UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2005

¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period fromto.

Commission File Number: 1-14100

IMPAC MORTGAGE HOLDINGS, INC.

(Exact name of registrant as specified in its charter)


Maryland		33-0675505
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

1401 Dove Street, Newport Beach, California 92660

(Address of principal executive offices)

(949) 475-3600

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2) Yes x No ¨

Indicate by check mark whether the registrant is a shell company (as defined in Exchange Act Rule 12b-2) Yes ¨ No x

There were ~~75,732,094~~76,058,363 shares of common stock outstanding as of ~~August~~November 4, 2005.

IMPAC MORTGAGE HOLDINGS, INC.

FORM 10-Q QUARTERLY REPORT

TABLE OF CONTENTS


		Page
	PART I. FINANCIAL INFORMATION

ITEM 1.	CONSOLIDATED FINANCIAL STATEMENTS ~~(Unaudited)~~
	Consolidated Balance Sheets as of ~~June~~September 30, 2005 and December 31, 2004	1
	Consolidated Statements of Operations for the Three and ~~Six~~Nine Months Ended ~~June~~September 30, 2005 and 2004	2
	Consolidated Statements of Comprehensive Earnings for the Three and ~~Six~~Nine Months Ended ~~June~~September 30, 2005 and 2004	3
	Consolidated Statements of Cash Flows for the ~~Six~~Nine Months Ended ~~June~~September 30, 2005 and 2004	4
	Notes to Consolidated Financial Statements	56

ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	1314
	General Overview	1314
	Critical Accounting Policies	1415
	Financial Highlights for the ~~Second~~Third Quarter ~~of 2005~~	14
	~~Financial Highlights for the First Six Months~~ of 2005	15
	~~Second~~Financial Highlights for the First Nine Months of 2005	16
	Third Quarter and Year-to-Date 2005 Taxable Income	1516
	Financial Condition and Results of Operations	1817
	Liquidity and Capital Resources	36
	~~Risk Factors Related to Our Business~~ ~~Arising in the Quarterly Period Ended June 30, 2005~~	4032
	Forward-Looking Statements and Risk Factors Related to Our Business Arising in the Quarterly Period Ended September 30, 2005	4037

ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	4238

ITEM 4.	CONTROLS AND PROCEDURES	4441

	PART II. OTHER INFORMATION

ITEM 1.	LEGAL PROCEEDINGS	4744

ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	4744

ITEM 3.	DEFAULTS UPON SENIOR SECURITIES	4744

ITEM 4.	SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS	4744

ITEM 5.	OTHER INFORMATION	4744

ITEM 6.	EXHIBITS	4744

	SIGNATURES	4844

	CERTIFICATIONS

PART I. FINANCIAL INFORMATION

ITEM 1.

CONSOLIDATED FINANCIAL STATEMENTS

IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(dollar amounts in thousands, except share data)

~~(unaudited)~~


							September 30, 2005			December 31, 2004
	June 30, 2005			December 31, 2004			(unaudited)
ASSETS
Cash and cash equivalents	$	245,254		$	324,351		$	129,904		$	324,351
Restricted cash		403			253,360			396			253,360
CMO collateral		23,980,050			21,308,906			24,537,379			21,308,906
Finance receivables		382,900			471,820			305,143			471,820
Mortgages held-for-investment		232,019			586,686			192,310			586,686
Allowance for loan losses		(69,826	)		(63,955	)		(78,570	)		(63,955	)
Mortgages held-for-sale		1,281,125			587,745			2,214,215			587,745
Accrued interest receivable		109,135			97,617			116,329			97,617
Other assets		337,750			249,237			471,843			249,237

Total assets	$	26,498,810		$	23,815,767		$	27,888,949		$	23,815,767

LIABILITIES
CMO borrowings	$	23,544,517		$	21,206,373		$	24,055,473		$	21,206,373
Reverse repurchase agreements/warehouse borrowings		1,732,266			1,527,558
Reverse repurchase agreements								2,553,886			1,527,558
Trust preferred securities		76,202			—			76,318			—
Accrued dividends payable		56,747			—			34,194			—
Other liabilities		41,069			37,761			32,374			37,761

Total liabilities		25,450,801			22,771,692			26,752,245			22,771,692

Commitments and contingencies

STOCKHOLDERS’ EQUITY

Series A junior participating preferred stock, $0.01 par value; 2,500,000 shares authorized; none issued and outstanding as of June 30, 2005 and December 31, 2004		—			—
Series B 9.375% cumulative redeemable preferred stock, $0.01 par value; liquidation value $50,000; 2,000,000 shares authorized, issued and outstanding as of June 30, 2005 and December 31, 2004		20			20
Series C 9.125% cumulative redeemable preferred stock, $0.01 par value; liquidation value $107,500; 5,500,000 shares authorized; 4,300,000 shares issued and outstanding as of June 30, 2005 and December 31, 2004		43			43
Common stock, $0.01 par value; 200,000,000 shares authorized; 75,663,094 and 75,153,926 shares issued and outstanding as of June 30, 2005 and December 31, 2004, respectively		757			752
Series A junior participating preferred stock, $0.01 par value; 2,500,000 shares authorized; none issued and outstanding as of September 30, 2005 and December 31, 2004								—			—
Series B 9.375% cumulative redeemable preferred stock, $0.01 par value; liquidation value $50,000; 2,000,000 shares authorized, issued and outstanding as of September 30, 2005 and December 31, 2004								20			20
Series C 9.125% cumulative redeemable preferred stock, $0.01 par value; liquidation value $107,500; 5,500,000 shares authorized; 4,300,000 shares issued and outstanding as of September 30, 2005 and December 31, 2004								43			43
Common stock, $0.01 par value; 200,000,000 shares authorized; 75,744,263 and 75,153,926 shares issued and outstanding as of September 30, 2005 and December 31, 2004, respectively								757			752
Additional paid-in capital		1,158,482			1,152,861			1,159,142			1,152,861
Accumulated other comprehensive income		1,420			979			616			979
Net accumulated deficit:
Net accumulated surplus (deficit):
Cumulative dividends declared		(634,196	)		(513,453	)		(671,714	)		(513,453	)
Retained earnings		521,483			402,873			647,840			402,873

Net accumulated deficit		(112,713	)		(110,580	)
Net accumulated (deficit)								(23,874	)		(110,580	)

Total stockholders’ equity		1,048,009			1,044,075			1,136,704			1,044,075

Total liabilities and stockholders’ equity	$	26,498,810		$	23,815,767		$	27,888,949		$	23,815,767

See accompanying notes to consolidated financial statements.

IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)


	For the Three Months Ended June 30,						For the Six Months Ended June 30,						For the Three Months Ended September 30,						For the Nine Months Ended September 30,
	2005			2004			2005			2004			2005			2004			2005			2004
INTEREST INCOME:
Mortgage assets	$	308,339		$	160,372		$	584,360		$	294,187		$	322,705		$	209,766		$	907,065		$	503,954
Other interest income		1,446			347			2,804			669			1,345			622			4,149			1,290

Total interest income		309,785			160,719			587,164			294,856			324,050			210,388			911,214			505,244


INTEREST EXPENSE:
CMO borrowings		216,255			65,187			395,722			117,181			243,945			97,965			639,667			215,146
Reverse repurchase agreements		25,982			10,062			42,744			19,615			35,448			16,978			78,192			36,594
Other borrowings		1,395			20			1,439			87			1,761			24			3,200			110

Total interest expense		243,632			75,269			439,905			136,883			281,154			114,967			721,059			251,850

Net interest income		66,153			85,450			147,259			157,973			42,896			95,421			190,155			253,394
Provision for loan losses		5,711			15,282			11,785			25,007			13,434			(229	)		25,219			24,778

Net interest income after provision for loan losses		60,442			70,168			135,474			132,966			29,462			95,650			164,936			228,616


NON-INTEREST INCOME:
Gain (loss) on derivative instruments		(99,135	)		77,881			18,456			41,251
Gain on sale of loans		19,094			11,973			31,945			14,476
Realized gain (loss) from derivative instruments														10,975			(31,466	)		(4,209	)		(67,211	)
Change in fair value of derivative instruments														107,881			(52,961	)		141,521			24,035
Gain (loss) on sale of loans														12,118			(5,923	)		44,063			8,552
Gain on sale of investment securities		—			5,183			—			5,474			—			—			—			5,474
Other income		2,307			3,231			7,384			3,149			1,280			742			8,664			3,892

Total non-interest income		(77,734	)		98,268			57,785			64,350			132,254			(89,608	)		190,039			(25,258	)


NON-INTEREST EXPENSE:
Personnel expense		20,810			16,346			39,690			30,014			19,592			13,733			59,282			43,747
Amortization of deferred tax charge		6,792			4,486			12,595			8,684
Amortization of deferred charge														6,908			6,182			19,503			14,866
General and administrative and other expense		6,560			4,309			11,473			7,482			7,111			3,794			18,584			11,278
Provision for repurchases		1,650			1,640			5,364			457			3,242			(828	)		8,606			(372	)
Amortization and impairment of mortgage servicing rights		736			570			1,026			976			551			527			1,577			1,502
Data processing expense		836			972			1,779			1,777			1,296			798			3,075			2,576
Occupancy expense		1,171			857			2,315			1,698			1,284			890			3,599			2,588
Equipment expense		1,236			830			2,383			1,614			1,414			1,011			3,797			2,625
Professional services		2,021			331			5,440			2,162			1,730			(493	)		7,170			1,669
Gain (loss) on sale of other real estate owned		20			(2,247	)		(829	)		(2,750	)
Gain on sale of other real estate owned														(432	)		(819	)		(1,261	)		(3,569	)

Total non-interest expense		41,832			28,094			81,236			52,114			42,696			24,795			123,932			76,910

Net (loss) earnings before income taxes		(59,124	)		140,342			112,023			145,202
Net earnings (loss) before income tax benefit														119,020			(18,753	)		231,043			126,448
Income tax benefit		(4,124	)		(2,872	)		(6,587	)		(7,384	)		(7,337	)		(9,436	)		(13,924	)		(16,821	)

Net (loss) earnings		(55,000	)		143,214			118,610			152,586
Net earnings (loss)														126,357			(9,317	)		244,967			143,269
Cash dividends on cumulative redeemable preferred stock		(3,624	)		(443	)		(7,248	)		(443	)		(3,624	)		(1,172	)		(10,872	)		(1,615	)

Net (loss) earnings available to common stockholders	$	(58,624	)	$	142,771		$	111,362		$	152,143
Net earnings (loss) available to common stockholders													$	122,733		$	(10,489	)	$	234,095		$	141,654


NET (LOSS) EARNINGS PER SHARE:
NET EARNINGS (LOSS) PER SHARE:
Basic	$	(0.78	)	$	2.20		$	1.48		$	2.44		$	1.62		$	(0.15	)	$	3.10		$	2.18

Diluted	$	(0.78	)	$	2.17		$	1.46		$	2.40		$	1.61		$	(0.15	)	$	3.07		$	2.14

DIVIDENDS DECLARED PER COMMON SHARE													$	0.45		$	0.75		$	1.95		$	2.15

DIVIDENDS PER COMMON SHARE	$	0.75		$	0.75		$	1.50		$	1.40

See accompanying notes to consolidated financial statements.

IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS

(in thousands)

(unaudited)


	For the Three Months Ended June 30,						For the Six Months Ended June 30,					For the Three Months Ended September 30,						For the Nine Months Ended September 30,
	2005			2004			2005		2004			2005			2004			2005			2004
Net (loss) earnings	$	(55,000	)	$	143,214		$	118,610	$	152,586
Net earnings (loss)												$	126,357		$	(9,317	)	$	244,967		$	143,269
Net unrealized gains (losses) arising during period:
Unrealized holding losses on securities		177			(154	)		441		(293	)		(803	)		(439	)		(363	)		(470	)
Reclassification of losses included in net earnings		—			(3,185	)		—		(3,185	)		—			—			—			(3,447	)

Net unrealized gains (losses)		177			(3,339	)		441		(3,478	)		(803	)		(439	)		(363	)		(3,917	)

Comprehensive (loss) earnings	$	(54,823	)	$	139,875		$	119,051	$	149,108
Comprehensive earnings (loss)												$	125,554		$	(9,756	)	$	244,604		$	139,352

See accompanying notes to consolidated financial statements.

IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)


	For the Nine Months Ended September 30,
	2005			2004
CASH FLOWS FROM OPERATING ACTIVITIES:
Net earnings	$	244,967		$	143,269
Adjustments to reconcile net earnings to net cash used in operating activities:
Provision for loan losses		25,219			24,778
Amortization of premiums, deferred securitization costs and trust preferred securities		216,284			106,592
Gain on sale of other real estate owned		(1,261	)		(3,569	)
Gain on sale of loans		(44,063	)		(8,552	)
Change in fair value of derivative instruments		(141,521	)		(24,035	)
Purchase of mortgages held-for-sale		(16,284,234	)		(15,851,639	)
Sale and principal reductions on mortgages held-for-sale		14,693,022			15,512,193
Net change in deferred taxes		(2,077	)		2,054
Gain on sale of investment securities available-for-sale		—			(5,474	)
Amortization of deferred charge		19,503			14,866
Depreciation and amortization		3,427			1,861
Amortization and impairment of mortgage servicing rights		1,577			1,502
Net change in mortgage servicing rights		(736	)		430
Net change in accrued interest receivable		(18,712	)		(39,045	)
Net change in restricted cash		252,964			(655	)
Net change in other assets and liabilities		(35,365	)		(78,364	)

Net cash used in operating activities		(1,071,006	)		(203,788	)

CASH FLOWS FROM INVESTING ACTIVITIES:
Net change in CMO collateral		(3,456,974	)		(8,964,269	)
Net change in finance receivables		166,677			42,934
Purchase of premises and equipment		(5,880	)		(5,412	)
Net change in mortgages held-for-investment		377,501			(289,020	)
Sale of investment securities available-for-sale		—			4,510
Purchase of investment securities available-for-sale		(36,413	)		(3,920	)
Purchase of deferred investments		(3,201	)		(1,660	)
Net principal reductions on investment securities available-for-sale		1,501			6,215
Proceeds from the sale of other real estate owned, net		38,960			30,384

Net cash used in investing activities		(2,917,829	)		(9,180,238	)

CASH FLOWS FROM FINANCING ACTIVITIES:
Net change in reverse repurchase agreements		1,026,328			552,027
Proceeds from CMO borrowings		10,564,127			11,979,684
Repayment of CMO borrowings		(7,754,514	)		(3,296,796	)
Issuance of trust preferred securities		76,202			—
Dividends paid common		(113,194	)		(93,365	)
Dividends paid preferred		(10,872	)		(1,615	)
Proceeds from sale of common stock		—			138,553
Proceeds from sale of common stock via equity distribution agreement		—			133,671
Proceeds from sale of cumulative redeemable preferred stock		—			48,285
Proceeds from exercise of stock options		6,311			925

Net cash provided by financing activities		3,794,388			9,461,369

Net change in cash and cash equivalents		(194,447	)		77,343
Cash and cash equivalents at beginning of period		324,351			125,153

Cash and cash equivalents at end of period	$	129,904		$	202,496

IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS

(in thousands)

(unaudited)

   For the Six Months
Ended June 30,

   2005
2004

CASH FLOWS FROM OPERATING ACTIVITIES:

Net earnings
   $ 118,610 $ 152,586
Adjustments to reconcile net earnings to net cash provided by operating activities:

Provision for loan losses
   11,785 25,007
Amortization of premiums and deferred securitization costs
   138,600 60,602
Gain on sale of other real estate owned
   (829 ) (2,750 )
Gain on sale of loans
   (31,945 ) (14,476 )
Unrealized (gain) loss on derivative instruments
   (33,639 ) (67,995 )
Purchase of mortgages held-for-sale
   (10,127,623 ) (8,919,807 )
Sale and principal reductions on mortgages held-for-sale
   9,462,381 9,000,141
Net change in deferred taxes
   (1,990 ) (2,134 )
Gain on sale of investment securities available-for-sale
   —   (5,474 )
Change in deferred tax charge
   154 (17,570 )
Depreciation and amortization
   2,229 1,549
Amortization and impairment of mortgage servicing rights
   1,026 976
Net change in accrued interest receivable
   (11,518 ) (23,325 )
Net change in restricted cash
   252,957 (598 )
Net change in other assets and liabilities
   3,407 (187,222 )


Net cash used in operating activities
   (223,209 ) ( 490 )


CASH FLOWS FROM INVESTING ACTIVITIES:

Net change in CMO collateral
   (2,814,965 ) (6,242,246 )
Net change in finance receivables
   88,920 50,358
Purchase of premises and equipment
   (3,892 ) (3,889 )
Net change in mortgages held-for-investment
   344,288 (206,058 )
Sale of investment securities available-for-sale
   —   4,510
Purchase of investment securities available-for-sale
   (28,868 ) (3,920 )
Net change in mortgage servicing rights
   (711 ) 2,033
Purchase of deferred investments
   (2,485 ) (809 )
Net principal reductions on investment securities available-for-sale
   1,748 6,086
Proceeds from the sale of other real estate owned, net
   25,107 20,181


Net cash used in investing activities
   (2,390,858 ) (6,373,754 )


CASH FLOWS FROM FINANCING ACTIVITIES:

Net change in reverse repurchase agreements and other borrowings
   204,708 (7,027 )
Proceeds from CMO borrowings
   7,109,346 8,212,970
Repayment of CMO borrowings
   (4,796,916 ) (1,967,268 )
Issuance of trust preferred
   76,202 —
Dividends paid common
   (56,748 ) (41,166 )
Dividends paid preferred
   (7,248 ) —
Proceeds from sale of common stock
   —   138,523
Proceeds from sale of common stock via equity distribution agreement
   —   112,518
Proceeds from sale of cumulative redeemable preferred stock
   —   48,285
Proceeds from exercise of stock options
   5,626 925


Net cash provided by financing activities
   2,534,970 6,497,760


Net change in cash and cash equivalents
   (79,097 ) 123,516
Cash and cash equivalents at beginning of period
   324,351 125,153


Cash and cash equivalents at end of period
   $ 245,254 $ 248,669


SUPPLEMENTARY INFORMATION:

Interest paid
   $ 378,362 $ 121,307
Taxes paid
   17,759 9,395
NON-CASH TRANSACTIONS:

Transfer of mortgages to other real estate owned
   $ 35,478 $ 18,238
Dividends declared and unpaid
   56,747 52,642
Net change in other comprehensive earnings
   441 (3,478 )


	For the Nine Months Ended September 30,
	2005			2004
SUPPLEMENTARY INFORMATION:
Interest paid	$	656,422		$	226,207
Taxes paid		17,821			26,614
NON-CASH TRANSACTIONS:
Transfer of mortgages to other real estate owned	$	58,169		$	27,181
Dividends declared and unpaid		34,194			52,954
Net change in other comprehensive earnings		(363	)		(3,917	)

See accompanying notes to consolidated financial statements.

IMPAC MORTGAGE HOLDINGS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(in thousands, except per share data or as otherwise indicated)

(unaudited)

Note A—Summary of Business and Significant Accounting Policies

1.	Business Summary and Financial Statement Presentation

Unless the context otherwise requires, the terms “Company,” “we,” “us,” and “our” refer to Impac Mortgage Holdings, Inc. (IMH), a Maryland corporation incorporated in August 1995, and its subsidiaries, IMH Assets Corp. (IMH Assets), Impac Warehouse Lending Group, Inc. (IWLG), Impac Multifamily Capital Corporation (IMCC) and Impac Funding Corporation (IFC), together with its wholly-owned subsidiaries Impac Secured Assets Corp. (ISAC) and Novelle Financial Services, Inc. (Novelle).

We are a mortgage real estate investment trust, or “REIT,” that is a nationwide acquirer, originator, seller and investor of non-conforming Alt-A mortgages or “Alt-A ~~mortgages,”~~mortgages” and to a lesser extent, small-balance multi-family mortgages or “multi-family mortgages” and sub-prime or “B/C mortgages.” We also provide warehouse financing to originators of mortgages.

We operate three core businesses:

the long-term investment operations that is conducted by IMH, IMH Assets and IMCC;

the mortgage operations that is conducted by IFC, ISAC and Novelle; and

the warehouse lending operations that is conducted by IWLG.

The long-term investment operations primarily invest in adjustable rate and, to a lesser extent, fixed rate Alt-A mortgages that are acquired and originated by our mortgage operations and small-balance multi-family mortgages. Alt-A mortgages are primarily first lien mortgages made to borrowers whose credit is generally within typical Fannie Mae and Freddie Mac guidelines, but have loan characteristics that make them non-conforming under those guidelines. This business earns net interest income and prepayment penalty income on collateralized mortgage obligations (CMO’s) and loans held for investment.

The mortgage operations acquire, originate, sell and securitize primarily adjustable rate and fixed rate Alt-A mortgages and, to a lesser extent, B/C mortgages. The mortgage operations generate income by securitizing and selling mortgages to permanent investors, including the long-term investment operations. This business also earns revenue from fees associated with master servicing agreements and interest income earned on mortgages held for sale. The mortgage operations use warehouse facilities provided by the warehouse lending operations to finance the acquisition and origination of mortgages.

The warehouse lending operations provide short-term financing to mortgage loan originators, including our mortgage operations, by funding mortgages from their closing or acquisition date until sale to pre-approved investors. This business earns ~~fees from warehouse transactions as well as~~ net interest income from the difference between its cost of borrowings and the interest earned on warehouse ~~advances.~~advances as well as warehouse transactions fees.

The accompanying unaudited consolidated financial statements of IMH and our subsidiaries (as defined above) have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments, consisting of normal recurring adjustments considered necessary for a fair presentation, have been included. Operating results for the ~~six-month~~nine-month period ended ~~June~~September 30, 2005 are not necessarily indicative of the results that may be expected for the year ending December 31, 2005.

All significant inter-company balances and transactions have been eliminated in consolidation. In addition, certain amounts in the prior periods’ consolidated financial statements have been reclassified to conform to the current year presentation.

~~IMPAC MORTGAGE HOLDINGS, INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)~~

~~(in thousands, except per share data or as otherwise indicated)~~

~~(unaudited)~~

Management has made a number of estimates and assumptions relating to the reporting of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period to prepare these financial statements in conformity with GAAP. Management’s estimates and assumptions include allowance for loan losses, valuation of derivative financial instruments, ~~and~~ repurchase liabilities related to sold loans and the amortization of various loan premiums and discounts due to prepayment estimates. Actual results could differ from those estimates.

IMPAC MORTGAGE HOLDINGS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(in thousands, except per share data or as otherwise indicated)

(unaudited)

Premiums, discounts and securitization costs associated with the CMO collateral and CMO financing are amortized or accreted into interest income/interest expense over the projected lives of the CMO collateral and CMO financings using the interest method. Our policy for estimating prepayment speeds for calculating the effective yield is to evaluate historical performance, market prepayment speeds, and current conditions. If our estimate of prepayments is incorrect, we may be required to make an adjustment to the amortization or accretion of premiums and discounts that would have an impact on future income.

2.	Stock Options

No compensation cost has been recognized for stock-based awards to employees as the stock option exercise price is equal to the fair market value of the underlying common stock as of the stock option grant date. Summarized below are the pro forma effects on net earnings and net earnings per share as if the Company had elected to use the fair value approach to account for its employee stock-based compensation plans:


	For the Three Months Ended June 30,						For the Six Months Ended June 30,						For the Three Months Ended September 30,						For the Nine Months Ended September 30,
	2005			2004			2005			2004			2005			2004			2005			2004
Net earnings (loss) available to common stockholders	$	(58,624	)	$	142,771		$	111,362		$	152,143		$	122,733		$	(10,489	)	$	234,095		$	141,654
Less: Total stock-based employee compensation expense using the fair value method		(532	)		(289	)		(1,078	)		(579	)		(686	)		(537	)		(1,764	)		(1,120	)

Pro forma net earnings (loss)	$	(59,156	)	$	142,482		$	110,284		$	151,564
Pro forma net earnings													$	122,047		$	(11,026	)	$	232,331		$	140,534

Net earnings (loss) per share as reported:
Basic	$	(0.78	)	$	2.20		$	1.48		$	2.44		$	1.62		$	(0.15	)	$	3.10		$	2.18

Diluted	$	(0.78	)	$	2.17		$	1.46		$	2.40		$	1.61		$	(0.15	)	$	3.07		$	2.14

Pro forma net earnings (loss):
Basic	$	(0.78	)	$	2.20		$	1.46		$	2.43		$	1.61		$	(0.16	)	$	3.08		$	2.16

Diluted	$	(0.78	)	$	2.16		$	1.44		$	2.39		$	1.59		$	(0.16	)	$	3.01		$	2.11

3.	Recent Accounting Pronouncements

In December 2004, the FASB issued Statement No. 123(R), “Share-Based Payment” (SFAS 123R). It requires all public companies to report share-based compensation expense at fair value at the grant date of the related share-based awards. The Company is required to adopt the provisions of the SFAS 123R effective for annual periods beginning after June 15, 2005. The impact of adoption of SFAS ~~125R~~123R cannot be predicted at this time because it will depend on levels of share-based payments granted in the future. However, had we adopted SFAS 123R in prior periods, the impact of SFAS 123R would have approximated the impact of SFAS 123 as described in the disclosure of pro forma net earnings per share in Note A.2. Stock Options. As a result of this change, the Company is required to adopt SFAS 123R effective January 1, 2006. Management has not yet determined the effect of implementation of SFAS 123R or whether the Statement will be implemented prospectively or retrospectively.

4.	Legal Proceedings

The Company is party to litigation and claims which are normal in the course of our operations. While the results of such litigation and claims can not be predicted with certainty, the Company believes the final outcome of such matters will not have a material adverse effect on our financial condition or results of operations.

IMPAC MORTGAGE HOLDINGS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(in thousands, except per share data or as otherwise indicated)

(unaudited)

Note B—Reconciliation of Earnings Per Share

The following table presents the computation of basic and diluted net earnings (loss) per share including the dilutive effect of stock options and cumulative redeemable preferred stock outstanding for the periods indicated:


	For the Three Months Ended June 30,						For the Six Months Ended June 30,						For the Three Months Ended September 30,						For the Nine Months Ended September 30,
	2005			2004			2005			2004			2005			2004			2005			2004
Numerator for earnings (loss) per share:
Numerator for earnings per share:

Net earnings (loss)	$	(55,000	)	$	143,214		$	118,610		$	152,586		$	126,357		$	(9,317	)	$	244,967		$	143,269
Less: Cash dividends on cumulative redeemable preferred stock		(3,624	)		(443	)		(7,248	)		(443	)		(3,624	)		(1,172	)		(10,872	)		(1,615	)

Net earnings (loss) available to common stockholders	$	(58,624	)	$	142,771			111,362			152,143		$	122,733		$	(10,489	)	$	234,095		$	141,654

Denominator for basic net earnings (loss) per share:
Denominator for basic net earnings per share:
Basic weighted average number of common shares outstanding		75,387			64,888			75,297			62,284			75,720			70,573			75,440			65,106

Denominator for earnings (loss) per share:
Denominator for earnings per share:
Basic weighted average number of common shares outstanding		75,387			64,888			75,297			62,284			75,720			70,573			75,440			65,106
Net effect of dilutive stock options		—			1,051			938			1,086			598			—			871			1,149

Diluted weighted average common and common equivalent shares		75,387			65,939			76,235			63,370			76,318			70,573			76,311			66,255

Net earnings (loss) per share:

Basic	$	(0.78	)	$	2.20		$	1.48		$	2.44		$	1.62		$	(0.15	)	$	3.10		$	2.18

Diluted	$	(0.78	)	$	2.17		$	1.46		$	2.40		$	1.61		$	(0.15	)	$	3.07		$	2.14

~~We had~~For the three and nine month periods ended September 30, 2005, 1.4 million stock options ~~outstanding during~~were outstanding. For the three and ~~six months~~nine month periods ended ~~June~~September 30, ~~2005, and no~~2004, stock options in the amount of 1.3 million and 341,000, respectively, were outstanding, ~~during the three and six months ended June 30, 2004,~~that were not included in the above weighted average calculations because they were anti-dilutive.

Note C—Segment Reporting

The following tables present reporting segments as of and for the nine and three month periods ended September 30, 2005 and 2004:


	Reporting Segments as of and for the Nine Months Ended September 30, 2005
	Long-Term Investment Operations		Warehouse Lending Operations		Mortgage Operations		Inter- Company(1)			Consolidated
Balance Sheet Items:
CMO collateral and mortgages held-for-investment	$	24,859,044	$	—	$	—	$	(129,355	)	$	24,729,689
Mortgages held-for-sale		—		—		2,214,215		—			2,214,215
Finance receivables		—		2,619,075		—		(2,313,932	)		305,143
Total assets		25,109,976		2,757,884		2,267,415		(2,246,326	)		27,888,949
Total stockholders’ equity		981,721		203,324		19,469		(67,810	)		1,136,704
Income Statement Items:
Net interest income	$	89,967	$	40,455	$	6,559	$	53,174		$	190,155
Provision for loan losses		25,219		—		—		—			25,219
Non-interest income		143,155		6,268		109,173		(68,557	)		190,039
Non-interest expense and income taxes		10,256		5,833		99,478		(5,559	)		110,008

Net earnings (loss)	$	197,647	$	40,890	$	16,254	$	(9,824	)	$	244,967

IMPAC MORTGAGE HOLDINGS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(in thousands, except per share data or as otherwise indicated)

(unaudited)


	Reporting Segments for the Three Months Ended September 30, 2005
	Long-Term Investment Operations		Warehouse Lending Operations		Mortgage Operations			Inter- Company(1)			Consolidated
Income Statement Items:
Net interest income (loss)	$	8,941	$	15,475	$	(101	)	$	18,581		$	42,896
Provision for loan losses		13,434		—		—			—			13,434
Non-interest income		119,350		2,011		33,777			(22,884	)		132,254
Non-interest expense and income taxes		3,257		1,978		32,846			(2,722	)		35,359

Net earnings (loss)	$	111,600	$	15,508	$	830		$	(1,581	)	$	126,357

(1)	Income statement items include inter-company loan sale transactions and the elimination of related gains. Corporate overhead expenses are allocated to the segments based on actual time devoted to the segment.


	Reporting Segments as of and for the Nine Months Ended September 30, 2004
	Long-Term Investment Operations			Warehouse Lending Operations		Mortgage Operations		Inter- Company(1)			Consolidated
Balance Sheet Items:
CMO collateral and mortgages held-for-investment	$	18,551,116		$	—	$	—	$	(113,629	)	$	18,437,487
Mortgages held-for-sale		—			—		742,684		—			742,684
Finance receivables		—			2,250,459		—		(1,663,363	)		587,096
Total assets		18,872,737			2,229,002		827,243		(1,684,567	)		20,244,415
Total stockholders’ equity		650,869			149,245		30,998		(44,944	)		786,168

Income Statement Items:
Net interest income	$	174,680		$	33,608	$	12,881	$	32,225		$	253,394
Provision for loan losses		19,050			5,728		—		—			24,778
Non-interest income		(35,646	)		7,505		89,497		(86,614	)		(25,258	)
Non-interest expense and income taxes		3,628			4,870		76,196		(24,605	)		60,089

Net earnings (loss)	$	116,356		$	30,515	$	26,182	$	(29,784	)	$	143,269


	Reporting Segments for the Three Months Ended September 30, 2004
	Long-Term Investment Operations			Warehouse Lending Operations			Mortgage Operations			Inter- Company(1)			Consolidated
Income Statement Items:
Net interest income	$	61,644		$	15,642		$	4,835		$	13,300		$	95,421
Provision for loan losses		918			(1,147	)		—			—			(229	)
Non-interest income		(80,106	)		2,740			12,324			(24,566	)		(89,608	)
Non-interest expense and income taxes		1,918			1,667			17,306			(5,532	)		15,359

Net earnings (loss)	$	(21,298	)	$	17,862		$	(147	)	$	(5,734	)	$	(9,317	)

(1)	Income statement items include inter-company loan sale transactions and the elimination of related gains. Corporate overhead expenses are allocated to the segments based on actual time devoted to the segment.

IMPAC MORTGAGE HOLDINGS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(in thousands, except per share data or as otherwise indicated)

(unaudited)

Note ~~C—Segment Reporting~~

~~The following table presents reporting segments as of and for the six months ended June 30, 2005:~~

   Long-Term
Investment
Operations
   Warehouse
Lending
Operations
   Mortgage
Operations
   Inter-
Company (1)
Consolidated
Balance Sheet Items:

CMO collateral and mortgages
held-for-investment
   $ 24,338,258    $ —      $ —      $ (126,189 ) $ 24,212,069
Mortgages held-for-sale
   —      401    1,280,724    —   1,281,125
Finance receivables
   —      1,809,901    —      (1,427,001 ) 382,900
Total assets
   24,670,806    1,920,374    1,346,352    (1,438,722 ) 26,498,810
Total stockholders’ equity
   901,594    187,551    24,955    (66,091 ) 1,048,009
Income Statement Items:

Net interest income
   $ 81,027    $ 24,980    $ 6,659    $ 34,593 $ 147,259
Provision for loan losses
   11,785    —      —      —   11,785
Non-interest income
   23,805    4,257    75,396    (45,673 ) 57,785
Non-interest expense and income taxes
   7,000    3,855    66,632    (2,838 ) 74,649





Net earnings (loss)
   $ 86,047    $ 25,382    $ 15,423    $ (8,242 ) $ 118,610

~~(1)~~

~~Income statement items include inter-company loan sales transactions and the elimination of related gains.~~

~~The following table presents reporting segments for the three months ended June 30, 2005:~~

   Long-Term
Investment
Operations
Warehouse
Lending
Operations
   Mortgage
Operations
Inter-
Company (1)
Consolidated

Income Statement Items:

Net interest income
   $ 28,908 $ 13,638    $ 4,685 $ 18,922 $ 66,153
Provision for loan losses
   5,711 —      —   —   5,711
Non-interest income
   (91,188 ) 2,230    25,723 (14,499 ) (77,734 )
Non-interest expense and income taxes
   4,307 1,770    31,151 480 37,708




Net earnings (loss)
   $ (72,298 ) $ 14,098    $ (743 ) $ 3,943 $ (55,000 )

~~(1)~~

~~Income statement items include inter-company loan sales transactions and the elimination of related gains.~~

~~IMPAC MORTGAGE HOLDINGS, INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)~~

~~(in thousands, except per share data or as otherwise indicated)~~

~~(unaudited)~~

~~The following table presents business segments as of and for the six months ended June 30, 2004:~~

   Long-Term
Investment
Operations
   Warehouse
Lending
Operations
   Mortgage
Operations

Inter-
Company (1)
Consolidated
Balance Sheet Items:

CMO collateral and mortgages
held-for-investment
   $ 15,779,651    $ —      $ —      $ (101,723 ) $ 15,677,928
Mortgages held-for-sale
   —      —      326,727    —   326,727
Finance receivables
   —      1,698,668    —      (1,118,996 ) 579,672
Total assets
   16,264,572    1,693,796    424,461    (1,126,975 ) 17,255,854
Total stockholders’ equity
   696,437    131,383    40,257    (39,210 ) 828,867
Income Statement Items:

Net interest income
   $ 113,037    $ 17,966    $ 8,045    $ 18,925 $ 157,973
Provision for loan losses
   18,132    6,875    —      —   25,007
Non-interest income
   44,461    4,764    77,173    (62,048 ) 64,350
Non-interest expense and income taxes
   1,710    3,202    58,890    (19,072 ) 44,730





Net earnings
   $ 137,656    $ 12,653    $ 26,328    $ (24,051 ) $ 152,586

~~(1)~~

~~Income statement items include inter-company loan sales transactions and the elimination of related gains.~~

~~The following table presents business segments for the three months ended June 30, 2004:~~

   Long-Term
Investment
Operations
Warehouse
Lending
Operations
   Mortgage
Operations
   Inter-
Company (1)
Consolidated
Income Statement Items:

Net interest income
   $ 61,575 $ 9,548    $ 2,903    $ 11,424 $ 85,450
Provision for loan losses
   13,847 1,435    —      —   15,282
Non-interest income
   83,612 2,807    45,195    (33,346 ) 98,268
Non-interest expense and income taxes
   (34 ) 1,681    33,307    (9,732 ) 25,222





Net earnings
   $ 131,374 $ 9,239    $ 14,791    $ (12,190 ) $ 143,214

~~(1)~~

~~Income statement items include inter-company loan sales transactions and the elimination of related gains.~~

~~Note~~ D—Mortgages Held-for-Sale

Mortgages held-for-sale for the periods indicated consisted of the following:


	At June 30, 2005		At December 31, 2004		At September 30, 2005		At December 31, 2004
Mortgages held-for-sale	$	1,255,602	$	576,777	$	2,174,394	$	576,777
Net premiums on mortgages held-for-sale		25,523		10,968		39,821		10,968

Total mortgages held-for-sale	$	1,281,125	$	587,745	$	2,214,215	$	587,745

~~Included~~The allowance for mortgage repurchases of $10.8 million and $2.2 million, was included in other liabilities as of ~~June~~September 30, 2005 and December 31, 2004, ~~was an allowance for mortgage repurchases of $7.5 million and $2.2 million,~~ respectively. The allowance for mortgage repurchases is maintained

~~IMPAC MORTGAGE HOLDINGS, INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)~~

~~(in thousands, except per share data or as otherwise indicated)~~

~~(unaudited)~~

for the purpose of ~~purchasing~~repurchasing previously sold mortgages for various reasons, including early payment defaults or breach of representations or warranties, which may be subsequently sold at a loss. In determining the adequacy of the liability for mortgage repurchases, management considers such factors as amount of loan sales, specific requests for repurchase, historical experience, known problem loans, underlying collateral values, recent sales activity of similar loans and other appropriate information. In the first two quarters of 2004 gains (losses) from the sale of repurchased loans were recorded as a charge-off to the allowance for repurchases. Subsequent to June 30, 2004, gains (losses) from the sale of repurchased loans have been recorded as a gain (loss) on the sale of loans. In 2004, the losses from the sale of repurchased loans were none and $(273,000), respectively, for the three and nine months ended September 30, 2004. In 2005, the losses from sales of repurchased loans were $(170,000) and $(852,000), respectively, for the three and nine months ended September 30, 2005. Activity for the allowance for repurchases for the periods indicated was as follows:


	For the Three Months Ended June 30,				For the Six Months Ended June 30,				For the Three Months Ended September 30,					For the Nine Months Ended September 30,
	2005		2004		2005		2004		2005		2004			2005		2004
Beginning balance	$	5,897	$	948	$	2,183	$	2,327	$	7,547	$	2,511		$	2,183	$	2,327
Provision for loan repurchases(1)		1,650		1,563		5,364		184		3,242		(828	)		8,606		(644	)

Total allowance for repurchases	$	7,547	$	2,511	$	7,547	$	2,511
Total provision for repurchases									$	10,789	$	1,683		$	10,789	$	1,683

(1)	The negative provision for the three and nine months ended September 30, 2004 represents the reversal of a provision no longer needed.

Note E—CMO Collateral

CMO collateral for the periods indicated consisted of the following:


	At June 30, 2005		At December 31, 2004		At September 30, 2005		At December 31, 2004
Mortgages secured by single-family residential real estate	$	22,853,017	$	20,428,144	$	23,205,266	$	20,428,144
Mortgages secured by multi-family residential real estate		815,078		604,934		1,005,985		604,934
Net premiums on mortgages		311,955		275,828		326,128		275,828

Total CMO collateral	$	23,980,050	$	21,308,906	$	24,537,379	$	21,308,906

Note F—Allowance for Loan Losses

The allowance for loan loss for the periods indicated is comprised of the following:


	At September 30, 2005		At December 31, 2004
CMO collateral and loans held for investment	$	61,502	$	53,272
Specific reserve for finance receivables		10,683		10,683
Specific reserve for estimated hurricane Katrina losses		6,385		—

Total allowance for loan losses	$	78,570	$	63,955

IMPAC MORTGAGE HOLDINGS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(in thousands, except per share data or as otherwise indicated)

(unaudited)

Activity for allowance for loan losses for the periods indicated was as follows:

   For the Three Months
Ended June 30,
For the Six Months
Ended June 30,

   2005
2004
2005
2004

Beginning balance
   $ 66,789 $ 46,299 $ 63,955 $ 38,596
Provision for loan losses
   5,711 15,282 11,785 25,007
Charge-offs, net of recoveries
   (2,674 ) (1,332 ) (5,914 ) (3,354 )


Total allowance for loan losses (1)
   $ 69,826 $ 60,249 $ 69,826 $ 60,249


	For the Three Months Ended September 30,						For the Nine Months Ended September 30,
	2005			2004			2005			2004
Beginning balance	$	69,826		$	60,249		$	63,955		$	38,596
Provision for loan losses (1)		13,434			(229	)		25,219			24,778
Charge-offs, net of recoveries		(4,690	)		(762	)		(10,604	)		(4,116	)

Total allowance for loan losses	$	78,570		$	59,258		$	78,570		$	59,258

(1)	The negative provision for the three ~~and six~~ months ended ~~June~~September 30, 2004 ~~include specific impairment~~represents the reversal of a provision no longer needed.

The provision for loan losses for the three and nine month periods ended September 30, 2004 include specific impairments on finance receivables of $2.3 million and $10.3 million, respectively, that we have estimated to be non-collectible. No similar provision was recorded in 2005.

The Company reviewed the properties in areas affected by hurricanes Katrina and Rita. Based on information available at the time of filing this report, and included in the allowance for loan loss for CMO collateral and loans held for investment, the Company provided a specific reserve of $6.4 million to record an estimated loss exposure attributable to Katrina for 219 properties securing a total unpaid principal balance of $26 million in the affected areas. Although there may be anticipated losses, no specific reserve has been established for losses related to hurricane Rita. The Company is still evaluating the affect of the hurricanes and the amount of the provision may be adjusted as more information becomes available.

Note G—Other Assets

Other assets for the periods indicated consisted of the following:


	At September 30, 2005		At December 31, 2004
Derivative assets	$	244,927	$	95,390
Investment securities available-for-sale		60,008		25,427
Deferred charge		49,005		48,211
Real estate owned		38,747		18,277
Prepaid and other assets		50,514		43,323
Premises and equipment		11,513		9,092
Deferred income taxes		7,405		5,328
Investment in Impac Capital Trusts		2,334		—
Restricted investments		7,390		4,189

Total other assets	$	471,843	$	249,237

Note H—CMO Borrowings

Selected information on CMO borrowings for the periods indicated consisted of the following (dollars in millions):


Year of Issuance	Original Issuance Amount		CMOs Outstanding as of						Range of Fixed Interest Rates (%)	Range of Interest Rate Margins Over One-Month LIBOR (%)	Range of Interest Rate Margins After Adjustment Date (%)(1)(2)
Year of Issuance	Original Issuance Amount		9/30/05			12/31/04			Range of Fixed Interest Rates (%)	Range of Interest Rate Margins Over One-Month LIBOR (%)
2002	$	3,876.1	$	258.8		$	1,237.3		5.25 - 12.00	0.27 - 2.75	0.54 - 3.68
2003		5,966.1		2,195.6			3,615.8		4.34 - 12.75	0.27 - 3.00	0.54 - 4.50
2004		17,710.7		11,799.7			16,407.5		3.58 - 5.56	0.25 - 2.50	0.50 - 3.75
2005		10,605.7		9,854.2			—		N/A	0.24 - 2.90	0.48 - 4.35

Sub-total CMO borrowings				24,108.3			21,260.6
Accrued interest expense				16.5			12.9
Unamortized securitization costs				(69.3	)		(67.1	)

Total CMO borrowings			$	24,055.5		$	21,206.4

(1)	One-month LIBOR was 3.83% as of the last reset date on ~~warehouse advances of $6 million and $8 million, respectively, that we have estimated will be non-collectible.~~CMO borrowings prior to September 30, 2005.

IMPAC MORTGAGE HOLDINGS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(in thousands, except per share data or as otherwise indicated)

(unaudited)

~~Note G—Other Assets~~

~~Other assets for the periods indicated consisted of the following:~~

   At June 30,
2005
   At December 31,
2004
Derivative assets
   $ 159,906    $ 103,290
Investment securities available-for-sale
   52,988    25,427
Deferred tax charge
   48,057    48,211
Real estate owned
   29,477    18,277
Prepaid and other assets
   20,225    35,423
Premises and equipment
   10,755    9,092
Deferred income taxes
   7,318    5,328
Investment in Impac Capital Trust
   2,350    —
Deferred compensation
   6,674    4,189


Total other assets
   $ 337,750    $ 249,237

~~Note H—CMO Borrowings~~

~~Selected information on CMO borrowings for the periods indicated consisted of the following (dollars in millions):~~

Year of Issuance
Original
Issuance
Amount
CMOs
Outstanding
as of
Range of
Fixed
Interest
Rates (%)
Range of
Interest Rate
Margins Over
One-Month
LIBOR (%)
Range of
Interest Rate
Margins After
Adjustment
Date (%)(1)(2)
6/30/05
12/31/04

2002
$ 3,876.1 $ 306.3 $ 1,237.3 5.25 - 12.00 0.27 - 2.75 0.54 - 3.68
2003
5,966.1 2,654.0 3,615.8 4.34 - 12.75 0.27 - 3.00 0.54 - 4.50
2004
17,710.7 13,695.9 16,407.5 3.58 - 5.56 0.25 - 2.50 0.50 - 3.75
2005
7,137.5 6,944.9 — N/A 0.26 - 2.90 0.52 - 4.35

Sub-total CMO borrowings
23,601.1 21,260.6
Accrued interest expense
13.0 12.9
Unamortized issuance costs
(69.6 ) (67.1 )

Total CMO borrowings
$ 23,544.5 $ 21,206.4

~~(1)~~

~~One-month LIBOR was 3.34% as of the last reset date on CMO borrowings prior to June 30, 2005.~~

(2)	Interest rate margins over one-month LIBOR are generally increased when the unpaid principal balance is 20%-25% of the original issuance amount.

Note I—Reverse Repurchase Agreements

~~We enter into reverse~~Reverse repurchase agreements are entered into to finance our warehouse lending operations and ~~the funding~~to fund and purchase of mortgages by the mortgage operations. ~~Reverse repurchase agreements~~These facilities consist of uncommitted lines, which may be withdrawn at any time by the lender, and committed lines. At September 30, 2005, the Company was in compliance with the financial covenants associated with the reverse repurchase agreements. During the ~~second~~third quarter of 2005, ~~and six months ended June 30, 2005, we added an additional $750 million and $1.2 billion to existing warehouse facilities resulting in~~the total warehouse facilities ofamounted to $4.3 billion, of which $2.6 billion was outstanding at ~~June~~September 30, 2005.

~~IMPAC MORTGAGE HOLDINGS, INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)~~

~~(in thousands, except per share data or as otherwise indicated)~~

~~(unaudited)~~

Note J—Junior Subordinated Debt and Trust Preferred Securities

During the ~~second quarter of~~nine months ended September 30, 2005, the Company formed three wholly-owned trust subsidiaries (Trusts) for the purpose of issuing an aggregate of $76.3 million of trust preferred securities (the Trust Preferred Securities). The proceeds from the sale thereof were invested in junior subordinated debt issued by the Company. All proceeds from the sale of the Trust Preferred Securities and the common securities issued by the Trusts are invested in junior subordinated notes (Notes), which are the sole assets of the Trusts. The Trusts pay dividends on the Trust Preferred Securities at the same rate as ~~the distributions~~ paid by the Company on the ~~junior subordinated notes~~Notes held by the Trusts.

On September 16, 2005, the Company entered into a Second Amended and Restated Trust Agreement with JPMorgan Bank, N.A, as Property Trustee, Chase Bank USA, N.A., as Delaware Trustee and the administrative trustees of the Impac Capital Trust #1 and an Amended and Restated Junior Subordinated Indenture with JPMorgan Chase Bank, N.A., as trustee, amending the agreements originally entered into on April 1, 2005. The amended agreements (i) change the date on which the variable interest rate will begin from the date after March 30, 2010 to the date after April 30, 2010, (ii) change the dividend payment dates from March 30, June 30, September 30 and December 30 to January 30, April 30, July 30 and October 30 of each year, (iii) change the date after which interest may be deferred from March 30, 2006 to April 30, 2006, (iv) change the optional redemption date from March 30, 2010 to April 30, 2010 and (v) change the maturity date from March 30, 2035 to April 30, 2035.

The following table shows the Trust Preferred Securities issued during the ~~second quarter~~nine months ended September 30, 2005:


	Trust Preferred Securities		Common Securities		Junior Subordinated Debt			Stated Maturity Date	Optional Redemption Date		Trust Preferred Securities		Common Securities		Junior Subordinated Debt			Stated Maturity Date	Optional Redemption Date
Impac Capital Trust #1 (1)	$	25,000	$	780	$	25,780		3/30/2035	3/30/2010	(4)	$	25,000	$	780	$	25,780		4/30/2035	4/30/2010	(4)
Impac Capital Trust #2 (2)		25,000		774		25,774		4/30/2035	4/30/2010	(5)		25,000		774		25,774		4/30/2035	4/30/2010	(5)
Impac Capital Trust #3 (3)		26,250		820		27,070		6/30/2035	6/30/2010	(4)		26,250		820		27,070		6/30/2035	6/30/2010	(4)

Sub-total						76,202					$	76,250	$	2,374	$	78,624
Debt Issuance Cost		—		—		(2,422	)

Unamortized Total	$	76,250	$	78,624	$	76,202
Unamortized Debt Issuance Costs																(2,306	)

Total															$	76,318

(1)

Requires quarterly distributions initially at a fixed rate of 8.01% per annum through ~~March~~April 30, 2010 and thereafter at a variable rate of three-month LIBOR plus 3.75% per annum. Distributions are cumulative but after ~~March~~April 2006 may be deferred for a period of up to four consecutive quarterly interest payment periods if the Company exercises its right to defer the payment of interest on the Notes (Extension Period).

(2)

Requires quarterly distributions initially at a fixed rate of 8.065% per annum through April 30, 2010 and thereafter at a variable rate of three-month LIBOR plus 3.75% per annum. Distributions are cumulative but after April 2006 may be deferred for a period of up to four consecutive quarterly interest payment periods if the Company exercises its right to defer the payment of interest on the ~~Notes.~~Notes (Extension Period).

(3)

Requires quarterly distributions initially at a fixed rate of 8.01% per annum through June 30, 2010 and thereafter at a variable rate of three-month LIBOR plus 3.75% per annum. Distributions are cumulative but after May 2006 may be deferred for a period of up to four consecutive quarterly interest payment periods if the Company exercises its right to defer the payment of interest on the Notes (Extension Period).

(4)	Redeemable at par at any time after the date indicated.

(5)	Redeemable at par at any time after the date indicated and before that date, under certain events, at a premium of 7.5% of the outstanding amount.

IMPAC MORTGAGE HOLDINGS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(in thousands, except per share data or as otherwise indicated)

(unaudited)

representation, bankruptcy or insolvency of the Company or liquidation or dissolution of the Trust) either the trustee of the Notes or the holders of at least 25% of the aggregate principal amount of the outstanding Notes may declare the principal amount of, and all accrued interest on, all the Notes to be due and payable immediately, or if the holders of the Notes fail to make such declaration, the holders of at least 25% in aggregate liquidation amount of the Preferred Securities outstanding shall have a right to make such declaration.

In December 2003, the FASB modified and reissued Interpretation No. 46, Consolidation of Variable Interest Entities (FIN 46R). FIN 46R requires the deconsolidation of trust preferred entities since the Company does not have a significant variable interest in the trust. Therefore, the Company records its investment in the trust preferred entities in other assets and accounts for such under the equity method of accounting and reflects a liability for the issuance of the junior subordinated notes to the trust preferred entities. The interest expense on such notes is recorded in Interest Expense—other borrowings in the statement of operations.

Note K— Subsequent Events

Junior Subordinated Debt and Trust Preferred Securities

During October 2005, the Company formed another wholly-owned trust subsidiary, Impac Capital Trust #4 (Trust), for the purpose of issuing an aggregate of $20.0 million of trust preferred securities (the Trust Preferred Securities). The proceeds from the sale thereof were invested in junior subordinated debt issued by the Company. All proceeds from the sale of the Trust Preferred Securities and the common securities issued by the Trust are invested in junior subordinated notes, which are the sole assets of the Trust. The Trust pays dividends on the Trust Preferred Securities at the same rate as the distributions paid by the Company on the junior subordinated notes held by the Trust.

The following table shows the Trust Preferred Securities issued during October 2005:


	Trust Preferred Securities		Common Securities		Junior Subordinated Debt		Stated Maturity Date	Optional Redemption Date
Impac Capital Trust #4 (1)	$	20,000	$	620	$	20,620	7/30/2035	7/30/2010	(2)

(1)

Requires quarterly distributions initially at a fixed rate of 8.55% per annum through July 30, 2010 and thereafter at a variable rate of three-month LIBOR plus 3.75% per annum. Distributions are cumulative but may be deferred for a period of up to twenty consecutive quarterly interest payment periods if the Company exercises its right to defer the payment of interest on the Notes (Extension Period).

(2)	Redeemable at par at any time after the date indicated and before that date, under certain events, at a premium of 7.5% of the outstanding amount.

During any Extension Period, the Company may not declare or pay dividends on its capital stock. If an event of default occurs (such as a payment default that is outstanding for 30 days, a default in performance, a breach of any covenant or representation, bankruptcy or insolvency of the Company or liquidation or dissolution of the Trust) either the trustee of the Notes or the holders of at least 25% of the aggregate principal amount of the outstanding Notes may declare the principal amount of, and all accrued interest on, all the Notes to be due and payable immediately, or if the holders of the Notes fail to make such declaration, the holders of at least a majority in aggregate liquidation amount of the Preferred Securities outstanding shall have a right to make such declaration.

Authorization of a Common Stock Repurchase Plan

On October 13, 2005, the Board of Directors approved and authorized the repurchase of up to 5.0 million shares of common stock. The Company has not repurchased any shares of common stock as of the filing date of this report.

ITEM 2: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Unless the context otherwise requires, the terms “Company,” “we,” “us,” and “our” refer to Impac Mortgage Holdings, Inc. (“IMH”), a Maryland corporation incorporated in August 1995, and its wholly-owned subsidiaries, IMH Assets Corp., or “IMH Assets,” Impac Warehouse Lending Group, Inc., or “IWLG,” Impac Multifamily Capital Corporation, or “IMCC,” and Impac Funding Corporation, or “IFC,” together with its wholly-owned subsidiaries Impac Secured Assets Corp., or “ISAC,” and Novelle Financial Services, Inc., or “Novelle.”

The Mortgage Banking Industry and Discussion of Relevant Fiscal Periods

The mortgage banking industry is continually subject to current events that occur in the financial services industry. Such events include changes in economic indicators, interest rates, price competition, geographic shifts, disposable income, market anticipation, customer perception ~~and~~as well as others. The factors that effect the industry change ~~rapidly, frequently within 90-180 days.~~rapidly.

In this environment, mortgage banking companies ~~regularly~~generally anticipate the future marketplace, engage in hedging activities and continuously reassess business plans and strategies to effectively position themselves in the marketplace.

As a result, current events can diminish the relevance of ~~separate comparisons of~~ “quarter over quarter” and ~~“year-to date~~“year-to-date over ~~year-to date”~~year-to-date” comparisons of financial information. In such instances, the Company presents financial information in its Management Discussion and Analysis that is the most relevant to its financial information.

General Overview

We are a mortgage real estate investment trust, or “REIT,” that is a nationwide acquirer, originator, seller and investor of non-conforming Alt-A mortgages, or “Alt-A mortgages,” and to a lesser extent, small-balance, multi-family mortgages, or “multi-family mortgages” and sub-prime, or “B/C mortgages.” We also provide warehouse financing to originators of mortgages.

We operate three core businesses:

the long-term investment operations that is conducted by IMH, IMH Assets and IMCC;

the mortgage operations that is conducted by IFC, ISAC and Novelle; and

the warehouse lending operations that is conducted by IWLG.

The long-term investment operations primarily invest in adjustable rate and, to a lesser extent, fixed rate Alt-A mortgages that are acquired and originated by our mortgage operations. Alt-A mortgages are primarily first lien mortgages made to borrowers whose credit is generally within typical Fannie Mae and Freddie Mac guidelines, but have loan characteristics that make them non-conforming under those guidelines. Some of the principal differences between mortgages purchased by Fannie Mae and Freddie Mac and Alt-A mortgages are as follows:

credit and income histories of the mortgagor;

documentation required for approval of the mortgagor; and

loan balances in excess of maximum Fannie Mae and Freddie Mac lending limits.

For instance, Alt-A mortgages may not have certain documentation or verifications that are required by Fannie Mae and Freddie Mac and, therefore, in making our credit decisions, we are more reliant upon the borrower’s credit score and the adequacy of the underlying collateral. We believe that Alt-A mortgages provide an attractive net earnings profile by producing higher yields without commensurately higher credit losses than other types of mortgages.

The long-term investment operations also originate and invest in multi-family mortgages that are primarily adjustable rate mortgages with initial fixed interest rate periods of two-, three-, five-, seven- and ten-years that subsequently ~~adjust~~convert to adjustable rate mortgages, or “hybrid ARMs,” with balances that generally range from $500,000 to $5.0 million. Multi-family mortgages have interest rate floors, which isare the initial start rate, and prepayment penalty periods of three-, five-,

seven- and ten-years. Multi-family mortgages provide greater asset diversification on our balance sheet as borrowers of multi-family mortgages typically have higher credit scores and multi-family mortgages typically have lower loan-to-value ratios, or “LTV ratios,” and longer average life to payoff than Alt-A mortgages. ~~As of June 30, 2005, we had no multi-family mortgages held as CMO collateral and held-for–investment on our consolidated financial statements that were delinquent.~~

The long-term investment operations generate earnings primarily from net interest income earned on mortgages held for long-term investment, or “long-term mortgage portfolio.” The long-term mortgage portfolio as reported on our consolidated balance sheet consists of mortgages held as collateralized mortgage obligations, or “CMO’s,” and mortgages held-for-investment. Investments in Alt-A mortgages and multi-family mortgages are initially financed with short-term borrowings under reverse repurchase agreements that are subsequently converted to long-term financing in the form of CMO financing. Cash flow from the long-term mortgage portfolio, proceeds from the sale of capital stock and issuance of trust preferred securities also finance new Alt-A and multi-family mortgages.

The mortgage operations acquire, originate, sell and securitize primarily adjustable rate and fixed rate Alt-A mortgages and, to a lesser extent, B/C mortgages. The mortgage operations generate income by securitizing and selling mortgages to permanent investors, including the long-term investment operations. This business also earns revenue from fees associated with mortgage servicing rights, master servicing agreements and interest income earned on mortgages held for sale. The mortgage operations use warehouse facilities provided by the warehouse lending operations to finance the acquisition and origination of mortgages.

The warehouse lending operations provide short-term financing to mortgage loan originators, including our mortgage operations, by funding mortgages from their closing date until sale to pre-approved investors. This business earns fees from warehouse transactions as well as net interest income from the difference between its cost of borrowings and the interest earned on warehouse advances.

Critical Accounting Policies

We define critical accounting policies as those that are important to the portrayal of our financial condition and results of operations and may require estimates and assumptions based on our judgment of changing market conditions and the performance of our assets and liabilities at any given time. In determining which accounting policies meet this definition, we considered our policies with respect to the valuation of our assets and liabilities and estimates and assumptions used in determining those valuations. We believe the most critical accounting issues that require the most complex and difficult judgments and that are particularly susceptible to significant change to our financial condition and results of operations include allowance for loan losses, derivative financial instruments and securitization of financial assets as financing versus sale.

Financial Highlights for the ~~Second~~Third Quarter of 2005

Estimated taxable income per diluted share decreased to ~~$0.54~~$0.40 compared to ~~$0.75~~$0.54 for the ~~first~~second quarter of 2005 and ~~$0.87~~$0.69 for the ~~second~~third quarter of 2004;

Cash dividends declared per common share ~~were~~decreased to $0.45 for the third quarter of 2005 compared to $0.75 for the second quarter of 2005 and $0.75 for the ~~first quarter of 2004 and $.75 for the second~~third quarter of 2004;

Total assets increased to ~~$26.5~~$27.9 billion as of ~~June~~September 30, 2005 from $23.8 billion as of December 31, 2004 and ~~$17.3~~$20.2 billion as of ~~June~~September 30, 2004;

Book value per common share ~~decreased~~increased to ~~$11.77~~$12.93 as of ~~June~~September 30, 2005 compared to $11.80 as of December 31, 2004 and ~~$11.19~~$10.43 as of ~~June~~September 30, 2004;

~~Total market capitalization decreased to $1.4 billion as of June 30, 2005 compared to $1.7 billion as of December 31, 2004 and $1.6 billion as of June 30, 2004;~~

~~Dividend yield for the second quarter of 2005 was 15.7%, based on annualized second quarter cash dividend of $0.75 per share and an opening second quarter stock price of $19.13 per share;~~

The mortgage operations acquired and originated ~~$5.5~~$6.2 billion of primarily Alt-A mortgages compared to ~~$4.7~~$5.5 billion for the ~~first~~second quarter of 2005 and ~~$5.5~~$6.9 billion for the ~~second~~third quarter of 2004;

The long-term investment operations, ~~acquired~~excluding IMCC originations, retained for investment ~~$3.1~~$3.3 billion of primarily Alt-A mortgages compared to ~~$3.3~~$3.1 billion for the ~~first~~second quarter of 2005 and ~~$5.3~~$4.0 billion for the ~~second~~third quarter of 2004; and

IMCC originated ~~$214.6~~$211.9 million of multi-family mortgages compared to ~~$165.3 million for the first quarter of 2005 and $116.5~~$214.6 million for the second quarter of 2005 and $124.1 million for the third quarter of 2004.

Financial Highlights for the First ~~Six~~Nine Months of 2005

Estimated taxable income per diluted share decreased to ~~$1.28~~$1.68 compared to ~~$1.63~~$2.31 for the first ~~six~~nine months of 2004;

Cash dividends declared per share ~~increased~~decreased to ~~$1.50~~$1.95 for the 2005 ~~six~~nine month period as compared to ~~$1.40~~$2.15 for the first ~~six~~nine months of 2004;

The mortgage operations acquired and originated ~~$10.1~~$16.3 billion of primarily Alt-A mortgages compared to ~~$8.9~~$15.9 billion for the first ~~six~~nine months of 2004;

The long-term investment operations, ~~acquired~~excluding IMCC originations, retained for investment ~~$6.4~~$9.7 billion of primarily Alt-A mortgages ~~acquired and originated by the mortgage operations~~ compared to ~~$8.1~~$12.1 billion for the first ~~six~~nine months of 2004; and

IMCC originated ~~$379.9~~$591.8 million of multi-family mortgages compared to ~~$211.0~~$335.1 million for the first ~~six~~nine months of 2004.

~~Second~~Third Quarter and ~~Year to Date~~Year-to-Date 2005 Taxable Income

Because ~~we pay dividends~~dividend payments are based on estimated taxable income, dividends may be more or less than net earnings. As such, we believe that the disclosure of estimated taxable income available to common stockholders, which is a non-generally accepted accounting principle, or “GAAP,” financial measurement, is useful information for our investors.

The following table presents a reconciliation of net earnings (GAAP) to estimated taxable income available to common stockholders for the periods indicated (in thousands, except per share amounts):

For the Three Months
Ended June 30,
For the Six Months
Ended June 30,

2005 (1)
2004 (1)
2005 (1)
2004 (1)

Net (loss) earnings
$ (55,000 ) $ 143,214 $ 118,610 $ 152,586
Adjustments to GAAP earnings (loss) (6):

Loan loss provision
5,711 15,282 11,785 25,007
Tax deduction for actual loan losses
(2,674 ) (1,332 ) (5,914 ) (3,354 )
Anticipated partial worthlessness deduction on warehouse advances
— (2,000 ) — (8,000 )
Fair value of derivatives (2)
90,871 (102,026 ) (38,008 ) (75,380 )
Dividends on preferred stock
(3,624 ) (443 ) (7,248 ) (443 )
Net (earnings) loss of IFC (3)
743 (14,791 ) (15,423 ) (26,328 )
Dividend from IFC
9,000 7,500 25,850 15,000
Elimination of inter-company loan sales transactions (4)
(3,943 ) 12,190 8,242 24,051

Estimated taxable income available to common stockholders (5)
$ 41,084 $ 57,594 $ 97,894 $ 103,139

Estimated taxable income per diluted share (5)
$ 0.54 $ 0.87 $ 1.28 $ 1.63

Diluted weighted average shares outstanding
75,387 65,940 76,235 63,370

~~Explanatory Footnotes~~


	For the Three Months Ended September 30,						For the Nine Months Ended September 30,
	2005 (1)			2004 (1)			2005 (1)			2004 (1)
Net earnings (loss)	$	126,357		$	(9,317	)	$	244,967		$	143,269
Adjustments to GAAP earnings (2):
Loan loss provision		13,434			(229	)		25,219			24,778
Tax deduction for actual loan losses		(4,690	)		(762	)		(10,604	)		(4,116	)
Anticipated partial worthlessness deduction on warehouse advances		—			(2,336	)		—			(10,336	)
Change in fair value of derivative instruments (3)		(108,905	)		48,535			(146,913	)		(26,843	)
Dividends on preferred stock		(3,624	)		(1,172	)		(10,872	)		(1,615	)
Net (earnings) loss of IFC (4)		(830	)		147			(16,254	)		(26,182	)
Dividend from IFC (5)		7,000			9,000			32,850			24,000
Elimination of inter-company loan sales transactions (6)		1,581			5,734			9,824			29,784

Estimated taxable income available to common stockholders (7)	$	30,323		$	49,600		$	128,217		$	152,739

Estimated taxable income per diluted share (7)	$	0.40		$	0.69		$	1.68		$	2.31

Diluted weighted average shares outstanding		76,318			70,573			76,311			66,255

(1)

Estimated taxable income includes estimates of book to tax adjustments and can differ from actual taxable income as calculated when we file our annual corporate tax return. Since estimated taxable income is a non-GAAP financial measurement, the reconciliation of estimated taxable income available to common stockholders to net earnings meets the requirement of Regulation G as promulgated by the SEC for the presentation of non-GAAP financial measurements.

(2)

The mark-to-market change for the valuation of derivatives at IMH is income or expense for GAAP financial reporting but is not included as an addition or deduction for taxable income calculations. Unrealized fair value of derivatives is a component of gain (loss) on derivatives in the financial statements.

~~(3)~~

Represents net earnings of IFC, a taxable REIT subsidiary, which may not necessarily equal taxable income. Distributions from IFC to IMH may exceed IFC’s net earnings, however, IMH can only recognize as dividend distributions received from IFC as taxable income to the extent that IFC’s distributionsCertain adjustments are from current or prior period undistributed taxable income. Any dividends paid to IMH by IFC in excess of IFC’s cumulative undistributed taxable income would be recognized as return of capital by IMH to the extent of IMH’s capital investment in IFC. Any distributions by IFC in excess of IMH’s capital investment in IFC would be taxed as capital gains.

~~(4)~~

Includes the elimination of the tax effect of inter-company loan sales and the amortization of tax expense, or amortization of deferred charge on the consolidated financial statements, of loan sales between IFC and IMH.

~~(5)~~

Excludes the deduction for dividends paid and the availability of a deduction attributable to net operating loss carry-forwards. Federal net operating tax loss carry-forwards of $18.7 million are expected to be utilized prior to its expiration in the year 2020.

~~(6)~~

~~When we file our annual tax returns there are certain adjustments that we make~~made to net earnings ~~and~~in order to calculate taxable income due to differences in the ~~nature and extent that~~way revenues and expenses are recognized under the two methods. As an example, to calculate estimated taxable income, ~~we deduct~~ actual loan losses ~~as compared to~~are deducted; however, the ~~determination~~calculation of net earnings ~~which~~using GAAP requires a deduction for estimated losses inherent in our mortgage portfolios in the form of a provision for loan losses. To maintain our REIT status, we are required to distribute a minimum of 90% of our annual taxable income to our stockholders.

(3)	The mark-to-market change for the valuation of derivatives at IMH is income or expense for GAAP financial reporting but is not included as an addition or deduction for taxable income calculations.

(4)	Represents net earnings of IFC, a taxable REIT subsidiary, which may not necessarily equal taxable income.

(5) For the three and nine months ended September 30, 2005, approximately $2.6 million and $12.2 million, respectively, were from IFC’s prior period undistributed taxable income, thus, the Company believes that none of these distributions were return of capital. However, the final determination will not be made until after IFC files its 2005 tax returns. Any dividends paid to IMH by IFC in excess of IFC’s cumulative undistributed taxable income would be recognized as return of capital by IMH to the extent of IMH’s capital investment in IFC. Distributions from IFC to IMH may not equal IFC’s net earnings, however, IMH can only recognize dividend distributions received from IFC as taxable income to the extent that IFC’s distributions are from current or prior period undistributed taxable income. Any distributions by IFC in excess of IMH’s capital investment in IFC would be taxed as capital gains.

(6)

Includes the effects to taxable income associated with the elimination of gains from inter-company loan sales between IFC and IMH, net of tax and the related amortization of the deferred charge.

(7)

Excludes the deduction for dividends paid and the availability of a deduction attributable to net operating loss carry-forwards. During the third quarter, the Company filed its 2004 tax return. As of December 31, 2004, the company has Federal net operating loss carry-forwards of $14.5 million that are expected to be utilized prior to its expiration in the year 2020.

~~First~~Third Quarter 2005 vs. Second Quarter 2005

Estimated taxable income decreased ~~$0.21~~$0.14 to $0.40 per diluted common share for the third quarter 2005 compared to $0.54 per diluted common share for the second quarter ~~2005 as compared to $0.75 per diluted common share for the first quarter~~ 2005. The decline in estimated taxable income ~~per share was mainly attributable to both a decline in adjusted net interest margins on mortgage assets and a reduction in the cash dividend from IFC~~of $10.8 million during the ~~second~~third quarter 2005 as compared to the ~~first~~second quarter ~~2005.~~

~~With respect~~2005 was mainly attributable to ~~the decrease~~a decline of $5.4 million in adjusted net interest ~~margins on mortgage assets~~margin at IMH, which ~~is a non-GAAP financial measure and excludes the amortization of loan discounts and~~ includes the ~~net cash payments or receipts on~~realized gain (loss) from derivative instruments the second quarter decreased 14 basis points to 0.67% as compared to 0.81% for the first quarter 2005. The 14 basis point decline in adjusted net interest margins on average mortgage asset balances for the second quarter of $26.2 billion equatesand, to a ~~decline~~lesser extent, an increase in ~~net earnings~~loan losses of ~~approximately $9.2~~$2.0 million ~~or $0.12 per diluted common share for the second quarter.~~

~~The dividend from IFC was reduced to $9.0 million for the second quarter 2005 as compared to $16.8 million for the first quarter 2005. The~~and a decrease in the dividend from IFC of ~~$7.8~~$2.0 million. The $5.4 million ~~represents a decrease in estimated taxable income of approximately $0.10 per diluted common share. The decision to decrease the dividend from IFC was attributable to a~~ decline in ~~the earnings and profits generated by IFC that can be distributed to~~adjusted net interest margin at IMH ~~in the form of a taxable dividend. The decline in earnings and profits from IFC~~ was ~~primarily~~ the result of a ~~decrease~~$37.3 million increase in ~~non-interest~~borrowing costs, offset by an increase in interest income of $19.4 million and ~~to a lesser extent differences in timing of servicing income recognized~~an increase in the ~~first quarter and tax deductions related to the exercise~~realized gain (loss) from derivative instruments of stock options during the second quarter of IMH stock options by employees of IFC. The decrease in non-interest income was primarily the result of a mark-to-market loss of $10.1 million on the fair value of derivatives related to the mortgage pipeline at the end of the second quarter 2005 as compared to a gain on the fair value of derivatives of $9.4 million at the end of the first quarter of 2005. The after tax effect of the change in fair value of derivatives used to manage the interest rate risk on the mortgage loan pipeline represents the majority of the difference in the earnings and profits generated by IFC during the second quarter 2005 as compared to the first quarter 2005. The remaining difference is represented by an adjustment related to loan servicing income in the first quarter of $3.2 million that did not occur during the second quarter and $4.7 million of stock option expense that occurred during the second quarter when no such expense was incurred during the first quarter of 2005. Historically, this taxable expense was spread out over a longer period of time, but as a result of the delayed filing of our 2004 Form 10-K/A Amendment No. 2 to include audited financial statements, employees were prohibited from exercising options.

$12.5 million.

Financial Condition and Results of Operations

Financial Condition

Condensed Balance Sheet Data

(dollars in thousands)


	June 30, 2005			December 31, 2004			Increase (Decrease)		% Change		September 30, 2005			December 31, 2004			Increase (Decrease)			% Change
CMO collateral	$	23,980,050		$	21,308,906		2,671,144		13	%	$	24,537,379		$	21,308,906		$	3,228,473		15	%
Mortgages held-for-investment		232,019			586,686		(354,667	)	(60	)		192,310			586,686			(394,376	)	(67	)
Finance receivables		382,900			471,820		(88,920	)	(19	)		305,143			471,820			(166,677	)	(35	)
Allowance for loan losses		(69,826	)		(63,955	)	(5,871	)	9			(78,570	)		(63,955	)		14,615		23
Mortgages held-for-sale		1,281,125			587,745		693,380		118			2,214,215			587,745			1,626,470		277
Other assets		692,542			924,565		(232,023	)	(25	)		718,472			924,565			(206,093	)	(22	)

Total assets	$	26,498,810		$	23,815,767		2,683,043		11		$	27,888,949		$	23,815,767		$	4,073,182		17	%

CMO borrowings	$	23,544,517		$	21,206,373		2,338,144		11		$	24,055,473		$	21,206,373		$	2,849,100		13	%
Reverse repurchase agreements		1,732,266			1,527,558		204,708		13			2,553,886			1,527,558			1,026,328		67
Other liabilities		174,018			37,761		136,257		361			142,886			37,761			105,125		278

Total liabilities		25,450,801			22,771,692		2,679,109		12			26,752,245			22,771,692			3,980,553		17
Total stockholder’s equity		1,048,009			1,044,075		3,934		0			1,136,704			1,044,075			92,629		9

Total liabilities and stockholder’s equity	$	26,498,810		$	23,815,767		2,683,043		11	%	$	27,888,949		$	23,815,767		$	4,073,182		17	%

Total assets ~~grew 11%~~increased 17% to ~~$26.5~~$27.9 billion as of ~~June~~September 30, 2005 as compared to $23.8 billion as of December 31, 2004 as the long-term investment operations retained ~~$6.4~~$9.7 billion of primarily Alt-A mortgages and originated $591.8 million of multi-family mortgages during the first ~~six~~nine months of 2005. The retention of mortgages (less mortgage prepayments) during the ~~second~~third quarter of 2005 resulted in a ~~13%~~15% increase in mortgages held as CMO collateral to ~~$24.0~~$24.5 billion as of ~~June~~September 30, 2005 as compared to $21.3 billion as of December 31, 2004.

The following table presents selected information about mortgages held as CMO collateral as of the dates indicated:


	As of			As of
	June 30, 2005	December 31, 2004	June 30, 2004	September 30, 2005	December 31, 2004	September 30, 2004
Percent of Alt-A mortgages	99	99	99	99	99	99
Percent of ARMs	91	90	88	91	90	90
Percent of FRMs	9	10	12	9	10	10
Percent of hybrid ARMs	75	70	61	76	70	67
Percent of interest-only	64	63	49	65	63	56
Weighted average coupon	5.80	5.62	5.45	5.89	5.62	5.48
Weighted average margin	3.66	3.61	3.33	3.68	3.61	3.45
Weighted average original LTV	75	76	77	75	76	77
Weighted average original credit score	697	696	698	697	696	699
Percent with active prepayment penalty	76	76	76	77	76	76
Prior 3-month CPR	33	29	34	40	29	29
Prior 12-month CPR	28	29	31	36	29	29
Lifetime prepayment rate	20	21	28	24	21	21
Percent of mortgages in California	59	62	64	58	62	63
Percent of purchase transactions	59	60	58	59	60	59
Percent of owner occupied	79	81	85	78	81	84
Percent of first lien	99	99	99	99	99	99

The following table presents selected financial data as of the dates indicated (dollars in thousands, except per share data):


	As of and Year to Date Ended,									As of and Year-to-Date Ended,
	June 30, 2005			December 31, 2004			June 30, 2004			September 30, 2005			December 31, 2004			September 30, 2004
Book value per share	$	11.77		$	11.80		$	11.19		$	12.93		$	11.80		$	10.43
Return on average assets		0.92	%		1.51	%		2.32	%		1.25	%		1.51	%		1.26	%
Return on average equity		21.24	%		35.62	%		54.13	%		29.74	%		35.62	%		28.97	%
Assets to equity ratio		25.28:1			22.81:1			20.82:1			24.53:1			22.81:1			25.75:1
Debt to equity ratio		24.12:1			21.77:1			19.68:1			23.39:1			21.77:1			24.57:1
Mortgages owned 60+ days delinquent	$	461,360		$	381,290		$	238,660		$	512,382		$	381,290		$	304,350
60+ day delinquency of mortgages owned		2.01	%		1.74	%		1.49	%		2.18	%		1.74	%		1.56	%

We believe that in order for us to generate positive cash flows and earnings we must successfully manage the following primary operational and market risks:

credit risk;

prepayment risk;

liquidity risk; and

interest rate risk.

Credit Risk. We manage credit risk by acquiring for long-term investment high credit quality Alt-A and multi-family mortgages from our customers, adequately providing for loan losses and actively managing delinquencies and defaults. Alt-A mortgages are primarily first lien mortgages made to borrowers whose credit is generally within typical Fannie Mae and Freddie Mac guidelines, but that have loan characteristics that make them non-conforming under those guidelines.

As of ~~June~~September 30, 2005, the original weighted average credit score of mortgages held as CMO collateral was 697 and the original weighted average LTV ratio was 75%. During the ~~second~~third quarter of 2005, the long-term investment operations ~~acquired $3.1~~retained $3.3 billion of primarily adjustable and fixed rate Alt-A mortgages that were acquired or originated by the mortgage operations with an original weighted average credit score of ~~699~~688 and an original weighted average LTV ratio of ~~76%~~78%. In addition, during the ~~second~~third quarter of 2005, the long-term investment operations ~~acquired $2.0~~retained $2.2 billion of mortgages that were acquired on a bulk basis by the mortgage operations with an original weighted average credit score of ~~694~~682 and an original

weighted average LTV ratio of ~~78%~~80%. IMCC also originated ~~$214.6~~$211.9 million of multi-family mortgages with a weighted average credit score of ~~742~~722, an average debt service cover ratio of 1.30 and an original weighted average LTV of ~~66%~~67%.

We monitor our sub-servicers to make sure that they perform loss mitigation, foreclosure and collection functions according to our servicing guide. This includes an effective and aggressive collection effort in order to minimize the number of mortgages ~~from~~ becoming seriously delinquent. ~~However, when~~When resolving delinquent mortgages, sub-servicers are required to take timely and aggressive action. The sub-servicer is required to determine payment collection under various circumstances, which will result in maximum financial benefit. This is accomplished by either working with the borrower to bring the mortgage current or by foreclosing and liquidating the property. We perform ongoing review of mortgages that display weaknesses and believe that we maintain an adequate loss allowance on the mortgages. When a borrower fails to make required payments on a mortgage and does not cure the delinquency within 60 days, we generally record a notice of default and commence foreclosure proceedings. If the mortgage is not reinstated within the time period permitted by law for reinstatement, the property may then be sold at a foreclosure sale. At foreclosure sales, we generally acquire title to the property. As of ~~June~~September 30, 2005, our long-term mortgage portfolio included ~~2.01%~~2.18% of mortgages that were 60 days or more delinquent compared to 1.74% as of December 31, 2004.

The following table summarizes mortgages in our long-term mortgage portfolio that were 60 or more days delinquent for the periods indicated (in thousands):


	At June 30, 2005		At December 31, 2004		At September 30, 2005		At December 31, 2004
60-89 days delinquent	$	178,877	$	139,872	$	204,346	$	139,872
90 or more days delinquent		135,687		68,877		127,705		68,877
Foreclosures		108,390		157,867		135,143		157,867
Delinquent bankruptcies		38,406		14,674		45,188		14,674

Total 60 or more days delinquent	$	461,360	$	381,290	$	512,382	$	381,290

Seriously delinquent assets consist of mortgages that are 90 days or more delinquent, including loans in foreclosure and delinquent bankruptcies. When real estate is acquired in settlement of loans, or “other real estate owned,” the mortgage is written-down to a percentage of the property’s appraised value or broker’s price opinion. As of ~~June~~September 30, 2005, seriously delinquent assets and other real estate owned as a percentage of total assets was ~~1.18%~~1.24% as compared to 1.09% as of December 31, 2004. The following table summarizes mortgages in our long-term mortgage portfolio that were seriously delinquent and other real estate owned for the periods indicated (in thousands):


	At June 30, 2005		At December 31, 2004		At September 30, 2005		At December 31, 2004
90 or more days delinquent	$	282,483	$	241,418	$	308,036	$	241,418
Other real estate owned		29,477		18,277		38,747		18,277

Total	$	311,960	$	259,695	$	346,783	$	259,695

~~The Company’s loan portfolio increased 132 percent to $21.3 billion for~~For the year ended December 31, 2004, ~~and~~the Company’s loan portfolio increased ~~12 percent~~147% to ~~$23.98 billion during~~$21.3 billion. For the ~~six-month period~~nine months ended ~~June~~September 30, ~~2005.~~2005, the Company’s loan portfolio increased 15% to $24.5 billion. During 2005, the Company increased the amount of sales to third party investors and retained less new loan production than in the past which results in a larger proportion of the mortgage portfolio as seasoned loans and a smaller proportion of newly originated loans that are current. The seasoned loans with higher expected delinquency rates are not being offset by as much newly originated current production.

Prepayment Risk. Mortgage industry evidence suggests that the increase in home appreciation rates and lower payment option mortgage products over the last three years was a significant factor affecting Alt-A borrowers refinancing decisions during 2004 and 2005. Mortgage prepayment rates accelerated during the latter part of 2004 and continued through the third quarter of 2005. It appears that borrowers are more willing to pay the penalties in order to cash out or obtain lower monthly payments by refinancing into other mortgage products. The Company uses prepayment penalties as a method of reducing prepayment risk.

As of ~~June~~September 30, 2005, ~~76%~~77% of mortgages held as CMO collateral had prepayment penalty features as compared to 76% as of December 31, 2004. ~~70%~~Also, 72% of Alt-A mortgages ~~acquired~~retained by the long-term investment operations during the first ~~six~~nine months of 2005 had prepayment penalty features ranging from two to seven years as compared to ~~71%~~73% during the first ~~six~~nine months of 2004. Additionally, 100% of Multi-family mortgages originated have prepayment penalty features

ranging from three to ten years. ~~Mortgages~~However, despite the prepayment penalties on our loans, mortgages held as CMO collateral had a ~~28% 12-month~~40% 3-month CPR as of ~~June~~September 30, 2005 as compared to 29% ~~12-month~~3-month CPR as of ~~June~~September 30, 2004.

Liquidity Risk.We employ a leverage strategy to increase assets by financing our long-term mortgage portfolio primarily with CMO borrowings, reverse repurchase agreements and capital ~~and then using cash proceeds~~ to acquire ~~additional~~ mortgage assets. The long-term investment operations acquires ARMs and FRMs that are acquired and originated by the mortgage operations and finances the acquisition of those mortgages, during this accumulation period, with reverse repurchase agreements. After accumulating a pool of mortgages, generally between $200 million and $2.0 billion, we securitize the mortgages in the form of CMOs. Our strategy is to securitize our mortgages every 15 to 45 days in order to reduce the accumulation period that mortgages are outstanding on short-term warehouse or reverse repurchase facilities, which reduces our exposure to margin calls on these facilities. CMOs are classes of bonds that are sold to investors in mortgage-backed securities and as such are not subject to margin calls. In addition, CMOs generally require a smaller initial cash investment as a percentage of mortgages financed than does interim warehouse and reverse repurchase financing. We continually

monitor our leverage ratios and liquidity levels to insure that we are adequately protected against adverse changes in market conditions. For additional information regarding liquidity refer to “Liquidity and Capital Resources” below.

Interest Rate Risk.Refer to Item 3. “Quantitative and Qualitative Disclosures About Market Risk.”

Results of Operations

For the Three Months Ended ~~June~~September 30, 2005 compared to the Three Months Ended ~~June~~September 30, 2004

Condensed Statements of Operations Data

(dollars in thousands, except share data)


	2005			2004			Increase (Decrease)			% Change		2005			2004			Increase (Decrease)			% Change
Interest income	$	309,785		$	160,719		$	149,066		93	%	$	324,050		$	210,388		$	113,662		54	%
Interest expense		243,632			75,269			168,363		244			281,154			114,967			166,187		145

Net interest income		66,153			85,450			(19,297	)	(23	)		42,896			95,421			(52,525	)	(55	)
Provision for loan losses(1)		5,711			15,282			(9,571	)	(63	)		13,434			(229	)		13,663		5,966

Net interest income after provision for loan losses		60,442			70,168			(9,726	)	(14	)		29,462			95,650			(66,188	)	(69	)

Total non-interest income		(77,734	)		98,268			(176,002	)	(179	)		132,254			(89,608	)		221,862		248
Total non-interest expense		41,832			28,094			13,738		49			42,696			24,795			17,901		72
Income taxes		(4,124	)		(2,872	)		(1,252	)	44
Income tax benefit													(7,337	)		(9,436	)		2,099		22

Net earnings (loss)	$	(55,000	)	$	143,214		$	(198,214	)	(138	)%	$	126,357		$	(9,317	)	$	135,674		1,456	%

Net earnings per share—diluted	$	(0.78	)	$	2.17		$	(2.95	)	(136	)%
Net earnings (loss) per share—diluted												$	1.61		$	(0.15	)	$	1.76		1,173	%
Dividends declared per common share	$	0.75		$	0.75		$	—		—	%	$	0.45		$	0.75		$	(0.30	)	(40	) %

(1)	The negative provision for the three months ended September 30, 2004 represents the reversal of a provision no longer needed.

For the ~~Six~~Nine Months Ended ~~June~~September 30, 2005 compared to the ~~Six~~Nine Months Ended ~~June~~September 30, 2004

Condensed Statements of Operations Data

(dollars in thousands, except share data)


	2005			2004			Increase (Decrease)			% Change		2005			2004			Increase (Decrease)			% Change
Interest income	$	587,164		$	294,856		$	292,308		99	%	$	911,214		$	505,244		$	405,970		80	%
Interest expense		439,905			136,883			303,022		221			721,059			251,850			469,209		186

Net interest income		147,259			157,973			(10,714	)	(7	)		190,155			253,394			(63,239	)	(25	)
Provision for loan losses		11,785			25,007			(13,222	)	(53	)		25,219			24,778			441		2

Net interest income after provision for loan losses		135,474			132,966			2,508		2			164,936			228,616			(63,680	)	(28	)

Total non-interest income		57,785			64,350			(6,565	)	(10	)		190,039			(25,258	)		215,297		852
Total non-interest expense		81,236			52,114			29,122		56			123,932			76,910			47,022		61
Income taxes		(6,587	)		(7,384	)		797		(11	)
Income tax benefit													(13,924	)		(16,821	)		2,897		17

Net earnings	$	118,610		$	152,586		$	(33,976	)	(22	)%	$	244,967		$	143,269		$	101,698		71	%

Net earnings per share—diluted	$	1.46		$	2.40		$	(0.94	)	(39	)%	$	3.07		$	2.14		$	0.93		43	%
Dividends declared per common share	$	1.50		$	1.40		$	0.10		7	%	$	1.95		$	2.15		$	(0.20	)	(9	)%

Net Interest Income

We earn interest income primarily on mortgage assets which include CMO collateral, mortgages held-for-investment, mortgages held-for-sale, finance receivables and investment securities available-for-sale, or collectively, “mortgage assets,” and, to a lesser extent, interest income earned on cash and cash equivalents. Interest expense is primarily interest paid on borrowings on mortgage assets, which include CMO borrowings and reverse repurchase agreements. The following table summarizes average balance, interest and weighted average yield on mortgage assets and borrowings on mortgage assets for the periods indicated (dollars in thousands):


	For the Three Months Ended June 30,														For the Three Months Ended September 30,
	2005							2004							2005							2004
	Average Balance		Interest			Yield		Average Balance		Interest			Yield		Average Balance		Interest			Yield		Average Balance		Interest			Yield
MORTGAGE ASSETS
CMO collateral (1)	$	23,440,857	$	264,359		4.51	%	$	12,329,669	$	132,630		4.30	%	$	23,294,226	$	271,661		4.66	%	$	16,009,339	$	171,177		4.28	%
Mortgages held-for-investment and mortgages held-for-sale		2,397,955		38,907		6.49	%		1,474,639		19,499		5.29	%		2,956,712		45,768		6.19			2,146,851		31,052		5.79
Finance receivables		341,905		4,752		5.56	%		462,412		6,428		5.56	%		304,593		4,834		6.35			578,188		7,063		4.89
Investment securities available-for-sale		25,245		320		5.07	%		28,381		1,815		25.58	%		58,227		442		3.04			26,786		474		7.08

Total mortgage assets	$	26,205,962	$	308,338		4.71	%	$	14,295,101	$	160,372		4.49	%	$	26,613,758	$	322,705		4.85	%	$	18,761,164	$	209,766		4.47	%

BORROWINGS
CMO borrowings	$	23,024,518	$	216,255		3.76	%	$	12,067,093	$	65,187		2.16	%	$	22,849,177	$	243,945		4.27	%	$	15,839,884	$	97,965		2.47	%
Reverse repurchase agreements		2,541,772		25,982		4.09	%		1,841,645		10,062		2.19	%		3,070,767		35,448		4.62			2,547,014		16,978		2.67

Total borrowings on mortgage assets	$	25,566,290	$	242,237		3.79	%	$	13,908,738	$	75,249		2.16	%	$	25,919,944	$	279,393		4.31	%	$	18,386,898	$	114,943		2.50	%

Net interest spread (2)						0.92	%						2.33	%						0.54	%						1.97	%
Net interest margin (3)						1.01	%						2.38	%						0.65	%						2.02	%

Net interest income on mortgage assets			$	66,101		1.01	%			$	85,123		2.38	%			$	43,312		0.65	%			$	94,823		2.02	%
Less: Accretion of loan discounts (4)				(20,553	)	(0.31	)%				(12,250	)	(0.34	)%				(20,355	)	(0.31	)				(14,644	)	(0.31	)
Less: Net cash payments on derivatives (5)				(1,456	)	(0.02	)%				(23,422	)	(0.66	)%
Adjusted by net cash (payments) receipts on derivatives (5)																		10,975		0.17					(31,466	)	(0.67	)

Adjusted net interest margin (6)			$	44,092		0.67	%			$	49,451		1.38	%			$	33,932		0.51	%			$	48,713		1.04	%

Effect of amortization of loan premiums and CMO securitization costs (7)			$	73,536		1.12	%			$	35,695		1.00	%			$	77,571		1.17	%			$	45,990		0.98	%


	For the Six Months Ended June 30,														For the Nine Months Ended September 30,
	2005							2004							2005							2004
	Average Balance		Interest			Yield		Average Balance		Interest			Yield		Average Balance		Interest			Yield		Average Balance		Interest			Yield
MORTGAGE ASSETS
CMO collateral (1)	$	22,745,368	$	508,734		4.47	%	$	10,938,808	$	238,837		4.37	%	$	22,931,073	$	780,395		4.54	%	$	12,588,999	$	410,014		4.34	%
Mortgages held-for-investment and mortgages held-for-sale		2,042,039		65,135		6.38			1,455,628		40,985		5.63			2,350,281		110,902		6.29			1,687,718		72,037		5.69
Finance receivables		363,242		9,839		5.42			449,349		11,525		5.13			342,728		14,674		5.71			519,317		18,588		4.77
Investment securities available-for-sale		25,219		652		5.17			29,305		2,841		19.39			36,343		1,094		4.01			28,459		3,315		15.53

Total mortgage assets	$	25,175,868	$	584,360		4.64	%	$	12,873,090	$	294,188		4.57	%	$	25,660,425	$	907,065		4.71	%	$	14,824,493	$	503,954		4.53	%


BORROWINGS
CMO borrowings	$	22,387,127	$	395,722		3.54	%	$	10,684,259	$	117,181		2.19	%	$	22,542,836	$	639,667		3.78	%	$	12,415,345	$	215,146		2.31	%
Reverse repurchase agreements		2,209,170		42,744		3.87			1,825,396		19,616		2.15			2,499,525		78,192		4.17			2,033,072		36,594		2.40

Total borrowings on mortgage assets	$	24,596,297	$	438,466		3.57	%	$	12,509,655	$	136,797		2.19	%	$	25,042,361	$	717,859		3.82	%	$	14,448,417	$	251,740		2.32	%

Net interest spread (2)						1.07	%						2.38	%						0.89	%						2.21	%
Net interest margin (3)						1.16	%						2.45	%						0.98	%						2.27	%

Net interest income on mortgage assets			$	145,894		1.16	%			$	157,391		2.45	%			$	189,206		0.98	%			$	252,214		2.27	%
Less: Accretion of loan discounts (4)				(37,585	)	(0.30	)				(20,427	)	(0.32	)				(57,940	)	(0.30	)				(35,071	)	(0.32	)
Less: Net cash payments on derivatives (5)				(15,183	)	(0.12	)				(35,745	)	(0.56	)
Adjusted by net cash (payments) receipts on derivatives (5)																		(4,209	)	(0.02	)				(67,211	)	(0.60	)

Adjusted net interest margin (6)			$	93,126		0.74	%			$	101,219		1.57	%			$	127,057		0.66	%			$	149,932		1.35	%

Effect of amortization of loan premiums and CMO securitization costs (7)			$	138,599		1.10	%			$	60,602		0.94	%			$	216,168		1.12	%			$	106,592		0.96	%

(1)

Interest includes amortization of acquisition cost on mortgages acquired from the mortgage operations and accretion of loan discounts, which primarily represents the amount allocated to ~~MSRs~~mortgage servicing rights “MSRs” when MSRs are sold to third parties and mortgages are transferred from the mortgage operations to the long-term investment operations and retained for long-term investment.

(2)	Net interest spread on mortgage assets is calculated by subtracting the weighted average yield on total borrowings on mortgage assets from the weighted average yield on total mortgage assets.

(3)	Net interest margin on mortgage assets is calculated by subtracting interest expense on total borrowings on mortgage assets from interest income on total mortgage assets and then dividing by total mortgage assets.

(4)	Yield represents income from the accretion of loan discounts, as defined in (1), divided by total average mortgage assets.

(5)	Yield represents net cash ~~payments~~(payments) receipts on derivatives divided by total average mortgage assets.

(6)

Adjusted net interest margin on mortgage assets is calculated by subtracting interest expense on total borrowings on mortgage assets, accretion of loan discounts and net cash ~~payments~~(payments) receipts on derivatives from interest income on total mortgage assets and dividing by total average mortgage assets. Net cash ~~payments~~(payments) receipts on derivatives are a component of gain (loss) on derivatives on the consolidated statements of operations. Adjusted net interest margins on mortgage assets is a non-GAAP financial measurement, however, the reconciliation provided in this table meets the requirements of Regulation G as promulgated by the SEC for the presentation of non-GAAP financial measurements. We believe that the presentation of adjusted net interest margin on mortgage assets is useful information for our investors as it more closely reflects the true economics of net interest margins on mortgage assets.

(7)	The amortization of loan premiums and CMO securitization costs are components of interest income and interest expense, respectively. Yield represents the cost of amortization of net loan premiums and CMO securitization costs divided by total average mortgage assets.

~~Comparatively, decreases~~Decreases in net interest income were primarily due to a decline in net interest margins on mortgage assets primarily caused by the following:

increase in one-month LIBOR rate underlying borrowings only partially offset by realized gain (loss) from derivative instruments;

differences in interest rate adjustment periods;

~~higher~~faster amortization of mortgage premium and CMO securitization ~~cost amortization rates;~~cost;

use of higher leverage lower net interest margin CMOs completed since the second half of 2004; and

an increasingly challenging competitive environment.

~~Second~~Third Quarter 2005 vs. ~~Second~~Third Quarter 2004

Net interest margins on mortgage assets declined by 137 basis points to ~~1.01%~~0.65% for the ~~second~~third quarter of 2005 as compared to ~~2.38%~~2.02% for the ~~second~~third quarter of 2004. Net interest margin on mortgage assets declined as one-month LIBOR, which is the interest rate index used to price borrowing costs on CMO and ~~reverse repurchase~~warehouse borrowings, rose ~~197~~approximately 202 basis points since the end of the ~~second~~third quarter of 2004 while mortgage assets over the same period did not re-price upward as quickly. The increase in borrowing costs was partially offset by the increase in realized gain (loss) from derivative instruments of 84 basis points. Net interest margin on mortgage assets are more susceptible to changes in interest rates due to differences in interest rate adjustments between mortgage assets and borrowings on mortgage assets as follows:

interest rate adjustment limitations on mortgages held in our long-term mortgage portfolio that have periodic and lifetime interest rate cap features which are not in effect on our CMO and warehouse borrowings;

differences in interest rate adjustment periods between mortgages held in our long-term mortgage portfolio and CMO and warehouse borrowings; and

differences in interest rate indices on mortgages held in our long-term mortgage portfolio and CMO and warehouse borrowings.

Examples of interest rate differences include the following:

interest rates on ARMs, which are primarily indexed to six-month LIBOR, adjust on a six-month cycle by a maximum of generally 1.00% as compared to adjustable rate CMO and warehouse borrowings which adjust monthly and daily, respectively, and are not limited to maximum interest rate adjustments;

hybrid ARMs have initial fixed interest rate periods of two to seven years as compared to adjustable rate CMO and warehouse borrowings which are generally indexed to one-month LIBOR and adjust on a monthly and daily basis, respectively; and

the interest rate index used for six-month LIBOR ARMs adjusts unequally in relation to one-month LIBOR which is the interest rate index used for adjustable rate CMO and warehouse borrowings.

Due to higher mortgage prepayments during the ~~second~~third quarter of 2005, amortization of mortgage premiums and CMO securitization cost increased by 1219 basis points to ~~112~~117 basis points of total average mortgage assets as compared to ~~100~~98 basis points of total average mortgage assets during the ~~second~~third quarter of 2004. Along with an increase in short-term interest rates, our expectation was that a corresponding decline in mortgage prepayment rates would follow. However, mortgage prepayment rates accelerated during the latter part of 2004 and continued through the ~~second~~third quarter of 2005. There is mortgage industry evidence which suggests that the increase in home appreciation rates over the last three years was a significant factor affecting Alt-A borrowers refinance decisions during 2004 and 2005. Borrowers appear willing to use equity to pay a loan prepayment penalty in order to obtain lower monthly payments by refinancing into other mortgage products. WeAs a result, mortgages held as CMO collateral had a 40% 3-month CPR as of September 30, 2005 as compared to 29% 3-month CPR as of September 30, 2004. However, we collected prepayment penalty ~~charges~~fees of ~~$8.6~~$13.1 million, or 1320 basis points of total average mortgage assets, during the ~~second~~third quarter of 2005 as compared to ~~$2.3~~$2.1 million, or 64 basis points of total average mortgage assets, during the ~~second~~third quarter of 2004 which partially offset the increase in amortization costs caused by the prepayment of mortgages.

Because of the uncertainty surrounding our ability to raise capital last year during the process of restating our consolidated financial statements, we utilized CMO structures during the second half of 2004 which allowed us to preserve existing capital through the use of higher leverage. Higher leverage CMOs were structured to require a lower level of initial capital investment than for CMOs completed prior to July 2004. Capital invested in higher leverage CMOs ~~have~~has been, and will continue to be, deposited into those specified CMO trusts from monthly excess cash flows on mortgages securing the CMOs

until the required level of capital investment is attained. The use of higher leverage CMOs contributed to the decrease in net interest margins on total mortgage assets.

Net interest margin continues to be ~~impacted~~effected by the difficult competitive environment facing mortgage portfolio lenders. As a result, ~~spreads~~margins continue to tighten on newly originated loans. Furthermore, a rise in short-term rates and a decline in long term rates has resulted in a flattening of the yield curve, adding pressure to mortgage lending profitability. Net interest margins on mortgage assets, which are based upon weighted average yield, declined to ~~101~~65 basis points during the ~~second~~third quarter of 2005 as compared to ~~238~~202 basis points in 2004. However, the adjusted net interest margins did not decline as much as net interest margins on mortgage assets primarily due to a 6484 basis point ~~decline~~increase in ~~cash payments on~~realized gain (loss) from derivatives instruments relative to total average mortgage assets. Lower derivative costs relative to total average mortgage assets partially offset the decline in adjusted net interest margins on mortgage assets which was caused by the factors described above.

During the ~~second~~third quarter of 2005, adjusted net interest margins on mortgage assets declined to 6751 basis points from ~~138~~104 basis points in the 2004 period. Our interest rate risk management policies are formulated with the intent to ~~partially~~significantly offset the potential adverse effects of changing interest rates on mortgage assets and borrowings on mortgage assets which may result in variability in net interest margins.

First ~~Half~~Nine Months of 2005 vs First ~~Half~~Nine Months of 2004

During the ~~2005 six~~first nine months ~~period~~of 2005, net interest income was impacted by a decline in net interest margins on mortgage assets. Net interest margins on mortgage assets declined by 129 basis points to ~~1.16%~~0.98% for the first ~~six~~nine months of 2005 as compared to ~~2.45%~~2.27% for the same period in the previous year. Net interest margins on mortgage assets declined as one month LIBOR, which is the interest rate index used to price borrowing costs on CMO and ~~reverse repurchase~~warehouse borrowings, rose ~~197~~approximately 202 basis points since the end of the ~~second~~third quarter of 2004 while mortgage assets over the same period did not re-price upward as quickly. The increase in borrowing costs was partially offset by the increase in realized gain (loss) from derivative instruments of 58 basis points. Net interest margins on mortgage assets are susceptible to changes in interest rates due to differences in interest rate adjustments between mortgage assets and borrowings on mortgage assets as follows:

differences in interest rate adjustment periods between mortgages held in our long-term mortgage portfolio and CMO and warehouse borrowings; and

differences in interest rate indices on mortgages held in our long-term mortgage portfolio and CMO and warehouse borrowings.

Examples of differences in interest rate indices adjustment periods include the following (addressed in the same order as above):

hybrid ARMs have initial fixed interest rate periods of two- to seven years as compared to adjustable rate CMO and warehouse borrowings which are generally indexed to one-month LIBOR and adjust on a monthly and daily basis, respectively; and

the interest rate index used for six-month LIBOR ARMs adjusts unequally in relation to one-month LIBOR which is the interest rate index used for adjustable rate CMO and warehouse borrowings.

Due to higher mortgage prepayments during the first ~~six~~nine months of 2005, amortization of mortgage premiums and CMO securitization costs increased by 16 basis points to ~~110~~112 basis points of total average mortgage assets as compared to 9496 basis points of total average mortgage assets during the first ~~six~~nine months of 2004. Along with an increase in short-term interest rates, our expectation, based on past experience, was that a corresponding decline in mortgage prepayment rates would follow. However, mortgage prepayment rates accelerated during the latter part of 2004 and during the first ~~six~~nine months of 2005. There is mortgage industry evidence which indicates that the increase in home appreciation rates over the last three years was a significant factor affecting Alt-A borrowers’ refinance decisions during 2004. Borrowers appear willing to use equity to pay a loan prepayment penalty in order to obtain lower monthly payments by refinancing into other mortgage

products, including interest-only and high loan-to-value mortgage products. As a result, mortgages held as CMO collateral had a 40% 3-month CPR as of September 30, 2005 as compared to 29% 3-month CPR as of September 30, 2004. However, we collected prepayment penalty ~~charges~~fees of ~~$13.9~~$27.0 million, or 1114 basis points of total average mortgage assets, during the first ~~six~~nine months of 2005 as compared to ~~$3.4~~$5.5 million, or 5 basis points of total average mortgage assets, during the first ~~six~~nine months of 2004 which partially offset the increase in amortization costs caused by the prepayment of mortgages.

Because of the uncertainty surrounding our ability to raise capital last year during the process of restating our consolidated financial statements, we utilized CMO structures during the second half of 2004 which allowed us to preserve existing capital through the use of higher leverage and lower net interest margins. Higher leverage CMOs were structured to require a lower level of initial capital investment than for CMOs completed prior to July 2004. Capital invested in higher leverage CMOs ~~have~~has been, and will continue to be, deposited into those specific CMO trusts from monthly excess cash flows on mortgages securing the CMOs until the required level of capital investment is attained. The use of higher leverage CMOs contributed to compressed net interest margins on total mortgage assets.

Additionally, the net interest margin continues to be impacted by the difficult competitive environment facing mortgage portfolio lenders. As a result, ~~spreads~~net interest margins continue to tighten on newly originated loans. Furthermore, a rise in short-term rates and decline in long term rates has resulted in a flattening of the yield curve, adding pressure to mortgage lending profitability.

During the ~~six~~nine months ended ~~June~~September 30, 2005, adjusted net interest margins on mortgage assets, which is a non-GAAP financial measurement as indicated in the yield table above, decreased by 8369 basis points as compared to a decline of 129 basis points on net interest margin on mortgage assets. Adjusted net interest margin on mortgage assets did not decline as much as net interest margin on mortgage assets primarily due to a 4458 basis point ~~decline~~increase in ~~cash payments on derivatives~~realized gain (loss) from derivative instruments relative to total average mortgage assets. Lower derivative costs relative to total average mortgage assets partially offset the decline in adjusted net interest margins on mortgage assets which was caused by the factors described above. Our interest rate risk management policies are formulated with the intent to partially offset the potential adverse effects of changing interest rates on mortgage assets and borrowings on mortgage assets which may result in variability in adjusted net interest margin.

For further information on our interest rate risk management policies refer to Item 3. “Quantitative and Qualitative Disclosures About Market Risk.”

Provision for Loan Losses

The Company’s loan portfolio increased ~~132 percent~~147% to $21.3 billion for the year ended December 31, 2004 and increased ~~12 percent~~15% to ~~$23.98~~$24.5 billion during the ~~six-month~~nine-month period ended ~~June~~September 30, 2005. During the nine month period of 2005, the Company increased ~~the amount of~~whole loan sales to ~~third party~~ investors and REMICs by 34% and retained ~~less~~20% fewer loans on new ~~loan~~ production ~~as in~~than for the

~~past which results~~ nine month period of 2004. This resulted in a larger proportion of the mortgage portfolio as seasoned loans and a smaller proportion of newly originated loans that are current. The seasoned loans, with higher expected delinquency rates, are not being offset by as much newly originated current ~~production.~~production, as such delinquencies will tend to reflect dollar increase when compared to prior periods.

The Company provides for loan losses in accordance with its policies that include a detailed analysis of historical loan performance data which is analyzed for loss performance and prepayment performance by product type, origination year and securitization issuance. The results of that analysis are then applied to the current mortgage portfolio and an estimate is created. ~~As the loan portfolio grew more rapidly in 2004 as compared to 2005, the~~The Company ~~correspondingly~~ recorded more provision for loans losses in ~~2004~~2005 as compared to ~~2005.~~2004. as the average balance of the mortgage portfolio has increased.

~~During the second quarter of 2004, a $2.0 million specific impairment was included in the~~The provision ~~for loan losses for warehouse advances that were deemed~~increased to ~~be permanently impaired as compared to no specific impairments during the second quarter of 2005. As a result, the provision decreased to $5.7~~$13.4 million for the ~~second~~third quarter of 2005 as compared to ~~$15.3 million~~$(229,000) for same period in ~~2004.~~2004, which represented the reversal of provision no longer needed. The Company’s allowance for loan losses reflects the expectation that losses inherent in the portfolio exceed the level of annualized losses we are currently experiencing. The Company reviewed the properties in areas affected by hurricanes Katrina and Rita. Based on information available at the time of filing this report, a specific reserve of $6.4 million was recorded in the third quarter as an estimated loss exposure attributable to Katrina for 219 properties securing a total unpaid principal balance of $26 million in the affected areas. Although there may be anticipated losses, no specific reserve has been established for losses related to hurricane Rita. The Company is still evaluating the affect of the hurricanes and the amount of the provision may be adjusted as more information becomes available. Actual losses on mortgages ~~were $2.7~~increased to $4.7 million ~~and $1.3 million for the second quarter~~from $762,000 as a result of ~~2005 and 2004, respectively. The Company does not expect a percentage change or increasing trend with respect~~an increase in transfers to ~~delinquencies/loan losses~~REO primarily due to the ~~credit quality of its portfolio.~~

~~As a result of slower growth~~increase in the Company’s asset portfolio, loan loss provisions will tend to reflect dollar increase when compared to prior periods. Such variances would level out in the event that the portfolio was continuously maintained on a flat growth basis for the periods presented. The Company does not expect a percentage change or increasing trend with respect to delinquencies/loan losses due to the credit qualitysize and seasoning of ~~its~~our CMO collateral portfolio. Provision for loan losses decreased to $11.8 million during the first six months of 2005 as compared to $25.0 million during the same period in the previous year. However, provision for loan losses during the first six months of 2004 includes a $8 million specific impairment that was recorded for warehouse advances that were deemed to be permanently impaired as compared to no specific impairments during the first six months of 2005. Actual losses on mortgages deemed to be non-collectible were $5.9 million and $3.4 million for the first six months of 2005 and 2004, respectively.

For further information on delinquencies in our long-term investment portfolio and non-performing assets refer to “Financial Condition—Credit Risk.”

Non-Interest Income (Quarterly)

For the Three Months Ended September 30,:

Changes in Non-Interest Income

(dollars in thousands)

~~For the Three Months Ended June 30,:~~

   2005
2004
   Change

Gain (loss) on derivative instruments
   $ (99,135 ) $ 77,881    $ (177,016 )
Gain on sale of loans
   19,094 11,973    7,121
Gain on sale of investment securities
   —   5,183    (5,183 )
Other income
   2,307 3,231    (924 )



Total non-interest income (expense)
   $ (77,734 ) $ 98,268    $ (176,002 )


	2005		2004			Increase		% Change
Realized gain (loss) from derivative instruments	$	10,975	$	(31,466	)	$	42,441	135	%
Change in fair value of derivative instruments		107,881		(52,961	)		160,842	304
Gain on sale of loans		12,118		(5,923	)		18,041	305
Other income		1,280		742			538	73

Total non-interest income	$	132,254	$	(89,608	)	$	221,862	248	%

Realized Gain (Loss) onfrom Derivative Instruments. ~~Gain (loss) on derivative instruments includes unrealized mark-to-market gain or loss on derivative instruments and net cash payments or receipts on derivatives. Unrealized mark-to-market~~Realized gain (loss) ~~on derivative instruments decreased~~from derivatives increased to ~~$(97.7)~~$11.0 million during the ~~second~~third quarter of 2005 as compared to ~~$101.3~~$(31.5) million during the ~~second~~third quarter of 2004, ~~while~~or 17 basis points of total average mortgage assets during the ~~cash derivative payments decreased to $1.5 million in second~~third quarter of 2005 as compared to ~~$23.4 million for second~~(67) basis points of total average mortgage assets during the third quarter of 2004. The ~~decrease~~increase in realized gain (loss) from derivatives is due to the 202 basis point increase in one-month LIBOR from the end of the third quarter 2004, which has caused the floating rate payment received on swaps to increase above the fixed payment made. Realized gain (loss) from derivatives are recorded as current period expense or revenue on our consolidated financial statements and are included in the calculation of taxable income.

Change in Fair Value of Derivative Instruments The change in fair value of derivative instruments increased to $107.9 million during the third quarter of 2005 as compared to $(53.0) million during the third quarter of 2004. The increase in market valuation adjustment was the result of ~~changes~~an increase in the ~~expectation~~level of ~~future~~ interest rates which ~~negatively impacted~~took place in the ~~fair value~~third quarter as a result of ~~derivatives during the second quarter of 2005 as compared to the second quarter of 2004. In addition, we had a greater notional amount of derivatives outstanding as of June 30, 2005 that were~~

~~negatively impacted~~stronger than expected employment growth and ~~caused a significant market valuation adjustment as compared to June 30, 2004.~~rising inflationary expectations. We primarily enter into derivative contracts to offset ~~the various risks~~changes in cash flows associated with ~~certain specific~~ CMO liabilities. In our consolidated financial statements, we record a market valuation adjustment for these derivatives, ~~including certain forward purchase commitments on mortgages,~~as well as other derivatives used by the mortgage operations to hedge our loan pipeline and mortgage loans held for sale, as current period expense or revenue. ~~Unrealized mark-to-market gain or loss on~~Changes in fair value of derivatives at IMH is not included as an addition or deduction for purposes of calculating taxable income as shown in the reconciliation table of net earnings to estimated taxable income in the “Taxable Income” table. Cash payments on derivatives decreased to $1.5 million during the second quarter of 2005 as compared to $23.4 million during the second quarter of 2004. However, cash payments on derivatives declined to 2 basis points of total average mortgage assets during the second quarter of 2005 as compared to 66 basis points of total average mortgage assets during the second quarter of 2004. Cash payments on derivatives are recorded as current period expense or revenue on our consolidated financial statements and are included in the calculation of taxable income.

Gain on Sale of Loans.The quarter-over-quarter increase in gain on sale of loans was primarily due to ~~an increase in~~a loss on the ~~sales volume.~~sale of approximately $2.3 billion of ARMs recognized during the third quarter of 2004. The mortgage operations sold ~~$2.3~~$1.9 billion of loans to third party investors and REMICs during the ~~second~~third quarter of 2005 as compared to ~~$439.5 million of mortgages sold to third party investors during~~$2.7 billion for the ~~second quarter of~~same period in 2004. Additionally, we use derivatives to protect the market value of mortgages when we have established a rate-lock commitment on a particular mortgage prior to its close and eventual sale or securitization. Any changes in interest rates on mortgages that we have committed to acquire at a particular rate until we sell or securitize the mortgage generally results in an increase or decrease in the market value of that mortgage. During the ~~second~~third quarter of 2005, the value of these derivatives resulted in a ~~$8.2~~$6.8 million ~~loss~~gain as compared to a ~~gain~~loss of ~~$7.6~~$(24.4) million during the ~~second~~third quarter of 2004.

Non-Interest Income ~~(Six~~(Nine Month Periods)

For the Nine Months Ended September 30,:

Changes in Non-Interest Income

(dollars in thousands)


	2005			2004			Increase		% Change
Realized gain (loss) from derivative instruments	$	(4,209	)	$	(67,211	)	$	63,002	94	%
Change in fair value of derivative instruments		141,521			24,035			117,486	489
Gain on sale of loans		44,063			8,552			35,511	415
Gain on sale of investment securities		—			5,474			5,474	(100	)
Other income		8,664			3,892			4,772	123

Total non-interest income	$	190,039		$	(25,258	)	$	215,297	852	%

~~For the Six Months Ended June 30,:~~

   2005
   2004
   Increase
(Decrease)
% Change

Gain on derivative instruments
   $ 18,456    $ 41,251    $ (22,795 ) (55 )%
Gain on sale of loans
   31,945    14,476    17,469 121 %
Gain on sale of investment securities
   —      5,474    (5,474 ) (100 )%
Other income
   7,384    3,149    4,235 134 %




Total non-interest income (expense)
   $ 57,785    $ 64,350    $ (6,565 ) (10 )%

Realized Gain on(Loss) from Derivative Instruments. ~~Mark-to-market gain on derivatives includes unrealized mark-to-market gain or loss on derivative instruments and net cash payments or receipts on derivatives. Unrealized mark-to-market~~Realized gain (loss) ~~on derivative instruments decreased~~from derivatives increased to ~~$33.6~~$(4.2) million ~~during~~for the first ~~six~~nine months ofin 2005 as compared to ~~$77.0~~$(67.2) million for the same period in the previous year while the cash derivative payments decreased to $15.2 million for the six months ended June 30, 2005 as compared to $39.7 million for the same period in the previous year. The decrease in market valuation adjustment was the result of changes in the expectation of future interest rates, which negatively impacted the fair value of derivatives during the first six months of 2005 as compared to the first six months of 2004. In addition, we had a greater notional amount of derivatives outstanding as of June 30, 2005 that were negatively impacted and caused a significant market valuation adjustment as compared to June 30, 2004. We enter into derivative contracts to offset the various risks associated with certain specific CMO liabilities. In our consolidated financial statements, we record a market valuation adjustment for derivatives, including certain forward purchase commitments on mortgages, as current period expense2004, or revenue. Unrealized mark-to-market gain or loss on derivatives is not included as an addition or deduction for purposes of calculating taxable income as shown in the reconciliation table of net earnings to

estimated taxable income in the “Taxable Income” table. Cash payments on derivatives decreased during the first six months of 2005 as compared to the first six months of 2004. However, cash payments on derivatives declined to 12(2) basis points of total average mortgage assets during the first ~~six~~nine months of 2005 as compared to 56(60) basis points for the same period in 2004. The increase in realized gain (loss) from derivatives is due to the 202 basis point increase in one-month LIBOR from the end of ~~total average mortgage assets during~~ the ~~first six months of 2004.~~third quarter 2004, which has caused the floating rate payment received on swaps to increase above the fixed payment made. Cash payments on derivatives are recorded as current period expense or revenue on our consolidated financial statements and are included in the calculation of taxable income.

Change in Fair Value of Derivative Instruments. The change in fair value of derivative instruments increased to $141.5 million during the first nine months of 2005 as compared to $24.0 million for the same period in the previous year. The increase in market valuation adjustment was the result of an increase in the level of interest rates which took place in the third quarter as a result of stronger than expected employment growth and rising inflationary expectations. We primarily enter into derivative contracts to offset the changes in cash flows associated with CMO liabilities. In our consolidated financial statements, we record a market valuation adjustment for these derivatives, as well as other derivatives used by the mortgage operations to hedge our loan pipeline and mortgage loans held for sale, as current period expense or revenue. Change in fair value of derivative instruments at IMH is not included as an addition or deduction for purposes of calculating taxable income as shown in the reconciliation table of net earnings to estimated taxable income in the “Taxable Income” table.

Gain on Sale of Loans.The increase in gain on sale of loans was primarily due to an increase in whole loan sale ~~volume.~~volume in addition to a loss on the sale of $2.3 billion of ARMs in the third quarter of 2004. The mortgage operations sold $5.1 billion of loans to third party investors and REMICs during the first nine months of 2005 as compared to $3.8 billion for the same period in the previous year. Additionally, we use derivatives to protect the market value of mortgages when we have established a rate-lock commitment on a particular mortgage prior to its close and eventual sale or securitization. Any changes in interest rates on mortgages that we have committed to acquire at a particular rate until we sell or securitize the mortgage generally results in an increase or decrease in the market value of that mortgage. During the ~~six~~nine months ended ~~June~~September 30, 2005, the change in value of these derivatives resulted in a ~~$2.9~~$3.9 million ~~loss~~gain as compared to a ~~gain of $~~$(26.8) million loss during the same period in the prior year. The mortgage operations sold $3.1 billion of loans to third party investors during the first six months of 2005 as compared to $1.1 billion of mortgages sold to third party investors for the same period in the previous year. All inter-company loan sales between the mortgage operations and the long-term investment operations are eliminated on our consolidated financial statements.

Non-Interest Expense

Changes in Non-Interest Expense

(dollars in thousands)

~~For the Three Month Ended June 30,:~~
   For the Three Months Ended September 30,:

   2005
2004
Increase
(Decrease)
   % Change

Personnel expense
   $ 19,592 $ 13,733 $ 5,859    43 %
General and administrative and other expense
   7,111 3,794 3,317    87
Professional services
   1,730 (493 ) 2,223    451
Equipment expense
   1,414 1,011 403    40
Occupancy expense
   1,284 890 394    44
Data processing expense
   1,296 798 498    62



Total operating expense (1)
   32,427 19,733 12,694    64 %



Amortization of deferred charge
   6,908 6,182 726    12
Provision for repurchases (2)
   3,242 (828 ) 4,070    492
Amortization and impairment of mortgage servicing rights
   551 527 24    5
Gain on sale of other real estate owned
   (432 ) (819 ) 387    47



Total non-operating expense (3)
   10,269 5,062 5,207    103



Total non-interest expense
   $ 42,696 $ 24,795 $ 17,901    72 %

   2005
   2004

Increase
(Decrease)
% Change

Personnel expense
   $ 20,810    $ 16,346 $ 4,464
General and administrative and other expense
   6,560    4,309 2,251
Professional services
   2,021    331 1,690
Equipment expense
   1,236    830 406
Occupancy expense
   1,171    857 314
Data processing expense
   836    972 (136 )



Total operating expense (1)
   32,634    23,645 8,989 38 %



Amortization of deferred tax charge
   6,792    4,486 2,306
Provision for repurchases
   1,650    1,640 10
Amortization and impairment of mortgage servicing rights
   736    570 166
(Gain) loss on sale of other real estate owned
   20    (2,247 ) 2,267



Total non-operating expense (2)
   9,198    4,449 4,749 107 %



Total non-interest expense
   $ 41,832    $ 28,094 $ 13,738 49 %

Changes in Non-Interest Expense

(dollars in thousands)

~~For the Six Month Ended June 30,:~~


											For the Nine Months Ended September 30,:
	2005			2004			Increase (Decrease)		% Change		2005			2004			Increase (Decrease)		% Change
Personnel expense	$	39,690		$	30,014		$	9,676			$	59,282		$	43,747		$	15,535	36	%
General and administrative and other expense		11,473			7,482			3,991				18,584			11,278			7,306	65
Professional services		5,440			2,162			3,278				7,170			1,669			5,501	330
Equipment expense		2,383			1,614			769				3,797			2,625			1,172	45
Occupancy expense		2,315			1,698			617				3,599			2,588			1,011	39
Data processing expense		1,779			1,777			2				3,075			2,576			499	19

Total operating expense (1)		63,080			44,747			18,333	41	%		95,507			64,483			31,024	48	%

Amortization of deferred tax charge		12,595			8,684			3,911
Provision for repurchases		5,364			457			4,907
Amortization of deferred charge												19,503			14,866			4,637	31
Provision for repurchases (2)												8,606			(372	)		8,978	2,413
Amortization and impairment of mortgage servicing rights		1,026			976			50				1,577			1,502			75	5
Gain on sale of other real estate owned		(829	)		(2,750	)		1,921				(1,261	)		(3,569	)		2,308	65

Total non-operating expense (2)		18,156			7,367			10,789	146	%
Total non-operating expense (3)												28,425			12,427			15,998	129

Total non-interest expense	$	81,236		$	52,114		$	29,122	56	%	$	123,932		$	76,910		$	47,022	61	%

(1)	Operating expenses are primarily related to the mortgage operations personnel, which fluctuates in conjunction with increases or decreases in mortgage acquisition and origination volumes.

(2)	The negative provision for the three and nine months ended September 30, 2004 represents the reversal of a provision no longer needed.

(3)	Non-operating expenses generally relate to existing assets and liabilities and are generally not a function of increases or decreases in mortgage acquisition or origination volumes.

Operating Expense. The increase in operating expense was primarily due to the following:

increase in personnel and personnel-related expenses; and

expansion of our wholesale mortgage operations.

2005 to 2004 Quarterly Comparative

Total operating ~~expense~~expenses increased 64% on a quarter-over-quarter basis even though acquisitions and originations from the mortgage operations were $5.5 billion during each of the second quarter of 2005 and 2004. Multi-family originations increased 84% to $214.6 million for the second quarter of 2005 as ~~compared to $116.5 million during the second quarter of 2004. The Company~~we increased personnel to manage and support the ~~higher level~~growth of ~~multi-family originations~~primarily our Information Technology and ~~to maintain the current level of mortgage acquisition and originations.~~Internal Audit departments. Operating costs also increased during the ~~second~~third quarter of 2005 due to the expansion of our wholesale mortgage operations into the Midwest and East Coast including the hiring of mortgage professionals and the assumption of certain premises and operating leases. The expansion of our wholesale mortgage operations gives us penetration into areas of the country where we were not generating a significant volume of mortgage originations during 2004. ~~Additionally, we continued~~

Multi-family originations increased 71% to ~~upgrade~~$211.9 million for the third quarter of 2005 as compared to $124.1 million during the third quarter of 2004. The Company increased personnel to manage and ~~expand~~support the ~~staffs~~higher level of ~~our Internal Audit~~multi-family originations and ~~Information Technology departments.~~to maintain the current level of mortgage acquisitions and originations.

2005 to 2004 ~~Six~~Nine Month Comparative

Total operating expense increased ~~as acquisitions and originations from the mortgage operations increased 13% to $10.1 billion during~~48% for the first ~~six~~nine months of 2005 as compared to ~~$8.9~~the same period in 2004 as the Company continued to upgrade and expand the staffs of primarily our Information Technology and Internal Audit departments. Although the mortgage operations acquisitions and originations remained substantially unchanged at $16.3 billion ~~during the first six months of 2004. In addition, originations of multi-family mortgages increased 80% to $379.9 million~~ for the first ~~six~~nine months of 2005 as compared to ~~$211.0 million~~$15.9 billion for the same period in 2004, we continued to hire personnel to support the ~~previous year. The increase in acquisitions and originations resulted in~~current levels of production. Also, to a lesser extent, operating costs increased due to an increase of $5.5 million in ~~personnel, which were hired to manage~~professional services expense associated with costs incurred in 2005 for the ~~growth~~initial SOX implementation and the reversal of ~~our operations, and personnel-related costs.~~a contingency accrual in 2004 for a legal expense no longer needed.

Operating costs also increased for the first ~~six~~nine months of 2005 due to the expansion of our wholesale mortgage operations into the Midwest and East Coast including the hiring of mortgage professionals and the assumption of certain

premises and operating leases. The expansion of our wholesale mortgage operations gives us penetration into areas of the country where we were not generating a significant volume of mortgage originations during 2004.

Additionally, ~~we continued~~originations of multi-family mortgages increased 77% to ~~upgrade~~$591.8 million for the first nine months of 2005 as compared to $335.1 million for the same period in the previous year.

The increase in provision for repurchases for the nine month period ended September 30, 2005 is primarily attributable to a $1.3 billion increase in third party sales and ~~expand~~REMICs to $5.1 billion as compared to $3.8 billion for the ~~staffs of our Internal Audit and Information Technology departments.~~same period in 2004.

The following table summarizes the principal balance of mortgage acquisitions and originations for the periods indicated (in thousands):


	For the Three Months Ended June 30,							For the Three Months Ended September 30,
	2005			2004				2005			2004
	Principal Balance		%	Principal Balance		%		Principal Balance		%	Principal Balance		%
By Production Channel:
Correspondent acquisitions:
Flow	$	1,912,770	34	$	2,450,634	44	%	$	1,966,900	31	$	3,213,905	45
Bulk		2,911,775	51		2,257,131	41	%		3,249,510	51		2,958,197	42

Total correspondent acquisitions		4,824,545	85		4,707,765	85	%		5,216,410	82		6,172,102	87
Wholesale and retail originations		499,344	9		546,941	10	%		672,455	11		564,265	8
Novelle Financial Services, Inc.		139,617	2		196,019	3	%		267,747	4		195,465	3

Total mortgage operations acquisitions and originations		5,463,506	96		5,450,725	98	%		6,156,612	97		6,931,832	98
Impac Multifamily Capital Corporation		214,597	4		116,488	2	%		211,891	3		124,122	2

Total acquisitions and originations	$	5,678,103	100	$	5,567,213	100	%	$	6,368,503	100	$	7,055,954	100


	For the Six Months Ended June 30,							For the Nine Months Ended September 30,
	2005			2004				2005			2004
	Principal Balance		%	Principal Balance		%		Principal Balance		%	Principal Balance		%
By Production Channel:
Correspondent acquisitions:
Flow	$	4,290,170	41	$	4,622,008	51	%	$	6,257,316	37	$	7,835,914	49
Bulk		4,588,709	44		3,039,927	33	%		7,837,973	46		5,998,123	37

Total correspondent acquisitions		8,878,879	85		7,661,935				14,095,289	83		13,834,037	86
Wholesale and retail originations		988,252	9		918,519	10	%		1,660,706	10		1,482,784	9
Novelle Financial Services, Inc.		260,492	2		339,353	4	%		528,239	3		534,818	3

Total mortgage operations acquisitions and originations		10,127,623	96		8,919,807				16,284,234	96		15,851,639	98
Impac Multifamily Capital Corporation		379,901	4		210,988	2	%		591,792	4		335,111	2

Total acquisitions and originations	$	10,507,524	100	$	9,130,795	100	%	$	16,876,026	100	$	16,186,750	100

Results of Operations by Business Segment

Long-Term Investment Operations

~~For the Three Months Ended June 30,:~~

Condensed Statements of Operations Data

(dollars in thousands)


												For the Three Months Ended September 30,
	2005			2004			Increase (Decrease)			% Change		2005			2004			Increase (Decrease)			% Change
Net interest income	$	28,908		$	61,575		$	(32,667	)			$	8,941		$	61,644		$	(52,703	)	(85	)%
Provision for loan losses		5,711			13,847			(8,136	)				13,434			918			12,516		1363
Non-interest income		(91,188	)		83,612			(174,800	)
Realized gain (loss) from derivative instruments													10,975			(31,466	)		42,441		135
Change in fair value of derivative instruments													108,905			(48,535	)		157,440		324
Other non-interest income													(530	)		(105	)		(425	)	(405	)
Non-interest expense and income taxes		4,307			(34	)		4,341					3,257			1,918			1,339		70

Net earnings (loss)	$	(72,298	)	$	131,374		$	(203,672	)	(155	)%	$	111,600		$	(21,298	)	$	132,898		624	%

The quarter-over-quarter ~~decrease~~increase in net earnings was primarily due to ~~a decrease~~the change in ~~unrealized mark-to-market gain (loss)~~fair value on ~~derivatives~~derivative instruments which ~~was $(90.9)~~increased to $108.9 million for the ~~second~~third quarter of 2005 as compared to ~~$102.0~~$(48.5) million for the ~~second~~third quarter of 2004. ~~Mark-to-market~~The increase in the fair value of derivative instruments was the result of an increase in the level of interest rates which took place in the third quarter of 2005 as a result of stronger than expected employment growth and rising inflationary expectations. Additionally, net interest income declined to $8.9 million compared to $61.6 million, primarily due to an increase in borrowing costs, which were only partially offset by realized gain (loss) onfrom derivatives which increased to $11.0 million for the third quarter of 2005 compared to $(31.5) for the third quarter of 2004. Together, net interest income and realized gain (loss) from derivative instruments declined 34% to $19.9 million for the three months ended September 30, 2005 compared to $30.2 million for the three months ended September 30, 2004. This decline is primarily attributable to the aforementioned net interest margin compression.

Condensed Statements of Operations Data

(dollars in thousands)


	For the Nine Months Ended September 30,
	2005			2004			Increase (Decrease)			% Change
Net interest income	$	89,967		$	174,680		$	(84,713	)	(48	)%
Provision for loan losses		25,219			19,050			6,169		32
Realized gain (loss) from derivative instruments		(4,209	)		(67,211	)		63,002		94
Change in fair value of derivative instruments		146,913			26,843			120,070		447
Other non-interest income		451			4,722			(4,271	)	(90	)
Non-interest expense and income taxes		10,256			3,628			6,628		183

Net earnings	$	197,647		$	116,356		$	81,291		70	%

The increase in net earnings was primarily due to an increase in non-interest income which was partially offset by a decrease in ~~cash payments on derivatives~~net interest income. Non-interest income includes the change in fair value of derivative instruments which increased to ~~$(1.5)~~$146.9 million for the ~~second~~first nine months of 2005 as compared to $26.8 million for the first nine months of 2004. The increase in the fair value of derivative instruments was the result of an increase in the level of interest rates which took place in the third quarter of 2005 as a result of stronger than expected employment growth and rising inflationary expectations. Additionally, net interest income declined to $90.0 million compared to ~~$(23.4) for the second quarter of 2004. The change in the unrealized mark-to-market gain (loss) on derivatives was~~$174.7 million, primarily due to ~~a decline~~an increase in ~~the pace and magnitude of expected future rate increases combined with accelerated prepayment speeds. Additionally, increased~~ borrowing costs, ~~have contributed~~which were only partially offset by realized gain (loss) from derivatives which increased to $(4.2) million for the nine months ended September 30, 2005 compared to $(67.2) million for the nine months ended September 30, 2004. Together, net interest income and realized gain (loss) from derivative instruments declined 20% to $85.8 million for the nine months ended September 30, 2005 compared to $107.5 million for the nine months ended September 30, 2004. This decline is primarily attributable to the decline in Net Interest Income. Term or maturity of derivatives extend beyond the average fixed rate period of the hybrid ARM, thus, most of the positive change in value occurs outside that range. Prepayments rising are not allowing the full benefit of derivatives to be realized. Income Taxes in the 2005 period reflect 2005 forecast earnings and applicable adjustments for expected taxes payable when 2004 earnings and first quarter adjustments for estimated taxes payable for the 2004 fiscal year ended December 31, 2004.aforementioned net interest margin compression.

~~For the Six Months Ended June 30,:~~Mortgage Operations

Condensed Statements of Operations Data

(dollars in thousands)


										For the Three Months Ended September 30,
	2005		2004		Increase (Decrease)			% Change		2005			2004			Increase (Decrease)			% Change
Net interest income	$	81,027	$	113,037	$	(32,010	)	(28	)%	$	(101	)	$	4,835		$	(4,936	)	(102	)%
Provision for loan losses		11,785		18,132		(6,347	)	(35	)%
Non-interest income		23,805		44,461		(20,656	)	(46	)%		33,777			12,324			21,453		174
Non-interest expense and income taxes		7,000		1,710		5,290					32,846			17,306			15,540		90

Net earnings	$	86,047	$	137,656	$	(51,609	)	(37	)%
Net earnings (loss)										$	830		$	(147	)	$	977		665	%

The ~~decrease~~quarter-over-quarter increase in net earnings was primarily due to a decrease in unrealized mark-to-market gain (loss) on derivatives which decreased to $38.0 million for the first six months of 2005 as compared to $75.4 million for the first six months of 2004. Unrealized mark-to-market gain (loss) on derivatives decreased primarily due to a decline in the pace and magnitude of interest rate increases. Fluctuations in Non-Interest and provision for loan losses are explained in the discussions of the current quarter ended June 30, 2005 combined with accelerated prepayment speeds. Additionally, increased borrowing costs have contributed to the decline in Net Interest Income. Term or maturity of derivatives extend beyond the average fixed rate period of the hybrid ARM, thus, most of the positive change in value occurs outside that range. Prepayments rising are not allowing the full benefit of derivatives to be realized. Income Taxes in the 2005 period reflect 2005 forecast earnings and applicable adjustments for expected taxes payable when 2004 earnings and first quarter adjustments for estimated taxes payable for the 2004 fiscal year ended December 31, 2004.

~~Mortgage Operations~~

~~For the Three Months Ended June 30,:~~

~~Condensed Statements of Operations Data~~

~~(dollars in thousands)~~

   2005
2004
   Increase
(Decrease)
% Change

Net interest income
   $ 4,685 $ 2,903    $ 1,782 61 %
Non-interest income
   25,723 45,195    (19,472 ) (43 )%
Non-interest expense and income taxes
   31,151 33,307    (2,156 ) (6 )%




Net earnings (loss)
   $ (743 ) $ 14,791    $ (15,534 ) (105 )%

~~The quarter-over-quarter decrease in net earnings was primarily due to a decrease~~an increase in non-interest income. The ~~decrease~~increase in non-interest income was mainly attributed to ~~a decline~~an increase in ~~the unrealized mark-to-market~~ gain (loss) ~~and to a lesser extent the~~on loans held for sale. The gain on sales to ~~IMH and~~the long-term operations, third party investors and REMICs increased to 67 basis points from ~~104 bps to 58 bps,~~26 basis points, or ~~$31.5~~$34.9 million for the ~~second~~third quarter of 2005 as compared to ~~$44.2~~$17.4 million for the ~~second quarter of 2004. During~~same period in 2004; which were partially offset by in increase in non-interest expense which increased to $32.3 million for the ~~second~~third quarter of 2005 ~~the mortgage operations sold $3.1 billion of mortgages to the long-term investment operations and $2.3 billion of mortgages to third party investors as~~ compared to ~~$5.3 billion and $439.5 million, respectively, during the second quarter of 2004. The unrealized mark-to-market gain (loss) on derivatives decreased to $(6.8)~~$16.4 million for ~~the second quarter of 2005 as compared to $(0.7) million for the second~~third quarter of 2004. The mortgage operations use derivatives to protect the market value of mortgages when it establishes a rate-lock commitment on a particular mortgage prior to its close and sale or securitization. During the third quarter of 2005, the change in fair value of derivatives was $(1.0) million for the third quarter as compared to $(4.4) million for the third quarter of 2004. Any changes in interest rates on mortgages that the mortgage operations has committed to acquire at a particular rate to the time it sells or securitizes the mortgage generally results in an increase or decrease in the market value of that mortgage. The mortgage operations are reflected as a stand-alone entity for segment financial reporting ~~purposes,~~purposes; however, on the consolidated financial statements inter-company loan sales and related gains are eliminated.

Condensed Statements of Operations Data

(dollars in thousands)

~~For the Six Months Ended June 30,:~~


										For the Nine Months Ended September 30,
	2005		2004		Increase (Decrease)			% Change		2005		2004		Increase (Decrease)			% Change
Net interest income	$	6,659	$	8,045	$	(1,386	)	(17	)%	$	6,559	$	12,881	$	(6,322	)	(49	)%
Non-interest income		75,396		77,173		(1,777	)	(2	)		109,173		89,497		19,676		22
Non-interest expense and income taxes		66,632		58,890		7,742		13			99,478		76,196		23,282		31

Net earnings	$	15,423	$	26,328	$	(10,905	)	41	%	$	16,254	$	26,182	$	(9,928	)	(38	)%

The decrease in net earnings was primarily due to an increase in non-interest expense which increased ~~50%~~65% to ~~$60.8~~$93.1 million for the ~~six~~nine months ended ~~June~~September 30, 2005 as compared to ~~$40.0~~$56.4 million for the ~~six~~nine months ended ~~June~~September 30, 2004. Additionally, net interest income declined to $6.6 million compared to $12.9 million, primarily due to an increase in borrowing costs. The majority of the increase in non-interest expense was due to an increase in personnel expense and provision for repurchases. The increase in personnel expense was primarily due to an increase in ~~acquisitions~~personnel to manage and ~~originations,~~support the growth of primarily our Information Technology and Internal Audit departments as well as the addition of mortgage professionals to expand our sales ~~force, accounting, finance internal audit and information technology departments.~~force. The increase in provision for repurchases was primarily due to an increase in our sales volume to third party ~~investors.~~investors and REMICs. The increase in non-interest expense was partially offset by a ~~69%~~68% decline in income taxes to ~~$5.9~~$6.4 million for the ~~six~~nine months ended ~~June~~September 30, 2005 as compared to ~~$18.9~~$19.8 million for the ~~six~~nine months ended ~~June~~September 30, 2004. ~~Additionally, during~~To a lesser extent, the gain on sales to the long term operations, third party investors and REMICs increased to $109.6 million, or 74 basis points, for the first ~~six~~nine months of 2005, as compared to $92.0 million, or 58 basis points, for the same period in 2004. During the first nine months of 2005, the mortgage operations sold ~~$6.4~~$9.7 billion of mortgages to the long-term investment operations and ~~$3.1~~$5.1 billion of ~~mortgage~~mortgages to third party investors and REMICS as compared to ~~$8.1~~$12.1 billion and ~~$1.1~~$3.8 billion, respectively, during the ~~second quarter~~first nine months of 2004.

Warehouse Lending Operations

Condensed Statements of Operations Data

(dollars in thousands)

~~For the Three Months Ended June 30,:~~


										For the Three Months Ended September 30,
	2005		2004		Increase (Decrease)			% Change		2005		2004			Increase (Decrease)			% Change
Net interest income	$	13,638	$	9,548	$	4,090		43	%	$	15,475	$	15,642		$	(167	)	(1	) %
Provision for loan losses		—		1,435		(1,435	)	(100	)		—		(1,147	)		1,147		100
Non-interest income		2,230		2,807		(577	)	(21	)		2,011		2,740			(729	)	(27	)
Non-interest expense and income taxes		1,770		1,681		89		5			1,978		1,667			311		19

Net earnings	$	14,098	$	9,239	$	4,859		53	%	$	15,508	$	17,862		$	(2,354	)	(13	)%

The quarter-over-quarter ~~increase~~decrease in net earnings was primarily due to a ~~decrease~~reversal in provision for loan losses no longer needed in 2004 and ~~an increase~~a decrease in ~~net interest~~non-interest income. ~~Provision~~For the three months ended September 30, 2005, no provision for loan losses declined as the warehouse lending operations discovered fraudulent mortgages during the first quarter of 2004 that were deemed to be permanently impaired which required a corresponding increase in allowance for loan lossesloss was recorded as compared to ~~no specific~~the reversal of a provision for loan ~~losses~~loss no longer required ~~during~~in the second quarter of 2005. The increase in net interest income was the result of an increase in average finance receivables which rose to $2.0 billion during the first quarter of 2005 as compared to $1.8 billion during the first quarter of 2004 as the mortgage operations acquired and originated higher mortgage volumes.three months ended September 30, 2004. The warehouse lending operations is reflected as a stand-alone entity for segment financial reporting purposes. However, on the consolidated financial statements inter-company finance receivables and borrowings are eliminated.

Condensed Statements of Operations Data

(dollars in thousands)

~~For the Six-Months Ended June 30,:~~


										For the Nine Months Ended September 30,
	2005		2004		Increase (Decrease)			% Change		2005		2004		Increase (Decrease)			% Change
Net interest income	$	24,980	$	17,966	$	7,014		39	%	$	40,455	$	33,608	$	6,847		20	%
Provision for loan losses		—		6,875		(6,875	)	(100	)		—		5,728		(5,728	)	(100	)
Non-interest income		4,257		4,764		(507	)	11			6,268		7,505		(1,237	)	(16	)
Non-interest expense and income taxes		3,855		3,202		653		20			5,833		4,870		963		20

Net earnings	$	25,382	$	12,653	$	12,729		101	%	$	40,890	$	30,515	$	10,375		34	%

The increase in net earnings was primarily due to a decrease in provision for loan losses and an increase in net interest income. Provision for loan losses declined as the warehouse lending operations discovered fraudulent mortgages of $8$10.3 million during the first ~~six~~nine months of 2004 that were deemed to be permanently impaired which required a corresponding increase in allowance for loan losses as compared to no specific provision for loan losses required during the first ~~six~~nine months of 2005. Beginning in 2004, we have pursued the recovery of the estimated asset value of these loans, net of reserve, through legal action. At this current time, legal actions to date have indicated that we believe we should be able to recover the full amount of the net asset value in one case, but the other is still pending. We continue to believe that the initial reserves established are adequate as of September 30, 2005. The increase in net interest income was the result of an increase in average finance receivables which rose to ~~$2.0~~$2.6 billion during the first ~~six~~nine months of 2005 as compared to ~~$1.8~~$2.1 billion during the first ~~six~~nine months of 2004 asprimarily attributed to an increase in finance receivables from the mortgage operations ~~acquired~~due to the mortgage operations acquiring and ~~originated~~originating higher mortgage volumes. The warehouse lending operations is reflected as a stand-alone entity for segment financial reporting purposes. However, on the consolidated financial statements inter-company finance receivables and borrowings are eliminated.

Liquidity and Capital Resources

We recognize the need to have funds available for our operating businesses and our ~~customer’s~~customers’ demands for obtaining short-term warehouse financing until the settlement or sale of mortgages with us or with other investors. It is our policy to have adequate liquidity at all times to cover normal cyclical swings in funding availability and mortgage demand and to allow us to meet abnormal and unexpected funding requirements. We plan to meet liquidity through normal operations with the goal of avoiding unplanned sales of assets or emergency borrowing of funds. Toward this goal, our asset/liability committee, or “ALCO,” is responsible for monitoring our liquidity position and funding needs.

ALCO participants include senior executives of the mortgage operations and warehouse lending operations. ALCO meets on a weekly basis to review current and projected sources and uses of funds. ALCO monitors the composition of the balance sheet for changes in the liquidity of our assets. Our primary liquidity consists of cash and cash ~~equivalents~~equivalents; short-term securities available for sale, and maturing mortgages, or “liquid assets.”

We believe that current cash balances, short-term investments, currently available financing facilities, capital raising capabilities and excess cash flows generated from our long-term mortgage portfolio will adequately provide for projected funding needs and limited asset growth.

Our operating businesses primarily use available funds as follows:

acquisition and origination of mortgages by the mortgage and long-term investment operations;

long-term investment in mortgages by the long-term investment operations;

provide short-term warehouse advances by the warehouse lending operations;

pay interest on debt;

distribute common and preferred stock dividends; and

pay operating and non-operating expenses.

Acquisition and origination of mortgages by the mortgage and long-term investment operations. During the ~~second~~third quarter of 2005, the mortgage operations acquired ~~$5.5~~$6.2 billion of primarily Alt-A mortgages, of which ~~$3.1~~$3.3 billion was acquired by the long-term investment operations for long-term investment. Capital invested in mortgages is outstanding until we sell or securitize mortgages, which is one of the reasons we attempt to sell or securitize mortgages between 15 to 45 days of acquisition or origination. Initial capital invested in mortgages includes premiums paid when mortgages are acquired and originated and our capital investment, or “haircut,” required upon financing, which is generally determined by the type of collateral provided. The mortgage operations acquired and originated mortgages at a weighted average price of ~~102.1~~102.0 during the ~~second~~third quarter of 2005, which were financed with warehouse borrowings from the warehouse lending operations at a haircut generally between 2% to 10% of the outstanding principal balance of the mortgages. In addition, IMCC originated ~~$214.6~~$211.9 million of multi-family mortgages at a weighted average price of ~~100.1~~100.2 which were initially financed with short-term warehouse financing from the warehouse lending operations at a haircut of generally 3% of the outstanding principal balance of the mortgages.

Long-term investment in mortgages by the long-term investment operations. The long-term investment operations acquires primarily Alt-A mortgages from the mortgage operations and finances them with warehouse borrowings from the warehouse lending operations at substantially the same terms as the mortgage operations. When the long-term investment operations finances mortgages with long-term CMO borrowings, short-term warehouse financing is repaid. Then, depending on credit ratings from national credit rating agencies on our CMOs, we are generally required to provide an over-collateralization, or ~~“OC,”~~“OC”, of 0.35% to 1% of the principal balance of mortgages securing CMO financing as compared to a haircut of 2% to 10% of the principal balance of mortgages securing short-term warehouse financing. Our total capital investment in CMOs generally ranges from

approximately 2% to 5% of the principal balance of mortgages securing CMO borrowings which includes premiums paid upon acquisition of mortgages from the mortgage operations, costs paid for completion of CMOs, costs to acquire derivatives and OC required to achieve desired credit ratings. Multi-family mortgages are financed on a long-term basis with CMO borrowings at substantially the same rates and terms as Alt-A mortgages.

Provide short-term warehouse advances by the warehouse lending operations.We utilize committed and uncommitted warehouse facilities with various lenders to provide short-term warehouse financing to affiliates and non-affiliated clients of the warehouse lending operations. The warehouse lending operations provides short-term financing to the mortgage operations ~~long-term investment operations~~ and non-affiliated clients from the closing of mortgages to their sale or other settlement with investors. The warehouse lending operations generally finances between 90% and 98% of the fair market value of the principal balance of mortgages, which equates to a haircut requirement of between 2%10% and ~~10%~~2%, respectively, at one-month LIBOR, plus a spread. The mortgage ~~operations and long-term investment~~ operations have uncommitted warehouse line agreements to obtain financing from the warehouse lending operations at one-month LIBOR plus a spread during the period that the mortgage ~~and long-term investment operations~~ accumulates mortgages until the mortgages are securitized or sold. As of ~~June~~September 30, 2005, the mortgage ~~and long-term investment~~ operations had ~~$1.2~~$2.1 billion ~~and $222.4 million, respectively,~~ of warehouse advances outstanding with the warehouse lending operations. In addition, as of ~~June~~September 30, 2005, the warehouse lending operations had ~~$610.5~~$633.0 million of approved warehouse lines available to non-affiliated clients, of which ~~$382.9~~$305.1 million was outstanding.

Our ability to meet liquidity requirements and the financing needs of our customers is subject to the renewal of our credit and repurchase facilities or obtaining other sources of financing, if required, including additional debt or equity from time to

time. Any decision our lenders or investors make to provide available financing to us in the future will depend upon a number of factors, including:

our compliance with the terms of our existing credit arrangements;

our financial performance;

industry and market trends in our various businesses;

the general availability of, and rates applicable to, financing and investments;

our lenders or investors resources and policies concerning loans and investments; and

the relative attractiveness of alternative investment or lending opportunities.

Distribute common and preferred stock dividends. We are required to distribute a minimum of 90% of our taxable income to our stockholders in order to maintain our REIT status, exclusive of the application of any tax loss carry forwards that may be used to offset current period taxable income. Because we pay dividends based on taxable income, dividends may be more or less than net earnings. We declared cash dividends of ~~$0.75~~$0.45 per outstanding common share during the ~~second~~third quarter of 2005 on estimated taxable income of ~~$0.54~~$0.40 per diluted common share. In addition, we paid cash dividends of ~~$7.2~~$10.9 million on preferred stock during the first ~~six~~nine months of 2005.

A portion of dividends paid to IMH’s stockholders ~~come~~came from dividend distributions from the mortgage operations, our taxable REIT subsidiary, to IMH. During the first ~~six~~nine months of 2005, the mortgage operations provided a dividend distribution of ~~$25.9~~$32.9 million to IMH of which approximately $12.2 million was ~~related~~attributable to ~~estimated~~prior period undistributed taxable income earned during the first six months of 2005. As a result of the reduction in taxable income from $0.75 per diluted share in the first quarter to $0.54 per diluted share in the second quarter on June 30, 2005, the company announced it will re-evaluate the dividend policy.income. Because the mortgage operations may seek to retain earnings to fund the acquisition and origination of mortgages or to expand the mortgage operations, the board of directors of our taxable REIT subsidiary may decide that the mortgage operations should cease making dividend distributions in the future. This could reduce the amount of taxable income that would be distributed to IMH stockholders in the form of dividend payment amounts.

Our operating businesses are primarily funded as follows:

CMO borrowings and warehouse facilities;

excess cash flows from our long-term mortgage portfolio;

sale and securitization of mortgages;

cash proceeds from the issuance of common and preferred stock; and

cash proceeds from the issuance of trust preferred securities.

CMO borrowings and warehouse facilities.We use CMO borrowings to fund substantially all warehouse financing to affiliates and non-affiliated clients and for the acquisition and origination of Alt-A and multi-family mortgages. As we accumulate mortgages, we finance the acquisition of mortgages primarily through borrowings on warehouse facilities with third party lenders. We primarily use uncommitted and committed facilities with major investment banks to finance substantially all warehouse financing, as needed. During the ~~first six months~~third quarter of 2005 ~~we added an additional $750.0 million~~the warehouse facilities amounted to ~~an existing warehouse facility to finance asset growth.~~$4.3 billion, of which $2.6 billion was outstanding at September 30, 2005. The ~~new~~ warehouse facilities provide us with a higher aggregate credit limit to fund the acquisition and origination of mortgages at terms comparable to those we have received in the past. These warehouse facilities may have certain covenant tests which we continue to satisfy. During 2005 we received waivers from our lenders for the delay in issuing our 2004 audited financial statements, which our lenders previously required. Audited consolidated financial statements for 2004 were filed with the SEC on May ~~13,~~16, 2005 and were provided to our lenders. ~~As of June 30, 2005, the warehouse lending operations had $4.3 billion of uncommitted and committed facilities with various lenders of which $1.7 billion was outstanding.~~ From time to time, we may also receive additional uncommitted interim financing from our lenders in excess of our permanent borrowing limits to finance mortgages during the accumulation phase and prior to securitizations or whole loan sales.

From time to time, we may also utilize term reverse repurchase financing provided to us by underwriters who underwrite some of our securitizations. The term reverse repurchase financing funds mortgages that are specifically allocated to securitization transactions, which allows us to reduce overall borrowings outstanding on reverse repurchase agreements with

other lenders during the period immediately prior to the settlement of the securitization. Terms and interest rates on the term reverse repurchase facilities are generally lower than on other reverse repurchase agreements. Term reverse repurchase financing are generally repaid within 30 days from the date funds are advanced.

We expect to continue to use short-term warehouse facilities to fund the acquisition of mortgages. If we cannot renew or replace maturing borrowings, we may have to sell, on a whole loan basis, the mortgages securing these facilities, which, depending upon market conditions may result in substantial losses. Additionally, if for any reason the market value of our mortgages securing warehouse facilities decline, our lenders may require us to provide them with additional equity or collateral to secure our borrowings, which may require us to sell mortgages at substantial losses.

In order to mitigate the liquidity risk associated with reverse repurchase agreements, we attempt to sell or securitize our mortgages between 15 to 45 days from acquisition or origination. Although securitizing mortgages more frequently adds operating and securitization costs, we believe the added cost is offset as liquidity is provided more frequently with less interest rate and price volatility, as the accumulation and holding period of mortgages is shortened. When we have accumulated a sufficient amount of mortgages, we seek to issue CMOs and convert short-term advances under reverse repurchase agreements to long-term CMO borrowings. The use of CMO borrowings provides the following benefits:

allows us to ~~lock in our~~use long term financing ~~cost over~~for the ~~life~~duration of the ~~mortgages securing~~CMO asset secured by the ~~CMO borrowings;~~underlying mortgages; and

eliminates margin calls on the borrowings that are converted from reverse repurchase agreements to CMO borrowings as well as associated derivatives used to manage interest rate risks on CMO borrowings.

During the ~~second~~third quarter of 2005 we completed ~~$4.6~~$3.5 billion of adjustable rate CMOs to provide long-term financing for the retention of primarily Alt-A mortgages and the origination of multi-family mortgages. Because of the credit profile, historical loss performance and prepayment characteristics of our Alt-A mortgages, we have been able to borrow a higher percentage against the principal balance of mortgages held as CMO collateral, which means that we have to provide less initial capital upon completion of CMOs. Capital investment in the CMOs is established at the time CMOs are issued at levels sufficient to achieve desired credit ratings on the securities from credit rating agencies.

Excess cash flows from our long-term mortgage portfolio. We receive excess cash flows on mortgages held as CMO collateral after distributions are made to investors on CMO borrowings to the extent cash or other collateral required to maintain desired credit ratings on the CMOs is fulfilled and can be used to provide funding for some of the long-term investment operations’ activities. Excess cash flows represent the difference between principal and interest payments on the underlying mortgages, ~~less~~adjusted by the following:

servicing and master servicing fees paid;

premiums paid to mortgage insurers;

cash payments / receipts on derivatives;

interest paid on CMO borrowings;

pro-rata early principal prepayments paid on CMO borrowings;

OC requirements;

actual losses, net of any gains incurred upon disposition of other real estate owned or acquired in settlement of defaulted mortgages;

unpaid interest shortfall;

basis risk shortfall;

bond writedowns reinstated; and

residual cashflow.

Sale and securitization of mortgages.We sell and securitize loans in the following ways:

When the mortgage operations accumulate a sufficient amount of mortgages that are intended to be deposited into a CMO, it sells the mortgages to the long-term investment ~~operations.~~ operations;

When selling mortgages on a whole loan basis, the mortgage operations will accumulate mortgages and enter into sales transactions with third party investors on a monthly ~~basis.~~ basis;

When the mortgage operations enter into a Real Estate Mortgage Investment Company (REMIC) securitization it accumulates mortgages and sells these loans on a monthly basis.

The mortgage operations sold ~~$6.4~~$9.7 billion of mortgages to the long-term investment operations during the first ~~six~~nine months of 2005 and sold ~~$2.3 million~~$5.1 billion of mortgages as whole loan sales and REMICs. The mortgage operations sold mortgage servicing rights on substantially all mortgages sold during the first ~~six~~nine months of 2005. The sale of mortgage servicing rights generated substantially all cash, which was used to acquire and originate additional mortgage assets.

Since we rely significantly upon sales and securitizations to generate cash proceeds to repay borrowings and to create credit availability, any disruption in our ability to complete sales and securitizations may require us to utilize other sources of financing, which, if available at all, may be on less favorable terms. In addition, delays in closing sales and securitizations of our mortgages increase our risk by exposing us to credit and interest rate risk for this extended period of time.

Common and Preferred Stock Sales Agreements.We filed with the SEC a shelf registration statement that allows us to sell up to $1.0 billion of securities, including common stock, preferred stock, debt securities and warrants. This registration was declared effective by the SEC on September 6, 2005. By issuing new shares periodically throughout the year, we believe that we were able to utilize new capital more efficiently and profitably.

On September 30, 2005, the Company entered into a common stock sales agreement with Brinson Patrick Securities Corporation (Brinson Patrick) for the sale of up to 7.5 million shares of its common stock from time to time through Brinson Patrick as sales agent. As of October 15, 2005, we sold 314,100 shares of common stock and received net proceeds of approximately $3,661,300. Brinson Patrick received a commission of 3% of the gross sales price per share of the shares of common stock sold pursuant to the sales agreement, which amounted to an aggregate commission of $113,240. No shares were sold during the third quarter of 2005.

On September 30, 2005, the Company entered into a Preferred Stock sales agreement with Brinson Patrick, for the sale of up to 800,000 shares of its 9.125% Series C Cumulative Redeemable Preferred Stock (Series C Preferred Stock) from time to time through Brinson Patrick as sales agent. As of October 15, 2005, we sold 28,500 shares of Series C Preferred Stock and received net proceeds of approximately $663,400. Brinson Patrick received a commission of 3% of the gross sales price per share of the shares of preferred stock sold pursuant to the sales agreement, which amounted to an aggregate commission of $20,518. No shares were sold during the third quarter of 2005.

Cash proceeds from the issuance of trust preferred securitiesDuring 2005, the Company formed four wholly-owned trust subsidiaries (Trusts) for the purpose of issuing an aggregate of $96.3 million of trust preferred securities (the Trust Preferred Securities). The proceeds from the sale thereof were invested in junior subordinated debt issued by the Company. All proceeds from the sale of the Trust Preferred Securities and the common securities issued by the Trusts are invested in junior subordinated notes (Notes), which are the sole assets of the Trusts. The Trusts pay dividends on the Trust Preferred Securities at the same rate as paid by the Company on the Notes held by the Trusts.

Inflation/Deflation

The consolidated financial statements and corresponding notes to the consolidated financial statements have been prepared in accordance with GAAP, which require the measurement of financial position and operating results in terms of historical dollars without considering the changes in the relative purchasing power of money over time due to inflation. The impact of inflation is reflected in the increased costs of our operations. Unlike industrial companies, nearly all of our assets and liabilities are monetary in nature. As a result, interest rates have a greater impact on our performance than do the effects of general levels of inflation. Inflation affects our operations primarily through its effect on interest rates, since interest rates normally increase during periods of high inflation and decrease during periods of low inflation. During periods of increasing interest rates, demand for mortgages and a borrower’s ability to qualify for mortgage financing in a purchase transaction may be adversely affected. During periods of decreasing interest rates and housing price appreciation, borrowers may prepay their mortgages, which in turn may adversely affect our yield and subsequently the value of our portfolio of mortgage assets.

Forward-Looking Statements and Risk Factors Related to Our Business ~~Arising in the Quarterly Period Ended June 30, 2005~~

~~Our Mortgage Products Expose Us to Greater Credit Risk~~

We have loan programs that allow a borrower to pay only the interest attributable to his loan for a set period of time. If there is a decline in real estate values borrowers may default on these types of loans since they have not reduced their principal balances, which, therefore, could exceed the value of their property. In addition a reduction in property values would also cause an increase in the loan to value for that loan which could have the effect of reducing the value of that loan.

~~New Criteria May Effect the Value or Marketability of Certain of Our Loan Products~~

The Office of the Comptroller of the Currency, the Board of Governors of the Federal Reserve System, the Federal Deposit Insurance Corporation, the Office of Thrift Supervision, and the National Credit Union Administration (none of whom regulate IMH) jointly issued guidance to promote sound credit risk management practices. The guidance cautions lenders to consider all relevant risk factors when establishing underwriting guidelines, including a borrower’s income and debt levels, credit score as well as the loan size, collateral value, lien position and property type and location. It stresses that prudently underwritten home equity loans should include an evaluation of a borrower’s capacity to adequately service the debt, and that reliance on a credit score is insufficient because it relies on historical financial performance not present capacity to pay. While not specifically applicable to IMH, the guidance is instructive of the regulatory climate covering low and no documentation loans, which IMH does acquire and originate, and hence it may affect our ability to sell these loans to third parties, should we elect to sell them.

~~Forward-Looking Statements~~

This report on Form 10-Q contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements, some of which are based on various assumptions and events that are beyond our control, may be identified by reference to a future period or periods or by the use of forward-looking terminology, such as “may,” “will,” “believe,” “expect,~~” “likely,~~” “should,” “anticipate,” or similar terms or variations on those terms or the negative of those terms. The forward-looking statements are based on current management expectations. Actual results may differ materially as a result of several factors, including, but not limited to, failure to achieve projected earnings levels; the ability to generate sufficient liquidity and conduct our operations as planned; the ability to access the equity markets; delays in raising, or the inability to raise, additional capital, either through equity offerings, lines of credit or otherwise as a result of, among other things, market conditions; the ability to generate taxable income and to pay dividends; interest rate fluctuations and changes in expectations of future interest rates; changes in prepayment rates or effectiveness of prepayment penalties on our mortgages; the

availability of financing and, if available, the terms of any financing; continued ability to access the securitization markets or other funding sources; the ability to recover loan losses from any fraudulent mortgages; changes of estimated loan losses related to natural disasters as a result of more than estimated damages; risks related to our ability to maintain an effective system of internal control over financial reporting and disclosure controls and procedures due to reported, or potential, material weaknesses and the ability to remediate any material weaknesses; changes in markets which ~~the Company serves;~~we serve; the effectiveness of risk management strategies; and changes in other general market and economic conditions.

For a discussion of these and other risks and uncertainties that could cause actual results to differ from those contained in the forward-looking statements, see “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s ~~Quarterly~~Annual Report on Form ~~10-K~~10-K/A, Amendment No. 2, for the period ended December 31, ~~2004.~~2004, the Company’s Quarterly Reports on Form 10-Q or Form 10Q/A for the periods ended March 31, 2005 and June 30, 2005 and other reports we file under the Securities and Exchange Act of 1934, and the additional risk factors set forth below in this quarterly report. This document speaks only as of its date and we do not undertake, and specifically disclaim any obligation, to publicly release the results of any revisions that may be made to any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.

Our mortgage products expose us to greater credit risk

There has been an increase in production of our loan product which is characterized as an option ARM loan. There have been recent announcements by federal regulators concerning interest-only loan programs, option ARM loan programs and other ARM loans with deeply discounted initial rates and/or negative amortization features. Federal banking regulators have expressed serious concerns with these programs and an intent to issue guidance shortly concerning offerings of these products. In addition, already one rating agency (Standard & Poors) has required greater credit enhancements for securitization pools that are backed by option ARMs. The combination of these events could lead to the loan product becoming a less available financing option and hence this could have a material affect on the value of such products.

We are exposed to environmental liabilities, with respect to properties that we take title to upon foreclosure, that could increase our costs of doing business and harm our results of operations

In the course of our activities, we may foreclose and take title to residential properties and become subject to environmental liabilities with respect to those properties. The laws and regulations related to environmental contamination often impose liability without regard to responsibility for the contamination. We may be held liable to a governmental entity or to third parties for property damage, personal injury, investigation and clean-up costs incurred by these parties in connection with environmental contamination, or may be required to investigate or clean up hazardous or toxic substances, or chemical releases at a property. The costs associated with investigation or remediation activities could be substantial. Moreover, as the owner or former owner of a contaminated site, we may be subject to common law claims by third parties based upon damages and costs resulting from environmental contamination emanating from the property. If we ever become subject to significant environmental liabilities, our business, financial condition, liquidity and results of operations could be significantly harmed.

ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

General Overview

Although we manage credit, prepayment and liquidity risk in the normal course of business, we consider interest rate risk to be a significant market risk, which could potentially have the largest material impact on our financial condition and results of operations. Since a significant portion of our revenues and earnings are derived from net interest income, we strive to manage our interest-earning assets and interest-bearing liabilities to generate what we believe to be an appropriate contribution from net interest income. When interest rates fluctuate, profitability can be adversely affected by changes in the fair market value of our assets and liabilities and by the interest spread earned on interest-earning assets and interest-bearing liabilities. We derive income from the differential spread between interest earned on interest-earning assets and interest paid on interest-bearing liabilities. Any change in interest rates affects income received and income paid from assets and liabilities in varying and typically in unequal amounts. Changing interest rates may compress our interest rate margins and adversely affect overall earnings.

Interest rate risk management is the responsibility of ~~ALCO,~~the Asset Liability Committee (“ALCO”), which is comprised of senior management and reports results of interest rate risk analysis to the board of directors on at least a quarterly basis. ALCO establishes policies that monitor and coordinate sources, uses and pricing of funds. ALCO also attempts to reduce the volatility in net interest income by managing the relationship of interest rate sensitive assets to interest rate sensitive liabilities. In addition, various modeling techniques are used to value interest sensitive mortgage-backed securities, including interest-only securities. The value of investment securities available-for-sale is determined using a discounted cash flow model using prepayment rate, discount rate and credit loss assumptions. Our investment securities portfolio is available-for-sale, which requires us to perform market valuations of the securities in order to properly record the portfolio. We continually monitor interest rates of our investment securities portfolio as compared to prevalent interest rates in the market. We do not currently maintain a securities trading portfolio and are not exposed to market risk as it relates to trading activities.

Changes in Interest Rates

Interest rate risk management policies intended to limit our exposure to changes in interest rates primarily associated with cash flows on our adjustable rate CMO borrowings. Our primary objective is to limit our exposure to the variability in future cash flows attributable to the variability of one-month LIBOR, which is the underlying index of our adjustable rate CMO borrowings. We also monitor on an ongoing basis the prepayment risks that arise in fluctuating interest rate environments. Our interest rate risk management policies are formulated with the intent to offset potential adverse effects of changing interest rates on cash flows on adjustable rate CMO borrowings.

We primarily acquire for long-term investment ARMs and hybrid ARMs and, to a lesser extent, FRMs. ARMs are generally subject to periodic and lifetime interest rate caps. This means that the interest rate of each ARM is limited to upwards or downwards movements on its periodic interest rate adjustment date, generally six months, or over the life of the mortgage. Periodic caps limit the maximum interest rate change, which can occur on any interest rate change date to generally a maximum of 1% per semiannual adjustment. Also, each ARM has a maximum lifetime interest rate cap. Generally, borrowings are not subject to the same periodic or lifetime interest rate limitations. During a period of rapidly increasing or decreasing interest rates, financing costs could increase or decrease at a faster rate than the periodic interest rate adjustments on mortgages would allow, which could affect net interest income. In addition, if market rates were to exceed the maximum interest rate limits of our ARMs, borrowing costs could increase while interest rates on ARMs would remain constant. We also acquire hybrid ARMs that have initial fixed interest rate periods generally ranging from two to seven years which subsequently convert to ARMs. During a rapidly increasing or decreasing interest rate environment financing costs would increase or decrease more rapidly than would interest rates on mortgages, which would remain fixed until their next interest rate adjustment date. In order to provide protection against potential resulting basis risk shortfall on the related liabilities, we purchase derivatives.

We measure the sensitivity of our net interest income to changes in interest rates affecting interest sensitive assets and liabilities using various simulations. These simulations take into consideration changes that may occur in investment and financing strategies, the forward yield curve, interest rate risk management strategies, mortgage prepayment speeds and the volume of mortgage acquisitions and originations. As part of various interest rate simulations, we calculate the effect of potential changes in interest rates on our interest-earning assets and interest-bearing liabilities and their affect on overall earnings. The simulations assume instantaneous and parallel shifts in interest rates and to what degree those shifts affect net interest income.

We estimate net interest income along with net cash flows onfrom derivatives for the next twelve months using balance sheet data and the notional amount of derivatives as of ~~April 30,~~July 31, 2005 and 12-month projections of the following primary drivers affecting net interest income:

future interest rates using forward yield curves, which are considered market consensus estimates of future interest rates;

mortgage acquisition and originations;

mortgage prepayment rate assumptions; and

forward swap rates.

We refer to the 12-month projection of net interest income along with the 12-month projection of net cash flows onfrom derivatives as the “base case.” For financial reporting purposes, net cash flows ~~on derivative instruments~~from derivatives are included in realized gain (loss) onfrom derivative instruments on the consolidated financial statements. However, for purposes of interest rate risk analysis we include net cash flows onfrom derivatives in our base case simulations as we acquire derivatives to offset the effect that changes in interest rates have on variable borrowing costs, such as CMO and warehouse borrowings. We believe that including net cash flows onfrom derivatives in our interest rate risk analysis presents a more useful simulation of the effect of changing interest rates on net cash flows generated by our long-term mortgage portfolio.

Once the base case has been established, we “shock” the base case with instantaneous and parallel shifts in interest rates in 100 basis point increments upward and downward. Calculations are made for each of the defined instantaneous and parallel shifts in interest rates over or under the forward yield curve used to determine the base case and include any associated changes in projected mortgage prepayment rates caused by changes in interest rates. The results of each 100 basis point change in interest rates are then compared against the base case to determine the estimated dollar and percentage change to base case. The simulations consider the affect of interest rate changes on interest sensitive assets and liabilities as well as derivatives. The simulations also consider the impact that instantaneous and parallel shift in interest rates have on prepayment rates and the resulting affect of accelerating or decelerating amortization of premium and securitization costs.

In the following table, the up 100 basis point scenario as of ~~April 30,~~July 31, 2005 represents our projection of the net change from base case net interest income, which is derived from assumptions as previously discussed, if market interest rates were to immediately rise by 100 basis points. This means that we increase interest rates at all data points along our projected forward yield curve by 100 basis points and recalculate our projection of net interest income over the next 12 months. In addition, based on changes in interest rates, or changes in our forward yield curve, our model adjusts mortgage prepayment rates and recalculates amortization of acquisition and securitization costs and net cash receipts or payments on derivatives as part of the calculation of net interest income. Thus, if a 100 basis point interest rate increase occurred, the projected volatility to net interest income is negatively impacted by ~~$9.5~~$8.8 million, or a decrease of 3%4% relative to projected base case net interest income.

~~Over the past year, the~~The interest rate risk profile of our balance sheet ~~increased. Higher~~is currently liability ~~sensitivity occurred as part of a deliberate and long-term optimization strategy as mortgages having marginally longer duration than that of CMO borrowings were added~~sensitive. We use derivatives extensively in order to ~~our balance sheet during 2004 and the first six months of~~

~~2005. Other factors contributing to the shift in~~manage the interest rate, or price risk, ~~profile include~~inherent in our assets, liabilities and loan commitments. Our main objective in managing interest rate risk is to moderate the ~~increase~~impact of changes in interest rates on our earnings over time. Our interest rate risk management strategies may result in significant earnings volatility in the ~~overall level~~short term. The success of our interest ~~rates,~~rate risk management strategy is largely dependent on our ability to predict the ~~flattening~~earnings sensitivity of our loan production operations and long term investment operations in various interest rate environments. There are many market factors that impact the performance of our interest rate risk management activities including interest rate volatility, prepayment behavior, the shape of the yield curve and ~~slower expected future prepayment behavior. However, since~~the spread between mortgage interest rates and Treasury or Swap rates. The success of this strategy impacts our ~~estimates are based upon numerous assumptions, actual sensitivity to interest rate changes could vary if actual experience differs from the assumptions used.~~net income. This impact, which can be either positive or negative, can be material.

The following table estimates the financial impact to base case, including net cash flow from derivatives, from various instantaneous and parallel shifts in interest rates based on both our on-balance sheet structure and off-balance sheet structure, which refers to the notional amount of derivatives that are not recorded on our balance sheet as of ~~April 30,~~July 31, 2005 (dollar amounts in millions):


	Changes in base case as of April 30, 2005 (1)										Changes in base case as of July 31, 2005 (1)
	Base case, excluding net cashflow on derivatives				Net cashflow on derivatives		Base case, including net cashflow on derivatives				Base case, excluding net cashflow on derivatives				Net cashflow on derivatives		Base case, including net cashflow on derivatives
	($)		(%)		($)		($)		(%)		($)		(%)		($)		($)		(%)
Instantaneous and Parallel Change in Interest Rates (2)
Up 300 basis points, or 3% (3)	(415.5	)	(175	)	364.8		(50.7	)	(18	)	(407,362	)	(292	)	366,560		(40,802	)	(19	)
Up 200 basis points, or 2%	(277.7	)	(117	)	243.2		(34.5	)	(12	)	(273,305	)	(196	)	243,563		(29,743	)	(14	)
Up 100 basis points, or 1%	(131.1	)	(55	)	121.6		(9.5	)	(3	)	(130,360	)	(94	)	121,566		(8,795	)	(4	)
Down 100 basis points, or 1%	130.3		55		(121.6	)	8.7		3		130,587		94		(123,507	)	7,080		3
Down 200 basis points, or 2%	341.7		144		(311.4	)	30.3		11		272,562		196		(245,109	)	27,453		12
Down 300 basis points, or 3%	n/a		n/a		n/a		n/a		n/a		N/A		N/A		N/A		N/A		N/A

(1)	The dollar and percentage changes represent base case for the next twelve months versus the change in base case using various instantaneous and parallel interest rate change simulations, excluding the effect of amortization of loan discounts to base case.

(2)	Instantaneous and parallel interest rate changes over and under the projected forward yield curve.

(3)	This simulation was added to our analysis as it is relevant in light of the interest rate environment as of ~~April 30,~~July 31, 2005 and the projected forward yield curve for 2005 and 2006.

Using information as presented above, and other analysis, the Company reviews its interest rate risk profile. Based on this review, the Company makes certain decisions on how to mitigate its interest rate risk.

The use of derivatives to manage risk associated with changes in interest rates is an integral part of our strategy. The amount of cash payments or cash receipts on derivatives is determined by (1) the notional amount of the derivative and (2) current interest rate levels in relation to the various strikes or coupons of derivatives during a particular time period. As of ~~June~~September 30, 2005 and December 31, 2004, we had notional balances of interest rate swaps, caps, and floors of ~~$19.7~~$22.5 billion and $15.1 billion, respectively, with unrealized mark-to-market gains of ~~$133.0~~$239.4 million and ~~$92.4~~$92.5 million, respectively. By using derivatives, we attempt to minimize the effect of both upward and downward interest rate changes on our long-term mortgage portfolio. Our goal is to ~~minimize~~moderate significant changes to base case net interest income, including net cash flows from derivatives, as interest rates change. We primarily acquire swaps to essentially convert our adjustable rate CMO borrowings into fixed rate borrowings. For instance, we receive one-month LIBOR on swaps, which offsets interest expense on adjustable rate CMO borrowings, and we pay a fixed interest rate.

ITEM 4:

~~ITEM 4:~~

CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Disclosure controls and procedures are controls and other procedures of the Company that are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Securities Exchange Act of 1934 (the “Exchange Act”) is properly recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include processes to accumulate and communicate relevant information to management, including our CEO and CFO, as appropriate, to allow for timely decisions regarding required disclosures.

As of ~~June~~September 30, 2005, our CEO and CFO, with the participation of other management of the Company, evaluated the effectiveness of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) or 15(d)-15(e) promulgated under the Exchange Act, and based upon that evaluation, our CEO and CFO concluded that these disclosure controls and procedures were not effective.

Material Weaknesses

The Company’s management identified the following material weaknesses in internal control over financial reporting as of December 31, 2004:

The Company’s internal controls intended to ensure the proper accounting and reporting for certain complex transactions and financial reporting matters were not designed or operating effectively. For these purposes, complex transactions and financial reporting matters include those relating to the transfer of financial assets, derivative financial instruments, state income tax exposure items, and the income tax effect of intercompany transfers of financial assets between taxable and non-taxable operating segments. Specifically, as previously disclosed in our 2004 Annual Report on Form 10-K/A, the Company did not employ an adequate number of personnel in its accounting and finance departments with appropriate skills and expertise to ensure that the accounting and reporting for certain complex transactions and financial reporting matters included in the Company’s financial statements were in accordance with U.S. generally accepted accounting principles. As a result of these ineffective controls, the Company had previously incorrectly recorded gains on sales of mortgage servicing rights when the related mortgage loans were sold to its parent company, the REIT. These gains on sales of mortgage servicing rights should have been recorded as an adjustment to the carrying value of the retained mortgage loans and recognized as a yield adjustment over the remaining term of the loans. In addition, the Company previously did not identify certain loan purchase commitments as derivative financial instruments. Lastly, the Company did not prepare and maintain sufficient documentation of certain derivative financial instrument transactions to support hedge accounting. As a result, the Company did not previously reflect fluctuations in the estimated fair value of these derivative financial instruments in earnings in the period of change, as required by U.S. generally accepted accounting principles. The Company restated its financial statements in 2004 to correct these material errors in accounting for the years ended December 31, 2003, 2002 and 2001, and three months ended March 31, 2004 and 2003, the three and six months ended June 30, 2004 and 2003, and the three and nine months ended September 30, 2003.

The Company’s internal control over financial reporting intended to ensure adequate access and change control over end-user computing spreadsheets were not designed properly. In addition, the information technology general controls related to access and program changes were deficient, resulting in a potential lack of reliability and integrity of the financial information which is used in these spreadsheets. As a result, although no actual misstatement was identified, there is a more than remote likelihood that financial statements and related footnote disclosures could be materially misstated. Specifically, there is the potential that an error could be reflected in the financial reporting and related disclosure of the allowance for loan losses, asset sales and securitizations and related yield adjustments on retained interests, and mortgage loan characteristics tables as a result of this material weakness in internal control over financial reporting.

Internal Control Over Financial Reporting

Changes to Internal Control Over Financial Reporting

During the quarter ended ~~June~~September 30, 2005, the Company continued its remediation efforts in regard to the two December 31, 2004 material weaknesses in Internal Control Over Financial Reporting as discussed below in the “Remediation Efforts Related to the Material Weaknesses in Internal Control over Financial Reporting” section of this report.

Remediation Efforts Related to the Material Weakness in Internal Control Over Financial Reporting

During 2004, we began implementing the following actions to address the two identified material weaknesses which have assisted us in our remediation efforts throughout the first ~~six~~nine months of 2005:

we reviewed the material weaknesses with our Audit Committee and senior management;

we enhanced our documentation of critical accounting policies;

we hired outside consultants to assist our internal audit group in documenting our accounting and business processes and identifying areas that require control or process improvement;

we established new internal control processes based on discussions with our consultants and our own management team seeking to remedy and deficiencies;

we hired a Director of Internal Audit whose primary responsibilities are to continuously maintain skilled internal audit staff, perform risk assessment and monitoring of our system of internal controls and, in addition, to ~~oversee~~monitor the establishment of formal policies and procedures throughout our organization;

we have instituted new control procedures around our quarterly reporting processes for accounting for significant or complex transactions, which are discussed and documented, reviewed with our Audit Committee, formally approved by our management and given timely effect in our books and records;

we hired a new Controller;

we have hired additional resources in the accounting and finance areas with expertise in technical accounting, SEC reporting and the design and assessment of internal controls over financial reporting; and

we began implementation of policies and procedures with respect to authorization and monitoring of user access and with respect to the authorization and documentation requirements for program changes in order to ensure the effectiveness of these IT general controls.

During the first quarter of 2005, we took the following actions:

we appointed an Executive Vice President, Chief Accounting Officer;

we hired a Tax Manager to lead the Company’s federal and state income tax functions; and

we evaluated and developed an implementation plan for an automated end-user computing tool to ensure proper access and data integrity and to address the material weakness related to end-user computing spreadsheets we utilized for the aggregation, analysis and reporting of data.

During the second quarter of 2005, we took the following actions:

we ~~hired a Vice President-Director Financial Reporting;~~

we began reorganization, expansion and reengineering of the Company’s accounting and finance departments;

we continued to upgrade and expand the staff’s of our Internal Audit and Information Technology departments;

we continued review of the Company’s systems and processes related to financial reporting and accounting;

on a continuous process improvement basis we continued remediation, documentation and enhancement of the Company’s internal controls and processes; and

we commenced testing of remediation of key controls.

Although there have not been any change in the Company’s internal control over financial reporting during the third quarter of 2005 that has materially affected, or is reasonably likely to affect, the Company’s internal control over financial reporting, the Company continues to do the following:

on a continuous process improvement basis we continued remediation, documentation and enhancement of the ~~company’s~~Company’s internal controls and processes; and

we ~~commenced~~continued testing of remediation of key controls.

we continued conducting internal audits of high risk operations.

we continued testing of IT general controls and application controls and made progress in the remediation of end user computing deficiencies.

PART II. OTHER INFORMATION

ITEM 1:

~~ITEM 1:~~

LEGAL PROCEEDINGS

Please refer to IMH’s report on Form 10-K/A Amendment No. 2 for the year ended December 31, 2004 regarding litigation and claims.

ITEM 2:

~~ITEM 2:~~

UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3:

~~ITEM 3:~~

DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4:

~~ITEM 4:~~

SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

On June 28, 2005, we held our annual meeting of stockholders. Of 75,263,432 shares eligible to vote, 71,749,939, or 95.3%, votes were returned, formulating a quorum. At the annual stockholders meeting, the following matters were submitted to stockholders for vote: (1) Proposal I—Election of Directors. The voting did not consist of any broker non-votes.None

~~Proposal I—Election of Directors~~

~~The results of voting on these proposals are as follows:~~

Director
For
Against
Elected
Joseph R. Tomkinson
71,172,251 577,688 Yes
William S. Ashmore
71,153,361 596,578 Yes
James Walsh
71,037,505 712,434 Yes
Frank P. Filipps
70,791,777 958,162 Yes
Stephan R. Peers
70,825,207 924,732 Yes
William E. Rose
71,242,630 507,309 Yes
Leigh J. Abrams
71,167,173 582,766 Yes

~~All directors are elected at our annual stockholders meeting.~~

ITEM 5:

~~ITEM 5:~~

OTHER INFORMATION

~~None.~~None

ITEM 6:

EXHIBITS

(a)

Exhibits:



31.1		Certification of Chief Executive Officer pursuant to Item 601(b)(31) of Regulation S-K, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2		Certification of Chief Financial Officer pursuant to Item 601(b)(31) of Regulation S-K, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1*		Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, whether made before or after the date hereof and irrespective of any general incorporation language in any filings.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


IMPAC MORTGAGE HOLDINGS, INC.

~~[Bookmark—For Discussion of Adding CEO as a Signatory]~~

~~by:~~		/s/ R~~ICHARD~~ ~~J. JOHNSON~~
		Richard J. Johnson
by: Richard J. Johnson
Executive Vice President and Chief Financial Officer
(authorized officer of registrant and principal financial officer)

Date: November 8, 2005

~~Date: August 9, 2005~~

4844


Year of Issuance	Original Issuance Amount		CMOs Outstanding as of						Range of Fixed Interest Rates (%)	Range of Interest Rate Margins Over One-Month LIBOR (%)	Range of Interest Rate Margins After Adjustment Date (%)(1)(2)
Year of Issuance	Original Issuance Amount		6/30/05			12/31/04			Range of Fixed Interest Rates (%)	Range of Interest Rate Margins Over One-Month LIBOR (%)
2002	$	3,876.1	$	306.3		$	1,237.3		5.25 - 12.00	0.27 - 2.75	0.54 - 3.68
2003		5,966.1		2,654.0			3,615.8		4.34 - 12.75	0.27 - 3.00	0.54 - 4.50
2004		17,710.7		13,695.9			16,407.5		3.58 - 5.56	0.25 - 2.50	0.50 - 3.75
2005		7,137.5		6,944.9			—		N/A	0.26 - 2.90	0.52 - 4.35

Sub-total CMO borrowings				23,601.1			21,260.6
Accrued interest expense				13.0			12.9
Unamortized issuance costs				(69.6	)		(67.1	)

Total CMO borrowings			$	23,544.5		$	21,206.4


	2005			2004		Change
Gain (loss) on derivative instruments	$	(99,135	)	$	77,881	$	(177,016	)
Gain on sale of loans		19,094			11,973		7,121
Gain on sale of investment securities		—			5,183		(5,183	)
Other income		2,307			3,231		(924	)

Total non-interest income (expense)	$	(77,734	)	$	98,268	$	(176,002	)


Director	For	Against	Elected
Joseph R. Tomkinson	71,172,251	577,688	Yes
William S. Ashmore	71,153,361	596,578	Yes
James Walsh	71,037,505	712,434	Yes
Frank P. Filipps	70,791,777	958,162	Yes
Stephan R. Peers	70,825,207	924,732	Yes
William E. Rose	71,242,630	507,309	Yes
Leigh J. Abrams	71,167,173	582,766	Yes