UNITED STATES

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): June 2829, 2005

IMH ASSETS CORP. (as depositor under a Series 2005-5 Indenture dated as of June 30, 2005, providing for, inter alia, the issuance of Collateralized Asset-Backed Bonds, Series 2005-5)

IMH Assets Corp.

(Exact name of registrant as specified in its charter)

California	333-117817 (Commission File Number)	33-0705301 (I.R.S. Employer Identification No.)
(State or Other Jurisdiction of Incorporation)	(Commission File Number)	(I.R.S. Employer Identification No.)
(State or Other Jurisdiction of Formation)
1401 Dove Street Newport Beach, California		92660
1401 Dove Street Newport Beach, California (Address of Principal Executive Offices)		92660 (Zip Code)
(Address of Principal Executive Offices)		(Zip Code)

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

~~______________________________________________________________________________~~ 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):

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):

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

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

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

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

Item 2.01. Completion of Acquisition or Disposition of Assets.

For a description of the Bonds and the Mortgage Pool, refer to the Indenture.

Item 9.01.	Financial Statements and Exhibits.
	(a)	Not applicable
	(b)	Not applicable
	(c)	Exhibits:

Exhibit No.	Item 601(a) of Regulation S-K Exhibit No.	Description
1	99	Computational Materials -- Computational Materials (as defined in Item 8.01) that have been provided by the Underwriter to certain prospective purchasers of the IMH Assets Corp. Collateralized Asset-Backed Bonds, Series 2005-5 (filed in paper pursuant to the automatic SEC exemption pursuant to Release 33-7427, August 7, 1997)

Item 8.01. Other Events.

~~Description~~The consolidated financial statements of Ambac Assurance Corporation and subsidiaries as of December 31, 2004 and 2003, and for each of the ~~Mortgage~~years ~~Pool~~in the three-year period ended December 31, 2004, prepared in accordance with U.S. generally accepted accounting principles, included in the Annual Report on Form 10-K of Ambac Financial Group, Inc. (which was filed with the Securities and Exchange Commission (the “SEC”) on March 15, 2005; SEC File No. 1-10777), the unaudited consolidated financial statements of Ambac Assurance Corporation and subsidiaries as of March 31, 2005 and for the periods ended March 31, 2005 and March 31, 2004 included in the Quarterly Report on Form 10-Q of Ambac Financial Group, Inc. for the period ended March 31, 2005 (which was filed with the SEC on May 10, 2005), and the Current Reports on Form 8-K filed on April 11, 2005, April 20, 2005 and May 5, 2005, as they relate to Ambac Assurance Corporation are incorporated by reference in (i) this Current Report on Form 8-K; (ii) the registration statement (No. 333-117817) of the Registrant; and (iii) the Prospectus Supplement relating to Impac CMB Trust Series 2005-5.

On or about June 30, 2005, the Registrant will cause the issuance and sale of approximately $1,647,348,000 initial principal amount of Collateralized Asset-Backed Bonds, Series 2005-5 (collectively, the “Bonds”) pursuant to an Indenture, dated as of June 30, 2005, between Impac CMB Trust Series 2005-5, as Issuer, and Deutsche Bank National Trust Company, as Indenture Trustee. The Class A-1, Class A-2, Class A-3W, Class A-4, Class A-IO, Class M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class M-6 and Class B Bonds to be designated as the Series 2005-5 Bonds will represent in the aggregate the entire beneficial ownership interest in a trust estate (the “Trust Estate”) consisting primarily of a pool (the “Mortgage Pool”) of conventional, one- to four-family, first lien adjustable-rate mortgage loans having original terms to maturity up to 30 years (the “Mortgage Loans”).

Item 9.01.	Financial Statements, Pro Forma Financial Information and Exhibits.
	(a)	Not applicable
	(b)	Not applicable
	(c)	Exhibits:

Computational Materials

Exhibit No.	Description
23.1	Consent of KPMG LLP, Independent Registered Public Accounting Firm of Ambac Assurance Corporation.

In connection with the sale of the Series 2005-5 Bonds, (collectively, the “Underwritten Bonds”), the Registrant has been advised by Countrywide Securities Corporation, Bear, Stearns & Co. Inc. and UBS Securities LLC (together, the “Underwriters”) that the Underwriters have furnished to prospective investors certain yield tables and other computational materials (the “Computational Materials”) with respect to the Underwritten Bonds following the effective date of Registration Statement No. 333-117817, which Computational Materials are being filed as exhibits to this report.

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

The Computational Materials were prepared by the Underwriters 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 Bonds (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 Bonds 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 Bonds.

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.

IMH ASSETS CORP.

By:

/s/ Richard J. Johnson

Name:

Richard J. Johnson

Title:

EVP, CFO

Dated: June 2829, 2005

EXHIBIT INDEX

Exhibit Number	Item 601(a) of Regulation S-K Exhibit No.	Sequentially Numbered Description	Page
Exhibit No.	Description
1	99	Computational Materials	Filed Manually
23.1	Consent of KPMG LLP, Independent Registered Public Accounting Firm of Ambac Assurance Corporation.

Filing Compare · IMH ASSETS CORP