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: August 26,1998
(Date of earliest event reported)
Impac CMB Trust
(Sponsor)
(Issuer in Respect of
Mortgage Pass-Through Certificates
Series 1998-C1)
(Exact name of registrant as specified in charter)
Delaware 333-50473
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
c/o Wilmington Trust Company Rodney Square North
Wilmington, Delaware 19890
(Address of principal executive offices)
(Zip Code)
Registrant's Telephone Number, including area code
(302) 651-1000
(Former name or former address, if changed since last
report.)
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to
the Trust Fund formed, and the Commercial Mortgage
Pass-Through Certificates Series 1998-C1 issued pursuant
to an Indenture, dated as of August 1, 1998 , by and
among Impac CMB Trust, as sponsor, Impac CMB Trust,
as master servicer and special servicer, LaSalle
National Bank, as trustee and REMIC administrator,
and ABN AMRO Bank, N.V., as fiscal agent. The Class
A-1A, Class A-1B, Class A-2, Class B, Class C,
Class D, Class E, Class F and Class G Certificates
have been registered pursuant to the Act under a
Registration Statement on Form S-3 (File No.333-50473)
(the "Registration Statement").
Capitalized terms used herein and not defined
herein have the same meanings ascribed to such terms in
the Pooling and Servicing Agreement.
Pursuant to Section 8.14 of the Pooling and
Servicing Agreement, the Trustee is filing this Current
Report containing the October 20, 1998 monthly
distribution
report prepared by the Trustee pursuant to Section 4.01
thereof.
This Current Report is being filed by the
Trustee, in its capacity as such under the Pooling and
Servicing Agreement, on behalf of the Registrant. The
information reported and contained herein has been
supplied to the Trustee by one or more of the Master
Servicer, the Special Servicer or other third parties
without independent review or investigation by the
Trustee.
Pursuant to the Pooling and Servicing Agreement,
the
Trustee is not responsible for the accuracy or
completeness
of such information.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION
AND EXHIBITS
(c) Exhibits
Exhibit No. Description
99 Monthly distribution report
pursuant to
Section 4.1 of the Pooling
and Servicing
Agreement for the distribution on October 20, 1998
Pursuant to the requirements of the Securities Exchange
Act of 1934, the Registrant has duly caused this report
to be signed on behalf of the Registrant by the under
signed thereunto duly authorized.
LASALLE NATIONAL BANK, IN
ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF MORTGAGE CAPTIAL
FUNDING, INC, REGISTRANT
By: /s Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: October 30, 1998
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Statement Date 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
WAC: 8.06539687%
WAMM: 117
Number Of Pages
0
Table Of Contents 1
Bond Report 1
Other Related Information 2
Asset Backed Facts Sheets 3
Delinquency Loan Detail 1
Mortgage Loan Characteristics 7
Loan Level Listing 7
Total Pages Included In This Package 22
Specially Serviced Loan DetaiAppendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Information is available for this issue from the
sources
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (312) 904-2200
ASAP #: 355
Monthly Data File Name: 0355MMYY.EXE
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Statement Date 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
WAC: 8.06539687%
WAMM: 117
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1A 43,000,000.00 42,784,875.15
45254NAP2 1,000.00000000 994.99709651
A-1B 140,373,000.00 140,373,000.00
45254NAQ0 1,000.00000000 1,000.00000000
A-2 32,710,000.00 32,676,758.88
45254NAR8 1,000.00000000 998.98376276
B 15,889,000.00 15,889,000.00
45254NAS6 1,000.00000000 1,000.00000000
C 19,066,000.00 19,066,000.00
45254NAT4 1,000.00000000 1,000.00000000
D 20,655,000.00 20,655,000.00
45254NAU1 1,000.00000000 1,000.00000000
E 4,767,000.00 4,767,000.00
45254NAV9 1,000.00000000 1,000.00000000
F 18,271,000.00 18,271,000.00
45254NAW7 1,000.00000000 1,000.00000000
G 11,122,000.00 11,122,000.00
9ABSB637 1,000.00000000 1,000.00000000
Owner Trust Ce 11,917,252.00 11,917,252.00
9ABSB638 1,000.00000000 1,000.00000000
317,770,252.00 317,521,886.03
Principal Principal Negative
Payment Adj. or Loss Amortization
Per $1,000 Per $1,000 Per $1,000
409,090.22 0.00 0.00
9.51372605 0.00000000 0.00000000
0.00 0.00 0.00
0.00000000 0.00000000 0.00000000
1,284,357.99 0.00 0.00
39.26499511 0.00000000 0.00000000
0.00 0.00 0.00
0.00000000 0.00000000 0.00000000
0.00 0.00 0.00
0.00000000 0.00000000 0.00000000
0.00 0.00 0.00
0.00000000 0.00000000 0.00000000
0.00 0.00 0.00
0.00000000 0.00000000 0.00000000
0.00 0.00 0.00
0.00000000 0.00000000 0.00000000
0.00 0.00 0.00
0.00000000 0.00000000 0.00000000
0.00 0.00 0.00
0.00000000 0.00000000 0.00000000
1,693,448.21 0.00 0.00
Closing Interest Interest Bond Interest
Balance Payment Adjustment Rate (2)
Per $1,000 Per $1,000 Per $1,000 Next Rate (3)
42,375,784.93 216,063.62 0.00 6.06000000%
985.48337047 5.02473535 0.00000000 6.06000000%
140,373,000.00 767,372.40 0.00 6.56000000%
1,000.00000000 5.46666667 0.00000000 6.56000000%
31,392,400.89 154,506.21 0.00 5.86964000%
959.71876766 4.72351605 0.00000000 5.50688000%
15,889,000.00 89,243.22 0.00 6.74000000%
1,000.00000000 5.61666688 0.00000000 6.74000000%
19,066,000.00 110,265.03 0.00 6.94000000%
1,000.00000000 5.78333316 0.00000000 6.94000000%
20,655,000.00 130,470.75 0.00 7.58000000%
1,000.00000000 6.31666667 0.00000000 7.58000000%
4,767,000.00 30,111.55 0.00 7.58000000%
1,000.00000000 6.31666667 0.00000000 7.58000000%
18,271,000.00 92,268.55 0.00 6.06000000%
1,000.00000000 5.05000000 0.00000000 6.06000000%
11,122,000.00 56,166.10 0.00 6.06000000%
1,000.00000000 5.05000000 0.00000000 6.06000000%
11,917,252.00 464,151.01 0.00
1,000.00000000 38.94782203 0.00000000
315,828,437.82 2,110,618.44 0.00
Total P&I Paym 3,804,066.65
Notes: (1) N denotes notional balance not included in
total
(2) Inte
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Other Related Information
Statement Date: 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
Respective Pool Summary Information
Fixed Rate
Component Sub-Pool
Beginning Loan Count: 164
Ending Loan Count: 164
Principal Balance Prior to Current Distrib 284,845,065
Principal Balance Subsequent to Current Di 284,435,975
Available Distribution Amount: 2,268,406.01
Weighted Average Remaining Term to Maturit 117
Weighted Average Mortgage Rate: 7.92092604%
Adjustable Rate
Sub-Pool
Beginning Loan Count: 30
Ending Loan Count: 29
Principal Balance Prior to Current Distrib32,676,821.62
Principal Balance Subsequent to Current Di31,392,463.63
Available Distribution Amount: 1,535,660.64
Weighted Average Remaining Term to Maturit 118
Weighted Average Mortgage Rate: 9.32475445%
Aggregate Pool Interest Summary
Component Current Shortfall Delinquent
Gross: 1,790,691.4 0.00 343,425.21
Master 'Servicing: 16,274.22 0.00 2,875.95
Special Servicing: 0.00 0.00 1,305.15
Management: 1,103.86 0.00 219.15
Trustee: 1,435.02 0.00 284.90
Remittance: 1,771,878.3 0.00 338,740.06
Total Rate
Gross: 2,134,116.6 8.06539687%
Master 'Servicing: 19,150.17 0.07237361%
Special Servicing: 1,305.15 0.00493251%
Management: 1,323.01 0.00500001%
Trustee: 1,719.91 0.00650000%
2,110,618.4 7.97659075%
Less:
Prepayment Interest Shortfall not advanced b 0.00
Interest on Advances: 0.00
Plus: Prepayment Premiums: 0.00
Net Remittance: 2,110,618.45
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Other Related Information
Statement Date: 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
Adva
Prior Outstanding Master Servicer P&I Advances Made:
282,876
Current Outstanding Master Servicer P&I Advances Made:
399,838
Recovery of Outstanding Master Servicer P&I Advances M
249,851
Total Unreimbursed Master Servicer P&I Advances Outsta
432,863
Interest Payable to Master Servicer in Respect of Adva
0
Current Period Accrued Servicing Fees:
19,150.17
Less: Delinquent Servicing Fees:
2,875.95
Less: Reductions to Servicing Fees:
0.00
Plus: Additional Servicing Fees:
0.00
Allocation of Interest and Shortfalls
Accrued Beginning
CertificatUnpaid
Class Interest Interest
A-1A 216,063.62 0.00
A-1B 767,372.40 0.00
A-2 154,506.21 0.00
B 89,243.22 0.00
C 110,265.03 0.00
D 130,470.75 0.00
E 30,111.55 0.00
F 92,268.55 0.00
G 56,166.10 0.00
Totals: 1,646,467. 0.00
Ending
ExtraordinUnpaid
Expenses Interest Distributable
A-1A 0.00 0.00 216,063.62
A-1B 0.00 0.00 767,372.40
A-2 0.00 0.00 154,506.21
B 0.00 0.00 89,243.22
C 0.00 0.00 110,265.03
D 0.00 0.00 130,470.75
E 0.00 0.00 30,111.55
F 0.00 0.00 92,268.55
G 0.00 0.00 56,166.10
Totals: 0.00 0.00 1,646,467.43
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Asset Backed Facts - Pool Total
Record Date: 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
10/20/98 0 0 4 3814202
0.00% 0.00% 2.06% 1.20%
09/21/98 5 9881852 1 657892
2.58% 3.11% 0.52% 0.21%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
10/20/98 1 657427 0 0
0.52% 0.21% 0.00% 0.00%
09/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
10/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
10/20/98 0 0 8.06539687% 7.97659076%
0.00% 0.00%
09/21/98 0 0 8.33349853% 8.24174450%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
Note: Effective with the October 1998 Distribution,
Foreclosure, Bankur
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Statement Date: 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
Asset Backed Facts - Group 1 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
10/20/98 0 0 4 3814202
0.00% 0.00% 2.44% 1.34%
09/21/98 5 9881852 1 657892
3.05% 3.47% 0.61% 0.23%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
10/20/98 1 657427 0 0
0.61% 0.23% 0.00% 0.00%
09/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
10/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
10/20/98 0 0 7.92092604% 7.83295637%
0.00% 0.00%
09/21/98 0 0 8.18492473% 8.09402643%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Statement Date: 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
Asset Backed Facts - Group 2 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
10/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
10/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
10/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
10/20/98 0 0 9.32475445% 9.22865704%
0.00% 0.00%
09/21/98 0 0 9.62828285% 9.52907134%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
Note: Effective with the October 1998 Distribution,
Foreclosure, Bankur
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Statement 10/20/98
Payment Da 10/20/98
Prior Paym 09/21/98
Record Dat 09/30/98
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
161 09/01/98 5,105.65 5,105.65
48 09/01/98 20,888.33 20,888.33
82 09/01/98 11,814.41 11,814.41
44 09/01/98 21,598.89 21,598.89
113 09/01/98 7,778.43 7,778.43
77 09/01/98 11,006.67 11,006.67
33 06/01/98 5,139.03 10,276.20
29 07/01/98 9,790.46 19,577.40
30 07/01/98 7,786.40 15,569.99
31 07/01/98 6,807.26 13,612.06
32 07/01/98 5,431.01 10,860.07
75 09/01/98 11,005.22 11,005.22
34 09/01/98 39,199.41 39,199.41
69 09/01/98 17,678.60 17,678.60
130 09/01/98 6,375.10 6,375.10
8 09/01/98 35,242.88 35,242.88
11 09/01/98 6,658.96 6,658.96
10 09/01/98 21,239.19 21,239.19
9 09/01/98 25,114.60 25,114.60
41 09/01/98 24,037.57 24,037.57
190 09/01/98 2,928.90 2,928.90
158 09/01/98 4,999.53 4,999.53
81 09/01/98 12,783.47 12,783.47
46 09/01/98 19,527.79 19,527.79
55 09/01/98 15,641.55 15,641.55
23 09/01/98 44,259.01 44,259.01
Total 399,838.32 434,779.88
Out. Property Special
ProtectionAdvance Servicer Foreclosure Bankruptcy REO
Advances DescriptioTransfer DaDate Date Date
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 3 09/01/98
0.00 2 09/01/98
0.00 2 09/01/98
0.00 2 09/01/98
0.00 2 09/01/98
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
0
0
** Outstanding P&I Advances include the current period
P&I Advance
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Statement Date: 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
Out. Property
ProtectionAdvance Servicer Foreclosure Bankruptcy REO
Advances DescriptioTransfer DaDate Date Date
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
0
0
** Outstanding P&I Advances include the current period
P&I Advance
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Pool Total
Statement Date: 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0.00to 1000000.00 90 60672125.63 19.21%
1000000.01to 2000000.00 61 87851618.83 27.82%
2000000.01to 3000000.00 15 38286188.16 12.12%
3000000.01to 4000000.00 12 40393140.63 12.79%
4000000.01to 5000000.00 3 12668791.12 4.01%
5000000.01to 6000000.00 6 32198381.51 10.19%
6000000.01to 7000000.00 2 12289403.38 3.89%
7000000.01to 8000000.00 2 14189141.23 4.49%
8000000.01to 9000000.00 2 17279647.65 5.47%
9000000.01to 10000000.00 0 0.00 0.00%
Total 193315828438.14 100.00%
Average Scheduled Balance is 1627982
Maximum Scheduled Balance is 8959810
Minimum Scheduled Balance is 198229
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 68 75603769.89 23.94%
Retail 39 70761231.15 22.40%
Office 31 59419111.98 18.81%
Industrial 26 48707205.21 15.42%
Mixed Use 15 37422301.42 11.85%
Lodging 5 11198432.75 3.55%
Self Storage 3 4448400.18 1.41%
Other 3 3590267.71 1.14%
Health Care 1 3187237.24 1.01%
Mobile Home 2 1490480.61 0.47%
Total 193 315828438.14 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.00%or less 0 0.00 0.00%
7.00%to 8.00% 61169663635.52 53.72%
8.00%to 9.00% 95113003593.48 35.78%
9.00%to 10.00% 34 32075276.01 10.16%
10.00%to 11.00% 3 1085933.13 0.34%
Total 193315828438.14 100.00%
Minimum Mortgage Interest Rate is 7.10%
Maximum Mortgage Interest Rate is 10.38%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 97 157735016.94 49.94%
Ohio 12 27548202.80 8.72%
Texas 19 27539531.69 8.72%
Arizona 25 27465378.33 8.70%
Washington 3 16635677.88 5.27%
Oregon 6 15050872.26 4.77%
Wisconsin 4 12815911.74 4.06%
Nevada 6 7844844.85 2.48%
Minnesota 3 4919906.14 1.56%
Connecticut 5 4471629.40 1.42%
Colorado 3 3155358.82 1.00%
Utah 4 3040295.39 0.96%
Florida 1 2912745.81 0.92%
Nebraska 2 2392154.10 0.76%
Mississippi 1 1319065.45 0.42%
Pennsylvania 1 668351.01 0.21%
Maine 1 313495.53 0.10%
Total 193 315828438.14 100.00%
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Statement Date: 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
Pool Total
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 192 315084736.69 99.76%
1+ to 2 years 1 743701.45 0.24%
2+ to 3 years 0 0.00 0.00%
3+ to 4 years 0 0.00 0.00%
4+ to 5 years 0 0.00 0.00%
5+ to 6 years 0 0.00 0.00%
6+ to 7 years 0 0.00 0.00%
7+ to 8 years 0 0.00 0.00%
8+ to 9 years 0 0.00 0.00%
9+ to 10 years 0 0.00 0.00%
10 years or more 0 0.00 0.00%
Total 193 315828438.14 100.00%
Weighted Average Seasoni 52.58%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
060 months or less 0 0.00 0.00%
061 to 120 months 7 17605098.60 5.57%
0121 to 180 months 0 0.00 0.00%
0181 to 240 months 0 0.00 0.00%
0241 to 360 months 0 0.00 0.00%
Total 7 17605098.60 5.57%
Weighted Ave 112.57
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.00001or 0.9999 3 7463550.93 2.36%
1to 1.14 0 0.00 0.00%
1.1401to 1.24 2 5738138.18 1.82%
1.2401to 1.34 2 5143228.11 1.63%
1.3401to 1.49 2 5240445.93 1.66%
1.4901to 1.74 2 5240446.04 1.66%
1.7401to 10 1 1310111.52 0.41%
Unknown 181285692517.43 90.46%
Total 193315828438.14 1
Weighted Average Debt Service Coverage Ratio is 1.21
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 7 12977996.58 4.11%
Amortizing Balloon 186302850441.56 95.89%
Total 193315828438.14 100.00%
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 1 1384291.09 0.44%
61 to 120 months 177282088656.74 89.32%
121 to 180 months 4 4963133.18 1.57%
181 to 240 months 2 8514153.52 2.70%
241 to 360 months 2 1273105.01 0.40%
Total 186298223339.54 94.43%
Weighted Average Months to Maturity 117.08
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0.00 0.00%
1 to 2 years 0 0.00 0.00%
2 Years or More 0 0.00 0.00%
Unknown 193315828438.14 100.00%
Total 193315828438.14 100.00%
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Statement Date: 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
Loan Group 1
Distribution of Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0to 1000000.00 72 50418338.85 17.73%
1000000.01to 2000000.00 52 74782358.88 26.29%
2000000.01to 3000000.00 14 35373442.35 12.44%
3000000.01to 4000000.00 12 40393140.63 14.20%
4000000.01to 5000000.00 3 12668791.12 4.45%
5000000.01to 6000000.00 5 27041710.42 9.51%
6000000.01to 7000000.00 2 12289403.38 4.32%
7000000.01to 8000000.00 2 14189141.23 4.99%
8000000.01to 9000000.00 2 17279647.65 6.08%
9000000.01to 10000000.00 0 0.00 0.00%
Total 164284435974.51 100.00%
Average Scheduled Balance is 1734365.70
Maximum Scheduled Balance is 8959809.89
Minimum Scheduled Balance is 397611.42
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 59 68879754.30 24.22%
Retail 37 67798228.65 23.84%
Office 27 52118115.31 18.32%
Industrial 17 39533125.00 13.90%
Mixed Use 13 35782200.47 12.58%
Lodging 5 11198432.75 3.94%
Self Storage 3 4448400.18 1.56%
Health Care 1 3187237.24 1.12%
Mobile Home 2 1490480.61 0.52%
Total 164 284435974.51 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.00%or less 0 0.00 0.00%
7.00%to 9.00% 61169663635.52 59.65%
8.00%to 9.00% 91105075783.57 36.94%
9.00%to 10.00% 12 9696555.42 3.41%
10.00%to 11.00% 0 0.00 0.00%
Total 164284435974.51 100.00%
Minimum Mortgage Interest Rate is 7.10%
Maximum Mortgage Interest Rate is 10.00%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 79 139800238.04 49.15%
Texas 18 25903867.53 9.11%
Arizona 22 24882568.63 8.75%
Ohio 8 21977097.76 7.73%
Washington 3 16635677.88 5.85%
Oregon 6 15050872.26 5.29%
Wisconsin 4 12815911.74 4.51%
Nevada 6 7844844.85 2.76%
Minnesota 3 4919906.14 1.73%
Connecticut 5 4471629.40 1.57%
Colorado 3 3155358.82 1.11%
Utah 3 2598430.90 0.91%
Nebraska 2 2392154.10 0.84%
Mississippi 1 1319065.45 0.46%
Pennsylvania 1 668351.01 0.23%
Total 164 284435974.51 100.00%
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Statement Date: 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
Loan Group 1
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 164 284435974.51 100.00%
1+ to 2 years 0 0.00 0.00%
2+ to 3 years 0 0.00 0.00%
3+ to 4 years 0 0.00 0.00%
4+ to 5 years 0 0.00 0.00%
5+ to 6 years 0 0.00 0.00%
6+ to 7 years 0 0.00 0.00%
7+ to 8 years 0 0.00 0.00%
8+ to 9 years 0 0.00 0.00%
9+ to 10 years 0 0.00 0.00%
10 years or more 0 0.00 0.00%
Total 164 284435974.51 100.00%
Weighted Average Seasoni 0.5
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 4 10660688.38 3.75%
Amortizing Balloon 160 273775286.13 96.25%
Total 164 284435974.51 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 0 0.00 0.00%
61 to 120 months 6 12448427.51 4.38%
121 to 180 months 0 0.00 0.00%
181 to 240 months 0 0.00 0.00%
241 to 360 months 0 0.00 0.00%
Total 6 12448427.51 4.38%
Weighted Average Months to Maturity 113
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 0 0.00 0.00%
61 to 120 months 153259554463.49 91.25%
121 to 180 months 3 3918929.99 1.38%
181 to 240 months 2 8514153.52 2.99%
241 to 360 months 0 0.00 0.00%
Total 158271987547.00 95.62%
Weighted Ave 117
Distribution of DSCR
Debt Servi 0Number Scheduled Based on
Coverage R 0of Loans Balance Balance
0.00001or 0.9999 1 4154637.60 1.46%
1to 1.14 0 0.00 0.00%
1.1401to 1.24 1 3757300.85 1.32%
1.2401to 1.34 2 5143228.11 1.81%
1.3401to 1.49 2 5240445.93 1.84%
1.4901to 1.74 2 5240446.04 1.84%
1.7401to 10 1 1310111.52 0.46%
Unknown 155259589804.46 91.26%
Total 164284435974.51 100.00%
Weighted Average Debt Service Coverage Ratio is 130.64%
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0.00 0.00%
1 to 2 years 0 0.00 0.00%
2 Years or More 0 0.00 0.00%
Unknown 164284435974.51 100.00%
Total 164284435974.51 100.00%
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Statement Date: 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
Loan Group 2
Distribution of Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0to 1000000.00 18 10253786.78 32.66%
1000000.01to 2000000.00 9 13069259.95 41.63%
2000000.01to 3000000.00 1 2912745.81 9.28%
3000000.01to 4000000.00 0 0.00 0.00%
4000000.01to 5000000.00 0 0.00 0.00%
5000000.01to 6000000.00 1 5156671.09 16.43%
6000000.01to 7000000.00 0 0.00 0.00%
7000000.01to 8000000.00 0 0.00 0.00%
8000000.01to 9000000.00 0 0.00 0.00%
9000000.01to 10000000.00 0 0.00 0.00%
Total 29 31392463.63 100.00%
Average Scheduled Balance is 1046415
Maximum Scheduled Balance is 5156671
Minimum Scheduled Balance is 198229
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Industrial 9.00 9174080.21 29.22%
Office 4.00 7300996.67 23.26%
Multifamily 9.00 6724015.59 21.42%
Other 3.00 3590267.71 11.44%
Retail 2.00 2963002.50 9.44%
Mixed Use 2.00 1640100.95 5.22%
Total 29.00 31392463.63 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.00%or less 0.00 0.00 0.00%
7.00%to 8.00% 0.00 0.00 0.00%
8.00%to 9.00% 4.00 7927809.91 25.25%
9.00%to 10.00% 22.00 22378720.59 71.29%
10.00%to 11.00% 3.00 1085933.13 3.46%
Total 29.00 31392463.63 100.00%
Minimum Mortgage Interest Rate is 8.50%
Maximum Mortgage Interest Rate is 10.38%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 18 17934778.90 57.13%
Ohio 4 5571105.04 17.75%
Florida 1 2912745.81 9.28%
Arizona 3 2582809.70 8.23%
Texas 1 1635664.16 5.21%
Utah 1 441864.49 1.41%
Maine 1 313495.53 1.00%
Total 29 31392463.63 100.00%
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Statement Date: 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
Loan Group 2
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 28 30648762.18 97.63%
1+ to 2 years 1 743701.45 2.37%
2+ to 3 years 0 0.00 0.00%
3+ to 4 years 0 0.00 0.00%
4+ to 5 years 0 0.00 0.00%
5+ to 6 years 0 0.00 0.00%
6+ to 7 years 0 0.00 0.00%
7+ to 8 years 0 0.00 0.00%
8+ to 9 years 0 0.00 0.00%
9+ to 10 years 0 0.00 0.00%
10 years or more 0 0.00 0.00%
Total 29 31392463.63 100.00%
Weighted Average Seasoni 0.8
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 3 2317308.20 7.38%
Amortizing Balloon 26 29075155.43 92.62%
Total 29 31392463.63 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 0 0.00 0.00%
61 to 120 months 1 5156671.09 16.43%
121 to 180 months 0 0.00 0.00%
181 to 240 months 0 0.00 0.00%
241 to 360 months 0 0.00 0.00%
Total 1 5156671.09 16.43%
Weighted Average Months to Maturity 111
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 1 1384291.09 4.41%
61 to 120 months 24 22534193.25 71.78%
121 to 180 months 1 1044203.19 3.33%
181 to 240 months 0 0.00 0.00%
241 to 360 months 2 1273105.01 4.06%
Total 28 26235792.54 83.57%
Weighted Average Months to Maturity 119
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.00001or 0.9999 2 3308913.33 10.54%
1to 1.14 0 0.00 0.00%
1.1401to 1.24 1 1980837.33 6.31%
1.2401to 1.34 0 0.00 0.00%
1.3401to 1.49 0 0.00 0.00%
1.4901to 1.74 0 0.00 0.00%
1.7401to 10 0 0.00 0.00%
Unknown 26 26102712.97 83.15%
Total
29 31392463.63 100.00%
Weighted Average Debt Service Coverage Ratio is
0.748033
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0.00 0.00%
1 to 2 years 0 0.00 0.00%
2 Years or More 0 0.00 0.00%
Unknown 29 31392463.63 100.00%
Total 29 31392463.63 100.00%
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Statement Date: 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
Loan Group 2
Distribution of Maximum Rates
Number Scheduled Based on
Maximum Rates of Loans Balance Balance
4.50%to 14.00% 0 0.00 0
14.00%to 14.50% 1 993481.69 3.16%
14.50%to 15.00% 2 6484009.43 20.65%
15.00%to 15.50% 15 17966917.77 57.23%
15.50%to 16.00% 8 4862121.61 15.49%
16.00%to 16.50% 3 1085933.13 3.46%
Total 29 31392463.63 100.00%
Weighted Ave 15.35%
Distribution of Payment Adjustment
Payment Adjustment Number Scheduled Based on
Frequency Loans Balance Balance
Six Month 29 31392463.63 100.00%
Total 29 31392463.63 100.00%
Distribution of Indices of Mortgage Loans
Number Scheduled Based on
Indices of Loans Balance Balance
6 Month LIBOR 29 31392463.63 100.00%
Total 29 31392463.63 100.00%
Distribution of Mortgage Loan Margins
Number Scheduled Based on
Mortgage Loan Margins Loans Balance Balance
2.60%to 3.00% 2 6484009.43 20.65%
3.00%to 3.50% 13 15880934.82 50.59%
3.50%to 4.00% 11 7941586.25 25.30%
4.00%to 4.50% 3 1085933.13 3.46%
Total 29 31392463.63 100.00%
Weighted Ave 3.47%
Distribution of Minimum Rates
Number Scheduled Based on
Minimum Rates (1) of Loans Balance Balance
8.00%to 8.50% 2 1737183.14 5.53%
8.50%to 9.00% 2 6484009.43 20.65%
9.00%to 9.50% 15 17966917.77 57.23%
9.50%to 10.00% 7 4118420.16 13.12%
10.00%to 10.50% 3 1085933.13 3.46%
Total 29 31392463.63 100.00%
Weighted Ave 9.31%
Distribution of Interest Adjustment
Interest Adjustment Number Scheduled Based on
Frequency Loans Balance Balance
Six Month 29 31392463.63 100.00%
Total 29 31392463.63 100.00%
ABN AMRO
LaSalle National Bank
Administrator:
Thomas Baumgart (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
IMPAC CMB TRUST 1998-C1, as Issuer
Midland Loan Services, Inc., as Master Servicer
Collateralized Mortgage Bonds
Series 1998-C1
ABN AMRO Acct: 67-7991-00-2
Statement Date: 10/20/98
Payment Date: 10/20/98
Prior Payment: 09/21/98
Record Date: 09/30/98
Loan Level Detail
Property Operating
Disclosure Type Maturity Statement
Control # Group Code Date DSCR Date State
1IMP9801A Office 11/01/07 0.6012/31/97OH
2IMP9801A Office 11/01/07 1.2112/31/97OH
3IMP9801A Retail 11/01/07 1.4512/31/97OH
4IMP9801A Office 11/01/07 1.5812/31/97OH
5IMP9801A Office 11/01/07 1.3412/31/97OH
6IMP9801A Office 11/01/07 1.4412/31/97OH
7IMP9801A Retail 11/01/07 2.0012/31/97OH
8IMP9801A Industrial 06/01/08 WI
9IMP9801A Mixed Use 06/01/08 WI
10IMP9801A Office 06/01/08 WI
11IMP9801A Industrial 06/01/08 WI
12IMP9801B Industrial 11/01/07 0.4212/31/97FL
13IMP9801B Industrial 11/01/07 1.2112/31/97OH
14IMP9801B Other 11/01/07 OH
15IMP9801B Other 11/01/07 OH
16IMP9801B Industrial 11/01/07 1.0612/31/97FL
17IMP9801B Other 11/01/07 0.8512/31/97OH
18IMP9801A Mixed Use 04/01/08 WA
19IMP9801A Retail 12/01/07 CA
20IMP9801A Mixed Use 04/01/08 CA
21IMP9801A Industrial 01/01/08 CA
22IMP9801A Multifamily 06/01/08 CA
23IMP9801A Retail 04/01/08 WA
24IMP9801A Mixed Use 06/01/08 CA
25IMP9801A Retail 04/01/08 CA
26IMP9801A Lodging 06/01/08 AZ
27IMP9801B Office 01/01/08 CA
28IMP9801A Office 04/01/08 CA
29IMP9801A Multifamily 03/01/08 CT
30IMP9801A Multifamily 03/01/08 CT
31IMP9801A Multifamily 03/01/08 CT
32IMP9801A Multifamily 03/01/08 CT
33IMP9801A Multifamily 03/01/08 CT
34IMP9801A Multifamily 04/01/15 CA
35IMP9801A Office 01/01/18 TX
36IMP9801A Office 03/01/08 TX
37IMP9801A Multifamily 03/01/08 OR
38IMP9801A Industrial 01/01/08 CA
39IMP9801A Retail 06/01/08 CA
40IMP9801A Retail 01/01/08 OR
41IMP9801A Health Care 06/01/08 TX
42IMP9801A Retail 04/01/08 MN
43IMP9801A Industrial 01/01/08 CA
44IMP9801A Industrial 01/01/08 CA
45IMP9801A Office 02/01/08 1.2812/31/97CA
46IMP9801A Multifamily 12/01/07 OR
47IMP9801A Office 11/01/07 1.6612/31/97OH
48IMP9801A Self Storag 12/01/07 NV
49IMP9801A Industrial 04/01/08 OR
50IMP9801A Multifamily 04/01/08 CA
51IMP9801A Multifamily 12/01/07 CA
52IMP9801A Industrial 01/01/08 CA
53IMP9801A Office 05/01/08 CA
54IMP9801A Retail 04/01/08 CA
55IMP9801A Multifamily 04/01/08 OR
56IMP9801A Industrial 06/01/08 CA
57IMP9801A Industrial 06/01/08 TX
58IMP9801A Retail 12/01/07 CA
59IMP9801A Retail 06/01/08 CA
60IMP9801A Industrial 06/01/08 CA
61IMP9801A Mixed Use 01/01/08 CA
62IMP9801A Retail 04/01/08 AZ
63IMP9801A Retail 06/01/08 TX
64IMP9801A Retail 05/01/13 TX
65IMP9801A Industrial 06/01/08 CA
66IMP9801A Lodging 06/01/08 NE
67IMP9801A Multifamily 01/01/08 NV
68IMP9801A Retail 02/01/08 CA
69IMP9801A Lodging 05/01/13 AZ
70IMP9801A Lodging 04/01/08 CO
71IMP9801B Retail 01/01/08 TX
72IMP9801A Mixed Use 03/01/08 WA
73IMP9801A Mixed Use 01/01/08 CA
74IMP9801A Multifamily 04/01/08 AZ
75IMP9801A Multifamily 04/01/08 CA
76IMP9801A Retail 03/01/08 CA
77IMP9801A Multifamily 03/01/08 AZ
78IMP9801A Office 11/01/07 CA
79IMP9801A Retail 03/01/08 CA
80IMP9801A Office 06/01/08 TX
81IMP9801B Industrial 06/01/08 CA
82IMP9801A Industrial 01/01/08 CA
83IMP9801B Industrial 09/01/02 CA
84IMP9801A Retail 03/01/08 CA
85IMP9801A Office 03/01/08 CA
86IMP9801A Office 11/01/07 CA
87IMP9801B Retail 12/01/07 CA
88IMP9801A Multifamily 03/01/08 MS
89IMP9801A Multifamily 06/01/08 CA
90IMP9801A Office 11/01/07 CA
91IMP9801A Multifamily 04/01/08 CA
92IMP9801A Retail 04/01/08 CA
93IMP9801A Office 04/01/08 CA
94IMP9801A Retail 06/01/08 UT
95IMP9801A Retail 01/01/08 AZ
96IMP9801A Retail 12/01/07 CA
97IMP9801A Multifamily 01/01/08 AZ
98IMP9801A Mixed Use 06/01/08 CA
99IMP9801A Multifamily 10/01/07 AZ
100IMP9801A Retail 04/01/08 MN
101IMP9801A Multifamily 01/01/08 CA
102IMP9801A Multifamily 01/01/08 NV
103IMP9801A Retail 04/01/08 CA
104IMP9801A Multifamily 02/01/08 TX
105IMP9801B Office 09/01/09 CA
106IMP9801A Multifamily 02/01/08 NV
107IMP9801B Multifamily 01/01/08 CA
108IMP9801A Multifamily 04/01/08 AZ
109IMP9801A Multifamily 05/01/08 CA
110IMP9801A Multifamily 01/01/08 CA
111IMP9801B Multifamily 12/01/07 AZ
112IMP9801B Mixed Use 11/01/07 CA
113IMP9801A Self Storag 01/01/08 CA
114IMP9801A Mixed Use 06/01/08 CA
115IMP9801B Multifamily 10/01/07 CA
116IMP9801A Multifamily 06/01/08 CA
117IMP9801A Retail 06/01/08 TX
118IMP9801A Multifamily 05/01/08 AZ
119IMP9801A Industrial 04/01/08 CA
120IMP9801A Mixed Use 02/01/08 CA
121IMP9801A Multifamily 03/01/08 TX
122IMP9801A Multifamily 11/01/07 AZ
123IMP9801A Multifamily 11/01/07 NV
124IMP9801A Retail 03/01/08 CO
125IMP9801A Multifamily 05/01/08 CA
126IMP9801B Multifamily 12/01/27 AZ
127IMP9801A Office 06/01/08 CA
128IMP9801A Multifamily 05/01/08 CA
129IMP9801A Self Storag 02/01/08 CA
130IMP9801A Multifamily 06/01/08 TX
131IMP9801A Retail 06/01/08 CA
132IMP9801A Mixed Use 03/01/08 CA
133IMP9801A Industrial 03/01/08 CA
134IMP9801B Multifamily 04/01/08 CA
135IMP9801A Retail 01/01/08 CA
136IMP9801A Multifamily 02/01/08 AZ
137IMP9801B Office 12/01/07 CA
138IMP9801A Retail 02/01/08 UT
139IMP9801A Retail 10/01/07 CA
140IMP9801A Mobile Home 05/01/08 OR
141IMP9801A Mobile Home 03/01/08 CA
142IMP9801B Multifamily 06/30/07 AZ
143IMP9801A Office 05/01/08 TX
144IMP9801A Lodging 01/01/08 CA
145IMP9801A Multifamily 06/01/08 AZ
146IMP9801A Multifamily 03/01/08 TX
147IMP9801A Multifamily 04/01/08 CA
148IMP9801A Industrial 05/01/08 CA
149IMP9801A Industrial 11/01/07 CA
150IMP9801A Multifamily 04/01/08 CA
151IMP9801A Office 12/01/07 PA
152IMP9801A Retail 04/01/08 MN
153IMP9801A Multifamily 06/01/08 AZ
154IMP9801A Office 06/01/08 CO
155IMP9801A Office 06/01/08 NE
156IMP9801A Multifamily 05/01/08 CA
157IMP9801A Multifamily 05/01/08 TX
158IMP9801B Mixed Use 02/01/08 CA
159IMP9801A Multifamily 06/01/08 AZ
160IMP9801A Retail 04/01/08 CA
161IMP9801A Multifamily 11/01/07 UT
162IMP9801A Multifamily 04/01/08 AZ
163IMP9801A Retail 06/01/08 CA
164IMP9801A Mixed Use 12/01/07 CA
165IMP9801A Retail 11/01/07 CA
166IMP9801A Retail 04/01/08 TX
167IMP9801A Mixed Use 02/01/08 CA
168IMP9801A Multifamily 12/01/07 AZ
169IMP9801A Multifamily 05/01/08 AZ
170IMP9801A Office 03/01/08 CA
171IMP9801A Multifamily 10/01/07 AZ
172IMP9801A Office 06/01/08 CA
173IMP9801A Retail 10/01/07 TX
174IMP9801A Multifamily 03/01/08 AZ
175IMP9801A Multifamily 06/01/08 AZ
176IMP9801B Multifamily 01/01/08 CA
177IMP9801A Office 03/01/08 CA
178IMP9801A Multifamily 05/01/08 TX
179IMP9801A Multifamily 11/01/07 NV
180IMP9801A Multifamily 01/01/13 CA
181IMP9801A Multifamily 03/01/08 AZ
182IMP9801A Multifamily 06/01/08 TX
183IMP9801A Retail 10/01/07 CA
184IMP9801B Industrial 01/01/08 UT
185IMP9801A Multifamily 02/01/08 CA
186IMP9801B Multifamily 11/01/27 CA
187IMP9801A Office 03/01/08 CA
188IMP9801B Multifamily 12/01/07 CA
189IMP9801A Multifamily 02/01/08 CA
190IMP9801B Industrial 11/01/07 CA
191IMP9801B Office 11/01/07 ME
192IMP9801B Industrial 10/01/07 CA
193IMP9801B Industrial 10/01/07 CA
194IMP9801B Industrial 10/01/07 CA
Ending Loan
DisclosurePrincipal Note Scheduled PrepaymeStatus
Control # Balance Rate P&I Prepayment Date Code (1)
14154637.60 8.625% 34526.36 0
23757300.85 8.375% 30586.22 0
33262919.14 8.375% 26561.72 0
42471908.51 8.375% 20122.51 0
52274155.82 8.375% 18512.71 0
61977526.79 8.375% 16098.01 0
71310111.52 8.375% 10664.93 0
85115393.89 7.384% 35456.19 0 B
93645304.06 7.384% 25266.60 0 B
103082800.24 7.384% 21367.73 0 B
11 972413.55 7.384% 6740.06 0 B
122912745.81 9.375% 31342.10 0
131980837.33 9.375% 17486.97 0
141807514.06 9.375% 15956.86 0
151386586.13 9.375% 12240.88 0
16 0.00 9.375% 9737.55 124640709/01/98
17 396167.52 9.375% 3497.39 0
188959809.89 7.375% 62827.71 0
198319837.76 7.440% 58896.85 0
207167914.26 7.385% 50312.17 0
217021226.97 7.500% 49956.23 0
226232322.39 7.125% 42107.41 0
236057080.99 7.250% 44511.72 0 B
245924157.39 7.875% 43552.12 0
255562178.56 7.500% 41786.74 0
265417246.29 7.500% 40201.12 0
275156671.09 9.000% 44097.19 0
285022734.29 7.750% 37627.70 0
291252478.19 8.625% 9894.91 0 6
30 996101.54 8.625% 7869.47 0 6
31 870841.80 8.625% 6879.88 0 6
32 694780.85 8.625% 5488.95 0 6
33 657427.02 8.625% 5193.85 0 6
344434212.93 7.500% 39384.65 0 B
354079940.59 7.380% 33394.96 0
363730263.48 7.250% 25856.37 0
373580448.56 7.101% 24452.38 0
383375892.13 7.356% 23683.75 0
393291226.05 7.375% 22792.28 0
403228626.07 7.750% 23533.44 0
413187237.24 7.750% 24170.52 0 B
423163364.55 7.750% 24288.81 0
433087758.26 7.625% 23533.78 0
442980270.26 7.750% 21723.17 0 B
452869072.29 7.750% 20887.90 0
462827402.36 7.250% 19645.71 0 B
472768537.53 8.375% 22537.21 0
482636874.19 8.125% 20998.33 0 B
492508746.84 7.375% 17591.75 0
502489939.99 7.875% 18328.25 0
512465030.49 8.625% 19510.23 0
522324238.26 7.625% 16738.72 0
532312734.39 7.750% 17737.70 0
542285093.73 7.750% 17545.31 0
552159437.69 7.151% 15731.64 0 B
561994530.70 7.262% 13659.81 0
571994380.44 7.152% 13510.84 0
581937310.25 8.250% 14813.99 0
591920931.63 7.500% 14255.14 0
601842078.15 7.375% 13521.27 0
611828269.61 8.875% 14791.72 0
621818394.94 8.375% 14030.45 0
631792471.16 7.500% 13301.85 0
641772395.13 7.625% 13446.38 0
651772554.87 7.500% 13154.04 0
661744279.02 8.750% 14387.51 0
671714940.28 8.375% 13257.64 0
681690952.19 8.375% 13063.77 0
691659305.04 9.625% 17817.25 0 B
701640162.38 8.250% 13143.73 0
711635664.16 9.500% 15584.66 0
721618787.00 7.625% 12309.17 0
731595836.61 7.625% 12162.89 0
741494855.14 8.625% 11802.63 0
751494120.87 8.000% 11129.83 0 B
761493463.40 8.125% 11264.70 0
771493281.57 8.000% 11131.21 0 B
781490350.56 8.875% 12071.99 0
791475475.41 8.625% 11656.65 0
801459615.66 8.500% 11245.36 0
811458535.18 9.625% 12905.12 0 B
821442687.05 9.125% 11934.71 0 B
831384291.09 9.125% 12007.03 0
841366008.97 7.750% 9942.34 0
851341500.94 8.750% 11218.98 0
861341527.14 9.000% 10988.17 0
871327338.34 8.875% 10745.21 0
881319065.45 8.000% 9832.56 0
891317013.67 8.000% 9685.69 0
901159540.93 8.625% 10226.07 130000
911275242.15 8.250% 9725.70 0
921270626.83 8.625% 10032.24 0
931245353.64 8.250% 9497.76 0
941197548.87 8.375% 9120.87 0
951192645.83 8.125% 9009.13 0
961191789.11 8.375% 9223.91 0
971143293.48 8.375% 8838.43 0
981122781.27 8.500% 8650.28 0
991117109.23 8.750% 8948.21 0
1001092870.89 7.750% 8391.24 0
1011093428.55 8.250% 8355.53 0
1021063607.80 8.250% 8127.65 0
1031056451.95 8.125% 7963.14 0
1041054092.54 8.125% 7956.03 0
1051044203.19 9.375% 12834.33 0
1061044148.28 8.125% 7880.97 0
1071044290.47 9.375% 8823.47 0
1081036134.25 8.250% 7902.13 0
1091017053.35 8.375% 7842.48 0
1101001978.20 8.250% 7656.70 0
111 994074.63 9.625% 8587.69 0
112 993481.69 9.250% 8311.77 0
113 977745.62 8.250% 7860.00 0 B
114 973008.48 8.375% 7410.70 0
115 964580.68 9.375% 8517.40 0
116 943574.32 8.250% 7466.62 0
117 928100.40 8.375% 7068.67 0
118 926909.24 7.750% 6736.72 0
119 921469.18 8.125% 6945.69 0
120 900071.24 8.250% 6873.42 0
121 895968.91 8.000% 6678.73 0
122 894834.86 8.875% 7243.96 0
123 888490.81 8.250% 6798.57 0
124 859137.64 8.625% 6787.41 0
125 858328.43 8.250% 6871.28 0
126 845033.62 9.375% 7144.47 0
127 841872.02 8.625% 6948.13 0
128 837435.20 8.125% 6307.45 0
129 833780.37 9.125% 7195.70 0
130 822937.21 8.125% 6443.75 0 B
131 822232.85 8.625% 6712.76 0
132 821598.49 8.375% 6343.35 0
133 809402.64 8.250% 6493.03 0
134 797181.22 8.500% 6222.39 0
135 796426.75 9.750% 6955.31 0
136 790360.53 7.875% 5826.00 0
137 786626.86 9.375% 6650.66 0
138 764005.50 8.500% 5970.86 0
139 753436.79 9.375% 6657.39 0
140 746210.74 8.000% 5847.87 0
141 744269.87 7.625% 5659.39 0
142 743701.45 9.625% 6369.82 0
143 740354.98 8.375% 5708.87 0
144 737440.02 9.375% 6235.68 0
145 728403.00 8.125% 5420.23 0
146 699836.92 7.875% 5437.77 0
147 696331.83 8.125% 5248.69 0
148 696150.34 8.750% 5556.11 0
149 673931.47 8.875% 5715.99 0
150 672354.36 8.000% 5008.43 0
151 668351.01 9.125% 5843.11 0
152 663670.70 7.750% 5095.77 0
153 663545.19 8.125% 4937.61 0
154 656058.80 8.500% 5727.63 0
155 647875.08 8.750% 5343.93 0
156 647779.63 7.625% 4651.36 0
157 647779.58 7.625% 4651.37 0
158 646619.26 8.500% 5053.46 0 B
159 638646.77 8.250% 4808.11 0
160 637621.07 8.250% 4862.85 0
161 636876.53 8.875% 5158.76 0 B
162 632639.65 8.250% 4824.86 0
163 624176.96 8.125% 4887.42 0
164 619178.84 8.875% 5246.51 0
165 619130.89 9.500% 5519.87 0
166 610615.99 9.125% 5043.05 0
167 605483.33 9.125% 5225.45 0
168 596556.54 8.875% 4829.31 0
169 590688.70 8.125% 4449.44 0
170 586285.66 8.750% 4903.10 0
171 541522.83 8.875% 4386.53 0
172 524105.23 9.000% 4224.27 0
173 522843.05 10.000% 4607.25 0
174 519661.99 8.000% 3873.66 0
175 508568.32 7.625% 3649.10 0
176 507664.94 10.250% 4619.51 0
177 503808.20 8.750% 4213.34 0
178 497528.23 8.125% 3940.87 0
179 496783.49 8.875% 4024.00 0
180 487229.82 8.500% 4959.10 0
181 477965.24 8.250% 3647.60 0
182 467506.02 8.625% 4687.58 0
183 447055.13 9.125% 3704.53 0
184 441864.49 10.000% 3938.01 0
185 435310.11 8.750% 3644.02 0
186 428071.39 9.625% 3699.34 0
187 409903.08 8.750% 3428.02 0
188 399417.19 9.750% 3625.89 0
189 397611.42 7.750% 2896.06 0
190 334576.37 9.375% 2956.81 0 B
191 313495.53 10.375% 2887.03 0
192 264772.66 10.125% 2387.93 0
193 198228.64 9.875% 1819.95 0
194 198228.64 9.875% 1819.95 0
315828438 1376407
(1) LegeA. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
