

                           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):  December 26, 2003


                           IMPAC CMB TRUST SERIES 2003-11.
              (as Company under a Series 2003-10 Indenture, dated as of
            November 17, 2003 providing for, inter alia, the issuance of
               Collateralized Asset Backed Bonds, Series 2003-11).


                        IMH ASSETS CORP IMPAC CMB TRUST SERIES 2003 11
                 (Exact name of Registrant as specified in its Charter)


                                       California
                    (State or Other Jurisdiction of Incorporation)

               333-109503-01                          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
     December 26, 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
                                  November 6,2003.



          Date:  Jan 02, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President

                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of December 26, 2003.


	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates


	December 26, 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				14
			8.	Prepayment Report				15
			9.	Prepayment Detail Report				18
			10.	Realized Loss Report				19
			11.	Realized Loss Detail Report				22
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				23





				Total Number of Pages				23



			CONTACTS

				Administrator: James 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: October 1, 2003
	Certificate Insurer(s):							Closing Date: November 6, 2003
								First Payment Date: November 25, 2003
	Servicer(s):		Impac Funding Corp. Master Servicer
			Sub-Servicer
			Countrywide Funding Corporation
								Distribution Date: December 26, 2003
	Underwriter(s):		Countrywide Securities Underwriter					Record Date: December 24, 2003
								November 28, 2003






						Page 1 of 23					© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Certificate Payment Report for December 26, 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)

1-A-1	STEP, FLT,	803,803,000.00			803,043,792.02	1,036,400.51	2,774,371.13	3,810,771.64	-	-	800,269,420.89
1-A-2	STEP, FLC,	16,404,000.00			16,388,506.09	21,715.34	56,619.33	78,334.67	-	-	16,331,886.76
2-A-1	STEP, FLT,	39,719,000.00			39,552,097.76	55,132.60	118,167.09	173,299.69	-	-	39,433,930.67
1-M-1	MEZ, STEP,	46,934,000.00			46,889,669.90	72,224.74	161,995.33	234,220.07	-	-	46,727,674.57
1-M-2	MEZ, STEP,	25,062,000.00			25,038,328.44	49,994.07	86,502.90	136,496.97	-	-	24,951,825.54
1-M-3	MEZ, STEP,	19,138,000.00			19,119,923.78	43,116.09	66,055.88	109,171.97	-	-	19,053,867.90
2-M-1	MEZ, STEP,	11,171,000.00			11,124,058.61	16,942.95	33,234.59	50,177.54	-	-	11,090,824.02
2-M-2	MEZ, STEP,	10,905,000.00			10,859,176.37	24,487.82	32,443.22	56,931.04	-	-	10,826,733.15
2-B-1	SUB, STEP,	20,835,000.00			20,747,449.75	73,585.01	61,985.73	135,570.74	-	-	20,685,464.02
Cert	R	-			-	2,732,454.68	-	2,732,454.68	-	-	-


Total		993,971,000.00			992,763,002.72	4,126,053.81	3,391,375.20	7,517,429.01	-	-	989,371,627.52


	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)

1-A-1	11/25/03	12/25/03		A-Act/360	45254NFY8	803,803,000.00	999.055480	1.289371	3.451556	4.740927	995.603924
1-A-2	11/25/03	12/25/03		A-Act/360	45254NFZ5	16,404,000.00	999.055480	1.323783	3.451556	4.775339	995.603923
2-A-1	11/25/03	12/25/03		A-Act/360	45254NGA9	39,719,000.00	995.797924	1.388066	2.975077	4.363143	992.822847
1-M-1	11/25/03	12/25/03		A-Act/360	45254NGB7	46,934,000.00	999.055480	1.538858	3.451556	4.990414	995.603924
1-M-2	11/25/03	12/25/03		A-Act/360	45254NGC5	25,062,000.00	999.055480	1.994816	3.451556	5.446372	995.603924
1-M-3	11/25/03	12/25/03		A-Act/360	45254NGD3	19,138,000.00	999.055480	2.252905	3.451556	5.704461	995.603924
2-M-1	11/25/03	12/25/03		A-Act/360	45254NGE1	11,171,000.00	995.797924	1.516691	2.975077	4.491768	992.822847
2-M-2	11/25/03	12/25/03		A-Act/360	45254NGF8	10,905,000.00	995.797925	2.245559	2.975077	5.220636	992.822847
2-B-1	11/25/03	12/25/03		A-Act/360	45254NGG6	20,835,000.00	995.797924	3.531798	2.975077	6.506875	992.822847
Cert	11/25/03	12/25/03		-		-	-	-	-	-	-


							Page 2 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Certificate Payment Report for December 26, 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)

1-A-1	803,803,000.00		1,672,744.55		2,866,031.68	667,547.44	3,533,579.11	5,206,323.66	-	-	800,269,420.89
1-A-2	16,404,000.00		35,048.15		58,489.93	13,623.30	72,113.23	107,161.38	-	-	16,331,886.76
2-A-1	39,719,000.00		89,092.35		186,570.84	98,498.49	285,069.33	374,161.68	-	-	39,433,930.67
1-M-1	46,934,000.00		116,564.33		167,347.39	38,978.05	206,325.43	322,889.76	-	-	46,727,674.57
1-M-2	25,062,000.00		80,681.10		89,360.81	20,813.65	110,174.46	190,855.56	-	-	24,951,825.54
1-M-3	19,138,000.00		69,579.69		68,238.26	15,893.85	84,132.10	153,711.79	-	-	19,053,867.90
2-M-1	11,171,000.00		27,378.53		52,473.20	27,702.78	80,175.97	107,554.50	-	-	11,090,824.02
2-M-2	10,905,000.00		39,567.01		51,223.72	27,043.13	78,266.85	117,833.86	-	-	10,826,733.15
2-B-1	20,835,000.00		118,889.56		97,867.61	51,668.37	149,535.98	268,425.54	-	-	20,685,464.02
Cert	-		5,925,243.26		-	-	-	5,925,243.26	-	-	-


Total	993,971,000.00		8,174,788.53		3,637,603.43	961,769.05	4,599,372.48	12,774,161.01	-	-	989,371,627.52


	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)

1-A-1	1.49875%	803,043,792.02			1,036,400.51	-	-	-	1,036,400.51	1,036,400.51	-
1-A-2	1.53875%	16,388,506.09			21,715.34	-	-	-	21,715.34	21,715.34	-
2-A-1	1.61875%	39,552,097.76			55,132.60	-	-	-	55,132.60	55,132.60	-
1-M-1	1.78875%	46,889,669.90			72,224.74	-	-	-	72,224.74	72,224.74	-
1-M-2	2.31875%	25,038,328.44			49,994.07	-	-	-	49,994.07	49,994.07	-
1-M-3	2.61875%	19,119,923.78			43,116.09	-	-	-	43,116.09	43,116.09	-
2-M-1	1.76875%	11,124,058.61			16,942.95	-	-	-	16,942.95	16,942.95	-
2-M-2	2.61875%	10,859,176.37			24,487.82	-	-	-	24,487.82	24,487.82	-
2-B-1	4.11875%	20,747,449.75			73,585.01	-	-	-	73,585.01	73,585.01	-
Cert		-			-	-	-	-	-	2,732,454.68	-


Total		992,763,002.72			1,393,599.13	-	-	-	1,393,599.13	4,126,053.81	-


							Page 3 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Collection Account Report for December 26, 2003 Distribution


	Collection Account Report


SUMMARY						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL

	Principal Collections					103,843.36	3,145,544.57	3,249,387.93
	Principal Withdrawals					0.00	0.00	0.00
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL PRINCIPAL					103,843.36	3,145,544.57	3,249,387.93

	Interest Collections					355,484.92	4,176,343.29	4,531,828.21
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					(24,602.54)	0.00	(24,602.54)
	Interest Fees					(982.50)	(238,202.09)	(239,184.59)
	Interest Earnings					0.00	0.00	0.00
	TOTAL INTEREST					329,899.88	3,938,141.20	4,268,041.08

	TOTAL AVAILABLE FUNDS TO BONDHOLDERS					433,743.24	7,083,685.77	7,517,429.01


PRINCIPAL - COLLECTIONS						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL

	Scheduled Principal					106,146.82	501,349.48	607,496.30
	Curtailments					(2,303.46)	62,756.37	60,452.91
	Prepayments in Full					0.00	2,581,438.72	2,581,438.72
	Repurchases/Substitutions					0.00	0.00	0.00
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Other Additional Principal					0.00	0.00	0.00
	Delinquent Principal					(102,491.10)	(251,432.63)	(353,923.73)
	Realized Losses					0.00	0.00	0.00
	Substitution Adjustments- Principal					0.00	0.00	0.00
	Termination Price Amounts- Principal					0.00	0.00	0.00
	Additional Principal Amts					0.00	0.00	0.00
	Principal Advanced					102,491.10	251,432.63	353,923.73

	TOTAL PRINCIPAL					103,843.36	3,145,544.57	3,249,387.93


				Page 4 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Collection Account Report for December 26, 2003 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - COLLECTIONS						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL

	Scheduled Interest					375,484.08	4,322,954.68	4,698,438.76
	Repurchases/Substitutions					0.00	0.00	0.00
	Liquidations					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Additional Interest					0.00	0.00	0.00
	Prepayment Interest Shortfalls					0.00	(4,618.69)	(4,618.69)
	Relief Act Interest Shortfalls					0.00	0.00	0.00
	Delinquent Interest					(364,366.18)	(2,113,169.57)	(2,477,535.75)
	Interest Realized Losses					0.00	0.00	0.00
	Compensating Interest					0.00	4,618.69	4,618.69
	Substitution Adjustments- Interest					0.00	0.00	0.00
	Termination Price Amounts- Interest					0.00	0.00	0.00
	Additional Interest Amts					0.00	0.00	0.00
	Interest Prepayment Premiums					0.00	0.00	0.00
	Interest Advanced					344,367.02	1,966,558.18	2,310,925.20
	Cap Contract Payment Amt					0.00	0.00	0.00

	TOTAL INTEREST					355,484.92	4,176,343.29	4,531,828.21


				Page 5 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Collection Account Report for December 26, 2003 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL

	Prev. Unreimbursed PMI Premiums					0.00	0.00	0.00
	Prev. Unreimbursed Spec Haz Premiums					0.00	0.00	0.00
	Prev. Unreimbursed Liq. Expenses					0.00	0.00	0.00
	Prev. Unreimbursed Master/Sub-Servicing Fees					0.00	0.00	0.00
	Amt Rvcd Not Due Bondholder /Deposits in Error					0.00	0.00	0.00
	Prev. Unreimb. P&I Advances/Non Recov Advances					0.00	0.00	0.00
	Prev. Unreimbursed Servicing Advances					0.00	0.00	0.00
	Clear and Terminate Collection Account					0.00	0.00	0.00

	TOTAL INTEREST WITHDRAWALS					0.00	0.00	0.00

INTEREST - OTHER ACCOUNTS						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL

	Cap Contract Payment Amounts					0.00	0.00	0.00
	Floor Contract Payment Amounts					0.00	0.00	0.00
	Swap Contract Payment Amounts					24,602.54	0.00	24,602.54


INTEREST - FEES						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL

	Owner Trustee Fee					125.46	1,289.85	1,415.31
	Indenture Trustee Fee					191.88	1,972.71	2,164.59
	Bond Insurance Premium Amount					0.00	0.00	0.00
	Radian PMI Insurance Premiums					0.00	74,263.85	74,263.85
	Current Servicing Fees					665.16	160,675.68	161,340.84

	TOTAL INTEREST FEES					982.50	238,202.09	239,184.59


				Page 6 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Credit Enhancement Report for December 26, 2003 Distribution


	Credit Enhancement Report


ACCOUNTS						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INSURANCE						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL

	Current Periods Required Overcollateralization Amt					6,604,908.23	0.00	6,604,908.23
	Current Periods Overcollateralization Amt					6,420,554.19	0.00	6,420,554.19
	Current Periods Net Monthly Excess Cashflow					159,751.50	2,714,690.45	2,874,441.95
	Current Periods Overcollateralization Release					0.00	0.00	0.00
	Current Periods Principal Available Funds Shortfall						0.00	0.00

	60 Day Rolling Delinquency Amount					0.00	0.00	0.00
	90 Day Rolling Delinquency Amount					0.00	0.00	0.00

	Available Funds Rate					4.6560%	5.0230%	5.0230%
	90 Day Delinquency Percentage							0.0000%


				Page 7 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Collateral Report for December 26, 2003 Distribution


	Collateral Report


COLLATERAL						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL
	Loan Count:
	*Original*					93	3572	3665
	Prior					93	3,570	3,663
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					-	(10)	(10)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					93	3,560	3,653

	*Principal Balance:*
	Original					88,656,486.33	911,342,449.07	999,998,935.40
	Prior					88,561,349.41	910,480,220.23	999,041,569.64
	Prefunding					-	-	-
	Scheduled Principal					(106,146.82)	(501,349.48)	(607,496.30)
	Partial and Full Voluntary Prepayments					2,303.46	(2,644,195.09)	(2,641,891.63)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					88,457,506.05	907,334,675.66	995,792,181.71

PREFUNDING						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL
SPACE INTENTIONALLY LEFT BLANK


	Group 1 - Adj
	Group 2 - Adj
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 8 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Collateral Report for December 26, 2003 Distribution


	Collateral Report


CHARACTERISTICS						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL

	Weighted Average Coupon Original					5.088517%	5.698660%	5.644567%
	Weighted Average Coupon Prior					5.088517%	5.698660%	5.644567%
	Weighted Average Coupon Current					5.087783%	5.697593%	5.643535%
	Weighted Average Months to Maturity Original					359	359	359
	Weighted Average Months to Maturity Prior					359	359	359
	Weighted Average Months to Maturity Current					358	358	358
	Weighted Avg Remaining Amortization Term Original					358	358	358
	Weighted Avg Remaining Amortization Term Prior					358	358	358
	Weighted Avg Remaining Amortization Term Current					357	357	357
	Weighted Average Seasoning Original					1.80	1.57	1.59
	Weighted Average Seasoning Prior					1.80	1.57	1.59
	Weighted Average Seasoning Current					2.80	2.57	2.59

Note: Original information refers to deal issue.


	Group 1 - Adj
	Group 2 - Adj
WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 9 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Collateral Report for December 26, 2003 Distribution


	Collateral Report


ARM CHARACTERISTICS						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL

	Weighted Average Margin Original					2.989%	3.426%
	Weighted Average Margin Prior					2.989%	3.426%
	Weighted Average Margin Current					2.989%	3.426%
	Weighted Average Max Rate Original					10.104%	11.660%
	Weighted Average Max Rate Prior					10.104%	11.660%
	Weighted Average Max Rate Current					10.104%	11.659%
	Weighted Average Min Rate Original					5.088%	3.496%
	Weighted Average Min Rate Prior					5.088%	3.496%
	Weighted Average Min Rate Current					5.088%	3.496%
	Weighted Average Cap Up Original					1.000%	1.086%
	Weighted Average Cap Up Prior					1.000%	1.086%
	Weighted Average Cap Up Current					1.000%	1.086%
	Weighted Average Cap Down Original					0.252%	0.747%
	Weighted Average Cap Down Prior					0.252%	0.747%
	Weighted Average Cap Down Current					1.000%	1.086%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL

	Current Servicing Fees					665.16	160,675.68	161,340.84
	Delinquent Servicing Fees					19,999.16	146,611.39	166,610.55
	TOTAL SERVICING FEES					20,664.32	307,287.07	327,951.39

	Total Servicing Fees					20,664.32	307,287.07	327,951.39
	Compensating Interest					0.00	4,618.69	4,618.69
	Delinquent Servicing Fees					(19,999.16)	(146,611.39)	(166,610.55)
	COLLECTED SERVICING FEES					665.16	165,294.37	165,959.53

	Current PPIS					0.00	4,618.69	4,618.69
	Current Net PPIS					0.00	9,237.38	9,237.38

	Total Advanced Principal For Current Payment Date					102,491.10	251,432.63	353,923.73
	Total Advanced Interest For Current Payment Date					344,367.02	1,966,558.18	2,310,925.20
	TOTAL ADVANCES FOR CURRENT PERIOD					446,858.12	2,217,990.81	2,664,848.93


ADDITIONAL COLLATERAL INFORMATION						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL
SPACE INTENTIONALLY LEFT BLANK


				Page 10 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Delinquency Report for December 26, 2003 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1,279,157.12	-	-	1,279,157.12
		% Balance			0.13%	0.00%	0.00%	0.13%
		# Loans			7	-	-	7
		% # Loans			0.19%	0.00%	0.00%	0.19%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		-	1,279,157.12	-	-	1,279,157.12
		% Balance		0.00%	0.13%	0.00%	0.00%	0.13%
		# Loans		-	7	-	-	7
		% # Loans		0.00%	0.19%	0.00%	0.00%	0.19%
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 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Delinquency Report for December 26, 2003 Distribution


	Delinquency Report - Group 1 - Adj Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1,279,157.12	-	-	1,279,157.12
		% Balance			0.14%	0.00%	0.00%	0.14%
		# Loans			7	-	-	7
		% # Loans			0.20%	0.00%	0.00%	0.20%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		-	1,279,157.12	-	-	1,279,157.12
		% Balance		0.00%	0.14%	0.00%	0.00%	0.14%
		# Loans		-	7	-	-	7
		% # Loans		0.00%	0.20%	0.00%	0.00%	0.20%
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 12 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Delinquency Report for December 26, 2003 Distribution


	Delinquency Report - Group 2 - Adj Group


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

TOTAL		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
Note: <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 13 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	REO Report for December 26, 2003 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Group 1 - Adj Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2 - Adj Group; REO Book Value = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00

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

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


				Page 14 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Prepayment Report for December 26, 2003 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL

	*Current*
	Number of Paid in Full Loans					-	10	10
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					-	10	10

	Paid in Full Balance					-	2,581,438.72	2,581,438.72
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					(2,303.46)	62,756.37	60,452.91
	Total Prepayment Amount					(2,303.46)	2,644,195.09	2,641,891.63

	*Cumulative*
	Number of Paid in Full Loans					-	12	12
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					-	12	12

	Paid in Full Balance					-	3,211,437.09	3,211,437.09
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					(5,932.49)	39,480.04	33,547.55
	Total Prepayment Amount					(5,932.49)	3,250,917.13	3,244,984.64


	Current Prin Balance of Repurchases Per Sec 3.18					0.00	0.00	0.00
	Cumulative Prin Balance of Repurchases Per Sec 3.18					0.00	0.00	0.00


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


				Page 15 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Prepayment Report for December 26, 2003 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL

	SMM					0.00%	0.29%	0.26%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off					0.00%	0.18%	0.16%

	CPR					0.00%	3.43%	3.13%
	3 Months Avg CPR
	12 Months Avg CPR
	Avg CPR Since Cut-off					0.00%	2.12%	1.93%

	PSA					0.00%	668.02%	604.42%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					0.00%	512.40%	462.11%



	Group 1 - Adj
	Group 2 - Adj


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 16 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Prepayment Report for December 26, 2003 Distribution


	Prepayment Report - Voluntary Prepayments

	Group 1 - Adj
	Group 2 - Adj

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


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


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

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

				Page 17 of 23				© COPYRIGHT 2003 Deutsche Bank


	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Prepayment Detail Report for December 26, 2003 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 10						Loan Group 1 = Group 1 - Adj Group
Total Original Principal Balance = 2,588,500.00						Loan Group 2 = Group 2 - Adj Group
Total Prepayment Amount = 2,581,438.72


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

1100380562 1			350,000.00	349,334.09	Nov-21-03	6.250%	GA - 83.33%	Paid Off - 360	Oct-30-03
1100384991 1			71,100.00	70,980.18	Nov-28-03	6.875%	TX - 90.00%	Paid Off - 360	Sep-30-03
1103067013 1			265,000.00	265,000.00	Nov-25-03	4.250%	CA - 53.00%	Paid Off - 360	Oct-07-03
1103070369 1			228,000.00	228,000.00	Nov-20-03	7.625%	NV - 95.00%	Paid Off - 360	Oct-09-03
1103073314 1			100,000.00	100,000.00	Nov-30-03	5.500%	FL - 68.49%	Paid Off - 360	Oct-21-03
1103082185 1			428,000.00	427,145.71	Nov-28-03	6.000%	CA - 80.00%	Paid Off - 360	Sep-30-03
1103085648 1			135,000.00	134,689.62	Nov-28-03	5.250%	CA - 39.71%	Paid Off - 360	Oct-10-03
2503033971 1			528,000.00	528,000.00	Nov-12-03	6.250%	CA - 80.00%	Paid Off - 360	Sep-30-03
2503035145 1			328,650.00	328,393.62	Nov-14-03	7.250%	NV - 89.99%	Paid Off - 360	Sep-30-03
3900006496 1			154,750.00	149,895.50	Nov-26-03	4.750%	CA - 89.97%	Paid Off - 360	Sep-19-00


					Page 18 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Realized Loss Report for December 26, 2003 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES						GROUP 2 - ADJ	GROUP 1 - ADJ	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 Percentage For Related Payment Date					0.0000%	0.0000%	0.0000%


	Group 1 - Adj						3 Months Moving Average
	Group 2 - Adj

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 19 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Realized Loss Report for December 26, 2003 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL

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

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

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

	Group 1 - Adj
	Group 2 - Adj
CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 20 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Realized Loss Report for December 26, 2003 Distribution


	Realized Loss Report - Collateral

	Group 1 - Adj
	Group 2 - Adj

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


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


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

				Page 21 of 23				© COPYRIGHT 2003 Deutsche Bank


	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Realized Loss Detail Report for December 26, 2003 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 0						Loan Group 1 = Group 1 - Adj Group
Total Original Principal Balance = 0.00						Loan Group 2 = Group 2 - Adj Group
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 22 of 23				© COPYRIGHT 2003 Deutsche Bank
	Impac CMB Trust 2003-11
	Mortgage Pass-Through Certificates
	Series 2003-11
	Triggers, Adj. Rate Cert. and Miscellaneous Report for December 26, 2003 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL


	Current Periods LIBOR Rate							1.1188%


ADDITIONAL INFORMATION						GROUP 2 - ADJ	GROUP 1 - ADJ	TOTAL


	Current Periods Net Mortgage Rate					4.8035%	5.1904%	5.1561%


				Page 23 of 23				© COPYRIGHT 2003 Deutsche Bank

IMH ASSETS CORP IMPAC CMB TRUST SERIES 2003 11 8-K