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): ~~August~~September 25, 2003 IMPAC CMB TRUST SERIES 2003-9. (as Company under a Series 2003-9 Indenture, dated as of July 31,2003 providing for, inter alia, the issuance of Collateralized Asset Backed Bonds, Series 2003-9). IMH ASSETS CORP IMPAC CMB TRUST SERIES 2003-9F (Exact name of Registrant as specified in its Charter) California (State or Other Jurisdiction of Incorporation) 333-103591-05 33-0705301 (Commission File Number) (I.R.S. Employer Identification No.) 1401 DOVE STREET NEWPORT BEACH, CALIFORNIA 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 ~~August~~September 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, not in its individual capacity, but solely as a duly authorized agent of the Registrant pursuant to the Indenture, dated as of July 31,2003. Date: ~~Aug~~Oct 2801, 2003 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT Monthly Remittance Statement to the Certificateholders dated as of ~~August~~September 25, 2003.

	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	August 25, 2003 Distribution
	September 25, 2003 Distribution
	Contents
			TABLE OF CONTENTS
								Page
			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				12
			8.	Prepayment Report				13
			9.	Prepayment Detail Report				16
			10.	Realized Loss Report				18
			11.	Realized Loss Detail Report				21
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				22
				Total Number of Pages				22
			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
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:		IMPAC Mortgage Holdings Inc.					Cut-Off Date: July 1, 2003
	Certificate Insurer(s):							Closing Date: July 30, 2003
								First Payment Date: August 25, 2003
	Servicer(s):		Impac Funding Corp. Master Servicer
			Wendover Funding, Inc.
								Distribution Date: August 25, 2003
								Distribution Date: September 25, 2003
	Underwriter(s):		Bear, Stearns & Co. Inc Lead Underwriter					Record Date: ~~July~~August 3129, 2003
						Page 1 of 22					© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Certificate Payment Report for August 25, 2003 Distribution
	Certificate Payment Report for September 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
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A-1	SLT,STEP	146,945,000.00			~~146~~142,~~945~~129,~~000~~076.0080	~~160~~158,~~251~~924.6971	48,~~815~~971,~~923~~787.2034	49,~~976~~130,~~174~~712.8905	-	-	~~142~~133,~~129~~157,~~076~~289.8046
A-IO	IO	-			-	2421,~~425~~576.0035	-	2421,~~425~~576.0035	-	-	-
M	MEZ,STEP	8,598,000.00			8,~~598~~316,~~000~~212.0020	11,~~549~~441.9863	~~281~~524,~~787~~954.8042	~~293~~536,~~337~~396.7805	-	-	87,~~316~~791,~~212~~257.2078
Cert	R	-			-	~~916~~860,~~654~~860.0268	-	~~916~~860,~~654~~860.0268	-	-	-
Total		155,543,000.00			~~155~~150,~~543~~445,~~000~~289.00	1,~~112~~052,~~880~~803.6936	59,~~097~~496,~~711~~741.0076	610,~~210~~549,~~591~~545.6912	-	-	~~150~~140,~~445~~948,~~289~~547.0024
	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	0708/01/03	0708/3025/03		F-30/360	45254NFL6	146,945,000.00	~~1,000~~967.~~000000~~226355	1.~~090556~~081525	3261.~~773645~~055411	3362.~~864200~~136936	~~967~~906.~~226355~~170945
A-IO	0708/01/03	0708/3025/03		F-30/360	45254NFM4	4,885,000.00	1,000.000000	54.~~000000~~416857	-	54.~~000000~~416857	1,000.000000
M	0708/01/03	0708/3025/03		F-30/360	45254NFN2	8,598,000.00	~~1,000~~967.~~000000~~226355	1.~~343333~~330731	3261.~~773645~~055411	3462.~~116978~~386142	~~967~~906.~~226355~~170944
Cert	0708/01/03	0708/3025/03		F-30/360	IM0309101	-	-	-	-	-	-
							Page 2 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Certificate Payment Report for August 25, 2003 Distribution
	Certificate Payment Report for September 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)
A-1	146,945,000.00		~~160~~319,~~251~~176.6940		413,~~551~~273,~~802~~058.7324	~~264~~514,~~120~~652.4730	413,~~815~~787,~~923~~710.2054	414,~~976~~106,~~174~~886.8994	-	-	~~142~~133,~~129~~157,~~076~~289.8046
A-IO	-		2446,~~425~~001.0035		-	-	-	2446,~~425~~001.0035	-	-	-
M	8,598,000.00		1122,~~549~~991.9861		~~266~~776,~~333~~629.6705	1530,~~454~~113.1317	~~281~~806,~~787~~742.8022	~~293~~829,~~337~~733.7883	-	-	87,~~316~~791,~~212~~257.2078
Cert	-		~~916~~1,~~654~~777,514.0270		-	-	-	~~916~~1,~~654~~777,514.0270	-	-	-
Total	155,543,000.00		12,~~112~~165,~~880~~684.6905		414,~~818~~049,~~136~~687.4029	~~279~~544,~~574~~765.6047	514,~~097~~594,~~711~~452.0076	616,~~210~~760,~~591~~136.6981	-	-	~~150~~140,~~445~~948,~~289~~547.0024
	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	1.51000%	~~146~~142,~~945~~129,~~000~~076.0080			~~160~~179,~~251~~907.6902	-	-	-	~~160~~158,~~251~~924.6971	~~160~~158,~~251~~924.6971	-
A-IO	6.00000%	4,885,000.00			24,425.00	-	-	-	2421,~~425~~576.0035	2421,~~425~~576.0035	-
M	1.86000%	8,~~598~~316,~~000~~212.0020			1112,~~549~~952.9823	-	-	-	11,~~549~~441.9863	11,~~549~~441.9863	-
Cert		-			-	-	-	-	~~916~~860,~~654~~860.0268	~~916~~860,~~654~~860.0268	-
Total		~~160~~155,~~428~~330,~~000~~289.00			~~196~~217,~~226~~284.6725	-	-	-	1,~~112~~052,~~880~~803.6936	1,~~112~~052,~~880~~803.6936	-
							Page 3 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Collection Account Report for August 25, 2003 Distribution
	Collection Account Report for September 25, 2003 Distribution
	Collection Account Report
SUMMARY								TOTAL
	Principal Collections							59,~~097~~496,~~207~~741.5276
	Principal Withdrawals							0.00
	Principal Other Accounts							0.00
	TOTAL PRINCIPAL							59,~~097~~496,~~207~~741.5276
	Interest Collections							1,~~139~~077,~~420~~408.7553
	Interest Withdrawals							0.00
	Interest Other Accounts							0.00
	Interest Fees							(2624,~~036~~605.5817)
	TOTAL INTEREST							1,~~113~~052,~~384~~803.1736
	TOTAL AVAILABLE FUNDS TO BONDHOLDERS							610,~~210~~549,~~591~~545.6912
PRINCIPAL - COLLECTIONS								TOTAL
	Scheduled Principal							~~279~~265,~~574~~190.6087
	Curtailments							~~111~~153,~~107~~393.6303
	Prepayments in Full							49,~~706~~078,~~525~~157.2986
	Repurchases/Substitutions							0.00
	Liquidations							0.00
	Insurance Principal							0.00
	Other Additional Principal							0.00
	Delinquent Principal							(~~114~~116,~~963~~850.7770)
	Realized Losses							0.00
	Substitution Adjustments- Principal							0.00
	Termination Price Amounts- Principal							0.00
	Additional Principal Amts							0.00
	Principal Advanced							~~114~~116,~~963~~850.7770
	TOTAL PRINCIPAL							59,~~097~~496,~~207~~741.5276
				Page 4 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Collection Account Report for August 25, 2003 Distribution
	Collection Account Report for September 25, 2003 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS								TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - COLLECTIONS								TOTAL
	Scheduled Interest							1,~~157~~121,~~791~~186.5037
	Repurchases/Substitutions							0.00
	Liquidations							0.00
	Insurance Interest							0.00
	Other Additional Interest							0.00
	Prepayment Interest Shortfalls							(841,~~850~~094.6837)
	Relief Act Interest Shortfalls							0.00
	Delinquent Interest							(~~587~~590,~~937~~462.9618)
	Interest Realized Losses							0.00
	Compensating Interest							815,~~850~~752.6880
	Substitution Adjustments- Interest							0.00
	Termination Price Amounts- Interest							0.00
	Additional Interest Amts							0.00
	Interest Prepayment Premiums							0.00
	Interest Advanced							~~569~~572,~~567~~025.2191
	Cap Contract Payment Amt							0.00
	TOTAL INTEREST							1,~~139~~077,~~420~~408.7553
				Page 5 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Collection Account Report for August 25, 2003 Distribution
	Collection Account Report for September 25, 2003 Distribution
	Collection Account Report
INTEREST - WITHDRAWALS								TOTAL
	Prev. Unreimbursed PMI Premiums							0.00
	Prev. Unreimbursed Spec Haz Premiums							0.00
	Prev. Unreimbursed Liq. Expenses							0.00
	Prev. Unreimbursed Master/Sub-Servicing Fees							0.00
	Amt Rvcd Not Due Bondholder /Deposits in Error							0.00
	Prev. Unreimb. P&I Advances/Non Recov Advances							0.00
	Prev. Unreimbursed Servicing Advances							0.00
	Clear and Terminate Collection Account							0.00
	TOTAL INTEREST WITHDRAWALS							0.00
INTEREST - OTHER ACCOUNTS								TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - FEES								TOTAL
	Owner Trustee Fee							~~221~~214.4624
	Indenture Trustee Fee							2,~~149~~079.4637
	Bond Insurance Premium Amount							0.00
	Radian PMI Insurance Premiums							5,~~560~~461.7955
	Current Servicing Fees							1816,~~104~~850.8701
	TOTAL INTEREST FEES							2624,~~036~~605.5817
				Page 6 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Credit Enhancement Report for August 25, 2003 Distribution
	Credit Enhancement Report for September 25, 2003 Distribution
	Credit Enhancement Report
ACCOUNTS								TOTAL
SPACE INTENTIONALLY LEFT BLANK
INSURANCE								TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES								TOTAL
	Current Periods Overcollateralization Target Amt							781,620.59
	Current Periods Overcollateralization Amt							781,~~117~~620.1159
	Current Periods Extra Principal Distribution							~~503~~0.4800
	Current Periods Principal Available Funds Shortfall							0.00
	Current Periods Net Monthly Excess Cashflow							~~917~~860,~~157~~860.5068
	Current Periods Overcollateralization Increase							~~503~~0.4800
	Current Periods Overcollateralization Release							0.00
	60 Day Rolling Delinquency Amount							5,~~060~~236,~~229~~833.4507
	90 Day Rolling Delinquency Amount							5,~~060~~113,~~229~~763.4584
	60 Day Delinquency Percentage							3.~~3461~~8195%
	90 Day Delinquency Percentage							3.~~3461~~6459%
				Page 7 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Collateral Report for August 25, 2003 Distribution
	Collateral Report for September 25, 2003 Distribution
	Collateral Report
COLLATERAL								TOTAL
	Loan Count:
	Original							1529
	Prior							-1,484
	Prefunding							-
	Scheduled Paid Offs							-
	Full Voluntary Prepayments							(4576)
	Repurchases							-
	Liquidations							-
	Current							1,~~484~~407
	Principal Balance:
	Original							156,324,117.11
	Prior							-151,226,909.59
	Prefunding							-
	Scheduled Principal							(~~279~~265,~~574~~190.6087)
	Partial and Full Voluntary Prepayments							(49,~~817~~231,~~632~~550.9289)
	Repurchases							-
	Liquidations							-
	Current							~~151~~141,~~226~~730,~~909~~167.5983
PREFUNDING								TOTAL
SPACE INTENTIONALLY LEFT BLANK
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 8 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Collateral Report for August 25, 2003 Distribution
	Collateral Report for September 25, 2003 Distribution
	Collateral Report
CHARACTERISTICS								TOTAL
	Weighted Average Coupon Original							8.887623%
	Weighted Average Coupon Prior							8.887623%
	Weighted Average Coupon Current							8.~~887623~~896721%
	Weighted Average Months to Maturity Original							257
	Weighted Average Months to Maturity Prior							-257
	Weighted Average Months to Maturity Current							~~257~~256
	Weighted Avg Remaining Amortization Term Original							256
	Weighted Avg Remaining Amortization Term Prior							-256
	Weighted Avg Remaining Amortization Term Current							256
	Weighted Average Seasoning Original							75.80
	Weighted Average Seasoning Prior							-75.80
	Weighted Average Seasoning Current							7576.8097
Note: Original information refers to deal issue.
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 9 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Collateral Report for August 25, 2003 Distribution
	Collateral Report for September 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							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 Servicing Fees							1816,~~104~~850.8701
	Delinquent Servicing Fees							18,~~370~~436.7527
	TOTAL SERVICING FEES							3635,~~475~~286.6228
	Total Servicing Fees							3635,~~475~~286.6228
	Compensating Interest							(815,~~850~~752.6880)
	Delinquent Servicing Fees							(18,~~370~~436.7527)
	COLLECTED SERVICING FEES							91,~~254~~097.1921
	Current PPIS							841,~~850~~094.6837
	Current Net PPIS							025,341.0057
	Total Advanced Principal For Current Payment Date							~~114~~116,~~963~~850.7770
	Total Advanced Interest For Current Payment Date							~~569~~572,~~567~~025.2191
	TOTAL ADVANCES FOR CURRENT PERIOD							~~684~~688,~~530~~876.9861
ADDITIONAL COLLATERAL INFORMATION								TOTAL
SPACE INTENTIONALLY LEFT BLANK
				Page 10 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Delinquency Report for August 25, 2003 Distribution
	Delinquency Report for September 25, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1,~~607~~093,~~467~~771.4873	-246,138.46	240,~~481~~274.1643	1,~~847~~580,~~948~~184.6462
		% Balance			10.0677%	0.0017%	0.1617%	1.2211%
		# Loans			189	-2	1	1912
		% # Loans			10.2164%	0.0014%	0.07%	10.2885%
FORECLOSURE		Balance		73,~~960~~830.5811	-	-229,319.20	-	73303,~~960~~149.5831
		% Balance		0.05%	0.00%	0.0016%	0.00%	0.0521%
		# Loans		1	-	-3	-	14
		% # Loans		0.07%	0.00%	0.0021%	0.00%	0.0728%
BANKRUPTCY		Balance		4,~~643~~521,~~214~~443.7376	102,~~572~~430.9873	-	-	4,~~745~~623,~~787~~874.7149
		% Balance		3.0719%	0.07%	0.00%	0.00%	3.1426%
		# Loans		4746	1	-	-	4847
		% # Loans		3.1727%	0.07%	0.00%	0.00%	3.2334%
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		4,~~717~~595,~~175~~273.3187	1,~~710~~196,~~040~~202.46	-475,457.66	240,~~481~~274.1643	6,~~667~~507,~~696~~208.9342
		% Balance		3.1224%	10.1384%	0.0034%	0.1617%	4.4159%
		# Loans		4847	1910	-5	1	6863
		% # Loans		3.2334%	10.2871%	0.0036%	0.07%	4.5848%
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.
				Page 11 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	REO Report for August 25, 2003 Distribution
	REO Report for September 25, 2003 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Fixed 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 12 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Prepayment Report for August 25, 2003 Distribution
	Prepayment Report for September 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS								TOTAL
	Current
	Number of Paid in Full Loans							4576
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							4576
	Paid in Full Balance							49,~~706~~078,~~525~~157.2986
	Repurchased Loans Balance							-
	Curtailments Amount							~~111~~153,~~107~~393.6303
	Total Prepayment Amount							49,~~817~~231,~~632~~550.9289
	Cumulative
	Number of Paid in Full Loans							45121
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							45121
	Paid in Full Balance							413,~~706~~784,~~525~~683.2915
	Repurchased Loans Balance							-
	Curtailments Amount							~~111~~264,~~107~~500.6366
	Total Prepayment Amount							414,~~817~~049,~~632~~183.9281
	Current Prin Balance of Repurchases Per Sec 3.18							0.00
	Cumulative Prin Balance of Repurchases Per Sec 3.18							0.00
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 13 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Prepayment Report for August 25, 2003 Distribution
	Prepayment Report for September 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES								TOTAL
	SMM							36.0912%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off							34.0961%
	CPR							3153.3610%
	3 Months Avg CPR
	12 Months Avg CPR
	Avg CPR Since Cut-off							3143.3626%
	PSA							~~522~~885.7005%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation							~~522~~721.7007%
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 14 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Prepayment Report for August 25, 2003 Distribution
	Prepayment Report for September 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 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 15 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Prepayment Detail Report for August 25, 2003 Distribution
	Prepayment Detail Report for September 25, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 45						Loan Group 1 = Fixed Group
Total Loan Count = 76						Loan Group 1 = Fixed Group
Total Original Principal Balance = 5,283,800.00
Total Original Principal Balance = 10,222,625.00
Total Prepayment Amount = 4,706,525.29
Total Prepayment Amount = 9,078,157.86
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
3900004421 1			64,800.00	39,249.14	Jul-17-03	8.750%	FL - 80.00%	Paid Off - 360	Feb-06-96
3900004371 1			139,400.00	129,524.15	Aug-05-03	9.500%	NY - 79.99%	Paid Off - 360	Jan-23-96
3900004426 1			223,250.00	195,520.32	Jul-25-03	8.250%	CA - 95.00%	Paid Off - 360	Feb-06-96
3900004491 1			58,300.00	53,899.98	Aug-20-03	8.625%	CO - 77.73%	Paid Off - 360	Jan-22-96
3900004427 1			107,000.00	82,860.35	Jul-21-03	7.875%	CA - 42.80%	Paid Off - 360	Feb-06-96
3900004499 1			256,000.00	236,105.26	Aug-04-03	8.750%	CA - 80.00%	Paid Off - 360	Jan-22-96
3900004481 1			206,400.00	191,282.80	Jul-17-03	8.750%	CA - 80.00%	Paid Off - 360	Dec-13-95
3900004507 1			65,000.00	60,163.64	Aug-29-03	8.750%	NJ - 68.42%	Paid Off - 360	Jan-22-96
3900004503 1			52,000.00	36,293.66	Jul-29-03	8.875%	NJ - 80.00%	Paid Off - 360	Jan-22-96
3900004557 1			50,000.00	32,520.62	Aug-15-03	8.000%	FL - 29.41%	Paid Off - 180	Mar-08-96
3900004533 1			54,000.00	49,868.58	Jul-23-03	8.375%	OR - 42.76%	Paid Off - 360	Feb-06-96
3900004599 1			51,750.00	48,666.84	Aug-14-03	10.000%	OR - 75.00%	Paid Off - 360	Mar-06-96
3900004544 1			203,150.00	186,616.27	Jul-31-03	8.125%	CA - 79.67%	Paid Off - 360	Mar-19-96
3900004624 1			75,000.00	48,902.71	Aug-25-03	8.500%	NY - 38.46%	Paid Off - 180	May-14-96
3900004583 1			285,000.00	266,934.17	Jul-30-03	9.250%	FL - 75.00%	Paid Off - 360	Apr-19-96
3900004632 1			30,000.00	28,218.51	Aug-21-03	10.500%	FL - 66.67%	Paid Off - 360	May-17-96
3900004601 1			80,000.00	53,884.51	Jul-25-03	8.750%	NJ - 80.00%	Paid Off - 360	Mar-11-96
3900004651 1			120,400.00	112,582.27	Aug-14-03	9.250%	CA - 70.00%	Paid Off - 360	Apr-15-96
3900004644 1			94,500.00	87,755.54	Jul-28-03	9.250%	TX - 75.00%	Paid Off - 360	Jun-10-96
3900004669 1			55,300.00	50,145.36	Aug-01-03	8.875%	FL - 70.00%	Paid Off - 360	May-28-96
3900004649 1			265,250.00	245,196.13	Jul-31-03	8.250%	CA - 89.92%	Paid Off - 360	Apr-03-96
3900004677 1			48,350.00	45,193.37	Aug-29-03	9.125%	NJ - 74.38%	Paid Off - 360	May-24-96
3900004689 1			57,750.00	53,599.33	Jul-24-03	8.875%	CA - 50.22%	Paid Off - 360	Mar-15-96
3900004713 1			270,000.00	192,479.24	Aug-14-03	8.875%	NY - 75.00%	Paid Off - 180	Jan-27-97
3900004700 1			125,000.00	115,069.48	Jul-29-03	8.250%	NJ - 29.76%	Paid Off - 360	Mar-29-96
3900004743 1			206,100.00	193,966.10	Aug-15-03	8.875%	FL - 90.00%	Paid Off - 360	Feb-24-97
3900004755 1			45,450.00	42,761.18	Jul-24-03	8.750%	FL - 69.93%	Paid Off - 360	Mar-03-97
3900004780 1			210,000.00	196,592.59	Aug-01-03	8.500%	NV - 75.00%	Paid Off - 360	Jan-27-97
3900004898 1			128,500.00	121,096.60	Jul-22-03	9.000%	NJ - 85.67%	Paid Off - 360	Jan-22-97
3900004796 1			330,000.00	309,506.22	Aug-08-03	8.625%	CA - 78.57%	Paid Off - 360	Jan-24-97
3900004932 1			100,000.00	62,384.64	Jul-17-03	8.250%	CA - 28.17%	Paid Off - 180	Jan-24-97
3900004800 1			78,750.00	73,745.96	Aug-18-03	8.875%	FL - 75.00%	Paid Off - 360	Feb-19-97
3900004952 1			129,500.00	116,386.28	Jul-30-03	9.125%	AZ - 70.00%	Paid Off - 360	Jan-07-97
3900004810 1			171,000.00	160,418.00	Aug-04-03	8.875%	FL - 90.00%	Paid Off - 360	Dec-11-96
3900004976 1			70,000.00	50,608.47	Jul-24-03	8.500%	FL - 58.33%	Paid Off - 180	Mar-10-97
3900004816 1			46,875.00	44,178.19	Aug-27-03	9.375%	FL - 75.00%	Paid Off - 360	Dec-20-96
3900005002 1			80,000.00	70,449.68	Jul-18-03	9.500%	SD - 64.00%	Paid Off - 360	Mar-11-97
3900004886 1			150,000.00	135,573.66	Aug-19-03	9.375%	FL - 62.50%	Paid Off - 360	Jan-13-97
3900005039 1			40,000.00	36,594.98	Jul-25-03	8.625%	NJ - 52.02%	Paid Off - 360	May-15-97
3900004906 1			88,000.00	81,848.11	Aug-26-03	8.875%	FL - 80.00%	Paid Off - 360	Dec-26-96
3900005083 1			63,750.00	60,569.96	Jul-23-03	9.875%	GA - 75.00%	Paid Off - 360	Mar-19-97
3900004914 1			95,000.00	86,413.99	Aug-19-03	8.500%	CA - 50.00%	Paid Off - 360	Feb-21-97
3900005092 1			142,000.00	133,901.41	Jul-31-03	8.875%	CA - 54.62%	Paid Off - 360	Mar-12-97
3900004929 1			39,100.00	33,662.20	Aug-29-03	8.250%	FL - 22.15%	Paid Off - 360	Feb-18-97
3900005125 1			105,000.00	98,824.73	Jul-17-03	8.625%	NJ - 77.78%	Paid Off - 360	Apr-14-97
3900004930 1			106,650.00	100,167.51	Aug-08-03	8.750%	TX - 90.00%	Paid Off - 360	Jan-31-97
3900005181 1			135,400.00	129,278.39	Jul-17-03	9.875%	FL - 89.98%	Paid Off - 360	May-30-97
3900004948 1			132,000.00	92,450.19	Aug-20-03	8.250%	MN - 58.67%	Paid Off - 180	Feb-21-97
3900005217 1			90,000.00	66,484.17	Jul-25-03	8.750%	FL - 50.85%	Paid Off - 360	Jul-18-97
3900004972 1			40,000.00	37,508.44	Aug-04-03	9.000%	CO - 21.45%	Paid Off - 360	Mar-05-97
3900005283 1			56,700.00	53,397.77	Jul-22-03	9.250%	FL - 90.00%	Paid Off - 360	May-14-97
3900005020 1			124,000.00	116,901.54	Aug-06-03	9.000%	NY - 80.00%	Paid Off - 360	Mar-31-97
3900005301 1			126,700.00	118,876.64	Jul-17-03	8.000%	NY - 64.97%	Paid Off - 360	Jun-27-97
3900005062 1			71,500.00	25,194.70	Aug-04-03	8.625%	NJ - 65.00%	Paid Off - 180	Apr-01-97
3900005335 1			113,850.00	107,292.72	Jul-18-03	8.500%	FL - 90.00%	Paid Off - 360	Jul-21-97
3900005072 1			99,000.00	74,245.45	Aug-01-03	8.875%	NY - 75.00%	Paid Off - 360	Apr-01-97
3900005345 1			214,000.00	202,866.15	Jul-17-03	9.250%	FL - 77.82%	Paid Off - 360	Jul-18-97
3900005081 1			138,750.00	130,829.80	Aug-29-03	8.875%	NY - 75.00%	Paid Off - 360	Apr-18-97
3900005359 1			82,500.00	61,483.42	Jul-28-03	8.750%	HI - 75.00%	Paid Off - 180	Jul-08-97
3900005104 1			71,000.00	68,424.35	Aug-25-03	11.500%	PA - 74.97%	Paid Off - 360	May-12-97
3900005437 1			94,800.00	88,451.38	Jul-31-03	8.625%	FL - 79.16%	Paid Off - 360	Jul-17-97
3900005115 1			68,300.00	63,935.92	Aug-14-03	9.375%	FL - 79.42%	Paid Off - 360	Apr-08-97
3900005471 1			30,000.00	28,449.03	Jul-29-03	9.000%	FL - 80.00%	Paid Off - 360	Aug-11-97
3900005163 1			50,000.00	30,521.29	Aug-18-03	9.875%	NJ - 55.62%	Paid Off - 360	May-22-97
3900005566 1			68,900.00	64,877.59	Jul-17-03	8.125%	FL - 79.99%	Paid Off - 360	Sep-19-97
3900005213 1			250,000.00	234,140.48	Aug-20-03	8.250%	CT - 62.50%	Paid Off - 360	Jul-03-97
3900005600 1			48,000.00	43,202.98	Jul-31-03	8.750%	NY - 65.75%	Paid Off - 360	Sep-24-97
3900005214 1			54,000.00	51,263.31	Aug-01-03	9.250%	NJ - 90.00%	Paid Off - 360	Jul-02-97
3900005621 1			77,600.00	73,482.39	Jul-18-03	8.625%	TX - 80.00%	Paid Off - 360	Oct-31-97
3900005294 1			288,000.00	264,355.13	Aug-06-03	9.500%	NY - 90.00%	Paid Off - 360	May-28-97
3900005639 1			89,600.00	84,879.08	Jul-22-03	8.500%	MA - 80.00%	Paid Off - 360	Nov-05-97
3900005308 1			60,000.00	56,196.76	Aug-29-03	9.000%	AZ - 66.67%	Paid Off - 360	Jun-27-97
3900005661 1			90,000.00	77,611.95	Jul-31-03	8.750%	NY - 90.00%	Paid Off - 360	Oct-30-97
3900005320 1			144,000.00	136,387.06	Aug-12-03	9.000%	NY - 90.00%	Paid Off - 360	Jun-30-97
3900005772 1			124,200.00	117,976.03	Jul-16-03	9.750%	NY - 90.00%	Paid Off - 360	Nov-20-97
3900005326 1			99,000.00	34,861.32	Aug-01-03	9.500%	MS - 90.00%	Paid Off - 360	Jun-04-97
3900005894 1			167,250.00	127,759.50	Jul-15-03	8.000%	NY - 75.00%	Paid Off - 180	Feb-05-98
3900005369 1			116,100.00	109,691.55	Aug-06-03	8.750%	TX - 90.00%	Paid Off - 360	Aug-07-97
3900005902 1			108,000.00	101,447.61	Jul-22-03	8.750%	NJ - 80.00%	Paid Off - 360	Feb-26-98
3900005419 1			69,000.00	64,885.55	Aug-01-03	9.000%	TX - 75.00%	Paid Off - 360	Aug-18-97
3900005935 1			102,500.00	90,130.97	Jul-23-03	8.500%	VA - 46.59%	Paid Off - 360	Mar-03-98
3900005427 1			61,200.00	57,847.90	Aug-29-03	8.750%	TN - 90.00%	Paid Off - 360	Aug-06-97
3900005977 1			79,000.00	75,649.12	Jul-29-03	9.500%	FL - 84.95%	Paid Off - 360	Jan-06-98
3900005441 1			76,000.00	33,000.00	Aug-11-03	8.250%	FL - 80.00%	Paid Off - 180	Jul-22-97
3900006017 1			109,500.00	74,549.16	Jul-29-03	8.375%	CA - 64.99%	Paid Off - 360	Feb-24-98
3900005448 1			105,200.00	99,369.89	Aug-07-03	8.625%	FL - 80.00%	Paid Off - 360	Aug-05-97
3900006896 1			229,000.00	215,757.37	Jul-16-03	7.750%	MA - 68.36%	Paid Off - 360	Mar-04-98
3900005479 1			32,000.00	30,269.11	Aug-07-03	10.000%	CT - 80.00%	Paid Off - 360	Aug-04-97
					Page 16 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Prepayment Detail Report for August 25, 2003 Distribution
	Prepayment Detail Report for September 25, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
3900006902 1			324,000.00	304,913.66	Jul-18-03	7.375%	CA - 80.00%	Paid Off - 360	May-20-98
3900005497 1			203,250.00	154,922.50	Aug-11-03	9.250%	CA - 79.99%	Paid Off - 360	Oct-30-97
3900005498 1			140,000.00	133,473.14	Aug-04-03	9.500%	NY - 70.00%	Paid Off - 360	Oct-08-97
3900005509 1			173,400.00	149,580.96	Aug-19-03	8.875%	FL - 79.98%	Paid Off - 360	Dec-17-97
3900005558 1			169,400.00	160,526.00	Aug-12-03	8.750%	CA - 89.87%	Paid Off - 360	Sep-26-97
3900005604 1			71,200.00	53,124.09	Aug-04-03	8.500%	FL - 80.00%	Paid Off - 180	Sep-29-97
3900005610 1			79,600.00	75,451.93	Aug-06-03	8.875%	OR - 80.00%	Paid Off - 360	Oct-23-97
3900005630 1			320,000.00	301,929.02	Aug-08-03	8.375%	CA - 80.00%	Paid Off - 360	Nov-10-97
3900005632 1			108,000.00	81,750.24	Aug-28-03	8.625%	CA - 60.00%	Paid Off - 180	Nov-25-97
3900005638 1			138,800.00	130,872.05	Aug-05-03	8.375%	GA - 80.00%	Paid Off - 360	Nov-20-97
3900005658 1			245,600.00	230,214.37	Aug-20-03	7.500%	CA - 80.00%	Paid Off - 360	Dec-22-97
3900005668 1			160,000.00	125,467.22	Aug-14-03	9.000%	NY - 88.89%	Paid Off - 360	Oct-31-97
3900005674 1			83,600.00	75,934.36	Aug-27-03	8.750%	WA - 88.94%	Paid Off - 360	Aug-25-97
3900005689 1			54,650.00	52,101.57	Aug-26-03	9.500%	NJ - 89.96%	Paid Off - 360	Sep-30-97
3900005721 1			62,900.00	60,084.17	Aug-01-03	9.625%	MO - 89.99%	Paid Off - 360	Nov-10-97
3900005753 1			135,900.00	130,086.45	Aug-06-03	9.875%	MS - 79.99%	Paid Off - 360	Oct-21-97
3900005761 1			152,000.00	143,165.08	Aug-07-03	8.125%	FL - 64.68%	Paid Off - 360	Nov-25-97
3900005766 1			125,800.00	118,497.37	Aug-26-03	9.750%	NJ - 85.00%	Paid Off - 360	Dec-09-97
3900005805 1			375,000.00	355,672.35	Aug-05-03	8.625%	NJ - 75.00%	Paid Off - 360	Feb-09-98
3900005811 1			132,000.00	116,485.67	Aug-06-03	8.875%	VA - 80.00%	Paid Off - 360	Sep-24-97
3900005850 1			257,200.00	243,071.57	Aug-29-03	8.375%	FL - 75.00%	Paid Off - 360	Jan-13-98
3900005862 1			150,000.00	137,586.21	Aug-07-03	8.750%	NY - 55.56%	Paid Off - 360	Feb-13-98
3900005867 1			70,000.00	66,251.85	Aug-06-03	8.625%	RI - 48.28%	Paid Off - 360	Jan-15-98
3900005870 1			140,000.00	133,143.82	Aug-29-03	8.875%	IL - 80.00%	Paid Off - 360	Jan-20-98
3900005883 1			100,000.00	71,454.45	Aug-21-03	8.500%	TX - 79.43%	Paid Off - 180	Feb-12-98
3900005886 1			108,000.00	103,313.36	Aug-15-03	9.375%	CT - 94.99%	Paid Off - 360	Jan-23-98
3900005946 1			274,900.00	251,934.24	Aug-12-03	10.125%	CA - 90.00%	Paid Off - 360	Jan-28-98
3900005948 1			43,900.00	41,822.50	Aug-11-03	9.000%	CT - 79.96%	Paid Off - 360	Jan-23-98
3900005949 1			165,600.00	125,450.35	Aug-14-03	8.375%	NY - 80.00%	Paid Off - 180	Jan-08-98
3900006895 1			246,400.00	234,333.86	Aug-11-03	8.375%	RI - 80.00%	Paid Off - 360	Apr-22-98
3900006897 1			352,500.00	334,748.66	Aug-11-03	8.375%	CA - 75.00%	Paid Off - 360	Apr-24-98
3900006901 1			261,000.00	199,913.40	Aug-01-03	7.375%	CA - 74.57%	Paid Off - 180	May-11-98
3900006914 1			232,000.00	219,040.83	Aug-12-03	7.625%	CA - 80.00%	Paid Off - 360	Apr-22-98
					Page 17 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Realized Loss Report for August 25, 2003 Distribution
	Realized Loss Report for September 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
	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.
	Cumulative Loss For Related Payment Date							0.0000%
	Cumulative Loss Percentage For Related Payment Date							0.0000%
							3 Months Moving Average
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 18 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Realized Loss Report for August 25, 2003 Distribution
	Realized Loss Report for September 25, 2003 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 19 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Realized Loss Report for August 25, 2003 Distribution
	Realized Loss Report for September 25, 2003 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 20 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Realized Loss Detail Report for August 25, 2003 Distribution
	Realized Loss Detail Report for September 25, 2003 Distribution
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 0						Loan Group 1 = Fixed 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	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 21 of 22				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-9F
	Collateralized Asset-Backed Bonds
	Series 2003-9F
	Triggers, Adj. Rate Cert. and Miscellaneous Report for August 25, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report for September 25, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS								TOTAL
SPACE INTENTIONALLY LEFT BLANK
ADJUSTABLE RATE CERTIFICATE INFORMATION								TOTAL
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION								TOTAL
	Current Net Mortgage Rate							8.~~5467~~5552%
				Page 22 of 22				© COPYRIGHT 2003 Deutsche Bank

Filing Compare · IMH ASSETS CORP IMPAC CMB TRUST SERIES 2003-9F