================================================================================



                       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) March 26, 2002

IMPAC SECURED ASSETS CORP. (as company under a Pooling and Servicing Agreement,
dated as of March 1, 2002, providing for, inter alia, the issuance of Mortgage
Pass-Through Certificates, Series 2002-2)


                           IMPAC SECURED ASSETS CORP.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


             CALIFORNIA               333-66328              33-071-5871
- ----------------------------         -----------            ------------
(State or Other Jurisdiction         (Commission           (I.R.S. Employer
of Incorporation)                    File Number)        Identification No.)

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


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


================================================================================






Item 2.      ACQUISITION OR DISPOSITION OF ASSETS.
             ------------------------------------

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 2002-2 (filed in
                                        paper pursuant to the automatic SEC
                                        exemption pursuant to Release 33-7427,
                                        August 7, 1997)








Item 5.        OTHER EVENTS.
               ------------

        On or about March 28, 2002, the Registrant will cause the issuance and
sale of approximately $249,999,555 initial principal amount of Mortgage
Pass-Through Certificates, Series 2002-2 (collectively, the "Certificates")
pursuant to a Pooling and Servicing Agreement, dated as of March 1, 2002, 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 2002-2, Class A-1, Class A-2,
Class A-3, Class A-4, Class A-5, Class A-6, Class A-7, Class A-IO, Class A-PO,
Class R, Class M-1, Class M-2 and Class M-3 Certificates (the "Underwritten
Certificates"), the Registrant has been advised by Bear, Stearns & Co. Inc. (the
"Underwriter") that the Underwriter 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. 333-66328, which Computational
Materials are being filed as exhibits to this report.

        The Computational Materials have been provided by the Underwriter. 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 the Underwriter 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.

        ln 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 J. Johnson
                                          ----------------------------------
                                       Name:  Richard J. Johnson
                                       Title: Chief Financial Officer

        Dated: March 26, 2002






                                  EXHIBIT INDEX



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