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 November 20, 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
November 20, 1998
Pursuant to the requirements of the Securities Exchange Act of
1934, the Registrant has duly caused this report to be signed
on behalf of the Registrant by the 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: November 20, 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 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
WAC: 8.33051316%
WAMM: 116
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 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
WAC: 8.33051316%
WAMM: 116
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1A 43,000,000.00 42,375,784.93
45254NAP2 1,000.00000000 985.48337047
A-1B 140,373,000.00 140,373,000.00
45254NAQ0 1,000.00000000 1,000.00000000
A-2 32,710,000.00 31,392,400.89
45254NAR8 1,000.00000000 959.71876766
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
317,770,252.00 315,828,437.82
Principal Principal Negative
Payment Adj. or Loss Amortization
Per $1,000 Per $1,000 Per $1,000
219,156.19 0.00 0.00
5.09665558 0.00000000 0.00000000
0.00 0.00 0.00
0.00000000 0.00000000 0.00000000
30,216.40 0.00 0.00
0.92376643 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
249,372.59 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)
42,156,628.74 213,997.71 0.00 6.06000000%
980.38671488 4.97669093 0.00000000 6.06000000%
140,373,000.00 767,372.40 0.00 6.56000000%
1,000.00000000 5.46666667 0.00000000 6.56000000%
31,362,184.49 148,863.88 0.00 5.50688000%
958.79500122 4.55102048 0.00000000 5.34094000%
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%
11,917,252.00 529,627.88 0.00
1,000.00000000 44.44211468 0.00000000
315,579,065.23 2,168,387.07 0.00
Total P&I Paym 2,417,759.66
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: 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
Respective Pool Summary Information
Fixed Rate
Component Sub-Pool
Beginning Loan Count: 164
Ending Loan Count: 164
Principal Balance Prior to Current Distrib 284,435,975
Principal Balance Subsequent to Current Di 284,216,818
Available Distribution Amount: 2,137,618.20
Weighted Average Remaining Term to Maturit 116
Weighted Average Mortgage Rate: 8.18464677%
Adjustable Rate
Sub-Pool
Beginning Loan Count: 29
Ending Loan Count: 29
Principal Balance Prior to Current Distrib31,392,463.63
Principal Balance Subsequent to Current Di31,362,247.23
Available Distribution Amount: 280,141.46
Weighted Average Remaining Term to Maturit 117
Weighted Average Mortgage Rate: 9.65215680%
Aggregate Pool Interest Summary
Component Current Shortfall Delinquent
Gross: 1,897,258.7 0.00 295,252.05
Master 'Servicing: 17,150.85 0.00 2,497.85
Special Servicing: 0.00 0.00 1,347.70
Management: 1,179.03 0.00 180.68
Trustee: 1,532.74 0.00 234.88
Remittance: 1,877,396.1 0.00 290,990.94
Total Rate
Gross: 2,192,510.8 8.33051316%
Master 'Servicing: 19,648.70 0.07465585%
Special Servicing: 1,347.70 0.00512063%
Management: 1,359.71 0.00516626%
Trustee: 1,767.63 0.00671617%
2,168,387.0 8.23885426%
Less:
Prepayment Interest Shortfall not advanced b 0.00
Interest on Advances: 0.00
Plus: Prepayment Premiums: 0.00
Net Remittance: 2,168,387.06
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: 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
Adva
Prior Outstanding Master Servicer P&I Advances
Made: 432,863
Current Outstanding Master Servicer P&I Advances
Made: 337,569
Recovery of Outstanding Master Servicer P&I Advances
M 367,387
Total Unreimbursed Master Servicer P&I Advances
Outsta 403,045
Interest Payable to Master Servicer in Respect of
Adva 0
Current Period Accrued Servicing Fees: 19,648.70
Less: Delinquent Servicing Fees: 2,497.85
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 213,997.71 0.00
A-1B 767,372.40 0.00
A-2 148,863.88 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: 1,638,759. 0.00
Ending
ExtraordinUnpaid
Expenses Interest Distributable
A-1A 0.00 0.00 213,997.71
A-1B 0.00 0.00 767,372.40
A-2 0.00 0.00 148,863.88
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 1,638,759.19
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: 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
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%
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: 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
Asset Backed Facts - Group 1 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
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%
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: 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
Asset Backed Facts - Group 2 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
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%
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 11/20/98
Payment Da 11/20/98
Prior Paym 10/20/98
Record Dat 10/30/98
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
2 10/01/98 30,424.45 30,424.45
3 10/01/98 26,421.23 26,421.23
4 10/01/98 20,016.08 20,016.08
5 10/01/98 18,414.79 18,414.79
6 10/01/98 16,012.87 16,012.87
7 10/01/98 10,552.11 10,552.11
29 07/01/98 9,787.06 29,364.45
30 07/01/98 7,783.69 23,353.69
31 07/01/98 6,804.90 20,416.96
32 07/01/98 5,429.12 16,289.18
33 06/01/98 5,137.23 15,413.43
34 10/01/98 39,193.73 39,193.73
39 10/01/98 22,650.58 22,650.58
54 10/01/98 17,446.92 17,446.92
55 10/01/98 15,638.66 15,638.66
69 10/01/98 17,674.37 17,674.37
72 10/01/98 12,169.77 12,169.77
88 10/01/98 9,718.97 9,718.97
90 10/01/98 10,001.64 10,001.64
113 10/01/98 7,775.80 7,775.80
117 10/01/98 6,988.75 6,988.75
140 10/01/98 5,783.62 5,783.62
148 10/01/98 5,496.16 5,496.16
154 10/01/98 5,671.13 5,671.13
176 10/01/98 4,575.79 4,575.79
Total 337,569.42 407,465.13
Out. Property Special
ProtectionAdvance Servicer Foreclosure Bankruptcy REO
Advances DescriptioTransfer DaDate Date Date
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 3 09/01/98
0.00 3 09/01/98
0.00 3 09/01/98
0.00 3 09/01/98
0.00 3 09/01/98
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00 B
0.00
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: 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
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: 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0.00to 1000000.00 90 60633525.48 19.21%
1000000.01to 2000000.00 61 87786542.69 27.82%
2000000.01to 3000000.00 15 38250447.51 12.12%
3000000.01to 4000000.00 12 40362125.31 12.79%
4000000.01to 5000000.00 3 12646907.64 4.01%
5000000.01to 6000000.00 6 32172752.35 10.19%
6000000.01to 7000000.00 2 12278836.83 3.89%
7000000.01to 8000000.00 2 14179801.21 4.49%
8000000.01to 9000000.00 2 17268126.53 5.47%
9000000.01to 10000000.00 0 0.00 0.00%
Total 193315579065.55 100.00%
Average Scheduled Balance is 1635125
Maximum Scheduled Balance is 8953883
Minimum Scheduled Balance is 198094
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 68 75549597.80 23.94%
Retail 39 70706942.65 22.41%
Office 31 59364725.02 18.81%
Industrial 26 48667908.73 15.42%
Mixed Use 15 37398569.82 11.85%
Lodging 5 11186134.42 3.54%
Self Storage 3 4444292.73 1.41%
Other 3 3587556.51 1.14%
Health Care 1 3184337.10 1.01%
Mobile Home 2 1489000.77 0.47%
Total 193 315579065.55 100.00%
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% 61169524224.33 53.72%
8.00%to 9.00% 94112130101.88 35.53%
9.00%to 10.00% 35 32839110.56 10.41%
10.00%to 11.00% 3 1085628.78 0.34%
Total 193315579065.55 100.00%
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 157616064.30 49.95%
Ohio 12 27523775.04 8.72%
Texas 19 27513434.28 8.72%
Arizona 25 27445898.10 8.70%
Washington 3 16621373.89 5.27%
Oregon 6 15039531.48 4.77%
Wisconsin 4 12808570.42 4.06%
Nevada 6 7839544.52 2.48%
Minnesota 3 4914963.86 1.56%
Connecticut 5 4469513.51 1.42%
Colorado 3 3152534.92 1.00%
Utah 4 3039007.66 0.96%
Florida 1 2904918.06 0.92%
Nebraska 2 2390446.88 0.76%
Mississippi 1 1318319.79 0.42%
Pennsylvania 1 667759.56 0.21%
Maine 1 313409.28 0.10%
Total 193 315579065.55 100.00%
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: 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
Pool Total
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 190 312412808.86 99.00%
1+ to 2 years 3 3166256.69 1.00%
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 193 315579065.55 100.00%
Weighted Average Seasoni 60.91%
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 17591712.07 5.57%
0121 to 180 months 0 0.00 0.00%
0181 to 240 months 0 0.00 0.00%
0241 to 360 months 0 0.00 0.00%
Total 7 17591712.07 5.57%
Weighted Ave 111.57
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.00001or 0.9999 3 7451754.50 2.36%
1to 1.14 0 0.00 0.00%
1.1401to 1.24 2 5733153.04 1.82%
1.2401to 1.34 2 5139375.34 1.63%
1.3401to 1.49 3 7041728.39 2.23%
1.4901to 1.74 2 5235579.39 1.66%
1.7401to 10 1 1308894.86 0.41%
Unknown 180283668580.03 89.89%
Total 193315579065.55 1
Weighted Average Debt Service Coverage Ratio is 1.22
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 7 12949446.62 4.10%
Amortizing Balloon 186302629618.93 95.90%
Total 193315579065.55 100.00%
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 1 1383161.32 0.44%
61 to 120 months 177281884159.29 89.32%
121 to 180 months 4 4951462.28 1.57%
181 to 240 months 2 8495939.56 2.69%
241 to 360 months 2 1272631.03 0.40%
Total 186297987353.48 94.43%
Weighted Average Months to Maturity 116.2
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 193315579065.55 100.00%
Total 193315579065.55 100.00%
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: 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
Loan Group 1
Distribution of Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0to 1000000.00 72 50384537.42 17.73%
1000000.01to 2000000.00 52 74730739.68 26.29%
2000000.01to 3000000.00 14 35345529.45 12.44%
3000000.01to 4000000.00 12 40362125.31 14.20%
4000000.01to 5000000.00 3 12646907.64 4.45%
5000000.01to 6000000.00 5 27020214.25 9.51%
6000000.01to 7000000.00 2 12278836.83 4.32%
7000000.01to 8000000.00 2 14179801.21 4.99%
8000000.01to 9000000.00 2 17268126.53 6.08%
9000000.01to 10000000.00 0 0.00 0.00%
Total 164284216818.32 100.00%
Average Scheduled Balance is 1733029.38
Maximum Scheduled Balance is 8953883.19
Minimum Scheduled Balance is 397368.86
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 59 68828632.30 24.22%
Retail 37 67746745.38 23.84%
Office 27 52072652.44 18.32%
Industrial 17 39505835.33 13.90%
Mixed Use 13 35759187.85 12.58%
Lodging 5 11186134.42 3.94%
Self Storage 3 4444292.73 1.56%
Health Care 1 3184337.10 1.12%
Mobile Home 2 1489000.77 0.52%
Total 164 284216818.32 100.00%
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% 61169524224.33 59.65%
8.00%to 9.00% 91105004527.96 36.95%
9.00%to 10.00% 12 9688066.03 3.41%
10.00%to 11.00% 0 0.00 0.00%
Total 164284216818.32 100.00%
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 139695967.77 49.15%
Texas 18 25879974.14 9.11%
Arizona 22 24864164.30 8.75%
Ohio 8 21956877.04 7.73%
Washington 3 16621373.89 5.85%
Oregon 6 15039531.48 5.29%
Wisconsin 4 12808570.42 4.51%
Nevada 6 7839544.52 2.76%
Minnesota 3 4914963.86 1.73%
Connecticut 5 4469513.51 1.57%
Colorado 3 3152534.92 1.11%
Utah 3 2597276.24 0.91%
Nebraska 2 2390446.88 0.84%
Mississippi 1 1318319.79 0.46%
Pennsylvania 1 667759.56 0.23%
Total 164 284216818.32 100.00%
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: 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
Loan Group 1
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 164 284216818.32 100.00%
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 284216818.32 100.00%
Weighted Average Seasoni 0.6
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 4 10637016.96 3.74%
Amortizing Balloon 160 273579801.36 96.26%
Total 164 284216818.32 100.00%
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 12439173.97 4.38%
121 to 180 months 0 0.00 0.00%
181 to 240 months 0 0.00 0.00%
241 to 360 months 0 0.00 0.00%
Total 6 12439173.97 4.38%
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 0 0.00 0.00%
61 to 120 months 153259370041.14 91.26%
121 to 180 months 3 3911663.65 1.38%
181 to 240 months 2 8495939.56 2.99%
241 to 360 months 0 0.00 0.00%
Total 158271777644.35 95.62%
Weighted Ave 116
Distribution of DSCR
Debt Servi 0Number Scheduled Based on
Coverage R 0of Loans Balance Balance
0.00001or 0.9999 1 4150968.08 1.46%
1to 1.14 0 0.00 0.00%
1.1401to 1.24 1 3753811.55 1.32%
1.2401to 1.34 2 5139375.34 1.81%
1.3401to 1.49 2 5235579.28 1.84%
1.4901to 1.74 2 5235579.39 1.84%
1.7401to 10 1 1308894.86 0.46%
Unknown 155259392609.82 91.27%
Total 164284216818.32 100.00%
Weighted Average Debt Service Coverage Ratio is 130.64%
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0.00 0.00%
1 to 2 years 0 0.00 0.00%
2 Years or More 0 0.00 0.00%
Unknown 164284216818.32 100.00%
Total 164284216818.32 100.00%
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: 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
Loan Group 2
Distribution of Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0to 1000000.00 18 10248988.06 32.68%
1000000.01to 2000000.00 9 13055803.01 41.63%
2000000.01to 3000000.00 1 2904918.06 9.26%
3000000.01to 4000000.00 0 0.00 0.00%
4000000.01to 5000000.00 0 0.00 0.00%
5000000.01to 6000000.00 1 5152538.10 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 31362247.23 100.00%
Average Scheduled Balance is 1081457
Maximum Scheduled Balance is 5152538
Minimum Scheduled Balance is 198094
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Industrial 9.00 9162073.40 29.21%
Office 4.00 7292072.58 23.25%
Multifamily 9.00 6720965.50 21.43%
Other 3.00 3587556.51 11.44%
Retail 2.00 2960197.27 9.44%
Mixed Use 2.00 1639381.97 5.23%
Total 29.00 31362247.23 100.00%
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% 3.00 7125573.92 22.72%
9.00%to 10.00% 23.00 23151044.53 73.82%
10.00%to 11.00% 3.00 1085628.78 3.46%
Total 29.00 31362247.23 100.00%
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 17920096.53 57.14%
Ohio 4 5566898.00 17.75%
Florida 1 2904918.06 9.26%
Arizona 3 2581733.80 8.23%
Texas 1 1633460.14 5.21%
Utah 1 441731.42 1.41%
Maine 1 313409.28 1.00%
Total 29 31362247.23 100.00%
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: 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
Loan Group 2
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 26 28195990.54 89.90%
1+ to 2 years 3 3166256.69 10.10%
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 31362247.23 100.00%
Weighted Average Seasoni 0.8
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 3 2312429.66 7.37%
Amortizing Balloon 26 29049817.57 92.63%
Total 29 31362247.23 100.00%
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 5152538.10 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 5152538.10 16.43%
Weighted Average Months to Maturity 110
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 1 1383161.32 4.41%
61 to 120 months 24 22514118.15 71.79%
121 to 180 months 1 1039798.63 3.32%
181 to 240 months 0 0.00 0.00%
241 to 360 months 2 1272631.03 4.06%
Total 28 26209709.13 83.57%
Weighted Average Months to Maturity 118
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.00001or 0.9999 2 3300786.42 10.52%
1to 1.14 0 0.00 0.00%
1.1401to 1.24 1 1979341.49 6.31%
1.2401to 1.34 0 0.00 0.00%
1.3401to 1.49 1 1806149.11 5.76%
1.4901to 1.74 0 0.00 0.00%
1.7401to 10 0 0.00 0.00%
Unknown 25 24275970.21 77.41%
Total 29 31362247.23 100.00%
Weighted Average Debt Service Coverage Ratio is 0.901723
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 31362247.23 100.00%
Total 29 31362247.23 100.00%
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: 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
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 993083.28 3.17%
14.50%to 15.00% 2 6479275.23 20.66%
15.00%to 15.50% 15 17944533.71 57.22%
15.50%to 16.00% 8 4859726.23 15.50%
16.00%to 16.50% 3 1085628.78 3.46%
Total 29 31362247.23 100.00%
Weighted Ave 15.34%
Distribution of Payment Adjustment
Payment Adjustment Number Scheduled Based on
Frequency Loans Balance Balance
Six Month 29 31362247.23 100.00%
Total 29 31362247.23 100.00%
Distribution of Indices of Mortgage Loans
Number Scheduled Based on
Indices of Loans Balance Balance
6 Month LIBOR 29 31362247.23 100.00%
Total 29 31362247.23 100.00%
Distribution of Mortgage Loan Margins
Number Scheduled Based on
Mortgage Loan Margins Loans Balance Balance
2.60%to 3.00% 2 6479275.23 20.66%
3.00%to 3.50% 13 15860955.47 50.57%
3.50%to 4.00% 11 7936387.75 25.31%
4.00%to 4.50% 3 1085628.78 3.46%
Total 29 31362247.23 100.00%
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 1736380.02 5.54%
8.50%to 9.00% 2 6479275.23 20.66%
9.00%to 9.50% 15 17944533.71 57.22%
9.50%to 10.00% 7 4116429.49 13.13%
10.00%to 10.50% 3 1085628.78 3.46%
Total 29 31362247.23 100.00%
Weighted Ave 9.31%
Distribution of Interest Adjustment
Interest Adjustment Number Scheduled Based on
Frequency Loans Balance Balance
Six Month 29 31362247.23 100.00%
Total 29 31362247.23 100.00%
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: 11/20/98
Payment Date: 11/20/98
Prior Payment: 10/20/98
Record Date: 10/30/98
Loan Level Detail
Property Operating
Disclosure Type Maturity Statement
Control # Group Code Date DSCR Date State
1IMP9801A Office 11/01/07 0.6012/31/97OH
2IMP9801A Office 11/01/07 1.2112/31/97OH
3IMP9801A Retail 11/01/07 1.4512/31/97OH
4IMP9801A Office 11/01/07 1.5812/31/97OH
5IMP9801A Office 11/01/07 1.3412/31/97OH
6IMP9801A Office 11/01/07 1.4412/31/97OH
7IMP9801A Retail 11/01/07 2.0012/31/97OH
8IMP9801A Industrial 06/01/08 WI
9IMP9801A Mixed Use 06/01/08 WI
10IMP9801A Office 06/01/08 WI
11IMP9801A Industrial 06/01/08 WI
12IMP9801B Industrial 11/01/07 0.4212/31/97FL
13IMP9801B Industrial 11/01/07 1.2112/31/97OH
14IMP9801B Other 11/01/07 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 CA
21IMP9801A Industrial 01/01/08 CA
22IMP9801A Multifamily 06/01/08 CA
23IMP9801A Retail 04/01/08 WA
24IMP9801A Mixed Use 06/01/08 CA
25IMP9801A Retail 04/01/08 CA
26IMP9801A Lodging 06/01/08 AZ
27IMP9801B Office 01/01/08 CA
28IMP9801A Office 04/01/08 CA
29IMP9801A Multifamily 03/01/08 CT
30IMP9801A Multifamily 03/01/08 CT
31IMP9801A Multifamily 03/01/08 CT
32IMP9801A Multifamily 03/01/08 CT
33IMP9801A Multifamily 03/01/08 CT
34IMP9801A Multifamily 04/01/15 CA
35IMP9801A Office 01/01/18 TX
36IMP9801A Office 03/01/08 TX
37IMP9801A Multifamily 03/01/08 OR
38IMP9801A Industrial 01/01/08 CA
39IMP9801A Retail 06/01/08 CA
40IMP9801A Retail 01/01/08 OR
41IMP9801A Health Care 06/01/08 TX
42IMP9801A Retail 04/01/08 MN
43IMP9801A Industrial 01/01/08 CA
44IMP9801A Industrial 01/01/08 CA
45IMP9801A Office 02/01/08 1.2812/31/97CA
46IMP9801A Multifamily 12/01/07 OR
47IMP9801A Office 11/01/07 1.6612/31/97OH
48IMP9801A Self Storag 12/01/07 NV
49IMP9801A Industrial 04/01/08 OR
50IMP9801A Multifamily 04/01/08 CA
51IMP9801A Multifamily 12/01/07 CA
52IMP9801A Industrial 01/01/08 CA
53IMP9801A Office 05/01/08 CA
54IMP9801A Retail 04/01/08 CA
55IMP9801A Multifamily 04/01/08 OR
56IMP9801A Industrial 06/01/08 CA
57IMP9801A Industrial 06/01/08 TX
58IMP9801A Retail 12/01/07 CA
59IMP9801A Retail 06/01/08 CA
60IMP9801A Industrial 06/01/08 CA
61IMP9801A Mixed Use 01/01/08 CA
62IMP9801A Retail 04/01/08 AZ
63IMP9801A Retail 06/01/08 TX
64IMP9801A Retail 05/01/13 TX
65IMP9801A Industrial 06/01/08 CA
66IMP9801A Lodging 06/01/08 NE
67IMP9801A Multifamily 01/01/08 NV
68IMP9801A Retail 02/01/08 CA
69IMP9801A Lodging 05/01/13 AZ
70IMP9801A Lodging 04/01/08 CO
71IMP9801B Retail 01/01/08 TX
72IMP9801A Mixed Use 03/01/08 WA
73IMP9801A Mixed Use 01/01/08 CA
74IMP9801A Multifamily 04/01/08 AZ
75IMP9801A Multifamily 04/01/08 CA
76IMP9801A Retail 03/01/08 CA
77IMP9801A Multifamily 03/01/08 AZ
78IMP9801A Office 11/01/07 CA
79IMP9801A Retail 03/01/08 CA
80IMP9801A Office 06/01/08 TX
81IMP9801B Industrial 06/01/08 CA
82IMP9801A Industrial 01/01/08 CA
83IMP9801B Industrial 09/01/02 CA
84IMP9801A Retail 03/01/08 CA
85IMP9801A Office 03/01/08 CA
86IMP9801A Office 11/01/07 CA
87IMP9801B Retail 12/01/07 CA
88IMP9801A Multifamily 03/01/08 MS
89IMP9801A Multifamily 06/01/08 CA
90IMP9801A Office 11/01/07 CA
91IMP9801A Multifamily 04/01/08 CA
92IMP9801A Retail 04/01/08 CA
93IMP9801A Office 04/01/08 CA
94IMP9801A Retail 06/01/08 UT
95IMP9801A Retail 01/01/08 AZ
96IMP9801A Retail 12/01/07 CA
97IMP9801A Multifamily 01/01/08 AZ
98IMP9801A Mixed Use 06/01/08 CA
99IMP9801A Multifamily 10/01/07 AZ
100IMP9801A Retail 04/01/08 MN
101IMP9801A Multifamily 01/01/08 CA
102IMP9801A Multifamily 01/01/08 NV
103IMP9801A Retail 04/01/08 CA
104IMP9801A Multifamily 02/01/08 TX
105IMP9801B Office 09/01/09 CA
106IMP9801A Multifamily 02/01/08 NV
107IMP9801B Multifamily 01/01/08 CA
108IMP9801A Multifamily 04/01/08 AZ
109IMP9801A Multifamily 05/01/08 CA
110IMP9801A Multifamily 01/01/08 CA
111IMP9801B Multifamily 12/01/07 AZ
112IMP9801B Mixed Use 11/01/07 CA
113IMP9801A Self Storag 01/01/08 CA
114IMP9801A Mixed Use 06/01/08 CA
115IMP9801B Multifamily 10/01/07 CA
116IMP9801A Multifamily 06/01/08 CA
117IMP9801A Retail 06/01/08 TX
118IMP9801A Multifamily 05/01/08 AZ
119IMP9801A Industrial 04/01/08 CA
120IMP9801A Mixed Use 02/01/08 CA
121IMP9801A Multifamily 03/01/08 TX
122IMP9801A Multifamily 11/01/07 AZ
123IMP9801A Multifamily 11/01/07 NV
124IMP9801A Retail 03/01/08 CO
125IMP9801A Multifamily 05/01/08 CA
126IMP9801B Multifamily 12/01/27 AZ
127IMP9801A Office 06/01/08 CA
128IMP9801A Multifamily 05/01/08 CA
129IMP9801A Self Storag 02/01/08 CA
130IMP9801A Multifamily 06/01/08 TX
131IMP9801A Retail 06/01/08 CA
132IMP9801A Mixed Use 03/01/08 CA
133IMP9801A Industrial 03/01/08 CA
134IMP9801B Multifamily 04/01/08 CA
135IMP9801A Retail 01/01/08 CA
136IMP9801A Multifamily 02/01/08 AZ
137IMP9801B Office 12/01/07 CA
138IMP9801A Retail 02/01/08 UT
139IMP9801A Retail 10/01/07 CA
140IMP9801A Mobile Home 05/01/08 OR
141IMP9801A Mobile Home 03/01/08 CA
142IMP9801B Multifamily 06/30/07 AZ
143IMP9801A Office 05/01/08 TX
144IMP9801A Lodging 01/01/08 CA
145IMP9801A Multifamily 06/01/08 AZ
146IMP9801A Multifamily 03/01/08 TX
147IMP9801A Multifamily 04/01/08 CA
148IMP9801A Industrial 05/01/08 CA
149IMP9801A Industrial 11/01/07 CA
150IMP9801A Multifamily 04/01/08 CA
151IMP9801A Office 12/01/07 PA
152IMP9801A Retail 04/01/08 MN
153IMP9801A Multifamily 06/01/08 AZ
154IMP9801A Office 06/01/08 CO
155IMP9801A Office 06/01/08 NE
156IMP9801A Multifamily 05/01/08 CA
157IMP9801A Multifamily 05/01/08 TX
158IMP9801B Mixed Use 02/01/08 CA
159IMP9801A Multifamily 06/01/08 AZ
160IMP9801A Retail 04/01/08 CA
161IMP9801A Multifamily 11/01/07 UT
162IMP9801A Multifamily 04/01/08 AZ
163IMP9801A Retail 06/01/08 CA
164IMP9801A Mixed Use 12/01/07 CA
165IMP9801A Retail 11/01/07 CA
166IMP9801A Retail 04/01/08 TX
167IMP9801A Mixed Use 02/01/08 CA
168IMP9801A Multifamily 12/01/07 AZ
169IMP9801A Multifamily 05/01/08 AZ
170IMP9801A Office 03/01/08 CA
171IMP9801A Multifamily 10/01/07 AZ
172IMP9801A Office 06/01/08 CA
173IMP9801A Retail 10/01/07 TX
174IMP9801A Multifamily 03/01/08 AZ
175IMP9801A Multifamily 06/01/08 AZ
176IMP9801B Multifamily 01/01/08 CA
177IMP9801A Office 03/01/08 CA
178IMP9801A Multifamily 05/01/08 TX
179IMP9801A Multifamily 11/01/07 NV
180IMP9801A Multifamily 01/01/13 CA
181IMP9801A Multifamily 03/01/08 AZ
182IMP9801A Multifamily 06/01/08 TX
183IMP9801A Retail 10/01/07 CA
184IMP9801B Industrial 01/01/08 UT
185IMP9801A Multifamily 02/01/08 CA
186IMP9801B Multifamily 11/01/27 CA
187IMP9801A Office 03/01/08 CA
188IMP9801B Multifamily 12/01/07 CA
189IMP9801A Multifamily 02/01/08 CA
190IMP9801B Industrial 11/01/07 CA
191IMP9801B Office 11/01/07 ME
192IMP9801B Industrial 10/01/07 CA
193IMP9801B Industrial 10/01/07 CA
194IMP9801B Industrial 10/01/07 CA
Ending Loan
DisclosurePrincipal Note Scheduled PrepaymeStatus
Control # Balance Rate P&I Prepayment Date Code (1)
14150968.08 8.625% 34526.36 0
23753811.55 8.375% 30586.22 0 B
33259888.96 8.375% 26561.72 0 B
42469612.92 8.375% 20122.51 0 B
52272043.88 8.375% 18512.71 0 B
61975690.32 8.375% 16098.01 0 B
71308894.86 8.375% 10664.93 0 B
85112463.65 7.384% 35456.19 0
93643215.92 7.384% 25266.60 0
103081034.32 7.384% 21367.73 0
11 971856.53 7.384% 6740.06 0
122904918.06 9.375% 31342.10 0
131979341.49 9.375% 17486.97 0
141806149.11 9.375% 15956.86 0
151385539.04 9.375% 12240.88 0
16 0.00 0.000% 0.00 009/01/98
17 395868.36 9.375% 3497.39 0
188953883.19 7.375% 62827.71 0
198314243.34 7.440% 58896.85 0
207163185.05 7.385% 50312.17 0
217016616.16 7.500% 49956.23 0
226228452.87 7.125% 42107.41 0
236050383.96 7.250% 44511.72 0
245920778.46 7.875% 43552.12 0
255556314.22 7.500% 41786.74 0
265412031.55 7.500% 40201.12 0
275152538.10 9.000% 44097.19 0
285018626.37 7.750% 37627.70 0
291251885.54 8.625% 9894.91 0 3
30 995630.20 8.625% 7869.47 0 3
31 870429.73 8.625% 6879.88 0 3
32 694452.10 8.625% 5488.95 0 3
33 657115.94 8.625% 5193.85 0 3
344423465.91 7.500% 39384.65 0 B
354072473.65 7.380% 33394.96 0
363727695.35 7.250% 25856.37 0
373577889.73 7.101% 24452.38 0
383373592.41 7.356% 23683.75 0
393289335.34 7.375% 22792.28 0 B
403226639.22 7.750% 23533.44 0
413184337.10 7.750% 24170.52 0
423160186.80 7.750% 24288.81 0
433084498.61 7.625% 23533.78 0
442978436.25 7.750% 21723.17 0
452867331.46 7.750% 20887.90 0
462825408.28 7.250% 19645.71 0
472765966.47 8.375% 22537.21 0
482634324.82 8.125% 20998.33 0
492507087.37 7.375% 17591.75 0
502488496.65 7.875% 18328.25 0
512463828.25 8.625% 19510.23 0
522322760.42 7.625% 16738.72 0
532310430.98 7.750% 17737.70 0
542282798.25 7.750% 17545.31 0 B
552157003.45 7.151% 15731.64 0 B
561993343.47 7.262% 13659.81 0
571993152.32 7.152% 13510.84 0
581936259.23 8.250% 14813.99 0
591919082.51 7.500% 14255.14 0
601840255.36 7.375% 13521.27 0
611827450.19 8.875% 14791.72 0
621817478.40 8.375% 14030.45 0
631790745.69 7.500% 13301.85 0
641770586.25 7.625% 13446.38 0
651770848.58 7.500% 13154.04 0
661743034.17 8.750% 14387.51 0
671714050.46 8.375% 13257.64 0
681690083.24 8.375% 13063.77 0
691655240.43 9.625% 17817.25 0 B
701638670.64 8.250% 13143.73 0
711633460.14 9.500% 15584.66 0
721617106.74 7.625% 12309.17 0 B
731594151.94 7.625% 12162.89 0
741494154.92 8.625% 11802.63 0
751493283.87 8.000% 11129.83 0
761492647.76 8.125% 11264.70 0
771492437.41 8.000% 11131.21 0
781489668.37 8.875% 12071.99 0
791474777.24 8.625% 11656.65 0
801459053.88 8.500% 11245.36 0
811457718.68 9.625% 12905.12 0
821442088.45 9.125% 11934.71 0
831383161.32 9.125% 12007.03 0
841365182.84 7.750% 9942.34 0
851340389.80 8.750% 11218.98 0
861340935.81 9.000% 10988.17 0
871326737.13 8.875% 10745.21 0
881318319.79 8.000% 9832.56 0 B
891316400.74 8.000% 9685.69 0
901158051.45 8.625% 10101.49 0 B
911274575.98 8.250% 9725.70 0
921270031.64 8.625% 10032.24 0
931244703.08 8.250% 9497.76 0
941197064.49 8.375% 9120.87 0
951191981.08 8.125% 9009.13 0
961191160.15 8.375% 9223.91 0
971142700.26 8.375% 8838.43 0
981122349.13 8.500% 8650.28 0
991116578.13 8.750% 8948.21 0
1001091773.05 7.750% 8391.24 0
1011092840.92 8.250% 8355.53 0
1021063036.20 8.250% 8127.65 0
1031055880.31 8.125% 7963.14 0
1041053511.50 8.125% 7956.03 0
1051039798.63 9.375% 12834.33 0
1061043572.72 8.125% 7880.97 0
1071043897.47 9.375% 8823.47 0
1081035592.99 8.250% 7902.13 0
1091016545.66 8.375% 7842.48 0
1101001439.72 8.250% 7656.70 0
111 993726.02 9.625% 8587.69 0
112 993083.28 9.250% 8311.77 0
113 976831.69 8.250% 7860.00 0 B
114 972614.93 8.375% 7410.70 0
115 963840.53 9.375% 8527.13 0
116 942811.01 8.250% 7466.62 0
117 927725.01 8.375% 7068.67 0 B
118 926358.35 7.750% 6736.72 0
119 920970.57 8.125% 6945.69 0
120 899592.08 8.250% 6873.42 0
121 895462.41 8.000% 6678.73 0
122 894429.55 8.875% 7243.96 0
123 888004.23 8.250% 6798.57 0
124 858731.12 8.625% 6787.41 0
125 857554.86 8.250% 6871.28 0
126 844711.04 9.375% 7144.47 0
127 841176.54 8.625% 6948.13 0
128 836986.89 8.125% 6307.45 0
129 833136.22 9.125% 7195.70 0
130 822251.16 8.125% 6443.75 0
131 821626.88 8.625% 6712.76 0
132 821180.35 8.375% 6343.35 0
133 808659.74 8.250% 6493.03 0
134 796902.69 9.500% 6799.92 0
135 796158.11 9.750% 6955.31 0
136 789894.16 7.875% 5826.00 0
137 786326.57 9.375% 6650.66 0
138 763626.74 8.500% 5970.86 0
139 752861.83 9.375% 6657.39 0
140 745503.43 8.000% 5847.87 0 B
141 743497.34 7.625% 5659.39 0
142 743296.74 9.625% 6369.82 0
143 739985.41 8.375% 5708.87 0
144 737157.63 9.375% 6235.68 0
145 728079.06 8.125% 5420.23 0
146 699144.92 7.875% 5437.77 0
147 695955.05 8.125% 5248.68 0
148 695839.53 8.750% 5556.11 0 B
149 673365.91 8.875% 5715.99 0
150 671977.70 8.000% 5008.43 0
151 667759.56 9.125% 5843.11 0
152 663004.01 7.750% 5095.77 0
153 663250.09 8.125% 4937.61 0
154 655133.16 8.500% 5727.63 0 B
155 647412.71 8.750% 5343.93 0
156 647381.57 7.625% 4651.36 0
157 647381.51 7.625% 4651.37 0
158 646298.69 8.500% 5053.46 0
159 638375.71 8.250% 4808.11 0
160 637287.99 8.250% 4862.85 0
161 636585.01 8.875% 5158.76 0
162 632309.17 8.250% 4824.86 0
163 623656.61 8.125% 4887.42 0
164 618664.32 8.875% 5246.51 0
165 618675.85 9.500% 5519.87 0
166 610370.94 9.125% 5043.05 0
167 605015.55 9.125% 5225.45 0
168 596286.33 8.875% 4829.31 0
169 590372.03 8.125% 4449.44 0
170 585800.06 8.750% 4903.10 0
171 541274.81 8.875% 4386.53 0
172 523942.78 9.000% 4224.27 0
173 522738.06 10.000% 4607.25 0
174 519368.22 8.000% 3873.66 0
175 508258.47 7.625% 3649.10 0
176 507526.28 10.250% 4619.51 0 B
177 503390.91 8.750% 4213.34 0
178 497068.33 8.125% 3940.87 0
179 496556.09 8.875% 4024.00 0
180 485836.97 8.500% 4959.10 0
181 477713.18 8.250% 3647.60 0
182 466290.65 8.625% 4687.58 0
183 446863.40 9.125% 3704.53 0
184 441731.42 10.000% 3938.01 0
185 434946.03 8.750% 3644.02 0
186 427919.99 9.625% 3699.34 0
187 409563.57 8.750% 3428.02 0
188 399144.74 9.750% 3625.89 0
189 397368.86 7.750% 2896.06 0
190 334320.57 9.375% 2956.81 0
191 313409.28 10.375% 2887.03 0
192 264693.22 10.125% 2387.93 0
193 198094.32 9.875% 1819.95 0
194 198094.32 9.875% 1819.95 0
315579066 0
(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
_
