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: September 20,1998
(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 September 21, 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
September 21, 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 undersigned
thereunto duly authorized.
LASALLE NATIONAL BANK, IN
ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF Impac CMB Trust,
REGISTRANT
By: /s Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: September 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 09/21/98
Payment Date: 09/21/98
Prior Payment:NA
Record Date: 08/31/98
WAC: 8.33349853%
WAMM: 118
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
following 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 09/21/98
Payment Date: 09/21/98
Prior Payment:NA
Record Date: 08/31/98
WAC: 8.33349853%
WAMM: 118
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1A 43,000,000.00 43,000,000.00
45254NAP2 1,000.00000000 1,000.00000000
A-1B 140,373,000.00 140,373,000.00
45254NAQ0 1,000.00000000 1,000.00000000
A-2 32,710,000.00 32,710,000.00
45254NAR8 1,000.00000000 1,000.00000000
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
317,770,252.00 317,770,252.00
Principal Principal Negative
Payment Adj. or Loss Amortization
Per $1,000 Per $1,000 Per $1,000
215,124.85 0.00 0.00
5.00290349 0.00000000 0.00000000
0.00 0.00 0.00
0.00000000 0.00000000 0.00000000
33,241.12 0.00 0.00
1.01623724 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
248,365.97 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)
42,784,875.15 217,150.00 0.00 6.06000000%
994.99709651 5.05000000 0.00000000 6.06000000%
140,373,000.00 767,372.40 0.00 6.56000000%
1,000.00000000 5.46666667 0.00000000 6.56000000%
32,676,758.88 139,853.42 0.00 5.92000000%
998.98376276 4.27555549 0.00000000 5.86964000%
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%
11,917,252.00 549,583.35 0.00
1,000.00000000 46.11661732 0.00000000
317,521,886.03 2,182,484.37 0.00
Total P&I Paym 2,430,850.34
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: 09/21/98
Payment Date: 09/21/98
Prior Payment: NA
Record Date: 08/31/98
Respective Pool Summary Information
Fixed Rate
Component Sub-Pool
Beginning Loan Count: 164
Ending Loan Count: 164
Principal Balance Prior to Current Distrib 285,060,190
Principal Balance Subsequent to Current Di 284,845,065
Available Distribution Amount: 2,137,862.11
Weighted Average Remaining Term to Maturit 118
Weighted Average Mortgage Rate: 8.18492473%
Adjustable Rate
Sub-Pool
Beginning Loan Count: 30
Ending Loan Count: 30
Principal Balance Prior to Current Distrib32,710,062.74
Principal Balance Subsequent to Current Di32,676,821.62
Available Distribution Amount: 292,988.21
Weighted Average Remaining Term to Maturit 118
Weighted Average Mortgage Rate: 9.62828285%
Aggregate Pool Interest Summary
Component Current Shortfall Delinquent
Gross: 1,953,322.8 0.00 253,458.72
Master 'Servicing: 17,499.22 0.00 2,302.17
Special Servicing: 0.00 0.00 1,349.28
Management: 1,213.63 0.00 154.44
Trustee: 1,577.72 0.00 200.77
Remittance: 1,933,032.3 0.00 249,452.05
Total Rate
Gross: 2,206,781.6 8.33349853%
Master 'Servicing: 19,801.40 0.07477629%
Special Servicing: 1,349.28 0.00509530%
Management: 1,368.07 0.00516626%
Trustee: 1,778.50 0.00671617%
2,182,484.3 8.24174451%
Less:
Prepayment Interest Shortfall not advanced b 0.00
Interest on Advances: 0.00
Plus: Prepayment Premiums: 0.00
Net Remittance: 2,182,484.36
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: 09/21/98
Payment Date: 09/21/98
Prior Payment: NA
Record Date: 08/31/98
Adva
Prior Outstanding Master Servicer P&I Advances Made:
0
Current Outstanding Master Servicer P&I Advances Made:
282,876
Recovery of Outstanding Master Servicer P&I Advances
M 0
Total Unreimbursed Master Servicer P&I Advances Outsta
282,876
Interest Payable to Master Servicer in Respect of Adva
0
Current Period Accrued Servicing Fees: 19,801.39
Less: Delinquent Servicing Fees: 2,302.17
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 217,150.00 0.00
A-1B 767,372.40 0.00
A-2 139,853.42 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: 1,632,901. 0.00
Ending
ExtraordinUnpaid
Expenses Interest Distributable
A-1A 0.00 0.00 217,150.00
A-1B 0.00 0.00 767,372.40
A-2 0.00 0.00 139,853.42
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 1,632,901.02
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: 09/21/98
Payment Date: 09/21/98
Prior Payment: NA
Record Date: 08/31/98
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
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%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinq
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: 09/21/98
Payment Date: 09/21/98
Prior Payment: NA
Record Date: 08/31/98
Asset Backed Facts - Group 1 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
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%
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: 09/21/98
Payment Date: 09/21/98
Prior Payment: NA
Record Date: 08/31/98
Asset Backed Facts - Group 2 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
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%
01/00/00 0 0 0.00000000% 0.00000000%
0.00% 0.00%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinq
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 09/21/98
Payment Da 09/21/98
Prior PaymNA
Record Dat 08/31/98
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
139 08/01/98 6,592.40 6,592.40
164 08/01/98 5,193.09 5,193.09
82 08/01/98 11,810.35 11,810.35
21 08/01/98 49,653.47 49,653.47
133 08/01/98 6,423.18 6,423.18
33 06/01/98 5,137.17 5,137.17
29 07/01/98 9,786.93 9,786.93
30 07/01/98 7,783.59 7,783.59
31 07/01/98 6,804.80 6,804.80
32 07/01/98 5,429.06 5,429.06
160 08/01/98 4,807.88 4,807.88
147 08/01/98 5,188.65 5,188.65
42 08/01/98 24,152.31 24,152.31
69 08/01/98 17,673.63 17,673.63
153 08/01/98 4,880.41 4,880.41
57 08/01/98 13,424.84 13,424.84
16 08/01/98 13,265.02 13,265.02
186 08/01/98 3,662.44 3,662.44
107 08/01/98 8,733.46 8,733.46
71 08/01/98 15,443.40 15,443.40
81 08/01/98 12,779.36 12,779.36
23 07/01/98 44,250.30 44,250.30
Total 282,875.74 282,875.74
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 2 09/01/98
0.00 1 09/01/98
0.00 1 09/01/98
0.00 1 09/01/98
0.00 1 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 1
0.00
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** 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: 09/21/98
Payment Date: 09/21/98
Prior Payment: NA
Record Date: 08/31/98
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
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** 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: 09/21/98
Payment Date: 09/21/98
Prior Payment: NA
Record Date: 08/31/98
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0.00to 1000000.00 90 60724769.89 19.12%
1000000.01to 2000000.00 62 89312148.86 28.13%
2000000.01to 3000000.00 15 38330120.61 12.07%
3000000.01to 4000000.00 12 40432455.64 12.73%
4000000.01to 5000000.00 3 12693273.63 4.00%
5000000.01to 6000000.00 6 32230802.13 10.15%
6000000.01to 7000000.00 2 12302345.57 3.87%
7000000.01to 8000000.00 2 14201338.78 4.47%
8000000.01to 9000000.00 2 17294631.24 5.45%
9000000.01to 10000000.00 0 0.00 0.00%
Total 194317521886.35 100.00%
Average Scheduled Balance is 1636711
Maximum Scheduled Balance is 8967525
Minimum Scheduled Balance is 198416
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 68 75674391.22 23.83%
Retail 39 70830738.46 22.31%
Office 31 59615867.75 18.78%
Industrial 27 50003323.30 15.75%
Mixed Use 15 37453913.05 11.80%
Lodging 5 11213191.39 3.53%
Self Storage 3 4453502.80 1.40%
Other 3 3593885.61 1.13%
Health Care 1 3190800.51 1.00%
Mobile Home 2 1492272.26 0.47%
Total 194 317521886.35 100.00%
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% 61169837368.16 53.49%
8.00%to 9.00% 95113235368.26 35.66%
9.00%to 10.00% 35 33362608.28 10.51%
10.00%to 11.00% 3 1086541.65 0.34%
Total 194317521886.35 100.00%
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 158017570.82 49.77%
Ohio 12 27579002.32 8.69%
Texas 19 27571441.25 8.68%
Arizona 25 27490840.64 8.66%
Washington 3 16653272.34 5.24%
Oregon 6 15065204.62 4.74%
Wisconsin 4 12825820.78 4.04%
Nevada 6 7851896.37 2.47%
Minnesota 3 4925869.06 1.55%
Connecticut 5 4474793.88 1.41%
Florida 2 4167672.14 1.31%
Colorado 3 3158894.62 0.99%
Utah 4 3042307.22 0.96%
Nebraska 2 2394426.18 0.75%
Mississippi 1 1320097.36 0.42%
Pennsylvania 1 669106.13 0.21%
Maine 1 313670.62 0.10%
Total 194 317521886.35 100.00%
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: 09/21/98
Payment Date: 09/21/98
Prior Payment: NA
Record Date: 08/31/98
Pool Total
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 193 316777783.41 99.77%
1+ to 2 years 1 744102.94 0.23%
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 194 317521886.35 100.00%
Weighted Average Seasoni 44.38%
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 17622331.52 5.55%
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 17622331.52 5.55%
Weighted Ave 113.57
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.00001or 0.9999 0 0.00 0.00%
1to 1.14 0 0.00 0.00%
1.1401to 1.24 0 0.00 0.00%
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 194317521886.35 100.00%
Total 194317521886.35 1
Weighted Average Debt Service Coverage Ratio is 0.00
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 7 13009259.55 4.10%
Amortizing Balloon 187304512626.80 95.90%
Total 194317521886.35 100.00%
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 1 1385760.57 0.44%
61 to 120 months 178283729969.09 89.36%
121 to 180 months 4 4975913.56 1.57%
181 to 240 months 2 8534004.42 2.69%
241 to 360 months 2 1273907.19 0.40%
Total 187299899554.83 94.45%
Weighted Average Months to Maturity 118.17
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 194317521886.35 100.00%
Total 194317521886.35 100.00%
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: 09/21/98
Payment Date: 09/21/98
Prior Payment: NA
Record Date: 08/31/98
Loan Group 1
Distribution of Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0to 1000000.00 72 50463650.95 17.72%
1000000.01to 2000000.00 52 74979764.58 26.32%
2000000.01to 3000000.00 14 35408855.09 12.43%
3000000.01to 4000000.00 12 40432455.64 14.19%
4000000.01to 5000000.00 3 12693273.63 4.46%
5000000.01to 6000000.00 5 27068749.25 9.50%
6000000.01to 7000000.00 2 12302345.57 4.32%
7000000.01to 8000000.00 2 14201338.78 4.99%
8000000.01to 9000000.00 2 17294631.24 6.07%
9000000.01to 10000000.00 0 0.00 0.00%
Total 164284845064.73 100.00%
Average Scheduled Balance is 1736860.15
Maximum Scheduled Balance is 8967524.69
Minimum Scheduled Balance is 397937.47
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 59 68945698.66 24.20%
Retail 37 67864199.39 23.82%
Office 27 52304172.74 18.36%
Industrial 17 39568533.47 13.89%
Mixed Use 13 35812693.51 12.57%
Lodging 5 11213191.39 3.94%
Self Storage 3 4453502.80 1.56%
Health Care 1 3190800.51 1.12%
Mobile Home 2 1492272.26 0.52%
Total 164 284845064.73 100.00%
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% 61169837368.16 59.62%
8.00%to 9.00% 91105300213.39 36.97%
9.00%to 10.00% 12 9707483.18 3.41%
10.00%to 11.00% 0 0.00 0.00%
Total 164284845064.73 100.00%
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 140063567.39 49.17%
Texas 18 25933162.14 9.10%
Arizona 22 24906481.52 8.74%
Ohio 8 22002283.30 7.72%
Washington 3 16653272.34 5.85%
Oregon 6 15065204.62 5.29%
Wisconsin 4 12825820.78 4.50%
Nevada 6 7851896.37 2.76%
Minnesota 3 4925869.06 1.73%
Connecticut 5 4474793.88 1.57%
Colorado 3 3158894.62 1.11%
Utah 3 2600189.04 0.91%
Nebraska 2 2394426.18 0.84%
Mississippi 1 1320097.36 0.46%
Pennsylvania 1 669106.13 0.23%
Total 164 284845064.73 100.00%
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: 09/21/98
Payment Date: 09/21/98
Prior Payment: NA
Record Date: 08/31/98
Loan Group 1
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 164 284845064.73 100.00%
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 284845064.73 100.00%
Weighted Average Seasoni 0.4
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 4 10686508.93 3.75%
Amortizing Balloon 160 274158555.80 96.25%
Total 164 284845064.73 100.00%
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 12460278.64 4.37%
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 12460278.64 4.37%
Weighted Average Months to Maturity 114
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 153259923711.54 91.25%
121 to 180 months 3 3927070.13 1.38%
181 to 240 months 2 8534004.42 3.00%
241 to 360 months 0 0.00 0.00%
Total 158272384786.09 95.63%
Weighted Ave 118
Distribution of DSCR
Debt Servi 0Number Scheduled Based on
Coverage R 0of Loans Balance Balance
0.00001or 0.9999 0 0.00 0.00%
1to 1.14 0 0.00 0.00%
1.1401to 1.24 0 0.00 0.00%
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 164284845064.73 100.00%
Total 164284845064.73 100.00%
Weighted Average Debt Service Coverage Ratio is 0.00%
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 164284845064.73 100.00%
Total 164284845064.73 100.00%
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: 09/21/98
Payment Date: 09/21/98
Prior Payment: NA
Record Date: 08/31/98
Loan Group 2
Distribution of Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0to 1000000.00 18 10261118.94 31.40%
1000000.01to 2000000.00 10 14332384.28 43.86%
2000000.01to 3000000.00 1 2921265.52 8.94%
3000000.01to 4000000.00 0 0.00 0.00%
4000000.01to 5000000.00 0 0.00 0.00%
5000000.01to 6000000.00 1 5162052.88 15.80%
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 30 32676821.62 100.00%
Average Scheduled Balance is 1089227
Maximum Scheduled Balance is 5162053
Minimum Scheduled Balance is 198416
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Industrial 10.00 10434789.83 31.93%
Office 4.00 7311695.01 22.38%
Multifamily 9.00 6728692.56 20.59%
Other 3.00 3593885.61 11.00%
Retail 2.00 2966539.07 9.08%
Mixed Use 2.00 1641219.54 5.02%
Total 30.00 32676821.62 100.00%
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 7935154.87 24.28%
9.00%to 10.00% 23.00 23655125.10 72.39%
10.00%to 11.00% 3.00 1086541.65 3.33%
Total 30.00 32676821.62 100.00%
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 17954003.43 54.94%
Ohio 4 5576719.02 17.07%
Florida 2 4167672.14 12.75%
Arizona 3 2584359.12 7.91%
Texas 1 1638279.11 5.01%
Utah 1 442118.18 1.35%
Maine 1 313670.62 0.96%
Total 30 32676821.62 100.00%
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: 09/21/98
Payment Date: 09/21/98
Prior Payment: NA
Record Date: 08/31/98
Loan Group 2
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 29 31932718.68 97.72%
1+ to 2 years 1 744102.94 2.28%
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 30 32676821.62 100.00%
Weighted Average Seasoni 0.7
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 3 2322750.62 7.11%
Amortizing Balloon 27 30354071.00 92.89%
Total 30 32676821.62 100.00%
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 5162052.88 15.80%
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 5162052.88 15.80%
Weighted Average Months to Maturity 112
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 1 1385760.57 4.24%
61 to 120 months 25 23806257.55 72.85%
121 to 180 months 1 1048843.43 3.21%
181 to 240 months 0 0.00 0.00%
241 to 360 months 2 1273907.19 3.90%
Total 29 27514768.74 84.20%
Weighted Average Months to Maturity 120
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.00001or 0.9999 0 0.00 0.00%
1to 1.14 0 0.00 0.00%
1.1401to 1.24 0 0.00 0.00%
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 30 32676821.62 100.00%
Total 30 32676821.62 100.00%
Weighted Average Debt Service Coverage Ratio is 0
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 30 32676821.62 100.00%
Total 30 32676821.62 100.00%
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: 09/21/98
Payment Date: 09/21/98
Prior Payment: NA
Record Date: 08/31/98
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 994130.37 3.04%
14.50%to 15.00% 2 6490312.84 19.86%
15.00%to 15.50% 16 19240238.03 58.88%
15.50%to 16.00% 8 4865598.73 14.89%
16.00%to 16.50% 3 1086541.65 3.33%
Total 30 32676821.62 100.00%
Weighted Ave 15.35%
Distribution of Payment Adjustment
Payment Adjustment Number Scheduled Based on
Frequency Loans Balance Balance
Six Month 30 32676821.62 100.00%
Total 30 32676821.62 100.00%
Distribution of Indices of Mortgage Loans
Number Scheduled Based on
Indices of Loans Balance Balance
6 Month LIBOR 30 32676821.62 100.00%
Total 30 32676821.62 100.00%
Distribution of Mortgage Loan Margins
Number Scheduled Based on
Mortgage Loan Margins Loans Balance Balance
2.60%to 3.00% 2 6490312.84 19.86%
3.00%to 3.50% 14 17151247.26 52.49%
3.50%to 4.00% 11 7948719.87 24.33%
4.00%to 4.50% 3 1086541.65 3.33%
Total 30 32676821.62 100.00%
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 1738233.31 5.32%
8.50%to 9.00% 2 6490312.84 19.86%
9.00%to 9.50% 16 19240238.03 58.88%
9.50%to 10.00% 7 4121495.79 12.61%
10.00%to 10.50% 3 1086541.65 3.33%
Total 30 32676821.62 100.00%
Weighted Ave 9.31%
Distribution of Interest Adjustment
Interest Adjustment Number Scheduled Based on
Frequency Loans Balance Balance
Six Month 30 32676821.62 100.00%
Total 30 32676821.62 100.00%
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: 09/21/98
Payment Date: 09/21/98
Prior Payment: NA
Record Date: 08/31/98
Loan Level Detail
Property Operating
Disclosure Type Maturity Statement
Control # Group Code Date DSCR Date State
1IMP9801A Office 11/01/07 OH
2IMP9801A Office 11/01/07 OH
3IMP9801A Retail 11/01/07 OH
4IMP9801A Office 11/01/07 OH
5IMP9801A Office 11/01/07 OH
6IMP9801A Office 11/01/07 OH
7IMP9801A Retail 11/01/07 OH
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 FL
13IMP9801B Industrial 11/01/07 OH
14IMP9801B Other 11/01/07 OH
15IMP9801B Other 11/01/07 OH
16IMP9801B Industrial 11/01/07 FL
17IMP9801B Other 11/01/07 OH
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 CA
46IMP9801A Multifamily 12/01/07 OR
47IMP9801A Office 11/01/07 OH
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)
14159269.21 8.625% 34526.36 0
23761634.00 8.375% 30586.22 0
33266682.14 8.375% 26561.72 0
42474759.26 8.375% 20122.51 0
52276778.51 8.375% 18512.71 0
61979807.39 8.375% 16098.01 0
71311622.42 8.375% 10664.93 0
85119349.02 7.384% 35456.19 0
93648122.55 7.384% 25266.60 0
103085183.81 7.384% 21367.73 0
11 973165.40 7.384% 6740.06 0
122921265.52 9.375% 31342.10 0
131982833.41 9.375% 17486.97 0
141809335.49 9.375% 15956.86 0
151387983.39 9.375% 12240.88 0
161246406.62 9.375% 13372.63 0 B
17 396566.73 9.375% 3497.39 0
188967524.69 7.375% 62827.71 0
198327106.55 7.440% 58896.85 0
207174075.97 7.385% 50312.17 0
217027262.81 7.500% 49956.23 0 B
226237395.27 7.125% 42107.41 0
236064950.30 7.250% 44511.71 -1 1
245928801.75 7.875% 43552.12 0
255569158.06 7.500% 41786.74 0
265423550.22 7.500% 40201.12 0
275162052.88 9.000% 44097.19 0
285027890.20 7.750% 37627.70 0
291253364.54 8.625% 9894.91 0 6
30 996806.46 8.625% 7869.47 0 6
31 871458.08 8.625% 6879.88 0 6
32 695272.53 8.625% 5488.95 0 6
33 657892.27 8.625% 5193.85 0 6
344445811.26 7.500% 39384.65 0
354088193.16 7.380% 33394.96 0
363733562.91 7.250% 25856.37 0
373583694.43 7.101% 24452.38 0
383378863.45 7.356% 23683.75 0
393293775.34 7.375% 22792.28 0
403231290.76 7.750% 23533.44 0
413190800.51 7.750% 24170.52 0
423167198.54 7.750% 24288.81 0 B
433091647.20 7.625% 23533.78 0
442982729.97 7.750% 21723.17 0
452871415.63 7.750% 20887.90 0
462829950.45 7.250% 19645.71 0
472771730.37 8.375% 22537.21 0
482639997.54 8.125% 20998.33 0
492510906.97 7.375% 17591.75 0
502491915.05 7.875% 18328.25 0
512466810.52 8.625% 19510.23 0
522326195.94 7.625% 16738.72 0
532315517.70 7.750% 17737.70 0
542287863.26 7.750% 17545.31 0
552162283.92 7.151% 15732.67 167
561996110.71 7.262% 13659.81 0
571995995.15 7.152% 13510.84 0 B
581938795.02 8.250% 14813.99 0
591923166.98 7.500% 14255.14 0
601844264.88 7.375% 13521.27 0
611829530.43 8.875% 14791.72 0
621819725.22 8.375% 14030.45 0
631794557.03 7.500% 13301.85 0
641774565.62 7.625% 13446.38 0
651774617.55 7.500% 13154.04 0
661745935.75 8.750% 14387.51 0
671716220.13 8.375% 13257.64 0
681692205.77 8.375% 13063.77 0
691663777.41 9.625% 17817.25 0 B
701642017.24 8.250% 13143.73 0
711638279.11 9.500% 15584.66 0 B
721620797.35 7.625% 12309.17 0
731597846.52 7.625% 12162.89 0
741495905.95 8.625% 11802.63 0
751495282.15 8.000% 11129.83 0
761494608.36 8.125% 11264.70 0
771494449.78 8.000% 11131.21 0
781491392.46 8.875% 12071.99 0
791476519.58 8.625% 11656.65 0
801460515.70 8.500% 11245.36 0
811459732.03 9.625% 12905.12 0 B
821443644.05 9.125% 11934.71 0 B
831385760.57 9.125% 11992.91 0
841367121.98 7.750% 9942.34 0
851342927.74 8.750% 11218.98 0
861342446.96 9.000% 10988.17 0
871328259.96 8.875% 10745.21 0
881320097.36 8.000% 9832.56 0
891317913.27 8.000% 9685.69 0
901290491.59 8.625% 10226.07 0
911276194.02 8.250% 9725.70 0
921271520.02 8.625% 10032.24 0
931246283.20 8.250% 9497.76 0
941198306.56 8.375% 9120.87 0
951193573.47 8.125% 9009.13 0
961192689.04 8.375% 9223.91 0
971144146.72 8.375% 8838.43 0
981123473.61 8.500% 8650.28 0
991117906.04 8.750% 8948.21 0
1001094195.45 7.750% 8391.24 0
1011094261.04 8.250% 8355.53 0
1021064417.58 8.250% 8127.65 0
1031057256.58 8.125% 7963.14 0
1041054905.98 8.125% 7956.03 0
1051048843.43 9.375% 12834.33 0
1061044954.04 8.125% 7880.97 0
1071044950.27 9.375% 8823.47 0 B
1081036907.64 8.250% 7902.13 0
1091017792.49 8.375% 7842.48 0
1101002741.06 8.250% 7656.70 0
111 994684.12 9.625% 8587.69 0
112 994130.37 9.250% 8311.77 0
113 978875.85 8.250% 7860.00 0
114 973624.10 8.375% 7410.70 0
115 965554.68 9.375% 8517.40 0
116 944547.18 8.250% 7466.62 0
117 928687.60 8.375% 7068.67 0
118 927654.86 7.750% 6736.72 0
119 922171.00 8.125% 6945.69 0
120 900751.99 8.250% 6873.42 0
121 896669.84 8.000% 6678.73 0
122 895456.18 8.875% 7243.96 0
123 889176.29 8.250% 6798.57 0
124 859745.63 8.625% 6787.41 0
125 859292.08 8.250% 6871.28 0
126 845572.06 9.375% 7144.47 0
127 842762.79 8.625% 6948.13 0
128 838068.23 8.125% 6307.45 0
129 834629.41 9.125% 7195.70 0
130 823803.13 8.125% 6443.75 0
131 823030.08 8.625% 6712.76 0
132 822203.54 8.375% 6343.35 0
133 810324.69 8.250% 6493.03 0 B
134 797752.86 8.500% 6222.39 0
135 796907.19 9.750% 6955.31 0
136 790995.62 7.875% 5826.00 0
137 787128.08 9.375% 6650.66 0
138 764560.72 8.500% 5970.86 0
139 754201.98 9.375% 6657.39 0 B
140 747078.09 8.000% 5847.87 0
141 745194.17 7.625% 5659.39 0
142 744102.94 9.625% 6371.42 199
143 740893.03 8.375% 5708.87 0
144 737910.77 9.375% 6235.68 0
145 728888.05 8.125% 5420.23 0
146 700676.50 7.875% 5437.77 0
147 696862.18 8.125% 5248.69 0 B
148 696626.88 8.750% 5556.11 0
149 674657.80 8.875% 5715.99 0
150 672876.94 8.000% 5008.43 0
151 669106.13 9.125% 5843.11 0
152 664475.07 7.750% 5095.77 0
153 663987.05 8.125% 4937.61 0 B
154 657131.75 8.500% 5727.63 0
155 648490.43 8.750% 5343.93 0
156 648311.51 7.625% 4651.36 0
157 648311.47 7.625% 4651.37 0
158 647089.17 8.500% 5053.46 0
159 639061.33 8.250% 4808.11 0
160 638097.00 8.250% 4862.85 0 B
161 637321.76 8.875% 5158.76 0
162 633111.87 8.250% 4824.86 0
163 624833.73 8.125% 4887.42 0
164 619841.11 8.875% 5246.51 0 B
165 619744.45 9.500% 5519.87 0
166 611012.80 9.125% 5043.05 0
167 606099.90 9.125% 5225.45 0
168 596970.75 8.875% 4829.31 0
169 591135.66 8.125% 4449.44 0
170 586909.21 8.750% 4903.10 0
171 541901.55 8.875% 4386.53 0
172 524396.53 9.000% 4224.27 0
173 523091.21 10.000% 4607.25 0
174 520068.53 8.000% 3873.66 0
175 508983.26 7.625% 3649.10 0
176 507945.75 10.250% 4619.51 0
177 504344.03 8.750% 4213.34 0
178 498096.57 8.125% 3940.87 0
179 497130.79 8.875% 4024.00 0
180 488727.10 8.500% 4959.10 0
181 478324.36 8.250% 3647.60 0
182 468823.93 8.625% 4687.58 0
183 447357.88 9.125% 3704.53 0
184 442118.18 10.000% 3938.01 0
185 435776.59 8.750% 3644.02 0
186 428335.13 9.625% 3699.34 0 B
187 410339.04 8.750% 3428.02 0
188 399794.75 9.750% 3625.89 0
189 397937.47 7.750% 2896.06 0
190 334916.64 9.375% 2956.81 0
191 313670.62 10.375% 2887.03 0
192 264925.28 10.125% 2387.93 0
193 198415.79 9.875% 1819.95 0
194 198415.79 9.875% 1819.95 0
317521886 366
(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
_
