- --------------------------------------------------------------------------------


                       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) April 23, 2001

IMPAC SECURED ASSETS CORP. (as company under a Pooling and Servicing Agreement,
dated as of April 1, 2001, providing for, inter alia, the issuance of Mortgage
Pass-Through Certificates, Series 2001-3)


                           Impac Secured Assets Corp.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

          CALIFORNIA                333-53986                  33-071-5871
          ----------                ---------                  -----------
(State or Other Jurisdiction       (Commission              (I.R.S. Employer
of Incorporation)                  File Number)             Identification No.)


1401 Dove Street
Newport Beach, California                                          92660
- ---------------------------                                     ----------
(Address of Principal                                            (Zip Code)
Executive Offices)

Registrant's telephone number, including area code, is (949) 475-3600




- --------------------------------------------------------------------------------








Item 2.  Acquisition or Disposition of Assets.
         ------------------------------------

         For a description of the Certificates and the Mortgage Pool, refer to
the Pooling and Servicing Agreement.

Item 7.  Financial Statements, Pro Forma Financial Information and Exhibits.
         ------------------------------------------------------------------

         (a)      Not applicable

         (b)      Not applicable

         (c)      Exhibits:



                     ITEM 601(a) OF
                     REGULATION S-K
EXHIBIT NO.          EXHIBIT NO.            DESCRIPTION
- -----------          -----------            -----------
    1                    99                 Computational Materials--
                                            Computational Materials (as defined
                                            in Item 5) that have been provided
                                            by the Underwriter to certain
                                            prospective purchasers of the Impac
                                            Secured Assets Corp. Mortgage
                                            Pass-Through Certificates, Series
                                            2001-3 (filed in paper pursuant to
                                            the automatic SEC exemption pursuant
                                            to Release 33-7427, August 7, 1997)










Item 5.  Other Events.
         ------------

         On or about April 30, 2001, the Registrant will cause the issuance and
sale of approximately $200,000,000 initial principal amount of Mortgage
Pass-Through Certificates, Series 2001-3 (collectively, the "Certificates")
pursuant to a Pooling and Servicing Agreement, dated as of April 1, 2001, among
the Registrant, Impac Funding Corporation, as Master Servicer, and Bankers Trust
Company of California, N.A., as Trustee.

         In connection with the sale of the Series 2001-3, Class A-1, Class A-2,
Class A-IO, Class M- 1, Class M-2 and Class B Certificates (the "Underwritten
Certificates"), the Registrant has been advised by Bear, Stearns & Co. Inc.
("Bear Stearns") and Countrywide Securities Corporation (together with Bear
Stearns, the "Underwriters"), that Bear Stearns has furnished to prospective
investors certain yield tables and other computational materials (the
"Computational Materials") with respect to the Underwritten Certificates
following the effective date of Registration Statement No. 333-53986, which
Computational Materials are being filed as exhibits to this report.

         The Computational Materials have been provided by Bear Stearns. The
information in the Computational Materials is preliminary and may be superseded
by the Prospectus Supplement relating to the Underwritten Certificates and by
any other information subsequently filed with the Securities and Exchange
Commission.

         The Computational Materials were prepared by Bear Stearns at the
request of certain prospective investors, based on assumptions provided by, and
satisfying the special requirements of, such prospective investors. The
Computational Materials may be based on assumptions that differ from the
assumptions set forth in the Prospectus Supplement. The Computational Materials
may not include, and do not purport to include, information based on assumptions
representing a complete set of possible scenarios. Accordingly, the
Computational Materials may not be relevant to or appropriate for investors
other than those specifically requesting them.

         In addition, the actual characteristics and performance of the mortgage
loans underlying the Underwritten Certificates (the "Mortgage Loans") may differ
from the assumptions used in the Computational Materials, which are hypothetical
in nature and which were provided to certain investors only to give a general
sense of how the yield, average life, duration, expected maturity, interest rate
sensitivity and cash flow characteristics of a particular class of Underwritten
Certificates might vary under varying prepayment and other scenarios. Any
difference between such assumptions and the actual characteristics and
performance of the Mortgage Loans will affect the actual yield, average life,
duration, expected maturity, interest rate sensitivity and cash flow
characteristics of the Underwritten Certificates.









                                    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 thereunto duly authorized.

                                  IMPAC SECURED ASSETS CORP.


                                  By:  /s/ Richard Johnson
                                     -------------------------------------------
                                  Name:    Richard Johnson
                                  Title:   Chief Financial Officer and Secretary

Dated:  April 23, 2001







                                  EXHIBIT INDEX


            Item 601 (a) of           Sequentially
Exhibit     Regulation S-K            Numbered
Number      Exhibit No.               Description               Page
- -------     -----------               ------------------        --------
1           99                        Computational Materials   Filed Manually