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 21,1998
(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
Servicing Agreement, the Trustee is filing this Current
Report containing the December 21, 1998 monthly distribution
report.
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
Exhibits
Exhibit No. Description
99.1 Monthly distribution report pursuant to
Section 4.1 of the Pooling and Servicing
Agreement for the distribution on
December 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: December 29, 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 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
WAC: 8.06094660%
WAMM: 115
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 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
WAC: 8.06094660%
WAMM: 115
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1A 43,000,000.00 42,156,628.74
45254NAP2 1,000.00000000 980.38671488
A-1B 140,373,000.00 140,373,000.00
45254NAQ0 1,000.00000000 1,000.00000000
A-2 32,710,000.00 31,362,184.49
45254NAR8 1,000.00000000 958.79500122
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
317,770,252.00 315,579,065.23
Principal Principal Negative
Payment Adj. or Loss Amortization
Per $1,000 Per $1,000 Per $1,000
4,749,612.59 0.00 0.00
110.45610674 0.00000000 0.00000000
0.00 0.00 0.00
0.00000000 0.00000000 0.00000000
39,026.29 0.00 0.00
1.19309966 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
4,788,638.88 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)
37,407,016.15 212,890.98 0.00 6.06000000%
869.93060814 4.95095302 0.00000000 6.06000000%
140,373,000.00 767,372.40 0.00 6.56000000%
1,000.00000000 5.46666667 0.00000000 6.56000000%
31,323,158.20 144,239.16 0.00 5.34094000%
957.60190156 4.40963497 0.00000000 5.26234000%
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%
11,917,252.00 468,836.01 0.00
1,000.00000000 39.34094957 0.00000000
310,790,426.35 2,101,863.75 0.00
Total P&I Paym 6,890,502.63
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: 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
Respective Pool Summary Information
Fixed Rate
Component Sub-Pool
Beginning Loan Count: 164
Ending Loan Count: 159
Principal Balance Prior to Current Distrib 284,216,818
Principal Balance Subsequent to Current Di 279,467,206
Available Distribution Amount: 6,610,069.84
Weighted Average Remaining Term to Maturit 115
Weighted Average Mortgage Rate: 7.92065423%
Adjustable Rate
Sub-Pool
Beginning Loan Count: 29
Ending Loan Count: 29
Principal Balance Prior to Current Distrib31,362,247.23
Principal Balance Subsequent to Current Di31,323,220.94
Available Distribution Amount: 280,432.77
Weighted Average Remaining Term to Maturit 116
Weighted Average Mortgage Rate: 9.33233029%
Aggregate Pool Interest Summary
Component Current Shortfall Delinquent
Gross: 1,823,095.6 8.38 296,784.33
Master 'Servicing: 16,452.57 0.09 2,549.74
Special Servicing: 0.00 0.00 0.00
Management: 1,130.40 0.00 184.51
Trustee: 1,469.52 0.01 239.86
Remittance: 1,804,043.1 8.28 293,810.21
Total Rate
Gross: 2,119,888.3 8.06094660%
Master 'Servicing: 19,002.40 0.07225726%
Special Servicing: 0.00 0.00000000%
Management: 1,314.91 0.00499999%
Trustee: 1,709.39 0.00650001%
2,097,861.6 7.97718933%
Less:
Prepayment Interest Shortfall not advanced b 0.00
Interest on Advances: 0.00
Plus: Prepayment Premiums: 0.00
Net Remittance: 2,097,861.63
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: 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
Adva
Prior Outstanding Master Servicer P&I Advances Made: 403,463
Current Outstanding Master Servicer P&I Advances Made: 339,162
Recovery of Outstanding Master Servicer P&I Advances M 403,463
Total Unreimbursed Master Servicer P&I Advances Outsta 339,162
Interest Payable to Master Servicer in Respect of Adva 0
Current Period Accrued Servicing Fees: 19,002.40
Less: Delinquent Servicing Fees: 2,549.74
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 212,890.98 0.00
A-1B 767,372.40 0.00
A-2 144,239.16 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: 1,633,027. 0.00
Ending
ExtraordinUnpaid
Expenses Interest Distributable
A-1A 0.00 0.00 212,890.98
A-1B 0.00 0.00 767,372.40
A-2 0.00 0.00 144,239.16
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 1,633,027.74
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: 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
12/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
12/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/20/98 5 4469514 0 0
2.59% 1.42% 0.00% 0.00%
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%
DistributiREO Modifications
Date # Balance # Balance
12/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
12/21/98 5 4466311 8.06094660% 7.97718933%
2.59% 1.42%
11/20/98 0 0 8.33051316% 8.23885425%
0.00% 0.00%
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%
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: 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
Asset Backed Facts - Group 1 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
12/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
12/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/20/98 5 4469514 0 0
3.05% 1.57% 0.00% 0.00%
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%
DistributiREO Modifications
Date # Balance # Balance
12/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
12/21/98 5 4466311 7.92065423% 7.83819258%
3.05% 1.57%
11/20/98 0 0 8.18464677% 8.09375256%
0.00% 0.00%
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%
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: 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
Asset Backed Facts - Group 2 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
12/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
12/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributiREO Modifications
Date # Balance # Balance
12/21/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
12/21/98 0 0 9.33233029% 9.23683169%
0.00% 0.00%
11/20/98 0 0 9.65215680% 9.55356920%
0.00% 0.00%
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%
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 12/21/98
Payment Da 12/21/98
Prior Paym 11/20/98
Record Dat 11/30/98
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
179 11/01/98 3,982.62 3,982.62
123 11/01/98 6,724.57 6,724.57
101 11/01/98 8,264.46 8,264.46
82 11/01/98 11,814.54 11,814.54
102 11/01/98 8,039.07 8,039.07
113 11/01/98 7,778.60 7,778.60
138 11/01/98 5,907.23 5,907.23
106 11/01/98 7,794.00 7,794.00
181 11/01/98 3,607.79 3,607.79
54 11/01/98 17,450.20 17,450.20
92 11/01/98 9,926.41 9,926.41
118 11/01/98 6,659.52 6,659.52
69 11/01/98 17,679.31 17,679.31
39 11/01/98 22,655.22 22,655.22
94 11/01/98 9,021.12 9,021.12
24 11/01/98 43,305.42 43,305.42
41 11/01/98 24,037.84 24,037.84
145 11/01/98 5,359.56 5,359.56
13 11/01/98 17,397.73 17,397.73
137 11/01/98 6,585.13 6,585.13
158 11/01/98 4,999.60 4,999.60
81 11/01/98 12,783.64 12,783.64
55 11/01/98 15,641.77 15,641.77
49 11/01/98 17,487.29 17,487.29
23 11/01/98 44,259.62 44,259.62
Total 339,162.26 339,162.26
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 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 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: 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
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: 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0.00to 1000000.00 86 57364337.77 18.46%
1000000.01to 2000000.00 60 86449463.44 27.82%
2000000.01to 3000000.00 15 38205979.40 12.29%
3000000.01to 4000000.00 12 40322360.71 12.97%
4000000.01to 5000000.00 3 12622129.12 4.06%
5000000.01to 6000000.00 6 32139953.25 10.34%
6000000.01to 7000000.00 2 12265753.54 3.95%
7000000.01to 8000000.00 2 14167470.09 4.56%
8000000.01to 9000000.00 2 17252979.35 5.55%
9000000.01to 10000000.00 0 0.00 0.00%
Total 188310790426.67 100.00%
Average Scheduled Balance is 1610313
Maximum Scheduled Balance is 8946085
Minimum Scheduled Balance is 197905
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 63 71011911.02 22.85%
Retail 39 70636619.09 22.73%
Office 31 59296201.26 19.08%
Industrial 26 48617017.71 15.64%
Mixed Use 15 37366544.69 12.02%
Lodging 5 11171185.26 3.59%
Self Storage 3 4439126.30 1.43%
Other 3 3583901.41 1.15%
Health Care 1 3180732.09 1.02%
Mobile Home 2 1487187.84 0.48%
Total 188 310790426.67 100.00%
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% 61169348532.47 54.49%
8.00%to 9.00% 90108552769.76 34.93%
9.00%to 10.00% 34 31804110.69 10.23%
10.00%to 11.00% 3 1085013.75 0.35%
Total 188310790426.67 100.00%
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 157460186.45 50.66%
Ohio 12 27492599.16 8.85%
Texas 19 27481146.29 8.84%
Arizona 25 27420120.93 8.82%
Washington 3 16603584.13 5.34%
Oregon 6 15025041.84 4.83%
Wisconsin 4 12798555.24 4.12%
Nevada 6 7832408.28 2.52%
Minnesota 3 4908930.51 1.58%
Colorado 3 3148954.67 1.01%
Utah 4 3036971.87 0.98%
Florida 1 2896278.06 0.93%
Nebraska 2 2388145.78 0.77%
Mississippi 1 1317276.03 0.42%
Pennsylvania 1 666994.21 0.21%
Maine 1 313233.22 0.10%
Total 188 310790426.67 100.00%
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: 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
Pool Total
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 176 302629793.88 97.37%
1+ to 2 years 12 8160632.79 2.63%
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 188 310790426.67 100.00%
Weighted Average Seasoni 69.28%
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 17574271.05 5.65%
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 17574271.05 5.65%
Weighted Ave 110.57
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.00001or 0.9999 13 23661122.00 7.61%
1to 1.14 4 4733244.86 1.52%
1.1401to 1.24 20 36680006.29 11.80%
1.2401to 1.34 20 36414102.74 11.72%
1.3401to 1.49 29 50565846.81 16.27%
1.4901to 1.74 44 61492955.38 19.79%
1.7401to 10 28 31648810.32 10.18%
Unknown 30 65594338.27 21.11%
Total 188310790426.67 1
Weighted Average Debt Service Coverage Ratio is 1.45
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 7 12917776.14 4.16%
Amortizing Balloon 181297872650.53 95.84%
Total 188310790426.67 100.00%
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 1 1381672.08 0.44%
61 to 120 months 172277148316.93 89.18%
121 to 180 months 4 4938497.01 1.59%
181 to 240 months 2 8475852.32 2.73%
241 to 360 months 2 1271817.28 0.41%
Total 181293216155.62 94.35%
Weighted Average Months to Maturity 115.14
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 188310790426.67 100.00%
Total 188310790426.67 100.00%
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: 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
Loan Group 1
Distribution of Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0to 1000000.00 68 47123347.33 16.86%
1000000.01to 2000000.00 51 73410595.95 26.27%
2000000.01to 3000000.00 14 35309701.34 12.63%
3000000.01to 4000000.00 12 40322360.71 14.43%
4000000.01to 5000000.00 3 12622129.12 4.52%
5000000.01to 6000000.00 5 26992868.30 9.66%
6000000.01to 7000000.00 2 12265753.54 4.39%
7000000.01to 8000000.00 2 14167470.09 5.07%
8000000.01to 9000000.00 2 17252979.35 6.17%
9000000.01to 10000000.00 0 0.00 0.00%
Total 159279467205.73 100.00%
Average Scheduled Balance is 1704068.33
Maximum Scheduled Balance is 8946084.55
Minimum Scheduled Balance is 397039.14
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail 37 67680007.80 24.22%
Multifamily 54 64295607.90 23.01%
Office 27 52014976.27 18.61%
Industrial 17 39470030.54 14.12%
Mixed Use 13 35728351.73 12.78%
Lodging 5 11171185.26 4.00%
Self Storage 3 4439126.30 1.59%
Health Care 1 3180732.09 1.14%
Mobile Home 2 1487187.84 0.53%
Total 159 279467205.73 100.00%
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% 61169348532.47 60.60%
8.00%to 9.00% 86100441687.60 35.94%
9.00%to 10.00% 12 9676985.66 3.46%
10.00%to 11.00% 0 0.00 0.00%
Total 159279467205.73 100.00%
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 139560148.13 49.94%
Texas 18 25850339.25 9.25%
Arizona 22 24839957.44 8.89%
Ohio 8 21931372.86 7.85%
Washington 3 16603584.13 5.94%
Oregon 6 15025041.84 5.38%
Wisconsin 4 12798555.24 4.58%
Nevada 6 7832408.28 2.80%
Minnesota 3 4908930.51 1.76%
Colorado 3 3148954.67 1.13%
Utah 3 2595497.36 0.93%
Nebraska 2 2388145.78 0.85%
Mississippi 1 1317276.03 0.47%
Pennsylvania 1 666994.21 0.24%
Total 159 279467205.73 100.00%
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: 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
Loan Group 1
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 154 276089412.61 98.79%
1+ to 2 years 5 3377793.12 1.21%
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 159 279467205.73 100.00%
Weighted Average Seasoni 0.7
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 4 10610871.13 3.80%
Amortizing Balloon 155 268856334.60 96.20%
Total 159 279467205.73 100.00%
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 12427186.10 4.45%
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 12427186.10 4.45%
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 0 0.00 0.00%
61 to 120 months 148254660758.03 91.12%
121 to 180 months 3 3903409.28 1.40%
181 to 240 months 2 8475852.32 3.03%
241 to 360 months 0 0.00 0.00%
Total 153267040019.63 95.55%
Weighted Ave 115
Distribution of DSCR
Debt Servi 0Number Scheduled Based on
Coverage R 0of Loans Balance Balance
0.00001or 0.9999 9 18529737.87 6.63%
1to 1.14 4 4733244.86 1.69%
1.1401to 1.24 18 33667593.67 12.05%
1.2401to 1.34 17 33137084.98 11.86%
1.3401to 1.49 23 40679293.21 14.56%
1.4901to 1.74 37 57400472.50 20.54%
1.7401to 10 25 29514789.86 10.56%
Unknown 26 61804988.78 22.12%
Total 159279467205.73 100.00%
Weighted Average Debt Service Coverage Ratio is 146.29%
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 159279467205.73 100.00%
Total 159279467205.73 100.00%
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: 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
Loan Group 2
Distribution of Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0to 1000000.00 18 10240990.44 32.69%
1000000.01to 2000000.00 9 13038867.49 41.63%
2000000.01to 3000000.00 1 2896278.06 9.25%
3000000.01to 4000000.00 0 0.00 0.00%
4000000.01to 5000000.00 0 0.00 0.00%
5000000.01to 6000000.00 1 5147084.95 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 31323220.94 100.00%
Average Scheduled Balance is 1080111
Maximum Scheduled Balance is 5147085
Minimum Scheduled Balance is 197905
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Industrial 9.00 9146987.17 29.20%
Office 4.00 7281224.99 23.25%
Multifamily 9.00 6716303.12 21.44%
Other 3.00 3583901.41 11.44%
Retail 2.00 2956611.29 9.44%
Mixed Use 2.00 1638192.96 5.23%
Total 29.00 31323220.94 100.00%
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 8111082.16 25.89%
9.00%to 10.00% 22.00 22127125.03 70.64%
10.00%to 11.00% 3.00 1085013.75 3.46%
Total 29.00 31323220.94 100.00%
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 17900038.32 57.15%
Ohio 4 5561226.30 17.75%
Florida 1 2896278.06 9.25%
Arizona 3 2580163.49 8.24%
Texas 1 1630807.04 5.21%
Utah 1 441474.51 1.41%
Maine 1 313233.22 1.00%
Total 29 31323220.94 100.00%
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: 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
Loan Group 2
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 22 26540381.27 84.73%
1+ to 2 years 7 4782839.67 15.27%
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 31323220.94 100.00%
Weighted Average Seasoni 0.9
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 3 2306905.01 7.36%
Amortizing Balloon 26 29016315.93 92.64%
Total 29 31323220.94 100.00%
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 5147084.95 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 5147084.95 16.43%
Weighted Average Months to Maturity 109
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 1 1381672.08 4.41%
61 to 120 months 24 22487558.90 71.79%
121 to 180 months 1 1035087.73 3.30%
181 to 240 months 0 0.00 0.00%
241 to 360 months 2 1271817.28 4.06%
Total 28 26176135.99 83.57%
Weighted Average Months to Maturity 117
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.00001or 0.9999 4 5131384.13 16.38%
1to 1.14 0 0.00 0.00%
1.1401to 1.24 2 3012412.62 9.62%
1.2401to 1.34 3 3277017.76 10.46%
1.3401to 1.49 6 9886553.60 31.56%
1.4901to 1.74 7 4092482.88 13.07%
1.7401to 10 3 2134020.46 6.81%
Unknown 4 3789349.49 12.10%
Total 29 31323220.94 100.00%
Weighted Average Debt Service Coverage Ratio is 1.308049
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 31323220.94 100.00%
Total 29 31323220.94 100.00%
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: 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
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 992369.78 3.17%
14.50%to 15.00% 2 6472889.20 20.66%
15.00%to 15.50% 15 17916748.05 57.20%
15.50%to 16.00% 8 4856200.16 15.50%
16.00%to 16.50% 3 1085013.75 3.46%
Total 29 31323220.94 100.00%
Weighted Ave 15.34%
Distribution of Payment Adjustment
Payment Adjustment Number Scheduled Based on
Frequency Loans Balance Balance
Six Month 29 31323220.94 100.00%
Total 29 31323220.94 100.00%
Distribution of Indices of Mortgage Loans
Number Scheduled Based on
Indices of Loans Balance Balance
6 Month LIBOR 29 31323220.94 100.00%
Total 29 31323220.94 100.00%
Distribution of Mortgage Loan Margins
Number Scheduled Based on
Mortgage Loan Margins Loans Balance Balance
2.60%to 3.00% 2 6472889.20 20.66%
3.00%to 3.50% 13 15836076.03 50.56%
3.50%to 4.00% 11 7929241.96 25.31%
4.00%to 4.50% 3 1085013.75 3.46%
Total 29 31323220.94 100.00%
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 1735258.56 5.54%
8.50%to 9.00% 2 6472889.20 20.66%
9.00%to 9.50% 15 17916748.05 57.20%
9.50%to 10.00% 7 4113311.38 13.13%
10.00%to 10.50% 3 1085013.75 3.46%
Total 29 31323220.94 100.00%
Weighted Ave 9.31%
Distribution of Interest Adjustment
Interest Adjustment Number Scheduled Based on
Frequency Loans Balance Balance
Six Month 29 31323220.94 100.00%
Total 29 31323220.94 100.00%
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: 12/21/98
Payment Date: 12/21/98
Prior Payment: 11/20/98
Record Date: 11/30/98
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 1.5012/31/97WI
10IMP9801A Office 06/01/08 1.6412/31/97WI
11IMP9801A Industrial 06/01/08 1.5112/31/97WI
12IMP9801B Industrial 11/01/07 0.4212/31/97FL
13IMP9801B Industrial 11/01/07 1.2112/31/97OH
14IMP9801B Other 11/01/07 1.3512/31/97OH
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 1.4212/31/97CA
21IMP9801A Industrial 01/01/08 1.3212/31/97CA
22IMP9801A Multifamily 06/01/08 1.2712/31/97CA
23IMP9801A Retail 04/01/08 1.4712/31/97WA
24IMP9801A Mixed Use 06/01/08 1.2212/31/97CA
25IMP9801A Retail 04/01/08 1.6812/31/97CA
26IMP9801A Lodging 06/01/08 AZ
27IMP9801B Office 01/01/08 1.4212/31/97CA
28IMP9801A Office 04/01/08 1.6712/31/97CA
29IMP9801A Multifamily 03/01/08 2.0912/31/97CT
30IMP9801A Multifamily 03/01/08 1.7312/31/97CT
31IMP9801A Multifamily 03/01/08 2.0012/31/97CT
32IMP9801A Multifamily 03/01/08 2.0212/31/97CT
33IMP9801A Multifamily 03/01/08 1.7612/31/97CT
34IMP9801A Multifamily 04/01/15 0.9012/31/97CA
35IMP9801A Office 01/01/18 2.2712/31/97TX
36IMP9801A Office 03/01/08 TX
37IMP9801A Multifamily 03/01/08 1.2012/31/97OR
38IMP9801A Industrial 01/01/08 1.3812/31/97CA
39IMP9801A Retail 06/01/08 1.8812/31/97CA
40IMP9801A Retail 01/01/08 1.2312/31/97OR
41IMP9801A Health Care 06/01/08 1.6712/31/97TX
42IMP9801A Retail 04/01/08 MN
43IMP9801A Industrial 01/01/08 1.4612/31/97CA
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 1.0012/31/97NV
49IMP9801A Industrial 04/01/08 OR
50IMP9801A Multifamily 04/01/08 0.0612/31/97CA
51IMP9801A Multifamily 12/01/07 1.2912/31/97CA
52IMP9801A Industrial 01/01/08 1.5912/31/97CA
53IMP9801A Office 05/01/08 1.2012/31/97CA
54IMP9801A Retail 04/01/08 CA
55IMP9801A Multifamily 04/01/08 1.2312/31/97OR
56IMP9801A Industrial 06/01/08 1.6212/31/97CA
57IMP9801A Industrial 06/01/08 1.9612/31/97TX
58IMP9801A Retail 12/01/07 2.6012/31/97CA
59IMP9801A Retail 06/01/08 1.4812/31/97CA
60IMP9801A Industrial 06/01/08 1.7112/31/97CA
61IMP9801A Mixed Use 01/01/08 0.5712/31/97CA
62IMP9801A Retail 04/01/08 1.4712/31/97AZ
63IMP9801A Retail 06/01/08 TX
64IMP9801A Retail 05/01/13 1.6012/31/97TX
65IMP9801A Industrial 06/01/08 CA
66IMP9801A Lodging 06/01/08 0.9812/31/97NE
67IMP9801A Multifamily 01/01/08 1.3412/31/97NV
68IMP9801A Retail 02/01/08 1.4612/31/97CA
69IMP9801A Lodging 05/01/13 1.5112/31/97AZ
70IMP9801A Lodging 04/01/08 2.0412/31/97CO
71IMP9801B Retail 01/01/08 1.2512/31/97TX
72IMP9801A Mixed Use 03/01/08 WA
73IMP9801A Mixed Use 01/01/08 1.3312/31/97CA
74IMP9801A Multifamily 04/01/08 1.7212/31/97AZ
75IMP9801A Multifamily 04/01/08 1.6512/31/97CA
76IMP9801A Retail 03/01/08 1.2312/31/97CA
77IMP9801A Multifamily 03/01/08 1.2312/31/97AZ
78IMP9801A Office 11/01/07 1.1612/31/97CA
79IMP9801A Retail 03/01/08 1.3212/31/97CA
80IMP9801A Office 06/01/08 1.6412/31/97TX
81IMP9801B Industrial 06/01/08 CA
82IMP9801A Industrial 01/01/08 CA
83IMP9801B Industrial 09/01/02 1.3112/31/97CA
84IMP9801A Retail 03/01/08 2.0112/31/97CA
85IMP9801A Office 03/01/08 2.0112/31/97CA
86IMP9801A Office 11/01/07 1.1612/31/97CA
87IMP9801B Retail 12/01/07 1.5612/31/97CA
88IMP9801A Multifamily 03/01/08 1.8712/31/97MS
89IMP9801A Multifamily 06/01/08 1.3012/31/97CA
90IMP9801A Office 11/01/07 1.7612/31/97CA
91IMP9801A Multifamily 04/01/08 0.9912/31/97CA
92IMP9801A Retail 04/01/08 CA
93IMP9801A Office 04/01/08 1.6312/31/97CA
94IMP9801A Retail 06/01/08 1.2412/31/97UT
95IMP9801A Retail 01/01/08 2.3312/31/97AZ
96IMP9801A Retail 12/01/07 1.2412/31/97CA
97IMP9801A Multifamily 01/01/08 1.6512/31/97AZ
98IMP9801A Mixed Use 06/01/08 CA
99IMP9801A Multifamily 10/01/07 1.4612/31/97AZ
100IMP9801A Retail 04/01/08 MN
101IMP9801A Multifamily 01/01/08 0.9012/31/97CA
102IMP9801A Multifamily 01/01/08 NV
103IMP9801A Retail 04/01/08 1.4412/31/97CA
104IMP9801A Multifamily 02/01/08 1.6412/31/97TX
105IMP9801B Office 09/01/09 1.2412/31/97CA
106IMP9801A Multifamily 02/01/08 1.8412/31/97NV
107IMP9801B Multifamily 01/01/08 0.6112/31/97CA
108IMP9801A Multifamily 04/01/08 1.2712/31/97AZ
109IMP9801A Multifamily 05/01/08 1.5712/31/97CA
110IMP9801A Multifamily 01/01/08 CA
111IMP9801B Multifamily 12/01/07 1.3812/31/97AZ
112IMP9801B Mixed Use 11/01/07 2.0412/31/97CA
113IMP9801A Self Storag 01/01/08 1.5312/31/97CA
114IMP9801A Mixed Use 06/01/08 1.3212/31/97CA
115IMP9801B Multifamily 10/01/07 1.4912/31/97CA
116IMP9801A Multifamily 06/01/08 1.2312/31/97CA
117IMP9801A Retail 06/01/08 1.5012/31/97TX
118IMP9801A Multifamily 05/01/08 1.6712/31/97AZ
119IMP9801A Industrial 04/01/08 0.5012/31/97CA
120IMP9801A Mixed Use 02/01/08 1.6612/31/97CA
121IMP9801A Multifamily 03/01/08 1.1712/31/97TX
122IMP9801A Multifamily 11/01/07 1.2612/31/97AZ
123IMP9801A Multifamily 11/01/07 1.4112/31/97NV
124IMP9801A Retail 03/01/08 1.1112/31/97CO
125IMP9801A Multifamily 05/01/08 1.4712/31/97CA
126IMP9801B Multifamily 12/01/27 1.5012/31/97AZ
127IMP9801A Office 06/01/08 1.6212/31/97CA
128IMP9801A Multifamily 05/01/08 1.4812/31/97CA
129IMP9801A Self Storag 02/01/08 CA
130IMP9801A Multifamily 06/01/08 1.2212/31/97TX
131IMP9801A Retail 06/01/08 1.2712/31/97CA
132IMP9801A Mixed Use 03/01/08 1.3312/31/97CA
133IMP9801A Industrial 03/01/08 1.5212/31/97CA
134IMP9801B Multifamily 04/01/08 0.9212/31/97CA
135IMP9801A Retail 01/01/08 1.3612/31/97CA
136IMP9801A Multifamily 02/01/08 1.6512/31/97AZ
137IMP9801B Office 12/01/07 1.5512/31/97CA
138IMP9801A Retail 02/01/08 1.4712/31/97UT
139IMP9801A Retail 10/01/07 CA
140IMP9801A Mobile Home 05/01/08 1.9702/28/98OR
141IMP9801A Mobile Home 03/01/08 3.2612/31/97CA
142IMP9801B Multifamily 06/30/07 2.4512/31/97AZ
143IMP9801A Office 05/01/08 1.5912/31/97TX
144IMP9801A Lodging 01/01/08 5.1312/31/97CA
145IMP9801A Multifamily 06/01/08 1.5012/31/97AZ
146IMP9801A Multifamily 03/01/08 1.9012/31/97TX
147IMP9801A Multifamily 04/01/08 1.3712/31/97CA
148IMP9801A Industrial 05/01/08 1.4612/31/97CA
149IMP9801A Industrial 11/01/07 2.1912/31/97CA
150IMP9801A Multifamily 04/01/08 CA
151IMP9801A Office 12/01/07 1.5012/31/97PA
152IMP9801A Retail 04/01/08 MN
153IMP9801A Multifamily 06/01/08 1.1812/31/97AZ
154IMP9801A Office 06/01/08 1.1012/31/97CO
155IMP9801A Office 06/01/08 1.3612/31/97NE
156IMP9801A Multifamily 05/01/08 1.5212/31/97CA
157IMP9801A Multifamily 05/01/08 2.0212/31/97TX
158IMP9801B Mixed Use 02/01/08 1.4512/31/97CA
159IMP9801A Multifamily 06/01/08 1.2112/31/97AZ
160IMP9801A Retail 04/01/08 1.4412/31/97CA
161IMP9801A Multifamily 11/01/07 1.7412/31/97UT
162IMP9801A Multifamily 04/01/08 0.5012/31/97AZ
163IMP9801A Retail 06/01/08 1.8612/31/97CA
164IMP9801A Mixed Use 12/01/07 2.7212/31/97CA
165IMP9801A Retail 11/01/07 1.6412/31/97CA
166IMP9801A Retail 04/01/08 1.3312/31/97TX
167IMP9801A Mixed Use 02/01/08 1.5212/31/97CA
168IMP9801A Multifamily 12/01/07 1.3212/31/97AZ
169IMP9801A Multifamily 05/01/08 1.1112/31/97AZ
170IMP9801A Office 03/01/08 1.1912/31/97CA
171IMP9801A Multifamily 10/01/07 AZ
172IMP9801A Office 06/01/08 1.5612/31/97CA
173IMP9801A Retail 10/01/07 TX
174IMP9801A Multifamily 03/01/08 1.4512/31/97AZ
175IMP9801A Multifamily 06/01/08 2.1012/31/97AZ
176IMP9801B Multifamily 01/01/08 CA
177IMP9801A Office 03/01/08 3.0412/31/97CA
178IMP9801A Multifamily 05/01/08 1.8912/31/97TX
179IMP9801A Multifamily 11/01/07 1.6812/31/97NV
180IMP9801A Multifamily 01/01/13 2.2712/31/97CA
181IMP9801A Multifamily 03/01/08 1.4412/31/97AZ
182IMP9801A Multifamily 06/01/08 1.2512/31/97TX
183IMP9801A Retail 10/01/07 1.6712/31/97CA
184IMP9801B Industrial 01/01/08 UT
185IMP9801A Multifamily 02/01/08 CA
186IMP9801B Multifamily 11/01/27 1.7312/31/97CA
187IMP9801A Office 03/01/08 3.4512/31/97CA
188IMP9801B Multifamily 12/01/07 2.4412/31/97CA
189IMP9801A Multifamily 02/01/08 1.3612/31/97CA
190IMP9801B Industrial 11/01/07 1.4612/31/97CA
191IMP9801B Office 11/01/07 1.6612/31/97ME
192IMP9801B Industrial 10/01/07 1.2612/31/97CA
193IMP9801B Industrial 10/01/07 1.5812/31/97CA
194IMP9801B Industrial 10/01/07 1.6212/31/97CA
Ending Loan
DisclosurePrincipal Note Scheduled PrepaymeStatus
Control # Balance Rate P&I Prepayment Date Code (1)
14146276.80 8.625% 34526.36 0
23749423.81 8.375% 30586.22 0
33256078.55 8.375% 26561.72 0
42466726.25 8.375% 20122.51 0
52269388.14 8.375% 18512.71 0
61973380.98 8.375% 16098.01 0
71307364.93 8.375% 10664.93 0
85108466.15 7.384% 35456.19 0
93640367.24 7.384% 25266.60 0
103078625.22 7.384% 21367.73 0
11 971096.63 7.384% 6740.06 0
122896278.06 9.375% 31334.67 0
131977324.89 9.375% 17480.21 0 B
141804308.96 9.375% 15950.69 0
151384127.41 9.375% 12236.15 0
16 0.00 0.000% 0.00 009/01/98
17 395465.04 9.375% 3496.04 0
188946084.55 7.375% 62827.71 0
198306894.80 7.440% 58896.85 0
207156956.31 7.385% 50312.17 0
217010513.78 7.500% 49956.23 0
226223326.90 7.125% 42107.41 0
236042426.64 7.250% 44511.72 0 B
245916081.45 7.875% 43552.12 0 B
255549254.44 7.500% 41786.74 0
265405655.63 7.500% 40201.12 0
275147084.95 9.000% 44097.19 0
285013410.63 7.750% 37627.70 0
29 0.00 8.625% 9894.91 125098912/01/98 12
30 0.00 8.625% 7869.47 99491712/01/98 12
31 0.00 8.625% 6879.88 86980612/01/98 12
32 0.00 8.625% 5488.95 69395512/01/98 12
33 0.00 8.625% 5193.85 65664512/01/98 12
344411727.92 7.500% 39384.65 0
354064124.40 7.380% 33394.96 0
363724360.47 7.250% 25856.37 0
373574609.51 7.101% 24452.38 0
383370588.78 7.356% 23683.75 0
393286758.77 7.375% 22792.28 0 B
403223944.49 7.750% 23533.44 0
413180732.09 7.750% 24170.52 0 B
423156307.53 7.750% 24288.81 0
433080564.25 7.625% 23533.78 0
442975948.81 7.750% 21723.17 0
452864961.74 7.750% 20887.90 0
462822832.75 7.250% 19645.71 0
472762733.40 8.375% 22537.21 0
482631163.06 8.125% 20998.33 0
492504903.76 7.375% 17591.75 0 B
502486499.16 7.875% 18328.25 0
512462026.79 8.625% 19510.23 0
522320780.91 7.625% 16738.72 0
532307614.81 7.750% 17737.70 0
542279996.01 7.750% 17545.31 0 B
552154125.75 7.151% 15731.64 0 B
561991746.71 7.262% 13659.81 0
571991520.67 7.152% 13510.84 0
581934757.02 8.250% 14813.99 0
591916821.64 7.500% 14255.14 0
601838043.99 7.375% 13521.27 0
611826173.99 8.875% 14791.72 0
621816132.43 8.375% 14030.45 0
631788636.00 7.500% 13301.85 0
641768390.47 7.625% 13446.38 0
651768762.34 7.500% 13154.04 0
661741356.28 8.750% 14387.51 0
671712755.46 8.375% 13257.64 0
681688814.84 8.375% 13063.77 0
691650699.59 9.625% 17817.25 0 B
701636792.77 8.250% 13143.73 0
711630807.04 9.500% 15584.66 0
721615072.94 7.625% 12309.17 0
731592118.56 7.625% 12162.89 0
741493091.53 8.625% 11802.63 0
751492109.27 8.000% 11129.83 0
761491489.53 8.125% 11264.70 0
771491255.78 8.000% 11131.21 0
781488613.72 8.875% 12071.99 0
791473720.55 8.625% 11656.65 0
801458143.48 8.500% 11245.36 0
811456505.68 9.625% 12905.12 0 B
821441119.62 9.125% 11934.71 0 B
831381672.08 9.125% 12007.03 0
841364057.31 7.750% 9942.34 0
851338944.50 8.750% 11218.98 0
861340004.66 9.000% 10988.17 0
871325804.25 8.875% 10745.21 0
881317276.03 8.000% 9832.56 0
891315491.05 8.000% 9685.69 0
901156148.87 8.625% 10226.07 0
911273612.99 8.250% 9725.70 0
921269127.75 8.625% 10032.24 0 B
931243762.65 8.250% 9497.76 0
941196298.13 8.375% 9120.87 0 B
951191042.66 8.125% 9009.13 0
961190249.55 8.375% 9223.91 0
971141836.93 8.375% 8838.43 0
981121648.82 8.500% 8650.28 0
991115771.64 8.750% 8948.21 0
1001090432.84 7.750% 8391.24 0
1011091998.67 8.250% 8355.53 0 B
1021062216.92 8.250% 8127.65 0 B
1031055066.36 8.125% 7963.14 0
1041052688.62 8.125% 7956.03 0
1051035087.73 9.375% 12834.33 0
1061042757.61 8.125% 7880.97 0 B
1071043229.45 9.375% 8823.47 0
1081034810.56 8.250% 7902.13 0
1091015797.82 8.375% 7842.48 0
1101000667.92 8.250% 7656.70 0
111 993108.84 9.625% 8587.69 0
112 992369.78 8.750% 7954.73 0
113 975687.41 8.250% 7860.00 0 B
114 971992.27 8.375% 7410.70 0
115 962843.40 9.375% 8527.13 0
116 941826.22 8.250% 7466.62 0
117 927131.09 8.375% 7068.67 0
118 925604.36 7.750% 6736.72 0 B
119 920260.62 8.125% 6945.69 0
120 898903.36 8.250% 6873.42 0
121 894753.43 8.000% 6678.73 0
122 893800.64 8.875% 7243.96 0
123 887310.69 8.250% 6798.57 0 B
124 858115.84 8.625% 6787.41 0
125 856579.27 8.250% 6871.28 0
126 844165.87 9.375% 7144.48 0
127 840274.37 8.625% 6948.13 0
128 836346.54 8.125% 6307.45 0
129 832275.83 9.125% 7195.70 0
130 821374.74 8.125% 6443.75 0
131 820819.56 8.625% 6712.76 0
132 820568.15 8.375% 6343.35 0
133 807726.25 8.250% 6493.03 0
134 796411.58 9.500% 6799.92 0
135 795671.58 9.750% 6955.31 0
136 789251.84 7.875% 5826.00 0
137 785819.09 9.375% 6650.66 0 B
138 763064.90 8.500% 5970.86 0 B
139 752086.17 9.375% 6657.39 0
140 744625.58 8.000% 5847.87 0
141 742562.26 7.625% 5659.39 0
142 742888.78 9.625% 6369.82 0
143 739441.02 8.375% 5708.87 0
144 736680.99 9.375% 6235.68 0
145 727588.53 8.125% 5420.23 0 B
146 698295.29 7.875% 5437.77 0
147 695418.56 8.125% 5248.69 0
148 695357.25 8.750% 5556.11 0
149 672630.02 8.875% 5715.99 0
150 671449.12 8.000% 5008.43 0
151 666994.21 9.125% 5843.10 0
152 662190.14 7.750% 5095.77 0
153 662803.24 8.125% 4937.61 0
154 654046.06 8.500% 5727.63 0
155 646789.50 8.750% 5343.93 0
156 646843.78 7.625% 4651.36 0
157 646843.71 7.625% 4651.37 0
158 645823.18 8.500% 5053.46 0 B
159 637956.43 8.250% 4807.57 1
160 636806.49 8.250% 4862.85 0
161 636134.33 8.875% 5158.76 0
162 631831.44 8.250% 4824.86 0
163 622991.86 8.125% 4887.42 0
164 617993.35 8.875% 5246.51 0
165 618053.83 9.500% 5519.87 0
166 609969.25 9.125% 5043.05 0
167 604390.74 9.125% 5225.45 0
168 595867.05 8.875% 4829.31 0
169 589919.90 8.125% 4449.44 0
170 585168.42 8.750% 4903.10 0
171 540891.46 8.875% 4386.53 0
172 523648.08 9.000% 4224.27 0
173 522486.96 10.000% 4607.25 0
174 518957.01 8.000% 3873.66 0
175 507838.93 7.625% 3649.10 0
176 507241.89 10.250% 4619.51 0
177 502848.13 8.750% 4213.34 0
178 496493.03 8.125% 3940.87 0
179 496204.54 8.875% 4024.00 0 B
180 484319.22 8.500% 4959.10 0
181 477349.86 8.250% 3647.60 0 B
182 464954.53 8.625% 4687.58 0
183 446556.89 9.125% 3704.53 0
184 441474.51 10.000% 3938.01 0
185 434473.49 8.750% 3644.02 0
186 427651.41 9.625% 3700.85 0
187 409121.95 8.750% 3428.02 0
188 398761.90 9.750% 3625.89 0
189 397039.14 7.750% 2896.06 0
190 333384.27 9.375% 2952.50 596
191 313233.22 10.375% 2885.74 0
192 264538.64 10.125% 2387.93 0
193 197904.52 9.875% 1819.95 0
194 197904.52 9.875% 1819.95 0
310790427 4466907
(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
_
