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 30, 2001

                                       OR

[_]  Transition  report  pursuant  to  Section  13 or  15(d)  of the  Securities
     Exchange Act of 1934.

     For the transition period from _______________ to ______________


                         Commission File Number: 0-19861

                          Impac Mortgage Holdings, Inc.
             (Exact name of registrant as specified in its charter)

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

                  1401 Dove Street
                 Newport Beach, CA                            92660
      (Address of Principal Executive Offices)             (Zip Code)

       Registrant's telephone number, including area code: (949) 475-3600


          Securities registered pursuant to Section 12(b) of the Act:

                                             Name of each exchange on
            Title of each class                  which registered
       -----------------------------        -------------------------
        Common Stock $0.01 par value          American Stock Exchange

     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 [_]

     On August 9, 2001,  the aggregate  market value of the voting stock held by
non-affiliates of the registrant was approximately $155.1 million,  based on the
closing  sales price of the Common Stock on the  American  Stock  Exchange.  For
purposes of the  calculation  only,  in addition to  affiliated  companies,  all
directors and executive  officers of the registrant have been deemed affiliates.
The  number  of  shares of  Common  Stock  outstanding  as of August 9, 2001 was
20,466,100.

                    Documents incorporated by reference: None


                                       1


                          IMPAC MORTGAGE HOLDINGS, INC.

                           FORM 10-Q QUARTERLY REPORT

                                TABLE OF CONTENTS



                          PART I. FINANCIAL INFORMATION
                          -----------------------------

                                                                                                
Item 1.  CONSOLIDATED FINANCIAL STATEMENTS - IMPAC MORTGAGE HOLDINGS, INC.                            Page #
         AND SUBSIDIARIES                                                                             ------


         Consolidated Balance Sheets as of June 30, 2001 and December 31, 2000.....................      3

         Consolidated Statements of Operations and Comprehensive Earnings (Loss),
         For the Three and Six Months Ended June 30, 2001 and 2000.................................      4

         Consolidated Statements of Cash Flows, For the Six Months Ended June 30, 2001 and 2000....      6

         Notes to Consolidated Financial Statements................................................      7

Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS.................................................................     17

Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK................................     32

                           PART II. OTHER INFORMATION
                           --------------------------

Item 1.  LEGAL PROCEEDINGS.........................................................................     33

Item 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS.................................................     33

Item 3.  DEFAULTS UPON SENIOR SECURITIES...........................................................     33

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.......................................     33

Item 5.  OTHER INFORMATION.........................................................................     33

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K..........................................................     33

         SIGNATURES                                                                                     34



                                       2


                          PART I. FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS

                 IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                  (dollars in thousands, except per share data)



                                                                                                   June 30,        December 31,
                                                                                                     2001             2000
                                                                                                  -----------      -----------
                                     ASSETS
                                     ------
                                                                                                             
     Cash and cash equivalents ..............................................................     $    22,588      $    17,944
     Investment securities available-for-sale ...............................................          31,763           36,921
     Loan Receivables:
        CMO collateral ......................................................................       1,439,848        1,372,996
        Finance receivables .................................................................         429,590          405,438
        Mortgage loans held-for-investment ..................................................         199,908           16,720
        Allowance for loan losses ...........................................................          (7,817)          (5,090)
                                                                                                  -----------      -----------
             Net loan receivables ...........................................................       2,061,529        1,790,064
     Investment in Impac Funding Corporation ................................................          15,978           15,762
     Due from affiliates ....................................................................          14,500           14,500
     Accrued interest receivable ............................................................          12,059           12,988
     Other real estate owned ................................................................           6,014            4,669
     Derivative assets ......................................................................           8,081               61
     Other assets ...........................................................................           4,961            5,929
                                                                                                  -----------      -----------
          Total assets ......................................................................     $ 2,177,473      $ 1,898,838
                                                                                                  ===========      ===========

                                   LIABILITIES
                                   -----------
     CMO borrowings .........................................................................     $ 1,361,972      $ 1,291,284
     Reverse repurchase agreements ..........................................................         608,967          398,653
     Borrowings secured by investment securities available-for-sale .........................          16,888           21,124
     Senior subordinated debentures .........................................................              --            6,979
     Accumulated dividends payable ..........................................................             788              788
     Other liabilities ......................................................................           1,023            1,570
                                                                                                  -----------      -----------
          Total liabilities .................................................................       1,989,638        1,720,398
                                                                                                  -----------      -----------

                              STOCKHOLDERS' EQUITY
                              --------------------

     Preferred stock; $.01 par value; 6,300,000 shares authorized; none issued or
        outstanding at June 30, 2001 and December 31, 2000, respectively ....................              --               --
     Series A junior participating preferred stock, $.01 par value; 2,500,000 shares
        authorized; none issued and outstanding at June 30, 2001 and December 31, 2000 ......              --               --
     Series C 10.5% cumulative convertible preferred stock, $.01 par value; $30,000
        liquidation value; 1,200,000 shares authorized; 1,200,000 issued and
        outstanding at June 30, 2001 and December 31, 2000 ..................................              12               12
     Common stock; $.01 par value; 50,000,000 shares authorized; 20,460,666 and
        20,409,956 shares issued and outstanding at June 30, 2001 and December 31, 2000,
        respectively ........................................................................             205              204
     Additional paid-in capital .............................................................         325,567          325,350
     Accumulated other comprehensive gain (loss) ............................................             531             (568)
     Accumulated comprehensive loss - FAS 133 ...............................................            (244)              --
     Notes receivable from common stock sales ...............................................            (930)            (902)
     Net accumulated deficit:
        Cumulative dividends declared .......................................................        (105,548)        (103,973)
        Accumulated deficit .................................................................         (31,758)         (41,683)
                                                                                                  -----------      -----------
           Net accumulated deficit ..........................................................        (137,306)        (145,656)
                                                                                                  -----------      -----------
             Total stockholders' equity .....................................................         187,835          178,440
                                                                                                  -----------      -----------
             Total liabilities and stockholders' equity .....................................     $ 2,177,473      $ 1,898,838
                                                                                                  ===========      ===========


          See accompanying notes to consolidated financial statements.


                                       3



                 IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                        and COMPREHENSIVE EARNINGS (LOSS)
                      (in thousands, except per share data)



                                                                 For the Three Months        For the Six Months
                                                                    Ended June 30,             Ended June 30,
                                                                ----------------------     ---------------------
                                                                   2001         2000         2001         2000
                                                                ---------     --------     --------     --------
                                                                                            
INTEREST INCOME:
   Mortgage Assets ..........................................    $ 37,011     $ 34,041     $ 75,802     $ 67,631
   Other interest income ....................................         655          489        1,263        1,039
                                                                 --------     --------     --------     --------
     Total interest income ..................................      37,666       34,530       77,065       68,670
                                                                 --------     --------     --------     --------

INTEREST EXPENSE:
   CMO borrowings ...........................................      17,175       20,578       37,767       39,710
   Reverse repurchase agreements ............................       8,938        7,489       17,797       14,842
   Borrowings secured by investment
     securities available-for-sale ..........................         660          807        1,338        1,692
   Senior subordinated debentures ...........................         252          316          563          630
   Other borrowings .........................................          90            2          157           43
                                                                 --------     --------     --------     --------
     Total interest expense .................................      27,115       29,192       57,622       56,917
                                                                 --------     --------     --------     --------
   Net interest income ......................................      10,551        5,338       19,443       11,753
     Provision for loan losses ..............................       3,905        3,304        7,943       16,488
                                                                 --------     --------     --------     --------
   Net interest income (loss) after provision for loan losses       6,646        2,034       11,500       (4,735)

NON-INTEREST INCOME:
   Equity in net earnings (loss) of Impac Funding Corporation       3,528       (1,488)       4,818       (1,080)
   Loan servicing fees ......................................         290          176          582          338
   Other income .............................................         971          264        1,514        1,054
                                                                 --------     --------     --------     --------
     Total non-interest income ..............................       4,789       (1,048)       6,914          312

NON-INTEREST EXPENSE:
   Mark-to-market loss - FAS 133 ............................         581           --        1,445           --
   General and administrative and other expense .............         549          377          925          680
   Professional services ....................................         463          458        1,082        1,087
   Personnel expense ........................................         272          160          576          307
   Write-down on investment securities available-for-sale ...         108       29,426          107       53,404
   (Gain) loss on disposition of other real estate owned ....        (327)         880         (965)       1,307
                                                                 --------     --------     --------     --------
     Total non-interest expense .............................       1,646       31,301        3,170       56,785
                                                                 --------     --------     --------     --------

   Earnings (loss) before extraordinary item and cumulative
   effect of change in accounting principle .................       9,789      (30,315)      15,244      (61,208)
     Extraordinary item .....................................      (1,006)          --       (1,006)          --
     Cumulative effect of change in accounting principle ....          --           --       (4,313)          --
                                                                 --------     --------     --------     --------
   Net earnings (loss) ......................................       8,783      (30,315)       9,925      (61,208)
     Less: Cash dividends on 10.5% cumulative
     convertible preferred stock ............................        (787)        (788)      (1,575)      (1,575)
                                                                 --------     --------     --------     --------

   Net earnings (loss) available to common stockholders .....       7,996      (31,103)       8,350      (62,783)

Other comprehensive earnings (loss):
   Unrealized gains (losses) on securities:
     Unrealized holding gains (losses) arising during period          571         (264)         969        2,806
     Less: Reclassification of losses included
     in earnings (loss) .....................................         (43)       2,940         (114)       6,962
                                                                 --------     --------     --------     --------
        Net unrealized gains arising during period ..........         528        2,676          855        9,768
                                                                 --------     --------     --------     --------
   Comprehensive earnings (loss) ............................    $  9,311     $(27,639)    $ 10,780     $(51,440)
                                                                 ========     ========     ========     ========



          See accompanying notes to consolidated financial statements.


                                       4



                 IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                        and COMPREHENSIVE EARNINGS (LOSS)
                      (in thousands, except per share data)



                                                                   For the Three Months     For the Six Months
                                                                       Ended June 30,         Ended June 30,
                                                                    -------------------    -------------------
                                                                      2001       2000        2001       2000
                                                                    --------   --------    --------   --------
                                                                                          
Earnings (loss) per share before extraordinary item and
 cumulative effect of change in accounting principle:
   Basic ..............................................             $   0.44   $  (1.45)   $   0.67   $  (2.93)
                                                                    ========   ========    ========   ========

   Diluted ............................................             $   0.36   $  (1.45)   $   0.57   $  (2.93)
                                                                    ========   ========    ========   ========
Net earnings (loss) per share
   Basic ..............................................             $   0.39   $  (1.45)   $   0.41   $  (2.93)
                                                                    ========   ========    ========   ========
   Diluted ............................................             $   0.33   $  (1.45)   $   0.37   $  (2.93)
                                                                    ========   ========    ========   ========



          See accompanying notes to consolidated financial statements.


                                       5


                 IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)



                                                                                 For the Six Months
                                                                                   Ended June 30,
                                                                              -----------------------
                                                                                 2001          2000
                                                                              ---------     ---------
                                                                                      
Cash flows from operating activities:
  Net earnings (loss) ....................................................    $  14,238     $ (61,208)
  Adjustments to reconcile net earnings (loss) to net cash provided by
  operating activities:
     Cumulative effect of change in accounting principle .................       (4,313)           --
     Equity in net (earnings) loss of Impac Funding Corporation ..........       (4,818)        1,080
     Provision for loan losses ...........................................        7,943        16,488
     Amortization of loan premiums and securitization costs ..............        5,161         8,393
     (Gain) loss on disposition of other real estate owned ...............         (965)        1,307
     Write-off of securitization costs from senior subordinated debentures        1,006            --
     Write-down of investment securities available-for-sale ..............          107        53,404
     Gain on sale of investment securities available-for-sale ............         (159)           --
     Net change in accrued interest receivable ...........................          929           311
     Net change in other assets and liabilities ..........................       (7,987)       (4,547)
                                                                              ---------     ---------
       Net cash provided by operating activities .........................       11,142        15,228
                                                                              ---------     ---------

Cash flows from investing activities:
  Net change in CMO collateral ...........................................      (75,475)       90,785
  Net change in finance receivables ......................................      (24,758)      (99,807)
  Net change in mortgage loans held-for-investment .......................     (189,884)     (109,472)
  Proceeds from sale of other real estate owned, net .....................        5,168         9,239
  Dividend from Impac Funding Corporation ................................        4,419            --
  Sale of investment securities available-for-sale .......................        5,154         5,704
  Net principal reductions on investment securities available-for-sale ...        1,079         2,088
                                                                              ---------     ---------
       Net cash used in investing activities .............................     (274,297)     (101,463)
                                                                              ---------     ---------

Cash flows from financing activities:
  Net change in reverse repurchase agreements and other borrowings .......      206,191      (144,838)
  Proceeds from CMO borrowings ...........................................      357,843       451,950
  Repayments of CMO borrowings ...........................................     (287,155)     (221,029)
  Dividends paid .........................................................       (1,575)       (6,964)
  Retirement of senior subordinated debentures ...........................       (7,747)           --
  Proceeds from exercise of stock options ................................          270            --
  Advances and reductions on notes receivable-common stock ...............          (28)            5
                                                                              ---------     ---------
       Net cash provided by financing activities .........................      267,799        79,124
                                                                              ---------     ---------

Net change in cash and cash equivalents ..................................        4,644        (7,111)
Cash and cash equivalents at beginning of period .........................       17,944        20,152
                                                                              ---------     ---------
Cash and cash equivalents at end of period ...............................    $  22,588     $  13,041
                                                                              =========     =========

Supplementary information:
  Interest paid ..........................................................    $  58,638     $  52,086

Non-cash transactions:
  Transfer of mortgage loans held-for-investment to CMO collateral .......    $ 359,643     $ 377,016
  Dividends declared and unpaid ..........................................          788         3,356
  Accumulated other comprehensive gain ...................................          855         9,768
  Loans transferred to other real estate owned ...........................        5,548         7,948


          See accompanying notes to consolidated financial statements.


                                       6


                 IMPAC MORTGAGE HOLDINGS, INC. and SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                   (unaudited)

     Unless the context otherwise  requires,  references herein to the "Company"
refer to Impac Mortgage  Holdings,  Inc. (IMH) and its  subsidiaries and related
companies,  IMH Assets Corporation (IMH Assets),  Impac Warehouse Lending Group,
Inc.  (IWLG),  and Impac Funding  Corporation  (together  with its  wholly-owned
subsidiary, Impac Secured Assets Corporation, IFC, collectively).  References to
IMH refer to Impac Mortgage Holdings, Inc. as a separate entity from IMH Assets,
IWLG, and IFC.

1. Basis of Financial Statement Presentation

     The accompanying  consolidated  financial  statements 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 three- and six-month period ended June 30,
2001 are not necessarily  indicative of the results that may be expected for the
year  ending  December  31,  2001.  The  accompanying   consolidated   financial
statements  should  be read  in  conjunction  with  the  consolidated  financial
statements  and related notes  included in the  Company's  Annual Report on Form
10-K for the year ended December 31, 2000.

     The  operations of IMH have been  presented in the  consolidated  financial
statements  for the three-  and six-  months  ended  June 30,  2001 and 2000 and
include the  financial  results of IMH's equity  interest in net earnings of IFC
and IMH Assets and IWLG as  stand-alone  entities.  The results of operations of
IFC, of which 99% of the economic  interest is owned by IMH, are included in the
results of operations of the Company as "Equity in net earnings  (loss) of Impac
Funding Corporation."

2. Organization

     The Company is a mortgage  real estate  investment  trust  (Mortgage  REIT)
which, together with its subsidiaries and related companies,  primarily operates
three  businesses:  (1) the Long-Term  Investment  Operations,  (2) the Mortgage
Operations,  and (3) the Warehouse Lending Operations.  The Long-Term Investment
Operations invests primarily in non-conforming  residential  mortgage loans that
are originated and acquired by the Mortgage  Operations and securities backed by
such  mortgage  loans.  The  Mortgage  Operations  are  comprised of the Conduit
Operations,   which  primarily  purchases  non-conforming  mortgage  loans  from
correspondent brokers, and subsequently sells or securitizes such loans, and the
Wholesale  and  Retail  Lending  Operations,  which  allows  brokers  and retail
customers to access the Company directly to originate, underwrite and fund their
loans. The Warehouse Lending Operations  provides  short-term lines of credit to
originators of mortgage loans. IMH is organized as a REIT for federal income tax
purposes,  which  generally  allows  it to  pass  through  qualified  income  to
stockholders  without federal income tax at the corporate  level,  provided that
the Company distributes 90% of its taxable income to common stockholders.

Long-Term Investment Operations

     The  Long-Term  Investment  Operations,  conducted  by IMH and IMH  Assets,
invests   primarily   in   non-conforming   residential   mortgage   loans   and
mortgage-backed  securities  secured by or representing  interests in such loans
and, to a lesser extent,  in second  mortgage  loans.  The Long-Term  Investment
Operations  investment  strategy  is to only  acquire  or invest  in  investment
securities that are secured by mortgage loans  underwritten and purchased by IFC
(Impac Securities).  Non-conforming  residential  mortgage loans are residential
mortgages that do not qualify for purchase by government-sponsored agencies such
as the Federal National  Mortgage  Association  (FNMA) and the Federal Home Loan
Mortgage Corporation (FHLMC). The principal differences between conforming loans
and non-conforming  loans include applicable  loan-to-value  ratios,  credit and
income histories of the mortgagors,  documentation  required for approval of the
mortgagors,  type of properties securing the mortgage loans, loan sizes, and the
mortgagors'  occupancy status with respect to the mortgaged  properties.  Second
mortgage  loans are mortgage  loans secured by a second lien on the property and
made  to  borrowers  owning   single-family   homes  for  the  purpose  of  debt
consolidation, home improvements, education and a variety of other purposes.


                                       7


Mortgage Operations

     The   Conduit   Operations,   conducted   by   IFC,   purchases   primarily
non-conforming  mortgage  loans and, to a lesser extent,  second  mortgage loans
from  its  network  of  first  party   correspondents  and  other  sellers.  IFC
subsequently  securitizes or sells such loans to permanent investors,  including
the Long-Term  Investment  Operations.  IMH owns 99% of the economic interest in
IFC, while Joseph R. Tomkinson, Chairman and Chief Executive Officer, William S.
Ashmore,  President  and  Chief  Operating  Officer,  and  Richard  J.  Johnson,
Executive Vice President and Chief Financial Officer, are the holders of all the
outstanding voting stock of, and 1% of the economic interest in, IFC.

     The Wholesale  and Retail  Lending  Operations,  conducted by Impac Lending
Group  (ILG),  a division  of IFC,  markets,  underwrites,  processes  and funds
mortgage  loans for both wholesale and retail  customers.  Through the wholesale
division,  ILG allows  mortgage  brokers to work  directly  with the  Company to
originate,  underwrite  and fund their  mortgage  loans.  Many of the  Company's
wholesale  customers  cannot  conduct  business  with the Conduit  Operations as
correspondent sellers because they do not meet the higher net worth requirements
or do not have the ability to close the loan in their  name.  Through the retail
division,  ILG markets mortgage loans directly to the public. Both the wholesale
and retail mortgage divisions offer all of the loan programs that are offered by
the Conduit Operations.

Warehouse Lending Operations

     The Warehouse Lending  Operations,  conducted by IWLG,  provides short-term
lines of credit to  affiliated  companies  and to approved  mortgage  bankers to
finance  mortgage  loans  during the time from the closing of the loans to their
sale or other  settlement with  pre-approved  investors.  Most of the affiliated
companies are correspondents of IFC.

3. Summary of Significant Accounting Policies

Method of Accounting

     The consolidated  financial statements are prepared on the accrual basis of
accounting in accordance with accounting  principles  generally  accepted in the
United States of America.  The preparation of financial statements in conformity
with GAAP requires management to make significant estimates and assumptions that
affect the reported amounts of assets, liabilities and contingent liabilities at
the date of the financial  statements  and the reported  amounts of revenues and
expenses during the reporting period.  Actual results may differ materially from
those estimates.

Reclassifications

     Certain amounts in the consolidated  financial statements for prior periods
have been reclassified to conform to the current presentation.

 Recent Accounting Pronouncements

     In September 2000, the Financial  Accounting  Standards Board (FASB) issued
Statement of Financial  Accounting  Standards (SFAS) No. 140 to replace SFAS No.
125,   "Accounting   for  Transfers  and  Servicing  of  Financial   Assets  and
Extinguishments  of  Liabilities."  SFAS No. 140  provides  the  accounting  and
reporting   guidance  for  transfers  and  servicing  of  financial  assets  and
extinguishments  of  liabilities.   SFAS  No.  140  will  be  the  authoritative
accounting literature for: (1) securitization  transactions  involving financial
assets;  (2) sales of financial  assets  (including  loan  participations);  (3)
factoring  transactions;  (4) wash sales;  (5) servicing assets and liabilities;
(6) collateralized borrowing arrangements;  (7) securities lending transactions;
(8) repurchase agreements; and (9) extinguishment of liabilities. The accounting
provisions  are  effective  after  June  30,  2001.  The   reclassification  and
disclosure  provisions are effective for fiscal years  beginning  after December
31, 2000. The Company  adopted the  disclosure  required by SFAS No. 140 and has
included all appropriate and necessary  disclosures  required by SFAS No. 140 in
its December 31, 2000 Form 10-K. The adoption of the accounting provision is not
expected to have a material impact on the Company's  consolidated  balance sheet
or results of operations.

     In November  1999,  the FASB issued  Emerging  Issues Task Force No.  99-20
(EITF 99-20)  "Recognition  of Interest  Income and  Impairment on Purchased and
Retained Beneficial Interests in Securitized  Financial Assets."


                                       8


EITF 99-20 sets forth the rules for (1) recognizing  interest income  (including
amortization of premium or discount) on (a) all credit sensitive mortgage assets
and asset-backed securities and (b) certain prepayment-sensitive  securities and
(2) determining  whether these securities must be written down to fair value due
to impairment. EITF 99-20 is effective for the Company after March 31, 2001. The
adoption  of  EITF  99-20  did  not  have a  material  impact  on the  Company's
consolidated balance sheet or results of operations.

     In July 2001, the FASB issued SFAS No. 141, "Business  Combinations"  (SFAS
141) and SFAS No. 142, "Goodwill and Other Intangible Assets" (SFAS 142).

     SFAS 141 requires  that the purchase  method of  accounting be used for all
business   combinations   initiated   after  June  30,  2001.  The  use  of  the
pooling-of-interests  method will be prohibited. The adoption of SFAS 141 is not
expected to have a material impact on the Company's  consolidated  balance sheet
or results of operations.

     SFAS  142  applies  to all  acquired  intangible  assets  whether  acquired
singularly,  as a part  of a  group,  or in a  business  combination.  SFAS  142
supercedes  APB  Opinion No. 17,  "Intangible  Assets,"  and will carry  forward
provisions  in AFB Opinion  No. 17 related to  internally  developed  intangible
assets. SFAS 142 changes the accounting for goodwill from an amortization method
to an  impairment-only  approach.  Goodwill  should no longer be amortized,  but
instead tested for impairment at least annually at the reporting unit level. The
accounting  provisions are effective for fiscal years  beginning  after December
31, 2001. The adoption of SFAS 142 is not expected to have a material  impact on
the Company's consolidated balance sheet or results of operations.

4. Accounting for Derivatives and Hedging Activities

     In June 1998,  the FASB  issued SFAS No. 133,  "Accounting  for  Derivative
Instruments and Hedging Activities," as amended by SFAS No. 137 and SFAS No. 138
(collectively,   SFAS  133).  SFAS  133  establishes  accounting  and  reporting
standards  for  derivative   instruments,   including  a  number  of  derivative
instruments   embedded  in  other   contracts,   collectively   referred  to  as
derivatives,  and for hedging activities.  It requires that an entity recognizes
all  derivatives  as  either  assets or  liabilities  in the  balance  sheet and
measures those  instruments  at fair value.  The accounting for gains and losses
associated  with  changes in the fair value of the  derivatives  are reported in
current  earnings  or other  comprehensive  income,  depending  on whether  they
qualify  for hedge  accounting  and  whether  the hedge is highly  effective  in
achieving  offsetting  changes  in the fair  value or cash flows of the asset or
liability  hedged.  If  specific   conditions  are  met,  a  derivative  may  be
specifically  designated  as: (1) a hedge of the exposure to changes in the fair
value of a recognized asset or liability or an unrecognized firm commitment; (2)
a hedge of the exposure to variable cash flows of a forecasted  transaction;  or
(3) a hedge of the foreign  currency  exposure of a net  investment in a foreign
operation, an unrecognized firm commitment,  an available for sale security or a
foreign-currency-denominated  forecasted transaction.  Under SFAS 133, an entity
that elects to apply hedge  accounting is required to establish at the inception
of the  hedge the  method it will use for  assessing  the  effectiveness  of the
hedging  derivative  and  the  measurement  and  approach  for  determining  the
ineffective  aspect of the hedge.  Those  methods  must be  consistent  with the
entity's  approach to managing risk. The Company  adopted SFAS 133 on January 1,
2001, and recorded a transition  amount  associated with  establishing  the fair
values of the derivative instruments as of December 31, 2000.

     As part of the  Company's  secondary  marketing  activities,  it  purchases
various  derivative  instruments  to hedge against  adverse  changes in interest
rates.  In general,  the  derivative  instruments  are  allocated to existing or
forecasted  CMOs to provide a hedge against a rise in interest rates. On January
1,  2001,  the  Company  adopted  SFAS 133,  and at that  time,  designated  the
derivative  instruments in accordance with the requirements of the new standard.
These cash flow derivative  instruments hedge the variability of forecasted cash
flows  attributable  to  interest  rate  risk.  Derivative  gains and losses not
considered  effective in hedging the change in expected cash flows of the hedged
item are recognized immediately in the income statement as mark-to-market loss -
FAS 133. The company recorded $722,000 in expense related to these hedges during
the six months ended June 30, 2001.

     With the  implementation  of SFAS  133,  the  Company  recorded  transition
amounts   associated  with  establishing  the  fair  values  of  the  derivative
instruments  as of  December  31,  2000 as a decrease  to net  earnings  of $4.3
million and  reflected as a  cumulative  change in  accounting  principle in the
Company's  statement  of  operations.  During the first six months of 2001,  the
Company  recorded a  mark-to-market  loss of $1.4 million when  establishing the
fair market valuation of derivative instruments outstanding as of June 30, 2001.


                                       9


     During  the  second  quarter  of  2001  the  Company  purchased  derivative
instruments to protect itself against fluctuations in interest rates on existing
CMO collateral and  borrowings.  The objective was to lock in a steady stream of
cash flows when interest rates fall below or above certain levels. When interest
rates rise,  our CMO  borrowing  expense  increases at a greater  speed than the
underlying collateral of loans. The hedging instruments will protect the Company
by  providing  cash flows at certain  triggers  during  changing  interest  rate
environments.  Cash flow hedges are  accounted for by recording the value of the
derivative  instrument on the balance sheet as either an asset or liability with
a   corresponding   offset  recorded  in  other   comprehensive   income  within
stockholders'  equity.  Any  ineffective  portion  of the hedge is  included  in
current  earnings.  The company  recorded  $723,000 in expense  related to these
hedges  during the six months  ended June 30,  2001.  Interest  rates  decreased
during the first six months of 2001. Approximately $244,000 of net gain reported
in other comprehensive income will be reclassified into earnings within the next
twelve months.

5. Net Earnings (Loss) per Share

     The  following  table  presents  the  computation  of basic and diluted net
earnings  (loss) per share for the periods  shown,  as if all stock  options and
10.5% Cumulative  Convertible  Preferred Stock (Preferred  Stock),  if dilutive,
were outstanding for these periods (in thousands, except per share data):



                                                                                 For the Three Months
                                                                                    Ended June 30,
                                                                                ---------------------
                                                                                  2001         2000
                                                                                --------     --------
                                                                                       
Numerator for earnings per share:
Earnings (loss) before extraordinary item ..................................    $  9,789     $(30,315)
Extraordinary item .........................................................      (1,006)          --
                                                                                --------     --------
   Earnings (loss) after extraordinary item ................................       8,783      (30,315)
Less:  Dividends paid to preferred stockholders ............................        (787)        (788)
                                                                                --------     --------
   Net earnings (loss) available to common stockholders ....................    $  7,996     $(31,103)
                                                                                ========     ========
Denominator for earnings per share:
Basic weighted average number of common shares outstanding during the period      20,421       21,401
Impact of assumed conversion of Preferred Stock ............................       6,356           --
Net effect of dilutive stock options .......................................         240           --
                                                                                --------     --------
   Diluted weighted average common and common equivalent shares ............      27,017       21,401
                                                                                ========     ========
Earnings (loss) per share before extraordinary item:
            Basic ..........................................................    $   0.44     $  (1.45)
                                                                                ========     ========
            Diluted ........................................................    $   0.36     $  (1.45)
                                                                                ========     ========
Net earnings (loss) per share:
            Basic ..........................................................    $   0.39     $  (1.45)
                                                                                ========     ========
            Diluted ........................................................    $   0.33     $  (1.45)
                                                                                ========     ========


     The Company had 5,839 and 684 stock  options for the quarter ended June 30,
2001 and June 30, 2000,  respectively,  that were not considered in the dilutive
calculation  of  earnings  per share as the  exercise  price was higher than the
market price for the period. The antidilutive  effects of outstanding  Preferred
Stock as of June 30,  2001 and  June  30,  2000 was none and  6,356,000  shares,
respectively.


                                       10




                                                                                  For the Six Months
                                                                                    Ended June 30,
                                                                                ---------------------
                                                                                  2001         2000
                                                                                --------     --------
                                                                                       
Numerator for earnings per share:
Earnings (loss) before extraordinary item and cumulative effect of
   Change in accounting principle ..........................................    $ 15,244     $(61,208)
Extraordinary item .........................................................      (1,006)          --
Cumulative effect of change in accounting principle ........................      (4,313)          --
                                                                                --------     --------
   Earnings (loss) after extraordinary item and cumulative effect of change
     in accounting principle ...............................................       9,925      (61,208)
Less:  Dividends paid to preferred stockholders ............................      (1,575)      (1,575)
                                                                                --------     --------
   Net earnings (loss) available to common stockholders ....................    $  8,350     $(62,783)
                                                                                ========     ========

Denominator for earnings per share:
Basic weighted average number of common shares outstanding during the period      20,432       21,401
Impact of assumed conversion of Preferred Stock ............................       6,356           --
Net effect of dilutive stock options .......................................          83           --
                                                                                --------     --------

   Diluted weighted average common and common equivalent shares ............      26,871       21,401
                                                                                ========     ========

Net earnings (loss) per share before extraordinary item and cumulative
effect of Change in accounting principle:
            Basic ..........................................................    $   0.67     $  (2.93)
                                                                                ========     ========
            Diluted ........................................................    $   0.57     $  (2.93)
                                                                                ========     ========
Net earnings (loss) per share:
            Basic ..........................................................    $   0.41     $  (2.93)
                                                                                ========     ========
            Diluted ........................................................    $   0.37     $  (2.93)
                                                                                ========     ========


     The Company had 15,136 and 420 stock options for the six-months  ended June
30,  2001 and June 30,  2000,  respectively,  that  were not  considered  in the
dilutive calculation of earnings per share as the exercise price was higher than
the  market  price for the  period.  The  antidilutive  effects  of  outstanding
Preferred  Stock as of June 30,  2001 and June 30,  2000 was none and  6,356,000
shares, respectively.


                                       11


6. Mortgage Assets

     Mortgage  Assets  consist  of  investment  securities   available-for-sale,
mortgage loans held-for-investment,  CMO collateral and finance receivables.  At
June 30, 2001 and December 31, 2000,  Mortgage Assets consisted of the following
(in thousands):



                                                                     June 30,      December 31,
                                                                       2001            2000
                                                                   -----------     ------------
                                                                             
Investment securities available-for-sale:
   Subordinated securities collateralized by mortgages ........    $    31,190     $    37,920
   Net unrealized gain (loss) .................................            573            (999)
                                                                   -----------     -----------
     Carrying value of investment securities available-for-sale         31,763          36,921
                                                                   -----------     -----------
Loan Receivables:
CMO collateral--
   CMO collateral, unpaid principal balance ...................      1,404,889       1,333,487
   Unamortized net premiums on loans ..........................         21,769          22,759
   Securitization expenses ....................................         11,104          14,123
   Hedging instruments allocated to CMO collateral ............          2,086           2,627
                                                                   -----------     -----------
     Carrying value of CMO collateral .........................      1,439,848       1,372,996
Finance receivables--
   Due from affiliates ........................................        197,836         267,033
   Due from other mortgage banking companies ..................        231,754         138,405
                                                                   -----------     -----------

     Carrying value of finance receivables ....................        429,590         405,438
Mortgage loans held-for-investment--
   Mortgage loans held-for-investment, unpaid principal balance        197,387          16,928
   Unamortized net premiums (discounts) on loans ..............          2,521            (208)
                                                                   -----------     -----------
     Carrying value of mortgage loans held-for-investment .....        199,908          16,720

Carrying value of Gross Loan Receivables ......................      2,069,346       1,795,154
   Allowance for loan losses ..................................         (7,817)         (5,090)
                                                                   -----------     -----------
     Carrying value of Net Loan Receivables ...................      2,061,529       1,790,064
                                                                   -----------     -----------
   Total carrying value of Mortgage Assets ....................    $ 2,093,292     $ 1,826,985
                                                                   ===========     ===========


 7. Segment Reporting

     The basis  for the  Company's  segments  is to  separate  its  entities  as
follows:  segments  that derive  income from  investment  in long-term  Mortgage
Assets,  segments  that derive  income by  providing  short-term  financing  and
segments  that derive  income from the  purchase and sale or  securitization  of
mortgage loans.

     The Company internally reviews and analyzes its segments as follows:

     o    The Long-Term Investment Operations, conducted by IMH and IMH Assets,
          invests primarily in non-conforming residential mortgage loans and
          mortgage-backed securities secured by or representing interests in
          such loans and in second mortgage loans.

     o    The Warehouse Lending Operations, conducted by IWLG, provides
          warehouse and repurchase financing to affiliated companies and to
          approved mortgage banks, most of which are correspondents of IFC, to
          finance mortgage loans.

     o    The Mortgage Operations, conducted by IFC and ILG, purchases and
          originates non-conforming mortgage loans and second mortgage loans
          from its network of third party correspondent sellers, wholesale
          brokers and retail customers.


                                       12


     The following  table shows the Company's  reporting  segments as of and for
the six months ended June 30, 2001 (in thousands):



                                          Long-Term       Warehouse
                                          Investment       Lending           (a)
                                          Operations      Operations     Eliminations      Consolidated
                                          ----------      ----------     ------------      ------------
                                                                               
Balance Sheet Items
    CMO collateral                        $1,439,848       $     --       $      --        $1,439,848
    Total assets                           1,829,747        676,335        (328,609)        2,177,473
    Total stockholders' equity               268,931         67,151        (148,247)          187,835

Income Statement Items
    Interest income                       $   58,405       $ 23,264       $  (4,604)       $   77,065
    Interest expense                          44,361         17,865          (4,604)           57,622
    Equity interest in net earnings
       of IFC (b)                                 --             --           4,818             4,818
    Net earnings                                 252          4,855           4,818             9,925



     The following  table shows the Company's  reporting  segments for the three
months ended June 30, 2001 (in thousands):


                                                                               
Income Statement Items
    Interest income                       $   29,006       $ 11,483       $  (2,823)       $   37,666
    Interest expense                          20,947          8,991          (2,823)           27,115
    Equity interest in net earnings
       of IFC (b)                                 --             --           3,528             3,528
    Net earnings                               2,991          2,264           3,528             8,783


     The following  table shows the Company's  reporting  segments as of and for
the six months ended June 30, 2000 (in thousands):



                                          Long-Term       Warehouse
                                          Investment       Lending           (a)
                                          Operations      Operations     Eliminations      Consolidated
                                          -----------     ----------     ------------      ------------
                                                                               
Balance Sheet Items
    CMO collateral                        $ 1,182,125      $     --       $      --        $ 1,182,125
    Total assets                            1,495,516       454,651        (250,048)         1,700,119
    Total stockholders' equity                251,336        54,440        (125,117)           180,659

Income Statement Items
    Interest income                       $    50,675      $ 21,265       $  (3,270)       $    68,670
    Interest expense                           45,338        14,849          (3,270)            56,917
    Equity interest in net loss
       of IFC (b)                                  --            --          (1,080)            (1,080)
    Net earnings (loss)                       (65,884)        5,756          (1,080)           (61,208)


     The following  table shows the Company's  reporting  segments for the three
months ended June 30, 2000 (in thousands):



                                                                               
Income Statement Items
    Interest income                       $    24,596      $ 10,333       $    (399)       $    34,530
    Interest expense                           22,100         7,491            (399)            29,192
    Equity interest in net loss
       of IFC (b)                                  --            --          (1,488)            (1,488)
    Net earnings (loss)                       (31,198)        2,371          (1,488)           (30,315)


(a)  Elimination of inter-segment balance sheet and income statement items.
(b)  The Mortgage Operations are accounted for using the equity method and is an
     unconsolidated subsidiary of the Company.


                                       13


8. Investment in Impac Funding Corporation

     The Company is entitled to 99% of the earnings or losses of IFC through its
ownership of all of the non-voting  preferred stock of IFC. As such, the Company
records  its  investment  in IFC using the equity  method.  Under  this  method,
original investments are recorded at cost and adjusted by the Company's share of
earnings or losses.  Gain or loss on the sale of loans or  securities  by IFC to
IMH are deferred and amortized or accreted over the estimated  life of the loans
or securities using the interest method. The following is financial  information
for IFC for the periods presented (in thousands):

                                 BALANCE SHEETS


                                                               June 30,    December 31,
                                                                 2001          2000
                                                              ---------    ------------
                                     ASSETS
                                     ------
                                                                      
Cash                                                          $   9,624     $   8,281
Investment securities available-for-sale                         10,736           266
Mortgage loans held-for-sale                                    202,056       275,570
Mortgage servicing rights                                        11,128        10,938
Premises and equipment, net                                       4,912         5,037
Accrued interest receivable                                         327         1,040
Other assets                                                      8,759        16,031
                                                              ---------     ---------
     Total assets                                             $ 247,542     $ 317,163
                                                              =========     =========

                      LIABILITIES AND SHAREHOLDERS' EQUITY
                      ------------------------------------
Borrowings from IWLG                                          $ 192,877     $ 266,994
Due to affiliates                                                14,500        14,500
Deferred revenue                                                  5,937         5,026
Accrued interest expense                                            592         2,176
Other liabilities                                                17,501        12,546
                                                              ---------     ---------
     Total liabilities                                          231,407       301,242
                                                              ---------     ---------
Shareholders' Equity:
Preferred stock                                                  18,053        18,053
Common stock                                                        182           182
Retained earnings (accumulated deficit)                           2,547        (2,300)
Cumulative dividends declared                                    (4,464)           --
Accumulated other comprehensive loss                               (183)          (14)
                                                              ---------     ---------
     Total shareholders' equity                                  16,135        15,921
                                                              ---------     ---------
     Total liabilities and shareholders' equity               $ 247,542     $ 317,163
                                                              =========     =========


                                       14


                            STATEMENTS OF OPERATIONS



                                                             For the Three Months      For the Six Months
                                                                 Ended June 30,          Ended June 30,
                                                             --------------------     ---------------------
                                                               2001         2000        2001         2000
                                                             --------     -------     --------     --------
                                                                                       
Interest income                                              $  5,253     $ 7,107     $ 12,745     $ 12,052
Interest expense                                                4,774       7,014       11,972       12,674
                                                             --------     -------     --------     --------
  Net interest income (expense)                                   479          93          773         (622)

Gain on sale of loans                                          12,875       4,149       20,523        9,370
Loan servicing income                                             769       1,012        1,800        2,548
Other non-interest income                                          65         384          112          408
                                                             --------     -------     --------     --------
  Total non-interest income                                    13,709       5,545       22,435       12,326

Personnel expense                                               3,453       2,259        6,638        4,581
General and administrative and other expense                    3,382       3,136        5,655        4,907
Amortization of mortgage servicing rights                       1,188       1,265        2,445        2,457
Provision for repurchases                                           8           7           14           71
Write-down on investment securities available-for-sale             --       1,537           --        1,537
Mark-to-market gain - FAS 133                                      --          --          (17)          --
                                                             --------     -------     --------     --------
  Total non-interest expense                                    8,031       8,204       14,735       13,553

Earnings (loss) before income taxes and cumulative effect
of change in accounting principle                               6,157      (2,566)       8,473       (1,849)
   Income taxes                                                (2,608)     (1,060)      (3,609)        (756)
                                                             --------     -------     --------     --------
Earnings (loss) before cumulative effect of change
in accounting principle                                         3,549      (1,506)       4,864       (1,093)
   Cumulative effect of change in accounting principle             --          --           17           --
                                                             --------     -------     --------     --------
Net earnings (loss)                                             3,549      (1,506)       4,847       (1,093)
   Less: Cash dividends on preferred stock                     (2,500)         --       (4,464)          --
                                                             --------     -------     --------     --------
Net earnings (loss) available to common stockholders         $  1,049     $(1,506)    $    383     $ (1,093)
                                                             ========     =======     ========     ========


9. Stockholders' Equity

     On June 26, 2001,  the Company  declared a second  quarter cash dividend of
$788,000 or $0.65625 per share to preferred stockholders. This dividend was paid
on July 24, 2001.

     On March 27, 2001,  the Company  declared a first  quarter cash dividend of
$788,000 or $0.65625 per share to preferred stockholders. This dividend was paid
on April 24, 2001.

     On February 20, 2001, IFC purchased $5.0 million of the Company's Preferred
Stock from LBP, Inc.  (LBPI) at cost plus  accumulated  dividends.  On March 27,
2001, IFC purchased an additional $5.0 million of the Company's  Preferred Stock
from LBPI for $5.25 million plus accumulated dividends.

10. Commitments and Contingencies

     Currently,  IFC is protesting  the  California  Franchise Tax Board's (FTB)
examination  results for the income tax years ended  December 31, 1996 and 1995.
The examination was the result of an audit of Imperial Credit  Industries,  Inc.
for which the FTB has raised certain claims, resulting in the issuance of Notice
of Proposed Assessments for the above years stated. During the fourth quarter of
2000,  the Company  recorded  income tax  provisions  related to a potential tax
assessment.

11. Subsequent Events

     On July 13,  2001,  IFC signed an Asset  Purchase  Agreement to acquire the
assets and assume  selected  liabilities  of Old Kent  Mortgage  Corporation,  a
wholesale  mortgage  originator.  While IFC has only  acquired  the  assets  and
selected  liabilities  of the Old Kent  Mortgage  Corporation,  IFC  expects  to
operate this  business as a division of IFC under the name of Novelle  Financial
Services (NFS). The asset sale is scheduled to close on August 31, 2001.


                                       15


     The Board of Directors has  authorized  the  redemption of all of Preferred
Stock for the cash amount of $25.00 per share.  The Company has 1,200,000 shares
of Preferred  Stock  outstanding  and has set a redemption date of September 21,
2001. As per the terms of the Preferred Stock redemption rights, the Company may
redeem its  Preferred  Stock if the closing  sales price of its common  stock as
reported by the American Stock Exchange, the Company's principal stock exchange,
averages in excess of 150% of the  conversion  price of $4.72 for a period of at
least 20  consecutive  trading days. As of July 23, 2001,  the Company's  common
stock closed at $7.50 with a 20-day average  consecutive  closing price of $7.19
or 152% of the conversion price. The Preferred Stock conversion rate into common
stock is an aggregate amount of 6,356,000 common shares.

12. Allowance for Loan Losses

     The Company  makes a monthly  provision  for  estimated  loan losses on its
long-term  investment portfolio as an increase to allowance for loan losses. The
provision for estimated loan losses is primarily  based on a migration  analysis
based on historical loss statistics,  including  cumulative loss percentages and
loss severity, of similar loans in the Company's long-term investment portfolio.
The loss  percentage is used to determine the estimated  inherent  losses in the
investment  portfolio.  Provision for loan losses is also based on  management's
judgment of net loss potential, including specific allowances for known impaired
loans,  changes  in the nature  and  volume of the  portfolio,  the value of the
collateral  and  current  economic  conditions  that may affect  the  borrowers'
ability to pay.

     The  adequacy of the  allowance  for loan losses is  evaluated on a monthly
basis by management  to maintain the  allowance at levels  sufficient to provide
for inherent  losses.  The migration  system  analyzes  historical  migration of
mortgage loans from original current status to 30-, 60- and 90-day  delinquency,
foreclosure,  other real estate  owned and paid.  The  principal  balance of all
loans  currently  in the  long-term  investment  portfolio  are  included in the
migration  analysis  until the  principal  balance of loans  either  become real
estate owned or are paid in full.  The  statistics  generated  by the  migration
analysis are used to establish the general valuation for loan losses.

Activity for allowance for loan losses was as follows (in thousands):

                                        For the Three Months Ended
                                     --------------------------------
                                     June 30, 2001     March 31, 2001
                                     -------------     --------------

Balance, beginning of period .......    $ 6,295           $ 5,090
Provision for loan losses .........       3,905             4,038
Charge-offs, net of recoveries           (2,383)           (2,833)
                                        -------           -------
Balance, end of period ............     $ 7,817           $ 6,295
                                        =======           =======

                                         For the Three Months Ended
                                     ---------------------------------
                                     June 30, 2000      March 31, 2000
                                     -------------      --------------

Balance, beginning of period .          $ 12,768           $  4,029
Provision for loan losses ....             3,304             13,184
Charge-offs, net of recoveries            (3,205)            (4,445)
                                        --------           --------
Balance, end of period .......          $ 12,867           $ 12,768
                                        ========           ========


                                       16


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

     Certain information contained in the following Management's  Discussion and
Analysis  of  Financial   Condition   and  Results  of   Operations   constitute
forward-looking  statements  within the meaning of Section 27A of the Securities
Act of 1933,  as  amended,  and  Section  21E of the  Exchange  Act of 1934,  as
amended, which can be identified by the use of forward-looking  terminology such
as "may," "will," "expect,"  "intend,"  "should,"  "anticipate,"  "estimate," or
"believe" or the  negatives  thereof or other  variations  thereon or comparable
terminology.  The  Company's  actual  results may differ  materially  from those
contained  in  the  forward-looking  statements.   Factors  which  may  cause  a
difference  to occur  include the rate of growth and  expansion of the Company's
new divisions,  the conditions in the securities markets and ability to complete
securitizations,  ownership and  disposition of Mortgage Assets (which depend on
the type of Mortgage Asset  involved) and yields  available from time to time on
such  Mortgage  Assets,  interest  rate  fluctuations,  the  ability to maintain
sufficient cash flows for the payment of dividends  fluctuations and increase in
prepayment rates, the availability of suitable financing and investments, trends
in the economy which affect confidence and demand on the Company's  portfolio of
Mortgage  Assets and other  factors  referenced in this report and other reports
filed by the Company with the SEC, including its Annual Report on Form 10-K.

SIGNIFICANT TRANSACTIONS

     On  June  20,  2001,  the  Company  retired  its  11%  senior  subordinated
debentures  and  wrote-off  $1.0 million of discounts and  securitization  costs
related to these debentures.

     On February 20, 2001, IFC purchased $5.0 million of the Company's  Series C
10.5% Cumulative  Convertible Preferred Stock ("Preferred Stock") from LBP, Inc.
("LBPI") at cost plus accumulated dividends. On March 27, 2001, IFC purchased an
additional  $5.0 million of the  Company's  Preferred  Stock from LBPI for $5.25
million plus accumulated dividends.

BUSINESS OPERATIONS

     Long-Term Investment  Operations:  During the first six months of 2001, the
Long-Term   Investment   Operations   acquired   $555.5   million  of  primarily
adjustable-rate  mortgages  ("ARMs")  secured  by  first  liens  on  residential
property from IFC as compared to $156.9 million of mortgages acquired during the
same period in 2000.  During the first six months of 2001,  IMH Assets  issued a
Collateralized  Mortgage Obligations ("CMO") for $357.8 million as compared to a
CMO totaling $452.0 million during the same period in 2000. As of June 30, 2001,
the Long-Term  Investment  Operations'  portfolio of mortgage loans consisted of
$1.4 billion of mortgage  loans held in trust as collateral  for CMOs and $200.0
million of mortgage loans  held-for-investment,  of which approximately 19% were
fixed-rate  mortgages ("FRMs") and 81% were ARMs. The weighted average coupon of
the Long-Term  Investment  Operations  portfolio of mortgage  loans was 8.89% at
June 30, 2001 with a weighted average margin of 3.90%. The portfolio of mortgage
loans included 95% of "A" credit quality,  non-conforming  mortgage loans and 5%
of "B" and "C" credit quality,  non-conforming  mortgage loans. Borrowers with a
Fair Isaac Credit Score ("FICO") of 620 or better are generally considered to be
"A" credit  grade and "A-"  grade  loans  generally  have a FICO score of 550 or
better.  The FICO was  developed by Fair Isaac Co.,  Inc.  and is an  electronic
evaluation of past and present credit  accounts on the borrower's  credit bureau
report.  The  loan  delinquency  rate  of the  Long-Term  Investment  Operations
portfolio  which were 60 or more days past due,  inclusive of  foreclosures  and
delinquent  bankruptcies,  was 4.38% at June 30,  2001 as  compared  to 4.89% at
December  31,  2000.  Total  non-performing  loans,  including 90 days past due,
foreclosures  and other real estate owned  increased to 2.58% of total assets at
June 30, 2001 as compared to 2.30% of total assets at December 31, 2000.

     Conduit Operations: The Conduit Operations,  conducted by IFC, continues to
support the Long-Term Investment Operations of the Company by supplying IMH with
mortgages for long-term  investment.  In acting as the mortgage  conduit for the
Company,  IFC's mortgage  acquisitions  increased 56% to $1.4 billion during the
first six months of 2001 as compared to $886.0 million  acquired during the same
period in 2000. IFC sold loans to first party  investors or  securitized  $880.6
million, which contributed to the gain on sale of loans of $20.5 million, during
the first  six  months  of 2001.  This  compares  to loan  sales to first  party
investors or securitizations of $621.6 million,  contributing to gain on sale of
loans of $9.4 million,  during the same period in 2000. Of the $880.6 million of
whole loan sales and  securitizations  during the first six months of 2001,  IFC
issued four real estate mortgage investment conduits ("REMICs"),  for a total of
$852.4  million.  IFC had  deferred  income of $5.9  million at June 30, 2001 as
compared to $5.0 million at December 31, 2000.  Deferred income results from the
sale of mortgages to IMH,  which are deferred


                                       17


and  amortized  or  accreted  over the  estimated  life of the  loans  using the
interest method. During the first six months of 2001, IFC sold $546.9 million in
principal  balance of mortgages to IMH as compared to $155.2  million during the
same period of 2000.  IFC's master  servicing  portfolio  increased  20% to $4.8
billion at June 30, 2001 as compared to $4.0 billion at December  31, 2000.  IFC
had mortgage  servicing  rights of $11.1 million at June 30, 2001 as compared to
$10.9 million at December 31, 2000.  The loan  delinquency  rate of mortgages in
IFC's master servicing  portfolio which were 60 or more days past due, inclusive
of  foreclosures  and  delinquent  bankruptcies,  was 5.02% at June 30,  2001 as
compared to 4.82%, 4.24%, 4.15% and 4.33% for the last four quarter-end periods.

     Wholesale and Retail Lending  Operations:  The Wholesale and Retail Lending
Operations,  conducted  by ILG,  increased  total  loan  originations  to $433.8
million  during the first six months of 2001 as compared to $79.9 million during
the same period of 2000.  As of June 30,  2001,  ILG approved  mortgage  brokers
increased to 1,566 as compared to 983 at December 31, 2000.

     Warehouse  Lending  Operations:  At June 30, 2001,  the  Warehouse  Lending
Operations had $1.2 billion of short-term warehouse lines of credit available to
55 borrowers. There was $429.6 million outstanding thereunder, after elimination
of borrowings to the Long-Term Investment  Operations,  including $192.9 million
outstanding to IFC.

RESULTS OF OPERATIONS--IMPAC MORTGAGE HOLDINGS, INC.

For the Three  Months  Ended June 30, 2001 as compared to the Three Months Ended
June 30, 2000

Results of Operations

     Net earnings increased to $8.8 million,  or $0.33 per diluted common share,
for the second quarter of 2001 as compared to a net loss of $(30.3) million,  or
$(1.45) per diluted  common share,  for the second quarter of 2000. Net earnings
increased   during  the  second   quarter  of  2001  as  the  Company   recorded
non-recurring,  non-cash  accounting  charges  ("accounting  charges")  of $33.6
million  during the  second  quarter of 2000.  Of the $33.6  million  accounting
charges the Company  recognized during the second quarter of 2000, $29.2 million
was  related  to   write-downs  on  investment   securities   available-for-sale
("investment securities") and $2.6 million was provided for additional increases
in the  Company's  allowance for loan losses  related to its high  loan-to-value
("HLTV")  second  trust deed  portfolio.  As of June 30,  2001,  the Company had
outstanding  HLTV loans in its long-term  investment  portfolio of $41.7 million
and no investment securities that were collateralized by HLTV loans. Since 1998,
the  Company's  investment  strategy  has been  only to  acquire  or  invest  in
investment  securities  that are  secured by  mortgage  loans  underwritten  and
purchased by IFC due to their superior historical performance.

     Core  operating  earnings were $10.4  million,  or $0.38 per diluted common
share, for the second quarter of 2001 as compared to core operating  earnings of
$3.3 million, or $0.12 per diluted common share, for the second quarter of 2000.
Core operating  earnings  during the second quarter of 2001 excludes the current
effect of a $581,000  mark-to-market  loss as a result of Statement of Financial
Accounting  Standards  No. 133 ("SFAS  133") and a $1.0  million  write-down  of
discounts and prepaid  securitization  costs related to the retirement of senior
subordinated  debt.  See "Effect of SFAS 133" for additional  information.  Core
operating earnings during the second quarter of 2000 excludes accounting charges
of $33.6  million.  Core  operating  earnings  increased  215% during the second
quarter of 2001 as compared to the second  quarter of 2000 as a result of a $5.2
million increase in net interest income and a $2.0 million increase in equity in
net earnings of IFC. See "Net  Interest  Income" and  "Non-Interest  Income" for
additional information.

     Higher than  anticipated net earnings during the first half of 2001 allowed
the Company to retire its senior  subordinated  debt in June, almost three years
before its original maturity date,  acquire $10.0 million of its Preferred Stock
and increase  liquidity.  Although  the Company  took a one-time  charge of $1.0
million  during  the second  quarter of 2001 as a  write-off  of  discounts  and
securitization  costs from the retirement of the senior  subordinated  debt, the
Company will realize savings of  approximately  $2.2 million in interest expense
over the original  remaining  life of the debt.  While using its cash to acquire
mortgages,  retire debt and acquire Preferred Stock, the Company increased total
combined  cash  balances by $6.0 million to $32.2  million at June 30, 2001 from
$26.2 million at December 31, 2000.

     Consistent  with the Company's goal of  restructuring  its balance sheet to
provide more reliable net interest margins, the Company continues to improve the
credit  quality  of  mortgages  held  for  long-term  investment  and  increased
prepayment  protection by acquiring  mortgages from the Mortgage Operations with
prepayment  penalties.  The credit  quality of mortgages  held as CMO collateral
improved as the weighted average FICO at origination increased to 667


                                       18



as of June 30, 2001 as compared to 603 as of December 31,  1999.  As of June 30,
2001, 39% of the Company's CMO collateral had prepayment  penalties ranging from
one to five years with a weighted average life to prepayment  penalty expiration
of approximately 25 months.  During the second quarter,  the Company completed a
CMO of $358.0  million of which  approximately  63% of the  collateral  included
prepayment penalties. Of the outstanding CMO collateral on the Company's balance
sheet at June 30, 2001,  75% of CMO collateral was acquired or originated by the
Company during the last 18 months.

     Total assets were $2.2 billion at June 30, 2001 as compared to $1.9 billion
at December 31,  2000.  Diluted book value  (calculated  by including  Preferred
Stock conversion rights of approximately 6.4 million common shares) increased to
$7.00 per common share at June 30, 2001 as compared to $6.67 per common share at
December 31, 2000.

Net Interest Income

     Net  interest  income  increased  100% to $10.6  million  during the second
quarter of 2001 as compared to $5.3 million  during the second  quarter of 2000.
Net interest income increased as a result of decreased borrowing costs and wider
net  interest  margins  as  interest  rates on  adjustable  rate CMO  borrowings
continued to decline due to short-term  interest rate  reductions by the Federal
Reserve  Bank.  However,  in  anticipation  of the  likelihood  that  short-term
interest rates may rise sometime in the future, the Company purchased derivative
instruments  during the  second  quarter of 2001 to  mitigate  possible  adverse
changes in net interest margins.

     During the second  quarter of 2001,  net interest  income  increased as net
interest  margins on  Mortgage  Assets  increased  to 2.07% as compared to 1.20%
during the second  quarter of 2000.  Mortgage  Assets  include  CMO  collateral,
mortgage  loans   held-for-investment,   finance   receivables   and  investment
securities.  Net interest margins on Mortgage Assets increased during the second
quarter of 2001 primarily as a result of average CMO borrowing costs  decreasing
168 basis points to 5.53% during the second quarter of 2001 as compared to 7.21%
during the second quarter of 2000. Borrowing costs on CMO financing continues to
trend lower as recent  interest  rate  reductions  by the Federal  Reserve  Bank
improved  net  interest  margins  during the  second  quarter of 2001 and should
improve net interest margins for the remainder of the year.

     Because  a  significant  portion  of  CMO  collateral  includes  prepayment
penalties,  the Company  believes  that the effect of early  prepayments  on net
interest  income due to refinance  activity will be partially  mitigated.  As of
June 30, 2001, 39% of the Company's CMO collateral had prepayment penalties with
a weighted  average life to prepayment  penalty  expiration of  approximately 25
months. During the second quarter of 2001, the Company completed a CMO of $358.0
million  of  which  approximately  63% of  the  collateral  included  prepayment
penalties.

     Net interest income also increased as average Mortgage Assets increased 18%
to $2.0  billion  during the second  quarter of 2001 as compared to $1.7 billion
during the second quarter of 2000. The increase in Mortgage Assets was primarily
the result of a $233.8  million  increase in average CMO collateral and mortgage
loans held-for investment. CMO collateral and mortgage loans held-for investment
increased  during the  second  quarter of 2001 as the  Company  acquired  $373.4
million of  primarily  ARMs from the Mortgage  Operations  as compared to $116.5
million during the second quarter of 2000.

     The  following  table  summarizes  average  balance,  interest and weighted
average  yield on Mortgage  Assets and  borrowings  on  Mortgage  Assets for the
second quarters of 2001 and 2000 and includes interest income on Mortgage Assets
and interest  expense  related to borrowings on Mortgage Assets only (dollars in
thousands):


                                       19




                                                              For the Three Months                        For the Three Months
                                                               Ended June 30, 2001                        Ended June 30, 2000
                                                      ------------------------------------     -----------------------------------
                                                      Average                     Wtd Avg         Average                  Wtd Avg
                                                      Balance       Interest       Yield          Balance    Interest       Yield
                                                      ------------------------------------     -----------------------------------
                                                                                                          
                  MORTGAGE ASSETS
                  ---------------
Investment securities available-for-sale:
Securities collateralized by mortgages               $   32,663      $   992       12.15 %        $64,007    $   1,511      9.44 %
Securities collateralized by other loans                     --           --          --            5,673           70      4.94
                                                     -----------------------                   -----------------------
   Total investment securities                           32,663          992       12.15           69,680        1,581      9.08
                                                     -----------------------                   -----------------------
Loan receivables:
CMO collateral                                        1,317,851       24,290        7.37        1,243,379       22,153      7.13
Mortgage loans held-for-investment                      177,195        3,108        7.02           17,881          402      8.99
Finance receivables:
Affiliated                                              232,464        4,135        7.12          266,910        6,540      9.80
Non-affiliated                                          222,019        4,486        8.08          128,952        3,365     10.44
                                                     -----------------------                   -----------------------
   Total finance receivables                            454,483        8,621        7.59          395,862        9,905     10.01
                                                     -----------------------                   -----------------------
     Total Loan receivables                           1,949,529       36,019        7.39        1,657,122       32,460      7.84
                                                     -----------------------                   -----------------------

Total Mortgage Assets                                $1,982,192      $37,011        7.47 %     $1,726,802      $34,041      7.89 %
                                                     =======================                   =======================
                   BORROWINGS
                   ----------
CMO borrowings                                       $1,242,049      $17,175        5.53 %     $1,141,240      $20,578      7.21 %
Reverse repurchase agreements - mortgages               595,421        8,938        6.00          393,431        7,489      7.61
Borrowings secured by investment securities              18,189          660       14.51           27,549          807     11.72
                                                     -----------------------                   -----------------------
Total Borrowings on Mortgage Assets                  $1,855,659      $26,773        5.77 %     $1,562,220      $28,874      7.39 %
                                                     =======================                   =======================


Net Interest Spread (1)                                                             1.70 %                                  0.50 %

Net Interest Margin (2)                                                             2.07 %                                  1.20 %


     (1) Net interest spread is calculated by subtracting  the weighted  average
     yield on total  borrowings  on Mortgage  Assets from the  weighted  average
     yield on total Mortgage Assets.

     (2) Net interest  margin is calculated by subtracting  interest  expense on
     total  borrowings on Mortgage Assets from interest income on total Mortgage
     Assets and then dividing by the total average balance for Mortgage Assets.

     Interest Income on Mortgage Assets

     Interest income on CMO collateral  increased 9% to $24.3 million during the
second quarter of 2001 as compared to $22.2 million during the second quarter of
2000 as average CMO collateral  increased 8% to $1.3 billion as compared to $1.2
billion, respectively.  Interest income on CMO collateral increased primarily as
the  Company  issued a CMO for $358.0  million  during  May of 2001.  During the
second  quarter of 2001,  constant  prepayment  rates ("CPR") on CMO  collateral
increased  to 41% as  compared  to 26% during the  second  quarter of 2000.  CPR
results  from the  unscheduled  principal  pay down or payoff of mortgage  loans
prior to the contractual  maturity date or contractual  payment  schedule of the
mortgage loan.  Although  interest rates continued to decrease during the second
quarter  of 2001,  an  increase  in  loans  acquired  from  IFC with  prepayment
penalties  should partially  mitigate  increased CPR and  corresponding  premium
amortizations.   Loan   premiums   paid  for   acquiring   mortgage   loans  and
securitization  costs  incurred  when CMOs are issued are  amortized to interest
income and  interest  expense,  respectively,  over the  estimated  lives of the
mortgage loans. The weighted average yield on CMO collateral  increased to 7.37%
during the second quarter of 2001 as compared to 7.13% during the second quarter
of 2000. The rapid reduction of interest rates during the second quarter of 2001
should   improve  net  interest   income  for  the  remainder  of  the  year  as
adjustable-rate CMO collateral, which is restricted to periodic cap limitations,
will reprice downwards more slowly than adjustable-rate CMO borrowings, which is
generally indexed to one-month LIBOR.

     Interest  income on mortgage  loans  held-for-investment  increased 671% to
$3.1 million  during the second  quarter of 2001 as compared to $402,000  during
the  second  quarter  of  2000 as  average  mortgage  loans  held-for-investment
increased 894% to $177.2 million as compared to $17.9 million, respectively. The
Long-Term Investment  Operations


                                       20


acquired  $373.4  million of  mortgages  during  the  second  quarter of 2001 as
compared to $116.5  million of mortgages  during the second quarter of 2000. The
weighted average yield on mortgage loans held-for-investment  decreased to 7.02%
during the second quarter of 2001 as compared to 8.99% during the second quarter
of 2000 as mortgage interest rates declined during the first half of 2001.

     Interest income on total finance receivables  decreased 13% to $8.6 million
during the second  quarter of 2001 as compared to $9.9 million during the second
quarter of 2000 as average  total  finance  receivables  increased 15% to $454.5
million as compared to $395.9 million,  respectively. The weighted average yield
on total  finance  receivables  decreased to 7.59% during the second  quarter of
2001 as compared to 10.01%  during the second  quarter of 2000.  The decrease in
yield  was  primarily  due to a  reduction  in  Bank  of  America's  prime  rate
("Prime"),  which is the  index  used to  determine  interest  rates on  finance
receivables,  and a 0.50%  decrease in the spread  indexed to Prime on warehouse
lines made available to affiliates.

     Interest income on finance receivables to affiliates  decreased 37% to $4.1
million during the second quarter of 2001 as compared to $6.5 million during the
second quarter of 2000 as average  finance  receivables to affiliated  companies
decreased 13% to $232.5 million as compared to $266.9 million, respectively. The
decrease  in  average  affiliate  finance   receivables  was  primarily  due  to
accelerated  securitizations by the Mortgage  Operations during 2001 as compared
to 2000 and the corresponding  shorter  accumulation and holding period of loans
held-for-sale.  The weighted  average  yield on affiliated  finance  receivables
decreased to 7.12% during the second quarter of 2001 as compared to 9.80% during
the second  quarter  of 2000  primarily  due to a decrease  in Prime and a 0.50%
decrease in the spread indexed to Prime on warehouse lines with IWLG.

     Interest income on finance  receivables to non-affiliated  mortgage banking
companies  increased  32% to $4.5 million  during the second  quarter of 2001 as
compared to $3.4 million  during the second  quarter of 2000 as average  finance
receivables  outstanding to non-affiliated  mortgage banking companies increased
72% to $222.0  million as  compared  to $129.0  million,  respectively.  Average
finance  receivables to  non-affiliates  increased  during the second quarter of
2001 as compared to the second quarter of 2000 primarily due to increased  usage
of short-term  warehouse lines of credit and the addition of new customers.  The
weighted average yield on non-affiliated  finance receivables decreased to 8.08%
during  the  second  quarter  of 2001 as  compared  to 10.44%  during the second
quarter of 2000 primarily due to the aforementioned decrease in Prime.

     Interest income on investment  securities  decreased 38% to $992,000 during
the second quarter of 2001 as compared to $1.6 million during the second quarter
of 2000 as  average  investment  securities  decreased  53% to $32.7  million as
compared to $69.7 million, respectively. Average investment securities decreased
as the Company wrote-off $52.6 million of investment securities during the first
half of 2000. The weighted average yield on investment  securities  increased to
12.15% during the second  quarter of 2001 as compared to 9.08% during the second
quarter of 2000 as non-performing  investment securities were written-off during
the first half of 2000.

     Interest Expense on Mortgage Assets

     Interest  expense on CMO  borrowings  decreased 17% to $17.2 million during
the  second  quarter  of 2001 as  compared  to $20.6  million  during the second
quarter of 2000 as average  borrowings  on CMO  collateral  increased 9% to $1.2
billion as  compared to $1.1  billion,  respectively.  The  decrease in interest
expense  on CMO  borrowings  was  primarily  attributable  to the  reduction  in
short-term  interest rates by the Federal  Reserve Bank during the first half of
2001.  As a result,  one-month  LIBOR,  which is the index used to re-price  the
Company's  adjustable-rate  CMO  borrowings,  decreased  to an  average of 4.27%
during the second quarter of 2001 as compared to 6.47% during the second quarter
of 2000.  Short-term  interest rate  reductions  caused CMO  borrowing  costs to
decrease 168 basis points to 5.53% during the second quarter of 2001 as compared
to 7.21% during the second quarter of 2000.

     Interest  expense  on  reverse  repurchase  agreements  used  to  fund  the
acquisition  of mortgage  loans and finance  receivables  increased  19% to $8.9
million during the second quarter of 2001 as compared to $7.5 million during the
second quarter of 2000 as average reverse repurchase agreements increased 51% to
$595.4  million as compared to $393.4  million,  respectively.  The  increase in
interest expense on reverse repurchase agreements was primarily the result of an
increase in average  non-affiliate  finance  receivables as IWLG added customers
during the first half of 2001. The weighted average yield on reverse  repurchase
agreements  decreased  to 6.00%  during the second  quarter of 2001 as  compared
7.61% during the second quarter of 2000 as a result of short-term  interest rate
reductions.


                                       21


     The Company also uses  mortgage-backed  securities  as collateral to borrow
and fund the purchase of mortgage  assets and to act as an additional  source of
liquidity for the Company's  operations.  Interest expense on borrowings secured
by investment  securities decreased 18% to $660,000 during the second quarter of
2001 as compared to  $807,000  during the second  quarter of 2000 as the average
balance on these borrowings  decreased 34% to $18.2 million as compared to $27.5
million,  respectively. The weighted average yield of these borrowings increased
to 14.51% during the second quarter of 2001 as compared 11.72% during the second
quarter  of 2000  primarily  as the  Company  re-securitized  a  portion  of its
investment  securities  portfolio with long-term  financing at a higher interest
rate, as opposed to short-term reverse repurchase financing which are subject to
margin calls. The Company did not have short-term reverse  repurchase  financing
collateralized by investment securities outstanding at June 30, 2001.

Provision for Loan Losses

     The Company's total allowance for loan losses  expressed as a percentage of
Gross Loan Receivables, which includes loans held-for-investment, CMO collateral
and  finance  receivables,  increased  to 0.38% at June 30,  2001 as compared to
0.28% at December 31, 2000. During the second quarter of 2001, the Company added
provision for loan losses of $3.9 million as compared to $3.3 million during the
second quarter of 2000,  which increased the allowance for loan losses by 53% to
$7.8  million as of June 30, 2001 as compared to $5.1 million as of December 31,
2000.  The Company  recorded net  charge-offs  of $2.4 million during the second
quarter  of  2001 as the  Company  continued  to  liquidate  its  non-performing
collateral that remained from previously collapsed CMO collateral.

     Total non-performing  loans,  including 90 days past due,  foreclosures and
other real estate  owned  increased to 2.58% of total assets at June 30, 2001 as
compared to 2.30% of total  assets at December 31,  2000.  The loan  delinquency
rate of mortgages in the long-term  investment  portfolio  which were 60 or more
days past due, inclusive of foreclosures and delinquent bankruptcies,  decreased
to 4.38% at June 30, 2001 as compared to 5.11% at December 31, 2000.  The unpaid
principal  balance of mortgage  loans in the long-term  investment  portfolio at
June 30, 2001 was $1.5 billion as compared to $1.3 billion at December 31, 2000.

Non-Interest Income

     Non-interest income includes equity in net earnings (loss) of IFC and other
non-interest income,  primarily loan servicing fees and fees associated with the
Company's  Warehouse  Lending  Operations.  During the  second  quarter of 2001,
non-interest  income was $4.8 million as compared to $(1.0)  million  during the
second quarter of 2000. The increase in non-interest income was primarily due to
an  increase  of $5.0  million in equity in net  earnings  (loss) of IFC to $3.5
million  during the second quarter of 2001 from $(1.5) million during the second
quarter  of 2000.  IFC's  net  earnings  increased  primarily  as a result of an
increase of $8.7  million in gain on sale of loans.  The Company  records 99% of
the  earnings  or losses from IFC as the  Company  owns 100% of IFC's  preferred
stock,  which represents 99% of the economic  interest in IFC. Refer to "Results
of  Operations--Impac  Funding  Corporation"  for  additional  information.   In
addition, during the second quarter of 2001 loan servicing fees and other income
increased  $821,000 to $1.3 million from $440,000  during the second  quarter of
2000 as  activity  fees on  non-affiliate  warehouse  lines  rose as a result of
increased line usage and the addition of new customers.

Non-Interest Expense

     During the second quarter of 2001,  non-interest  expense decreased to $1.6
million  as  compared  to $31.3  million  during  the  second  quarter  of 2000.
Excluding  write-down  on investment  securities  and  mark-to-market  loss as a
result of SFAS 133,  non-interest  expense  decreased to $1.1 million during the
second  quarter of 2001 as compared to $1.9 million during the second quarter of
2000.  This  decrease was  primarily  the result of a $1.2  million  decrease in
disposition  of other real estate owned to $(327,000)  during the second quarter
of 2001 as compared to $880,000 during the second quarter of 2000.

Effect of SFAS 133

     During the second quarter of 2001, the Company recognized a current loss to
earnings  of $581,000 as a fair market  valuation  of the  Company's  derivative
instruments   outstanding  at  June  30,  2001  in  accordance  with  SFAS  133,
"Accounting for Derivative  Instruments and Hedging  Activities." As part of the
Company's secondary marketing activities, it purchases derivative instruments as
a hedge against adverse changes in interest rates and the corresponding  adverse
effect on net interest margins.  The primary effect of SFAS 133 on the Company's
financial


                                       22


position is to change the prior accounting  treatment,  which amortized the cost
of derivative  instruments  over its life,  to recording  only the change in the
fair market value of the  derivative  instruments  as an  adjustment  to current
earnings.

     During the second quarter of 2001, the effect of the fair market  valuation
loss was $581,000,  compared to a $1.2 million of  amortization of interest rate
cap costs, which prior to SFAS 133 would have been recorded as interest expense.
Since the  implementation of SFAS 133, net interest margins will not reflect the
amortization  of interest rate cap costs.  The Company does not intend to change
its interest rate hedge policy.  Net earnings in the future may experience  some
level of  volatility  from  quarter  to quarter  due to the  timing and  expense
recognition  of hedge activity by the Company as a result of  implementation  of
SFAS 133.

RESULTS OF OPERATIONS-- IMPAC FUNDING CORPORATION

     For the Three  Months  Ended June 30, 2001 as compared to the Three  Months
Ended June 30, 2000

Results of Operations

     Net earnings increased to $3.5 million during the second quarter of 2001 as
compared to net loss of $(1.5)  million for the second quarter of 2000 primarily
as a  result  of an  $8.7  million  increase  in gain  on  sale  of  loans.  See
"Non-Interest Income" for additional information.

     Loan acquisitions and originations by IFC the Mortgage Operations increased
82% to $776.0 million as compared to $427.3 million during the second quarter of
2000.  Loan  production  during the  second  quarter of 2001 was driven by lower
interest rates and IDASL, the Company's web-based automated  underwriting system
which has enhanced the origination process. IDASL stands for Impac Direct Access
System for Lending. During the second quarter of 2001, average monthly volume of
loans  submitted  through  IDASL  increased  by 9% to  $783.0  million  in  loan
submissions as compared to $719.2 million per month in loan  submissions  during
the prior  quarter  and $555.5  million per month  during the fourth  quarter of
2000. IDASL usage will in all likelihood not show dramatic increases in the near
future due to the complete  rollout of IDASL to all our  customers and with 100%
of current production being processed through IDASL.

Net Interest Income

     Net interest income increased to $479,000 during the second quarter of 2001
as compared to $93,000  during the second  quarter of 2000.  The increase in net
interest  income was the result of a decrease in the  interest  rate spread over
Prime,  which was  reduced  from Prime to Prime  minus  0.50%  during the second
quarter of 2001, and the rapid decrease of short-term  interest  rates.  Average
Prime  decreased to 7.34% during the second quarter of 2001 as compared to 9.25%
during the second quarter of 2000.

Non-Interest Income

     During the second quarter of 2001,  non-interest  income increased to $13.7
million as  compared  to $5.5  million  during the second  quarter of 2000.  The
increase was primarily due to an $8.7 million increase in gain on sale of loans.
During the second quarter of 2001,  IFC sold whole loans or  securitized  $418.7
million of mortgages contributing to a gain on sale of $12.9 million as compared
to $462.0 million and $4.1 million,  respectively,  during the second quarter of
2000.  Gain on sale of loans  increased  as profit  margins  on  securitizations
improved  significantly  as compared  to  securitizations  completed  during the
second quarter of 2000. IFC sold loans on a servicing  released basis during the
second  quarter of 2001 and  anticipates  that it will  continue to sell related
loan servicing rights from the securitization of its loans. IFC will continue to
act as master  servicer on all its  securitizations.  IFC  completed  two REMICs
during the  second  quarter of 2001 and  anticipates  completing  two REMICs per
quarter for the remainder of the year. By  securitizing  loans more  frequently,
IFC  expects  that less  capital  will be  required,  higher  liquidity  will be
maintained and less interest rate and price volatility  during the mortgage loan
accumulation period will be achieved.

Non-Interest Expense

     During the second quarter of 2001,  non-interest  expense decreased to $8.0
million as compared to $8.2 million during the second quarter of 2000. Excluding
write-down on investment  securities recorded during the second quarter of 2000,
non-interest  expense increased 19% to $8.0 million during the second quarter of
2001 as compared to $6.7 million  during the second  quarter of 2000.  Personnel
expense  accounted for the primary  increase in non-interest


                                       23


expense during the second quarter of 2001 as it increased 52% to $3.5 million as
compared to $2.3 million  during the second  quarter of 2000 as staffing rose to
232  employees  at June 30, 2001 as compared to 183  employees at June 30, 2000.
Due to  increased  utilization  of  IDASL  since  the  second  quarter  of 2000,
personnel  expense  rose  at a much  slower  rate  than  the  increase  in  loan
acquisitions and originations,  which increased 82% during the second quarter of
2001 as compared to the second quarter of 2000.

Effect of SFAS 133

     As part of IFC's secondary marketing  activities,  IFC utilizes options and
futures  contracts to hedge the value of its mortgage  pipeline  against adverse
changes in interest rates. IFC did not experience any material impact during the
quarter  related to the  adoption of SFAS 133 in its mortgage  pipeline  hedging
activities.  IFC does not hedge mortgage  servicing rights,  however,  valuation
changes in mortgage  servicing  rights  continue to be recorded  against current
earnings.  Net earnings in the future will  experience  some level of volatility
from  quarter to quarter  due to the timing  and  expense  recognition  of hedge
activity by IFC as a result of implementation of SFAS 133.

RESULTS OF OPERATIONS--IMPAC MORTGAGE HOLDINGS, INC.

For the Six Months  Ended June 30, 2001 as compared to the Six Months Ended June
30, 2000

Results of Operations

     Net earnings increased to $9.9 million,  or $0.37 per diluted common share,
for the first six months of 2001 as compared  to a net loss of $(61.2)  million,
or $(2.93) per diluted  common share,  for the same period of 2000. Net earnings
increased during the first six months of 2001 as the Company recorded accounting
charges  of $68.9  million  during  the first six  months of 2000.  Of the $68.9
million accounting charges the Company recognized during the first six months of
2000,  $52.6 million was related to  write-downs  on investment  securities  and
$14.5 million was provided for additional  increases in the Company's  allowance
for loan losses related to its HLTV second trust deed portfolio.

     Core  operating  earnings were $16.6  million,  or $0.62 per diluted common
share,  for the first six months of 2001 as compared to core operating  earnings
of $7.7 million, or $0.28 per diluted common share, for the same period of 2000.
Core operating earnings during the first six months of 2001 excludes the current
effect of a $1.4  million  mark-to-market  loss as a result of SFAS 133,  a $4.3
million cumulative effect of change in accounting  principle as a result of SFAS
133, and a $1.0 million write-down of discounts and prepaid securitization costs
related to the retirement of senior  subordinated  debt. Core operating earnings
during  the  first six  months  of 2000  excludes  accounting  charges  of $68.9
million.  Core operating  earnings increased 116% during the first six months of
2001 as  compared  to the  same  period  of 2000 as a result  of a $7.6  million
increase in net  interest  income and a $5.9  million  increase in equity in net
earnings  of IFC.  See "Net  Interest  Income"  and  "Non-Interest  Income"  for
additional information.

Net Interest Income

     Net interest  income  increased 64% to $19.4  million  during the first six
months of 2001 as compared to $11.8 million  during the same period of 2000. Net
interest income increased as a result of decreased borrowing costs and wider net
interest  margins as interest rates on adjustable  CMO  borrowings  continued to
decline due to short-term  interest rate reductions by the Federal Reserve Bank.
However,  in anticipation  of the likelihood that short-term  interest rates may
rise  sometime in the future,  the Company  purchased  interest  rate  sensitive
financial  instruments  during the second  quarter of 2001 to mitigate  possible
adverse changes in net interest margins.

     During the first six months of 2001, net interest  income  increased as net
interest  margins on  Mortgage  Assets  increased  to 1.95% as compared to 1.32%
during  the same  period  of 2000.  Net  interest  margins  on  Mortgage  Assets
increased  during the first six months of 2001  primarily as a result of average
CMO borrowing  costs  decreasing  101 basis points to 6.07% during the first six
months of 2001 as  compared to 7.08%  during the same period of 2000.  Borrowing
costs on CMO financing  continues to trend lower as interest rate  reductions by
the Federal  Reserve  Bank during the first half of 2001  improved  net interest
margins and should  improve net interest  margins for the remainder of the year.
Because a significant portion of CMO collateral  includes prepayment  penalties,
the effect of early prepayments on net interest income due to refinance activity
will be partially mitigated.


                                       24


     Net interest income also increased as average Mortgage Assets increased 12%
to $1.9 billion  during the first six months of 2001 as compared to $1.7 billion
during  the first six  months of 2000.  The  increase  in  Mortgage  Assets  was
primarily the result of a $163.4 million  increase in average CMO collateral and
mortgage loans held-for  investment.  CMO collateral and mortgage loans held-for
investment increased during the first six months of 2001 as the Company acquired
$555.5  million of primarily  ARMs from the Mortgage  Operations  as compared to
$116.5 million during the same period of 2000.

     The  following  table  summarizes  average  balance,  interest and weighted
average yield on Mortgage Assets and borrowings on Mortgage Assets for the first
six months of 2001 and 2000 and includes  interest income on Mortgage Assets and
interest  expense  related to  borrowings  on Mortgage  Assets only  (dollars in
thousands):



                                                         For the Six Months                          For the Six Months
                                                        Ended June 30, 2001                          Ended June 30, 2000
                                            ------------------------------------------    -----------------------------------------
                                              Average                         Wtd Avg      Average                          Wtd Avg
                                              Balance         Interest         Yield       Balance         Interest          Yield
                                            ------------------------------------------    -----------------------------------------
                                                                                                          
                  MORTGAGE ASSETS
Investment securities:
Securities collateralized by mortgages       $   34,531       $ 2,318          13.43 %    $   75,942       $ 4,390          11.56 %
Securities collateralized by other loans             --            --             --           5,665           273           9.64
                                             ------------------------                     ------------------------
   Total investment securities                   34,531         2,318          13.43          81,607         4,663          11.43
                                             ------------------------                     ------------------------

Loan receivables:
CMO collateral                                1,322,677        50,321           7.61       1,224,099        42,307           6.91
Mortgage loans held-for-investment              133,730         4,586           6.86          68,879         2,737           7.95
Finance receivables:
 Affiliated                                     267,523        10,783           8.06         237,818        11,716           9.85
 Non-affiliated                                 183,124         7,794           8.51         119,272         6,208          10.41
                                             ------------------------                     ------------------------
   Total finance receivables                    450,647        18,577           8.24         357,090        17,924          10.04
                                             ------------------------                     ------------------------
     Total Loan receivables                   1,907,054        73,484           7.71       1,650,068        62,968           7.63
                                             ------------------------                     ------------------------
Total Mortgage Assets                        $1,941,585       $75,802           7.81 %    $1,731,675       $67,631           7.81 %
                                             ========================                     ========================
     Total Mortgage Assets
                     BORROWINGS
CMO borrowings                               $1,244,621       $37,767           6.07 %    $1,121,569       $39,709           7.08 %
Reverse repurchase agreements - mortgages       549,945        17,797           6.47         404,615        14,842           7.34
Borrowings secured by investment securities      19,253         1,337          13.89          28,910         1,692          11.71
                                             ------------------------                     ------------------------
Total Borrowings on Mortgage Assets          $1,813,819       $56,901           6.27 %    $1,555,094       $56,243           7.23 %
                                             ========================                     ========================


Net Interest Spread (1)                                                         1.53 %                                       0.58 %

Net Interest Margin (2)                                                         1.95 %                                       1.32 %


     (1) Net interest spread is calculated by subtracting  the weighted  average
     yield on total  borrowings  on Mortgage  Assets from the  weighted  average
     yield on total Mortgage Assets.

     (2) Net interest  margin is calculated by subtracting  interest  expense on
     total  borrowings on Mortgage Assets from interest income on total Mortgage
     Assets and then dividing by the total average balance for Mortgage Assets.

   Interest Income on Mortgage Assets

     Interest income on CMO collateral increased 19% to $50.3 million during the
first six  months of 2001 as  compared  to $42.3  million  during  the first six
months  of 2000 as  average  CMO  collateral  increased  8% to $1.3  billion  as
compared  to $1.2  billion,  respectively.  Interest  income  on CMO  collateral
increased primarily as the Company issued a CMO for $358.0 million during May of
2001.  During the first six months of 2001, CPR on CMO  collateral  increased to
35% as  compared to 26% during the first six months of 2000.  Although  interest
rates  continued to decrease during the first six months of 2001, an increase in
loans acquired from IFC with  prepayment  penalties  should  partially  mitigate
increased CPR and  corresponding  premium  amortizations.  The weighted  average
yield on CMO  collateral  increased to 7.61% during the first six months of 2001
as compared to 6.91% during the first six months of 2000. The rapid reduction of
interest  rates during the first six months of 2001 should  improve net interest
income for


                                       25


the remainder of the year as adjustable-rate CMO collateral, which is restricted
to  periodic  cap  limitations,   will  re-price   downwards  more  slowly  than
adjustable-rate CMO borrowings, which is generally indexed to six-month LIBOR.

     Interest income on mortgage loans held-for-investment increased 70% to $4.6
million  during the first six months of 2001 as compared to $2.7 million  during
the  first six  months of 2000 as  average  mortgage  loans  held-for-investment
increased 94% to $133.7 million as compared to $68.9 million,  respectively. The
Long-Term Investment  Operations acquired $555.5 million of mortgages during the
first six months of 2001 as compared to $156.9  million of mortgages  during the
first  six  months  of  2000.  The  weighted  average  yield on  mortgage  loans
held-for-investment  decreased  to 6.86%  during the first six months of 2001 as
compared to 7.95% during the first six months of 2000 as mortgage interest rates
declined during the first half of 2001.

     Interest income on total finance receivables  increased 4% to $18.6 million
during  the first six months of 2001 as  compared  to $17.9  million  during the
first six months of 2000 as average total finance  receivables  increased 26% to
$450.6 million as compared to $357.1 million, respectively. The weighted average
yield on total  finance  receivables  decreased  to 8.24%  during  the first six
months of 2001 as  compared to 10.04%  during the first six months of 2000.  The
decrease in yield was primarily due to a reduction in Prime and a 0.50% decrease
in the spread indexed to Prime on warehouse lines made available to affiliates.

     Interest income on finance receivables to affiliates  decreased 8% to $10.8
million  during the first six months of 2001 as compared to $11.7 million during
the first six  months  of 2000 as  average  finance  receivables  to  affiliated
companies  increased  12% to $267.5  million  as  compared  to  $237.8  million,
respectively.   The  increase  in  average  affiliate  finance  receivables  was
primarily  due to higher  mortgage  acquisitions  during the first six months of
2001. The weighted average yield on affiliated finance receivables  decreased to
8.06%  during the first six months of 2001 as compared to 9.85% during the first
six months of 2000  primarily due to a decrease in Prime and a 0.50% decrease in
the spread indexed to Prime on warehouse lines with IWLG.

     Interest income on finance  receivables to non-affiliated  mortgage banking
companies  increased 26% to $7.8 million  during the first six months of 2001 as
compared to $6.2 million during the first six months of 2000 as average  finance
receivables  outstanding to non-affiliated  mortgage banking companies increased
54% to $183.1  million as  compared  to $119.3  million,  respectively.  Average
finance  receivables to non-affiliates  increased during the first six months of
2001 as  compared  to the first six months of 2000  primarily  due to  increased
usage of short-term warehouse lines of credit and the addition of new customers.
The weighted average yield on non-affiliated  finance  receivables  decreased to
8.51% during the first six months of 2001 as compared to 10.41% during the first
six months of 2000 primarily due to the aforementioned decrease in Prime.

     Interest  income on  investment  securities  decreased  51% to $2.3 million
during the first six months of 2001 as compared to $4.7 million during the first
six  months of 2000 as  average  investment  securities  decreased  58% to $34.5
million  as  compared  to  $81.6  million,   respectively.   Average  investment
securities  decreased  as the  Company  wrote-off  $52.6  million of  investment
securities  during  the  first  half of  2000.  The  weighted  average  yield on
investment securities increased to 13.43% during the first six months of 2001 as
compared  to  11.43%  during  the first  six  months  of 2000 as  non-performing
investment securities were written-off during the first half of 2000.

     Interest Expense on Mortgage Assets

     Interest expense on CMO borrowings decreased 5% to $37.8 million during the
first six  months of 2001 as  compared  to $39.7  million  during  the first six
months of 2000 as average  borrowings  on CMO  collateral  increased  9% to $1.2
billion as  compared to $1.1  billion,  respectively.  The  decrease in interest
expense  on CMO  borrowings  was  primarily  attributable  to the  reduction  in
short-term  interest rates by the Federal  Reserve Bank during the first half of
2001.  As a result,  one-month  LIBOR,  which is the index used to re-price  the
Company's  adjustable-rate  CMO  borrowings,  decreased  to an  average of 4.91%
during the first six months of 2001 as  compared  to 6.97%  during the first six
months of 2000.  Short-term  interest rate reductions caused CMO borrowing costs
to  decrease  101 basis  points to 6.07%  during the first six months of 2001 as
compared to 7.08% during the first six months of 2000.

     Interest expense on reverse  repurchase  agreements  increased 20% to $17.8
million  during the first six months of 2001 as compared to $14.8 million during
the first six months of 2000 as average reverse repurchase  agreements increased
36% to $549.9 million as compared to $404.6 million,  respectively. The increase
in interest expense on reverse repurchase agreements was primarily the result of
an increase in average non-affiliate finance receivables as


                                       26



IWLG added customers  during the first half of 2001. The weighted  average yield
on reverse repurchase  agreements decreased to 6.47% during the first six months
of 2001 as  compared  7.34%  during  the first six months of 2000 as a result of
short-term interest rate reductions.

     Interest expense on borrowings secured by investment  securities  decreased
24% to $1.3  million  during  the first six months of 2001 as  compared  to $1.7
million  during  the first six  months of 2000 as the  average  balance on these
borrowings  decreased  33% to  $19.3  million  as  compared  to  $28.9  million,
respectively. The weighted average yield of these borrowings increased to 13.89%
during  the first six  months of 2001 as  compared  11.71%  during the first six
months  of  2000  primarily  as the  Company  re-securitized  a  portion  of its
investment  securities  portfolio with long-term  financing at a higher interest
rate, as opposed to short-term reverse repurchase financing which are subject to
margin calls. The Company did not have short-term reverse  repurchase  financing
collateralized by investment securities outstanding at June 30, 2001.

Provision for Loan Losses

     During the first six months of 2001,  the Company added  provision for loan
losses of $7.9 million as compared to $16.5 million  during the first six months
of 2000 as the Company added $14.5  million  during the first six months of 2000
to  provide  for  higher  than  expected  delinquencies  and  losses in the HLTV
portfolio.  Excluding  additional  loan loss  provisions for the HLTV portfolio,
provision for loan losses  increased to $7.9 million during the first six months
of 2001 as compared to $2.0 million  during the same period of 2000. The Company
recorded net charge-offs of $5.2 million during the first six months as compared
to $7.7  million  during  the same  period of 2000.  The  Company  continued  to
liquidate its non-performing  collateral that remained from previously collapsed
CMO collateral during the first six months of 2001.

Non-Interest Income

     Non-interest income includes equity in net earnings (loss) of IFC and other
non-interest income,  primarily loan servicing fees and fees associated with the
Company's  Warehouse  Lending  Operations.  During the first six months of 2001,
non-interest  income was $6.9  million as compared to $312,000  during the first
six months of 2000. The increase in non-interest  income was primarily due to an
increase of $5.9 million in equity in net earnings (loss) of IFC to $4.8 million
during the first six  months of 2001 from  $(1.1)  million  during the first six
months  of 2000.  IFC's  net  earnings  increased  primarily  as a result  of an
increase of $11.1 million in gain on sale of loans.  The Company  records 99% of
the  earnings  or losses from IFC as the  Company  owns 100% of IFC's  preferred
stock,  which represents 99% of the economic  interest in IFC. Refer to "Results
of Operations--Impac Funding Corporation" for additional information.

Non-Interest Expense

     During the first six months of 2001, non-interest expense decreased to $3.2
million  as  compared  to $56.8  million  during  the first six  months of 2000.
Excluding  write-down  on investment  securities  and  mark-to-market  loss as a
result of SFAS 133,  non-interest  expense  decreased to $1.6 million during the
first six months of 2001 as compared to $3.4 million during the first six months
of 2000.  This decrease was  primarily the result of a $2.3 million  decrease in
disposition of other real estate owned to $(965,000) during the first six months
of 2001 as compared to $1.3 million during the first six months of 2000.

Effect of SFAS 133

     During the first six months of 2001, the Company  recognized a current loss
to  earnings  of  $1.4  million  as a fair  market  valuation  of the  Company's
derivative instruments outstanding at June 30, 2001 in accordance with SFAS 133,
"Accounting for Derivative  Instruments and Hedging  Activities." As part of the
Company's secondary marketing activities, it purchases derivative instruments as
a hedge against adverse changes in interest rates and the corresponding  adverse
effect on net interest margins.  The primary effect of SFAS 133 on the Company's
financial position is to change the prior accounting treatment,  which amortized
the cost of derivative  instruments  over its life, to recording only the change
in the fair market  value of the  derivative  instruments  as an  adjustment  to
current earnings.

     During  the  first  six  months  of 2001,  the  effect  of the fair  market
valuation loss was $1.4 million,  compared to a $1.2 million of  amortization of
interest  rate cap costs,  which  prior to SFAS 133 would have been  recorded as
interest  expense.  Since the  implementation  of SFAS 133, net interest margins
will not reflect the  amortization of interest rate cap costs.  The Company does
not intend to change its interest rate hedge policy.  Net earnings in the future
may


                                       27


experience  some level of  volatility  from quarter to quarter due to the timing
and  expense  recognition  of hedge  activity  by the  Company  as a  result  of
implementation of SFAS 133.

RESULTS OF OPERATIONS-- IMPAC FUNDING CORPORATION

For the Six Months Ended June 30, 2001 as compared to the Six Months Ended
June 30, 2000

Results of Operations

     Net earnings  increased to $4.8 million during the first six months of 2001
as  compared  to net loss of $(1.1)  million  for the  first six  months of 2000
primarily as a result of an $11.1 million increase in gain on sale of loans. See
"Non-Interest Income" for additional information.

     Loan  acquisitions  by the Mortgage  Operations  set new records during the
first six months of 2001. During the first six months of 2001, loan acquisitions
and  originations  increased  56% to $1.4 billion as compared to $886.0  million
during the first six months of 2000. Loan production during the first six months
of 2001 was driven by lower  interest rates and IDASL,  the Company's  web-based
automated  underwriting system which has substantially  enhanced the origination
process.  During the first six months of 2001,  average  monthly volume of loans
submitted  through IDASL increased by 48% to $652.8 million in loan  submissions
as compared to $442.4 million per month in loan submissions during the prior six
months.

Net Interest Income

     Net interest  income  increased to $773,000  during the first six months of
2001 as compared to $(622,000) during the first six months of 2000. The increase
in net interest  income was the result of a decrease in the interest rate spread
over Prime,  which was reduced  from Prime to Prime minus 0.50% during the first
six months of 2001, and the rapid decrease of short-term interest rates. Average
Prime  decreased  to 7.99%  during the first six months of 2001 as  compared  to
8.96% during the first six months of 2000.

Non-Interest Income

     During the first six months of 2001, non-interest income increased to $22.4
million as compared to $12.3  million  during the first six months of 2000.  The
increase  was  primarily  due to an $11.1  million  increase  in gain on sale of
loans.  During the first six months of 2001, IFC sold whole loans or securitized
$880.6 million of mortgages  contributing  to a gain on sale of $20.5 million as
compared to $621.6 million and $9.4 million, respectively,  during the first six
months of 2000. In addition to selling more loans during the first six months of
2001,  gain on sale of loans  increased  as profit  margins  on  securitizations
improved significantly as compared to securitizations completed during the first
six months of 2000.

Non-Interest Expense

     During  the first six months of 2001,  non-interest  expense  increased  to
$14.7 million as compared to $13.6 million  during the first six months of 2000.
Excluding  write-down on  investment  securities  recorded  during the first six
months of 2000,  non-interest  expense increased 23% to $14.7 million during the
first six  months of 2001 as  compared  to $12.0  million  during  the first six
months  of  2000.  Personnel  expense  accounted  for the  primary  increase  in
non-interest  expense during the first six months of 2001 as it increased 43% to
$6.6 million as compared to $4.6 million  during the first six months of 2000 as
staffing  rose to 232 employees at June 30, 2001 as compared to 183 employees at
June 30, 2000. Due to increased  utilization of IDASL since the first six months
of 2000,  personnel expense rose at a much slower rate than the increase in loan
acquisitions and  originations,  which increased 56% during the first six months
of 2001 as compared to the first six months of 2000.

Effect of SFAS 133

     As part of IFC's secondary marketing  activities,  IFC utilizes options and
futures  contracts to hedge the value of its mortgage  pipeline  against adverse
changes in interest rates. IFC did not experience any material impact during the
quarter  related to the  adoption of SFAS 133 in its mortgage  pipeline  hedging
activities.  IFC does not hedge mortgage  servicing rights,  however,  valuation
changes in mortgage  servicing  rights  continue to be recorded  against current


                                       28



earnings.  Net earnings in the future will  experience  some level of volatility
from  quarter to quarter  due to the timing  and  expense  recognition  of hedge
activity by IFC as a result of implementation of SFAS 133.

LIQUIDITY AND CAPITAL RESOURCES

Overview

     Historically,  the Company's business  operations are primarily funded from
monthly  interest and principal  payments from its mortgage loan and  investment
securities  portfolios,   adjustable-  and  fixed-rate  CMO  financing,  reverse
repurchase   agreements  secured  by  mortgage  loans,   borrowings  secured  by
mortgage-backed  securities,  proceeds  from the sale of mortgage  loans and the
issuance  of REMICs and  proceeds  from the  issuance  of Common  Stock  through
secondary  stock  offerings,  Dividend  Reinvestment  and  Stock  Purchase  Plan
("DRSPP"),  and  its  structured  equity  shelf  program  ("SES  Program").  The
acquisition  of mortgage loans and  mortgage-backed  securities by the Long-Term
Investment  Operations are primarily funded from monthly  principal and interest
payments,  reverse repurchase agreements,  CMO financing,  and proceeds from the
sale of Common  Stock.  The issuance of CMO  financing  provides  the  Long-Term
Investment  Operations with immediate  liquidity,  a relatively  stable interest
rate spread and eliminates the Company's exposure to margin calls on such loans.
Presently,  the  Company  has  suspended  both the DRSPP and SES Program and has
issued no new shares of Common Stock through these programs or through secondary
stock offerings during the first six months of 2001. The acquisition of mortgage
loans by the Mortgage Operations are funded from reverse repurchase  agreements,
the sale of mortgage  loans and  mortgage-backed  securities and the issuance of
REMICs.  Short-term  warehouse financing,  finance receivables,  provided by the
Warehouse  Lending  Operations  are  primarily  funded from  reverse  repurchase
agreements.

     The  Company's  ability to meet its  long-term  liquidity  requirements  is
subject to the renewal of its credit and repurchase  facilities and/or obtaining
other sources of  financing,  including  additional  debt or equity from time to
time. Any decision by the Company's  lenders and/or investors to make additional
funds  available  to the  Company in the  future  will  depend  upon a number of
factors,  such as the Company's compliance with the terms of its existing credit
arrangements, the Company's financial performance, industry and market trends in
the  Company's  various  businesses,  the  general  availability  of  and  rates
applicable to financing and  investments,  such lenders'  and/or  investors' own
resources  and  policies  concerning  loans and  investments,  and the  relative
attractiveness of alternative investment or lending  opportunities.  The Company
believes that current  liquidity  levels,  available  financing  facilities  and
additional  liquidity  provided by operating  activities will adequately provide
for the  Company's  projected  funding  needs,  asset  growth and the payment of
dividends for the near term. The Company is continuously  exploring alternatives
for  increasing  liquidity  and  monitors  current and future cash  requirements
through its asset/liability  committee  ("ALCO").  However, no assurances can be
given  that  such  alternatives  will  be  available,  or  if  available,  under
comparable rates and terms as currently exist.

Long-Term Investment Operations

Primary Source of Funds

     The  Long-Term  Investment   Operations  uses  CMO  borrowings  to  finance
substantially  its entire mortgage loan  portfolio.  Terms of the CMO borrowings
require  that an  independent  first party  custodian  hold the  mortgages.  The
maturity of each class is directly affected by the rate of principal prepayments
on the related  collateral.  Equity in the CMOs is  established  at the time the
CMOs are issued at levels  sufficient to achieve  desired  credit ratings on the
securities  from rating  agencies.  The amount of equity invested in CMOs by the
Long-Term Investment Operations is also determined by the Company based upon the
anticipated  return  on  equity  as  compared  to the  estimated  proceeds  from
additional  debt  issuance.  Total credit loss exposure is limited to the equity
invested in the CMOs at any point in time. For the first six months of 2001, the
Company  issued one CMO for $357.8  million.  At June 30,  2001,  the  Long-Term
Investment  Operations had $1.36 billion of CMO borrowings used to finance $1.44
billion of CMO collateral.

     The Long-Term Investment Operations may pledge  mortgage-backed  securities
as collateral to borrow funds under short-term  reverse  repurchase  agreements.
The terms under these reverse  repurchase  agreements  are generally for 30 days
with interest rates ranging from the one-month LIBOR plus a spread  depending on
the type of collateral  provided.  As of June 30, 2001, the Long-Term Investment
Operations  had no  amounts  outstanding  under  short-term  reverse  repurchase
agreements secured by investment securities.


                                       29


Primary Use of Funds

     During the first six months of 2001,  the Long-Term  Investment  Operations
acquired $555.5 million in mortgage loans from IFC.

Warehouse Lending Operations

Primary Source of Funds

     The Warehouse Lending Operations finances the acquisition of mortgage loans
by the Long-Term Investment Operations and Mortgage Operations primarily through
borrowings on reverse repurchase  agreements with first party lenders.  IWLG has
obtained  reverse  repurchase  facilities from major investment banks to provide
financing as needed. Terms of the reverse repurchase agreements require that the
mortgages be held by an independent  first party custodian  giving the Warehouse
Lending  Operations the ability to borrow against the collateral as a percentage
of the  outstanding  principal  balance.  The borrowing rates vary from 85 basis
points  to 200 basis  points  over  one-month  LIBOR,  depending  on the type of
collateral provided.  The advance rates on the reverse repurchase agreements are
based on the type of mortgage  collateral  used and generally  range from 75% to
101% of the fair market value of the collateral. At June 30, 2001, the Warehouse
Lending  Operations  had  $609.0  million  outstanding  on  uncommitted  reverse
repurchase agreements at a rate of one-month LIBOR plus 0.85% to 2.00%.

Primary Use of Funds

     During  the first six  months of 2001,  the  Warehouse  Lending  Operations
increased outstanding finance receivables by $24.2 million.

Mortgage Operations

Primary Source of Funds

     The Mortgage  Operations has entered into reverse repurchase  agreements to
obtain financing of up to $600.0 million from the Warehouse  Lending  Operations
to provide IFC mortgage loan  financing  during the period that IFC  accumulates
mortgage  loans and until the  mortgage  loans  are  securitized  and sold.  The
margins on the reverse repurchase agreements are based on the type of collateral
provided  and  generally  range from 95% to 100% of the fair market value of the
collateral.  Interest rates on the  borrowings  are indexed to Prime,  which was
8.00% at June 30, 2001,  minus 0.50%. At June 30, 2001, the Mortgage  Operations
had $192.9 million outstanding under reverse repurchase agreements.

     During the first six months of 2001,  the Mortgage  Operations  sold $880.6
million in principal  balance of  primarily  FRMs to first party  investors.  In
addition,  IFC sold $546.9 million in principal balance of primarily ARMs to the
Long-Term  Investment  Operations  during  the  first  six  months  of 2001.  By
securitizing  and selling loans on a periodic and consistent  basis, the reverse
repurchase agreements were sufficient to handle IFC's liquidity needs during the
six months ended June 30, 2001.

Primary Use of Funds

     During the first six months of 2001, the Mortgage  Operations  acquired and
originated $1.4 billion of mortgage loans.

Cash Flows

     Operating  Activities  - During  the  first six  months  of 2001,  net cash
provided by operating activities was $11.1 million. Net cash was provided as the
Company  recorded net earnings of $14.2  million  during the first six months of
2001.

     Investing  Activities - During the first six months of 2001,  net cash used
in  investing  activities  was  $274.3  million.  Net  cash  used  in  investing
activities  was primarily due to an increase of $265.4 million in CMO collateral
and mortgage loans  held-for-investment  as the Long-Term Investment  Operations
purchased and retained  mortgage  loans from the Mortgage  Operations.  Cash was
also used to increase finance receivables by $24.8 million.


                                       30


     Financing  Activities  - During  the  first six  months  of 2001,  net cash
provided  by  financing  activities  was $267.8  million.  Net cash  provided by
financing activities was primarily the result of proceeds from the issuance of a
new CMO for $357.8 million and an increase in reverse repurchase  agreements and
other  borrowings of $206.2 million.  Net cash provided was partially  offset by
the repayment of CMO borrowings of $287.2 million.

Inflation

     The  Financial  Statements  and Notes  thereto  presented  herein 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 the
Company's operations.  Unlike industrial companies, nearly all of the assets and
liabilities  of the Company's  operations  are monetary in nature.  As a result,
interest  rates have a greater impact on the Company's  operations'  performance
than do the  effects of  general  levels of  inflation.  Inflation  affects  the
Company's  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  mortgage  loans and a  borrower's  ability to qualify  for  mortgage
financing in a purchase transaction may be adversely affected. During periods of
decreasing interest rates,  borrowers may prepay their mortgages,  which in turn
may  adversely  affect the  Company's  yield and  subsequently  the value of its
portfolio of Mortgage Assets.


                                       31


       ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Securitizations/Sales  - Hedging  Interest Rate Risk. The most  significant
variable in the  determination of gain on sale in a securitization is the spread
between  the  weighted   average  coupon  on  the  securitized   loans  and  the
pass-through  interest rate. In the interim  period between loan  origination or
purchase  and  securitization  or sale of such loans,  the Company is exposed to
interest rate risk.  Most of the loans are  securitized  or sold within 45 to 90
days  of  origination  of  purchase.   However,  a  portion  of  the  loans  are
held-for-sale  or  securitization  for as long as 12 months (or longer,  in very
limited  circumstances)  prior to securitization or sale. If interest rates rise
during  the  period  that  the  mortgage  loans  are  held,  in  the  case  of a
securitization,  the spread  between the weighted  average  interest rate on the
loans to be securitized and the pass-through interest rates on the securities to
be sold (the latter having increased as a result of market rate movements) would
narrow.  Upon  securitization  or sale,  this would result in a reduction of the
Company's related gain or an increase in the Company's loss on sale.

     Interest-  and  Principal-Only   Strips.  The  Company  had  interest-  and
principal-only  strips of $6.6 million and $7.7 million  outstanding at June 30,
2001 and December  31,  2000,  respectively.  These  instruments  are carried at
market value at June 30, 2001 and December  31, 2000.  The Company  values these
assets  based on the present  value of future cash flow  streams net of expenses
using various assumptions.

     These  assets are subject to risk of  accelerated  mortgage  prepayment  or
losses in excess of assumptions used in valuation.  Ultimate cash flows realized
from  these  assets  would  be  reduced  should  prepayments  or  losses  exceed
assumptions  used in the  valuation.  Conversely,  cash flows  realized would be
greater should prepayments or losses be below expectations.


                                       32


                           PART II. OTHER INFORMATION


ITEM 1: LEGAL PROCEEDINGS

     On September 1, 2000, a complaint  captioned  Michael P. and Shellie Gilmor
v. Preferred Credit Corporation and Impac Funding Corporation, et. al. was filed
in the United States District Court for the Western  District of Missouri,  Case
#4-00-00795-SOW.  In July 2001,  the  complaint  was  amended to include IMH and
other IMH related  entities.  The plaintiffs are alleging a class action lawsuit
whereby the defendants  violated  Missouri's  Second Loans Act and Merchandising
Practices  Act by  marketing  loans and  charging  certain  origination  fees or
finders'  fees or mortgage  broker or broker  fees or closing  fees and costs on
second mortgage loans on residential real estate, which caused a conversion from
the illegal charge of interest or closing costs or fees. The plaintiffs are also
alleging a defendant class action.  IFC was a purchaser of second mortgage loans
originated by Preferred  Credit  Corporation  which the  plaintiffs  contend are
included in this  lawsuit.  The  plaintiffs  are seeking  damages that include a
permanent  injunction  enjoining the  defendants,  together with their officers,
directors,  employees,  agents, partners or representatives,  successors and any
and all persons acting in concert from, directly or indirectly,  engaging in the
wrongful acts described  therein,  disgorgement or restitution of all improperly
collected  charges and the  imposition of an equitable  constructive  trust over
such  amounts for the benefit of the  plaintiffs,  the right to rescind the loan
transactions and a right to offset any finance charges, closing costs, points or
other loan fees paid  against the  principal  amounts  due on the loans,  actual
damages,  punitive damages,  reasonable attorney's fees, pre- and post- judgment
interest and costs and expenses.  Damages are unspecified.  The Company believes
that it has  meritorious  defenses to such  claims and  intends to defend  these
claims vigorously.  Nevertheless,  litigation is uncertain,  and the Company may
not prevail in this suit.

ITEM 2: CHANGES IN SECURITIES AND USE OF PROCEEDS

None.

ITEM 3: DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4: SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

ITEM 5: OTHER INFORMATION

None.

ITEM 6: EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits: None.

(b) Reports on Form 8-K:

     1. Form 8-K reporting Item 9 filed on June 1, 2001
     2. Form 8-K reporting Item 9 filed on June 27, 2001


                                       33


                                   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.



By:  /s/ Richard J. Johnson
Richard J. Johnson
Executive Vice President
and Chief Financial Officer

Date:  August 14, 2001


                                       34