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) February 16, 2005

Accredited Mortgage Loan Trust 2005-1

(Issuer with respect to Securities)

Accredited Home Lenders, Inc.

(Exact name of registrant as specified in its charter)

California

333-109964

33-0426859

(State or Other Jurisdiction

of Incorporation)

(Commission File Number)

(I.R.S. Employer

Identification No.)

Attention: General Counsel

15090 Avenue of Science

San Diego, CA

92128

(Address of principal executive offices)

(Zip Code)

Registrant’s Telephone Number, including area code: (858) 676-2100

No Change

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

¨	Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨	Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨	Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨	Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Item 8.01. Other Events

In connection with the offering of the Accredited Mortgage Loan Trust 2005-1, Asset Backed Notes, Series 2005-1 described in a Prospectus Supplement related to the offered notes, certain “Computational Materials” within the meaning of the May 20, 1994 Kidder, Peabody No-Action Letter and the February 17, 1995 Public Securities Association No-Action Letter were furnished to certain prospective investors (the “Related Computational Materials”).

Item 9.01. Financial Statements, Pro Forma Financial Information and Exhibits.

(a)	Not applicable

(b)	Not applicable.

(c)

Exhibits


Exhibit No.		Description
99.1.		Related Computational Materials (as defined in Item 8.01 above).

99.2.		Related Computational Materials (as defined in Item 8.01 above).

SIGNATURES

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.


ACCREDITED MORTGAGE LOAN TRUST 2005-1

By:		Accredited Home Lenders, Inc.

By:		/s/ James A. Konrath
Name:		James A. Konrath
Title:		Chief Executive Officer

Dated: February 16, 2005

EXHIBIT INDEX


Exhibit No.		Description
99.1.		Related Computational Materials (as defined in Item 8.01 above).

99.2.		Related Computational Materials (as defined in Item 8.01 above).

ACCREDITED HOME LENDERS INC 8-K