER FEES							70,481.99
			Page 10 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets C orp. 2003-1
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for November 25, 2003 Distribution
	Credit Enhancement Report
ACCOUNTS								TOTAL
SPACE INTENTIONALLY LEFT BLANK
INSURANCE								TOTAL
SPACE INTENTIONALLY LEFT BLANK
							< FONT SIZE="-1" FACE="Times New Roman">
STRUCTURAL FEATURES								TOTAL
	Overcollateralization Amount							1,437,500.17
	Excess Overcollateralized Amount							0.00
	Overcollateralization Release Amount							0.00
	Overcollateralization Deficiency Amount							0.00
	Overcollateralization Target Amount							1,437,500.12
				Page 11 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1									< FONT SIZE="-1" FACE="Arial">
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report
					< /FONT>
COLLATERAL								TOTAL
	Loan Count:
	Original							1427
	Prior							1,309
	Prefunding							-
	Scheduled Paid Offs							-
	Full Voluntary Prepayments			< /TD>				(20)
	Repurchases							-
	Liquidations							-
	Current							1,289
	Principal Balance:
	Original							287,500,024.83
	Prior	< FONT SIZE="-1" FACE="Times New Roman">						262,542,056.55
	Prefunding		< /TD>					-
	Scheduled Principal							(269,543.61)
	Partial and Full Voluntary Prepayments							(4,397,394.94)
	Repurchases							-
	Liquidations							-
	Current							257,875,118.00
PREFU NDING								TOTAL
SPACE INTENTIONALLY LEFT BLANK
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 12 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report
CHARACTERISTICS								TOTAL
	Weighted Average Coupon Original							6.935058%
	Weighted Average Coupon Prior							6.912079%
	Weighted Average Coupon Current							6.903299%
	Weighted Average Months to Maturity Original							-
	Weighted Average Months to Maturity Prior							338
	Weighted Average Mon ths to Maturity Current							337
	Weighted Avg Remaining Amortization Term Original							349
	Weighted Avg Remaining Amortization Term Prior							341
	Weighted Avg Remaining Amortization Term Current							340
	Weighted Average Seasoning Original							1.90
	Weighted Average Seasoning Prior							(1,236.24)
	Weighted Average Seasoning Current							(1,236.24)
Note: Original information refers to deal issue.
				< /FONT>
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 13 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 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			< /FONT>				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			&nbs p;				0.000%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES								TOTAL
	Current Servicing Fees							61,259.81
	Delinquent Servicing Fees							0.00
	TOTAL SERVICING FEES							61,259.81
	Total Servicing Fees							61,259.81
	Compensating Interest							0.00
	Delinquent Servicing Fees							0.00
	COLLECTED SERVICING FEES							61,259.81
						&nbs p;
	Current PPIS							0.00
	Current Net PPIS							0.00
	Total Advanced Principal For Current Payment Date							0.00
							0.00
	TOTAL ADVANCES FOR CURRENT PERIOD							0.00
ADDITIONAL COLLATERAL INFORMATION							< /TD>	TOTAL
	Weighted Average Mortgage Rate							6.9033%
	Weighted Average Net Mortgage Rate							6.5811%
				Page 14 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			2,585,862.16	883,985.10	561,358.86	4,031,206.12
		% Balance			1.00%	0.34%	0.22%	1.56%
		# Loans			15	5	2	22
		% # Loans			1.16%	0.39%	0.16%	1.71%
FORECLOSURE		Balance		245,989.80	-	-	597,075.05	843,064.85
		% Balance		0.10%	0.00%	0.00%	0.23%	0.33%
		# Loans		1	-	-	4	5
		% # Loans		0.08%	0.00%	0.00%	0.31%	0.39%
BANKRUPTCY		Balance		604,132.31	-	-	-	604,132.31
		% Balance		0.23%	0.00%	0.00%	0.00%	0.23%
		# Loans		4	-	-	-	4
			0.31%	0.00%	0.00%	0.00%	0.31%
REO		Balance	& nbsp;	-	-	-	134,520.88	134,520.88
		% Balance		0.00%	0.00%	0.00%	0.05%	0.05%
		# Loans		-	-	-	1	1
		% # Loans		0.00%	0.00%	0.00%	0.08%	0.08%
TOTAL		Balance		850,122.11	2,585,862.16	883,985.10	1,292,954.79	< FONT SIZE="-1" FACE="Times New Roman"> 5,612,924.16
		% Balance		0.33%	1.00%	0.34%	0.50%	2.18%
		# Loans		5	15	5	7	32	< /TD>
		% # Loans		0.39%	1.16%	0.39%	0.54%	2.48%			& nbsp;
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								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.
				P age 15 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	REO Report for November 25, 2003 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 1				Loan Group 1 = Group 1 Group; REO Book Value = Not Available
Total Original Principal Balance = 134,995.00
Total Current Balance = 134,520.88
REO Book Value = Not Available
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	Origination	Term	Date
1100372407 1		134,995.00	134,520.88	Feb-01-03	10.750%	AZ - 95.00%	360	Feb-06-03
				< FONT SIZE="-1" FACE="Times New Roman">
				Page 16 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates								&n bsp;
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
										< /TD>
VOLUNTARY PREPAYMENTS								TOTAL
	Current
	Number of Paid in Full Loans							20
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							20
	Paid in Full Balance							4,294,616.07
	Repurchased Loans Balance							-
Curtailments Amount							102,778.87
	Total Prepayment Amount							4,397,394.94
	Cumulative
	Number of Paid in Full Loans							136
	Number of Repurchased Loans							2
	Total Number of Loans Prepaid in Full							138
	Paid in Full Balance							26,362,949.14
	Repurchased Loans Balance							224,321.60
	Curtailments Amount							563,145.71
	Total Prepayment Amount							27,150,416.45
SPACE INTENTIONALLY LEFT BLANK
		< /TD>
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 17 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES								TOTAL
	SMM							1.68%
	3 Months Avg SMM							1.79%
12 Months Avg SMM
	Avg SMM Since Cut-off							1.10%
	CPR							18.36%
	3 Months Avg CPR					&nbs p;		19.50%
	12 Months Avg CPR
	Avg CPR Since Cut-off							12.47%
	PSA							-7.43%
	3 Months Avg PSA Approximation							-7.89%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation							-11.03%
							&nbs p;
											&nb sp;
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 18 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	Prepayment Report for November 25, 2003 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 b etween 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 19 of 26				© COPYRIGHT 20 03 Deutsche Bank
	Impac Secured Assets Corp. 200 3-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for November 25, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 20						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 4,336,622.00
Total Prepayment Amount = 4,294,616.07
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
1100361835 1			114,000.00	113,039.76	Oct-08-03	7.500%	CA - 95.00%	Paid Off - 360	Jan-17-03
1100362260 1			256,200.00	254,098.96	Oct-03-03	7.875%	CA - 89.99%	Paid Off - 360	Feb-10-03
1100365792 1			101,250.00	100,600.57	Oct-10-03	8.375%	AZ - 90.00%	Paid Off - 360	Feb-06-03
1100366409 1			234,392.00	232,688.66	Oct-15-03	7.250%	FL - 77.88%	Paid Off - 360	Jan-24-03
1100368012 1			135,000.00	134,280.18	Oct-23-03	8.750%	CA - 90.00%	Paid Off - 360	Feb-03-03
1100368383 1			134,400.00	133,563.84	Oct-15-03	7.990%	MD - 79.06%	Paid Off - 360	Jan-17-03
1100369038 1			497,000.00	481,626.87	Oct-01-03	6.250%	CA - 36.82%	Paid Off - 180	Jan-27-03
1100369050 1			196,800.00	194,772.20	Oct-14-03	7.375%	CA - 80.00%	Paid Off - 360	Jan-24-03
1100369101 1			104,405.00	103,431.82	Oct-22-03	8.625%	MO - 95.00%	Paid Off - 360	Jan-24-03
1100369428 1			200,000.00	198,790.20	Oct-28-03	8.125%	CA - 80.00%	Paid Off - 360	Jan-30-03
1100369517 1			142,500.00	141,637.95	Oct-14-03	8.125%	FL - 95.00%	Paid Off - 360	Feb-07-03
1100369638 1			391,000.00	387,977.40	Oct-09-03	6.250%	NJ - 78.20%	Paid Off - 360	Feb-06-03
1100371274 1		254,500.00	252,485.41	Oct-29-03	6.125%	CA - 61.33%	Paid Off - 360	Jan-29-03
1100371611 1			95,000.00	94,203.22	Oct-06-03	6.375%	MN - 59.38%	Paid Off - 360	Jan-27-03
1103016243 1			152,925.00	152,207.87	Oct-21-03	9.375%	FL - 75.00%	Paid Off - 360	Jan-24-03
1103020138 1			508,400.00	505,675.54	Oct-23-03	8.125%	CA - 89.99%	Paid Off - 360	Jan-30-03
1103022628 1			207,000.00	205,437.40	Oct-28-03	6.375%	CA - 73.02%	Paid Off - 360	Feb-11-03
1103024324 1			180,000.00	178,880.92	Oct-29-03	7.500%	FL - 90.00%	Paid Off - 360	Feb-03-03
2500023423 1			215,100.00	213,514.55	Oct-24-03	6.500%	CA - 90.00%	Paid Off - 360	Jan-16-03
2500024165 1			216,750.00	215,702.75	Oct-20-03	8.750%	CA - 85.00%	Paid Off - 360	Feb-05-03
					Page 20 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	Real ized Loss Report for November 25, 2003 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES								TOTAL
	Current
	Number of Loans Liquidated							-
	Collateral Realized Loss/(Gain) Amount							-
	Net Liquidation Proceeds							-
	Cumulative					&n bsp;
	Number of Loans Liquidated							-
	Collateral Realized Loss/(Gain) Amount							-
	Net Liquidation Proceeds							-
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
SPACE INTENTIONALLY LEFT BLANK									< /FONT>
											;
							3 Months Moving Average
				&nb sp;
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 21 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS								TOTAL
										< /TD>
	MDR							0.00%
	3 Months Avg MDR							0.00%
	12 Months Avg MDR
	Avg MDR Since Cut-off		&n bsp;					0.00%
	CDR							0.00%
	3 Months Avg CDR							0.00%
	12 Months Avg CDR
	Avg CDR Since Cut-off							0.00%
	SDA	< FONT SIZE="-1" FACE="Times New Roman">						0.00%
	3 Months Avg SDA Approximation							0.00%
	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
	;
					< /FONT>
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 22 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report - Collateral
								;
										&nbs p;
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
					< FONT SIZE="-1" FACE="Times New Roman">
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 Severit y 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.
						&nb sp;
				Page 23 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	Realized Loss Detail Report for November 25, 2003 Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 0						Loan Group 1 = Group 1 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
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.
Loan Number			Original	Prior		Current	Stat e &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Date
SPACE INTENTIONALLY LEFT BLANK
					Page 24 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for November 25, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report									& nbsp;
TRIGGER EVENTS								TOTAL
	Optional Termination Date Reached							No
;
	After the 36th Distribution							No
ADJUSTABLE RATE CERTIFICATE INFORMATION								TOTAL
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION								TOTAL
SPACE INTENTIONALLY LEFT BLANK
				&nbs p;
				Page 25 of 26				© COPYRIGHT 2003 Deutsche Bank
	Impac Secured Assets Corp. 2003-1
	Mortgage Pass-Through Certificates
	Additional Certificate Report for November 25, 2003 Distribution
	Additional Certificate Report
	CLASS							Net PPIS & Other Int. S hortfalls
	A-1							0.00
	A-IO							0.00
	M-1							0.00
	M-2		&n bsp;					0.00
	B							0.00
				Page 26 of 26				© COPYRIGHT 2003 Deutsche Bank