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 September 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 November 12, 2001, the aggregate  market value of the voting stock held
by non-affiliates of the registrant was  approximately  $31.5 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 November  12, 2001 was
31,961,321.

                    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. AND SUBSIDIARIES                                Page #
                                                                          ------

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

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

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

           Notes to Consolidated Financial Statements.....................  8

  Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
           AND RESULTS OF OPERATIONS...................................... 18

  Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK..... 35

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

  Item 1.  LEGAL PROCEEDINGS.............................................. 36

  Item 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS...................... 36

  Item 3.  DEFAULTS UPON SENIOR SECURITIES................................ 36

  Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS............ 36

  Item 5.  OTHER INFORMATION.............................................. 37

  Item 6.  EXHIBITS AND REPORTS ON FORM 8-K............................... 37

           SIGNATURES                                                      38


                                       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)



                                                                                                     September 30,    December 31,
                                                                                                         2001             2000
                                                                                                     -----------      ------------
                                         ASSETS
                                         ------
                                                                                                                
Cash and cash equivalents ....................................................................       $    17,871      $    17,944
Investment securities available-for-sale .....................................................            34,329           36,921
Loan Receivables:
   CMO collateral ............................................................................         1,672,581        1,372,996
   Finance receivables .......................................................................           464,503          405,438
   Mortgage loans held-for-investment ........................................................           151,283           16,720
   Allowance for loan losses .................................................................            (7,942)          (5,090)
                                                                                                     -----------      -----------
        Net loan receivables .................................................................         2,280,425        1,790,064
Investment in Impac Funding Corporation ......................................................            22,114           15,762
Due from affiliates ..........................................................................            14,500           14,500
Accrued interest receivable ..................................................................            12,946           12,988
Other real estate owned ......................................................................             6,066            4,669
Derivative assets ............................................................................             6,506               61
Other assets .................................................................................             1,985            5,929
                                                                                                     -----------      -----------
     Total assets ............................................................................       $ 2,396,742      $ 1,898,838
                                                                                                     ===========      ===========

                                       LIABILITIES
                                       -----------

CMO borrowings ...............................................................................       $ 1,597,936      $ 1,291,284
Reverse repurchase agreements ................................................................           598,210          398,653
Borrowings secured by investment securities available-for-sale ...............................            14,923           21,124
Senior subordinated debentures ...............................................................                --            6,979
Accumulated dividends payable ................................................................             6,708              788
Other liabilities ............................................................................             2,374            1,570
                                                                                                     -----------      -----------
     Total liabilities .......................................................................         2,220,151        1,720,398
                                                                                                     -----------      -----------

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

Preferred stock; $.01 par value; 6,300,000 shares authorized; none issued or
   outstanding at September 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 September 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; none and 1,200,000 issued and
   outstanding at September 30, 2001 and December 31, 2000 ...................................                --               12
Common stock; $.01 par value; 50,000,000 shares authorized; 26,832,329 and
   20,409,956 shares issued and outstanding at September 30, 2001 and December 31, 2000,
respectively .................................................................................               268              204
Additional paid-in capital ...................................................................           325,583          325,350
Accumulated other comprehensive loss .........................................................           (12,608)            (568)
Notes receivable from common stock sales .....................................................              (930)            (902)
Net accumulated deficit:
   Cumulative dividends declared .............................................................          (112,256)        (103,973)
   Accumulated deficit .......................................................................           (23,466)         (41,683)
                                                                                                     -----------      -----------
      Net accumulated deficit ................................................................          (135,722)        (145,656)
                                                                                                     -----------      -----------
        Total stockholders' equity ...........................................................           176,591          178,440
                                                                                                     -----------      -----------
        Total liabilities and stockholders' equity ...........................................       $ 2,396,742      $ 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 Nine Months
                                                                              Ended September 30,            Ended September 30,
                                                                            -----------------------       -------------------------
                                                                              2001           2000            2001            2000
                                                                            --------       --------       ---------       ---------
                                                                                                              
INTEREST INCOME:
   Mortgage Assets ...................................................      $ 38,355       $ 37,711       $ 114,157       $ 104,893
   Other interest income .............................................           613            261           1,875           1,749
                                                                            --------       --------       ---------       ---------
     Total interest income ...........................................        38,968         37,972         116,032         106,642
                                                                            --------       --------       ---------       ---------

INTEREST EXPENSE:
   CMO borrowings ....................................................        19,249         19,839          57,016          59,548
   Reverse repurchase agreements .....................................         7,688         11,677          25,485          26,518
   Borrowings secured by investment
     securities available-for-sale ...................................           620            765           1,958           2,457
   Senior subordinated debentures ....................................            --            314             553             944
   Other borrowings ..................................................            24             --             190              45
                                                                            --------       --------       ---------       ---------
     Total interest expense ..........................................        27,581         32,595          85,202          89,512
                                                                            --------       --------       ---------       ---------
   Net interest income ...............................................        11,387          5,377          30,830          17,130
     Provision for loan losses .......................................         2,615          1,248          10,559          17,735
                                                                            --------       --------       ---------       ---------
   Net interest income (loss) after provision for loan losses ........         8,772          4,129          20,271            (605)

NON-INTEREST INCOME:
   Equity in net earnings (loss) of Impac Funding Corporation ........         3,039            143           7,857            (937)
   Loan servicing fees ...............................................           228            193             809             532
   Other income ......................................................         1,094            550           2,610           1,604
                                                                            --------       --------       ---------       ---------
   Total non-interest income .........................................         4,361            886          11,276           1,199

NON-INTEREST EXPENSE:
   Mark-to-market loss - FAS 133 .....................................         2,269             --           3,713              --
   Write-down on investment securities available-for-sale ............         1,841            171           1,949          53,576
   Professional services .............................................           646            611           1,728           1,697
   General and administrative and other expense ......................           415            388           1,339           1,069
   Personnel expense .................................................           290            177             866             484
   (Gain) loss on disposition of other real estate owned .............          (619)           369          (1,584)          1,677
                                                                            --------       --------       ---------       ---------
   Total non-interest expense ........................................         4,842          1,716           8,011          58,503
                                                                            --------       --------       ---------       ---------

   Earnings (loss) before extraordinary item and cumulative
   effect of change in accounting principle ..........................         8,291          3,299          23,536         (57,909)
     Extraordinary item ..............................................            --             --          (1,006)             --
     Cumulative effect of change in accounting principle .............            --             --          (4,313)             --
                                                                            --------       --------       ---------       ---------
   Net earnings (loss) ...............................................         8,291          3,299          18,217         (57,909)
     Less: Cash dividends on 10.5% cumulative
     convertible preferred stock .....................................            --           (788)         (1,575)         (2,363)
                                                                            --------       --------       ---------       ---------
   Net earnings (loss) available to common stockholders ..............         8,291          2,511          16,642         (60,272)

Other comprehensive earnings (loss):
   Unrealized holding gains (losses)
     on securities arising during period .............................        10,724           (830)         12,624           1,225
   Unrealized holding gains (losses)
     on hedging instruments arising during period ....................       (23,496)            --         (23,740)             --
   Reclassification of losses included in earnings (loss) ............          (123)           (51)           (924)          7,662
                                                                            --------       --------       ---------       ---------
     Net unrealized gains (losses) arising during period .............       (12,895)          (881)        (12,040)          8,887
                                                                            --------       --------       ---------       ---------
   Comprehensive earnings (loss) .....................................      $ (4,604)      $  2,418       $   6,177       $ (49,022)
                                                                            ========       ========       =========       =========



          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 Nine Months
                                                                        Ended September 30,        Ended September 30,
                                                                        -------------------       -------------------
                                                                        2001         2000          2001          2000
                                                                       ------       ------        ------        ------
                                                                                                     
 Earnings (loss) per share before  extraordinary  item and
 cumulative effect of change in accounting principle:
   Basic .....................................................         $0.37         $0.12         $0.97         $(2.82)
                                                                       =====         =====         =====         =====
   Diluted ...................................................         $0.31         $0.12         $0.87         $(2.82)
                                                                       =====         =====         =====         =====
Net earnings (loss) per share
   Basic .....................................................         $0.37         $0.12         $0.74         $(2.82)
                                                                       =====         =====         =====         =====
   Diluted ...................................................         $0.31         $0.12         $0.68         $(2.82)
                                                                       =====         =====         =====         =====


          See accompanying notes to consolidated financial statements.


                                       5


                 IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES



                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)



                                                                                            For the Nine Months
                                                                                            Ended September 30,
                                                                                      ------------------------------
                                                                                         2001                 2000
                                                                                      ---------            ---------
                                                                                                     
Cash flows from operating activities:
  Net earnings (loss) ..........................................................      $  22,530            $ (57,909)
  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 ................         (7,857)                 937
     Provision for loan losses .................................................         10,559               17,735
     Amortization of loan premiums and securitization costs ....................          9,949               12,147
     (Gain) loss on disposition of other real estate owned .....................         (1,584)               1,677
     Write-off of securitization costs from senior subordinated debentures .....          1,006                   --
     Write-down of investment securities available-for-sale ....................          1,949               53,576
     Gain on sale of investment securities available-for-sale ..................           (159)                  --
     Net change in accrued interest receivable .................................             42                 (806)
     Net change in other assets and liabilities ................................        (26,066)              (5,887)
                                                                                      ---------            ---------
       Net cash provided by operating activities ...............................          6,056               21,470
                                                                                      ---------            ---------

Cash flows from investing activities:
  Net change in CMO collateral .................................................       (315,015)             173,425
  Net change in finance receivables ............................................        (59,671)            (170,275)
  Net change in mortgage loans held-for-investment .............................       (143,976)            (231,246)
  Proceeds from sale of other real estate owned, net ...........................          7,980               12,097
  Dividend from Impac Funding Corporation ......................................          6,419                   --
  Sale of investment securities available-for-sale .............................          5,154                5,704
  Net principal reductions on investment securities available-for-sale .........          2,660                2,825
                                                                                      ---------            ---------
       Net cash used in investing activities ...................................       (496,449)            (207,470)
                                                                                      ---------            ---------

Cash flows from financing activities:
  Net change in reverse repurchase agreements and other borrowings .............        193,469               47,010
  Proceeds from CMO borrowings .................................................        758,296              451,950
  Repayments of CMO borrowings .................................................       (451,644)            (304,028)
  Dividends paid ...............................................................         (2,363)             (10,320)
  Retirement of senior subordinated debentures .................................         (7,747)                  --
  Proceeds from exercise of stock options ......................................            337                   --
  Advances and reductions on notes receivable-common stock .....................            (28)                   5
                                                                                      ---------            ---------
       Net cash provided by financing activities ...............................        490,320              184,617
                                                                                      ---------            ---------

Net change in cash and cash equivalents ........................................            (73)              (1,383)
Cash and cash equivalents at beginning of period ...............................         17,944               20,152
                                                                                      ---------            ---------
Cash and cash equivalents at end of period .....................................      $  17,871            $  18,769
                                                                                      =========            =========

          See accompanying notes to consolidated financial statements.


                                       6



                 IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)



                                                                                     For the Nine Months
                                                                                     Ended September 30,
                                                                                -----------------------------
                                                                                    2001              2000
                                                                                -----------        ----------
                                                                                              
Supplementary information:
  Interest paid .............................................................    $  86,592          $ 83,583

Non-cash transactions:
  Transfer of mortgage loans held-for-investment to CMO collateral ..........    $ 763,123          $337,016
  Dividends declared and unpaid .............................................        6,708             3,356
  Accumulated other comprehensive gain (loss) ...............................      (12,040)            8,887
  Loans transferred to other real estate owned ..............................        7,793             9,743
  Exchange of Series B preferred stock for Series C preferred stock .........           --            28,658
  Redemption of preferred stock into common stock ...........................       28,658                --




          See accompanying notes to consolidated financial statements.


                                       7


                 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,  IMH Assets
Corp.  (IMH  Assets),  Impac  Warehouse  Lending  Group,  Inc.  (IWLG),  and its
affiliate,   Impac  Funding   Corporation   (together   with  its   wholly-owned
subsidiaries,  Impac Secured Assets Corp. and Novelle Financial Services,  Inc.,
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 nine-month period ended September
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 and Form 10-K/A for the year ended December 31, 2000.

     The  operations of IMH have been  presented in the  consolidated  financial
statements for the three- and nine- months ended September 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  IFC,  primarily  operates  three
businesses:   (1)  the  Long-Term  Investment   Operations,   (2)  the  Mortgage
Operations, and (3) the Warehouse Lending Operations. 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.

     The Long-Term  Investment  Operations  invests  primarily in non-conforming
Alt-A  residential  mortgage  loans  that are  originated  and  acquired  by the
Mortgage Operations and securities backed by such mortgage loans. Alt-A mortgage
loans consist  primarily of mortgage  loans that are first lien  mortgage  loans
made to borrowers whose credit is generally within typical Fannie Mae or Freddie
Mac guidelines, but that have loan characteristics that make them non-conforming
under those guidelines.

     The Mortgage Operations are comprised of (1) the Conduit Operations,  which
primarily purchases  non-conforming Alt-A mortgage loans from correspondents and
mortgage  brokers,  and  subsequently  sells or securitizes  such loans, (2) the
Wholesale  and  Retail  Lending  Operations,  which  allows  brokers  and retail
customers to access the Company directly to originate, underwrite and fund their
loans and (3) Novelle Financial Services, Inc. (NFS), a B/C mortgage lender.

     The  Warehouse  Lending  Operations   provides   short-term   financing  to
originators of mortgage loans.

Long-Term Investment Operations

     The  Long-Term  Investment  Operations,  conducted  by IMH and IMH  Assets,
invests  primarily  in  non-conforming  Alt-A  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   Alt-A  residential  mortgage  loans  are
mortgages that do not qualify for purchase


                                       8


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  generally  for the  purpose  of debt  consolidation,  home
improvements, education and a variety of other purposes.

Mortgage Operations

     The   Conduit   Operations,   conducted   by   IFC,   purchases   primarily
non-conforming  Alt-A mortgage loans and, to a lesser  extent,  second  mortgage
loans from its network of mortgage  brokers,  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.

     During  the  third  quarter  of 2001,  IFC  capitalized  NFS.  NFS is a B/C
mortgage  lender which will be separately  licensed as a stand-alone  entity and
operate as a division of IFC.

Warehouse Lending Operations

     The Warehouse Lending Operations,  conducted by IWLG, provides financing 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 GAAP. 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 140). SFAS 140 provides the accounting
and  reporting  guidance for  transfers  and  servicing of financial  assets and
extinguishments  of liabilities.  SFAS 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


                                       9


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 140 and has included all appropriate and
necessary  disclosures  required by SFAS 140 in its December 31, 2000 Form 10-K,
as amended.  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." 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 Instruments 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  of  $4.3  million  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.  The accounting for gains and losses
associated  with changes in the fair value are  reported in current  earnings or
other  comprehensive   income  depending  on  whether  they  qualify  for  hedge
accounting  and whether the hedge is highly


                                       10


effective in achieving offsetting changes in the fair value of cash flows of the
asset or liability hedged.  Hedging gains and losses deemed to be ineffective in
hedging  the change in  expected  cash flows of the hedged  item are  recognized
immediately in the statement of operations as an increase or decrease to current
earnings.  Hedging  gains or losses deemed to be effective are recorded in other
comprehensive income as an increase or decrease to stockholders equity.

     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 three-and nine months ended September
30, 2001, the Company recorded a cumulative  mark-to-market loss of $2.3 million
and $3.7 million,  respectively,  when establishing the fair market valuation of
derivative instruments.

     During the first nine  months 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 (loss) within
stockholders'  equity.  Any  ineffective  portion  of the hedge is  included  in
current earnings. Approximately $13.5 million of expense reported in accumulated
comprehensive  loss will be  reclassified  into earnings  within the next twelve
months.

5. Other Comprehensive Income

     Current  period  unrealized  gains  or  losses  on  investment   securities
available-for-sale and the effective hedging component of derivative instruments
are  reported  as other  comprehensive  income as an  increase  or  decrease  to
stockholders  equity.  The  following  table  presents the  components  of other
comprehensive income for the periods shown (in thousands):



                                                                 September 30,   December 31,
                                                                     2001            2000
                                                                 -------------   ------------
                                                                              
Unrealized gain on investment securities available-for-sale        $  6,232         $(568)
Unrealized loss on derivative instruments (1) .............         (23,740)           --
Unrealized gain on IMH common stock owned by IFC (2) ......           4,900            --
                                                                   --------         -----
  Total other comprehensive income (loss) .................        $(12,608)        $(568)
                                                                   ========         =====


(1)  Represents  changes in the fair market  valuation of the effective  hedging
     component of derivative instruments.
(2)  Represents the Company's  investment in the  unrealized  gain on IMH common
     stock owned by IFC.

6. 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 September 30,
                                                                                   --------------------
                                                                                     2001        2000
                                                                                   -------     --------
                                                                                         
Numerator for earnings per share:
Earnings before extraordinary item ...........................................     $ 8,291     $ 3,299
Less:  Dividends paid to preferred stockholders ..............................          --        (788)
                                                                                   -------     -------
   Net earnings available to common stockholders .............................     $ 8,291     $ 2,511
                                                                                   =======     =======
Denominator for earnings per share:
Basic weighted average number of common shares outstanding during the period .      22,687      21,401

Diluted weighted average number of common shares outstanding during the period      26,823      21,401
Impact of assumed conversion of Preferred Stock ..............................          --       6,356
Net effect of dilutive stock options .........................................         361          --
                                                                                   -------     -------
   Diluted weighted average common and common equivalent shares ..............      27,184      27,757
                                                                                   =======     =======

Net earnings per share:
   Basic .....................................................................     $  0.37     $  0.12
                                                                                   =======     =======
   Diluted ...................................................................     $  0.31     $  0.12
                                                                                   =======     =======



                                       11


     The Company had 560,978  and 769,146  stock  options for the quarter  ended
September  30,  2001  and  September  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. In August 2001, 1,200,000
shares of preferred stock were converted into 6,355,932  shares of common stock.
The antidilutive effects of outstanding Preferred Stock as of September 30, 2001
and September 30, 2000 was none and 6,355,932 shares, respectively.



                                                                                     For the Nine Months
                                                                                     Ended September 30,
                                                                                   ----------------------
                                                                                     2001          2000
                                                                                   --------      --------
                                                                                           
Numerator for earnings per share:
Earnings (loss) before extraordinary item and cumulative effect of
   change in accounting principle ............................................     $ 23,536      $(57,909)
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 .................................................       18,217       (57,909)
Less:  Dividends paid to preferred stockholders ..............................       (1,575)       (2,363)
                                                                                   --------      ---------
   Net earnings (loss) available to common stockholders ......................     $ 16,642      $(60,272)
                                                                                   ========      =========
Denominator for earnings per share:
Basic weighted average number of common shares outstanding during the period .       22,573        21,401

Diluted weighted average number of common shares outstanding during the period       26,793        21,401
Net effect of dilutive stock options .........................................          174            --
                                                                                   --------      --------
   Diluted weighted average common and common equivalent shares ..............       26,967        21,401
                                                                                   ========      ========

Net earnings  (loss) per share  before  extraordinary  item and  cumulative
effect of change in accounting principle:
   Basic .....................................................................     $   0.97      $  (2.82)
                                                                                   ========      ========
   Diluted ...................................................................     $   0.87      $  (2.82)
                                                                                   ========      ========
Net earnings (loss) per share:
   Basic .....................................................................     $   0.74      $  (2.82)
                                                                                   ========      ========
   Diluted ...................................................................     $   0.68      $  (2.82)
                                                                                   ========      ========


     The Company had 195,277 and 769,146 stock options for the nine-months ended
September  30,  2001  and  September  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. In August 2001, 1,200,000
shares of preferred stock were converted into 6,355,932  shares of common stock.
The antidilutive effects of outstanding Preferred Stock as of September 30, 2001
and September 30, 2000 was none and 6,355,932 shares, respectively.

7. Mortgage Assets

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



                                                                    September 30,    December 31,
                                                                        2001            2000
                                                                    -------------    ------------
                                                                               
Investment securities available-for-sale:
   Subordinated securities collateralized by mortgages ........     $    28,280      $    37,920
   Net unrealized gain (loss) .................................           6,049             (999)
                                                                    -----------      -----------
     Carrying value of investment securities available-for-sale          34,329           36,921
                                                                    -----------      -----------
Loan Receivables:
CMO collateral--
   CMO collateral, unpaid principal balance ...................       1,642,051        1,333,487
   Unamortized net premiums on loans ..........................          26,117           22,759
   Securitization expenses ....................................          10,012           14,123
   Hedging instruments allocated to CMO collateral ............          (5,599)           2,627
                                                                    -----------      -----------
     Carrying value of CMO collateral .........................       1,672,581        1,372,996
Finance receivables--
   Due from affiliates ........................................         233,621          267,033
   Due from other mortgage banking companies ..................         230,882          138,405
                                                                    -----------      -----------
     Carrying value of finance receivables ....................         464,503          405,438
Mortgage loans held-for-investment--
   Mortgage loans held-for-investment, unpaid principal balance         149,227           16,928
   Unamortized net premiums (discounts) on loans ..............           2,056             (208)
                                                                    -----------      -----------
     Carrying value of mortgage loans held-for-investment .....         151,283           16,720

Carrying value of Gross Loan Receivables ......................       2,288,367        1,795,154
   Allowance for loan losses ..................................          (7,942)          (5,090)
                                                                    -----------      -----------
     Carrying value of Net Loan Receivables ...................       2,280,425        1,790,064
                                                                    -----------      -----------

   Total carrying value of Mortgage Assets ....................     $ 2,314,754      $ 1,826,985
                                                                    ===========      ===========



                                       12


8. 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,
                                     -----------------------------------------
                                     September 30,    June 30,       March 31,
                                         2001           2001           2001
                                     -------------    --------       ---------

Balance, beginning of period ......    $ 7,817        $ 6,295        $ 5,090
Provision for loan losses .........      2,615          3,905          4,038
Charge-offs, net of recoveries ....     (2,490)        (2,383)        (2,833)
                                       -------        -------        -------
Balance, end of period ............    $ 7,942        $ 7,817        $ 6,295
                                       =======        =======        =======

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

Balance, beginning of period ...       $ 12,867       $ 12,768       $  4,029
Provision for loan losses ......          1,247          3,304         13,184
Charge-offs, net of recoveries .         (5,259)        (3,205)        (4,445)
                                       --------       --------       --------
Balance, end of period .........       $  8,855       $ 12,867       $ 12,768
                                       ========       ========       ========


                                       13


9. 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  Alt-A 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, ILG and NFS, purchases and
          originates  non-conforming  Alt-A mortgage  loans and second  mortgage
          loans from its network of correspondent sellers, wholesale brokers and
          retail customers.

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



                                            Long-Term         Warehouse
                                            Investment         Lending             (a)
                                            Operations        Operations       Eliminations       Consolidated
                                            -----------       ----------       ------------       ------------
                                                                                       
Balance Sheet Items
    CMO collateral                          $1,672,581         $     --         $      --          $1,672,581
    Total assets                             2,020,644          669,628          (293,530)          2,396,742
    Total stockholders' equity                 264,164           70,065          (157,638)            176,591

Income Statement Items
    Interest income                         $   89,380         $ 34,266         $  (7,614)         $  116,032
    Interest expense                            67,260           25,556            (7,614)             85,202
    Equity interest in net earnings
       of IFC (b)                                   --               --             7,857               7,857
    Net earnings                                 2,591            7,769             7,857              18,217



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




                                                                                       
Income Statement Items
    Interest income                         $   30,975         $ 11,003         $  (3,010)         $   38,968
    Interest expense                            22,899            7,692            (3,010)             27,581
    Equity interest in net earnings
       of IFC (b)                                   --               --             3,039               3,039
    Net earnings                                 2,339            2,913             3,039               8,291


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



                                            Long-Term         Warehouse
                                            Investment         Lending             (a)
                                            Operations        Operations       Eliminations       Consolidated
                                            -----------       ----------       ------------       ------------
                                                                                       
Balance Sheet Items
    CMO collateral                          $ 1,094,083        $     --         $      --          $ 1,094,083
    Total assets                              1,520,496         652,769          (365,674)           1,807,591
    Total stockholders' equity                  246,403          58,293          (124,975)             179,721

Income Statement Items
    Interest income                         $    76,586        $ 36,951         $  (6,895)         $   106,642
    Interest expense                             69,882          26,525            (6,895)              89,512
    Equity interest in net loss
       of IFC (b)                                    --              --              (937)                (937)
    Net earnings (loss)                         (66,581)          9,609              (937)             (57,909)



                                       14


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



                                                                                   
Income Statement Items
    Interest income                         $ 25,910          $15,686         $(3,624)         $37,972
    Interest expense                          24,543           11,676          (3,624)          32,595
    Equity interest in net earnings
       of IFC (b)                                 --               --             143              143
    Net earnings (loss)                         (696)           3,852             143            3,299


(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 qualified REIT subsidiary of the Company.

10. 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



                                                              September 30,    December 31,
                                                                  2001            2000
                                                              -------------    ------------
                                     ASSETS
                                                                          
Cash                                                            $  12,749       $   8,281
Investment securities available-for-sale                           15,147             266
Mortgage loans held-for-sale                                      244,762         275,570
Mortgage servicing rights                                          10,365          10,938
Premises and equipment, net                                         5,284           5,037
Accrued interest receivable                                           190           1,040
Other assets                                                        8,064          16,031
                                                                ---------       ---------
     Total assets                                               $ 296,561       $ 317,163
                                                                =========       =========

                      LIABILITIES AND SHAREHOLDERS' EQUITY
Borrowings from IWLG                                            $ 234,827       $ 266,994
Due to affiliates                                                  14,500          14,500
Deferred revenue                                                    5,462           5,026
Accrued interest expense                                              515           2,176
Other liabilities                                                  18,920          12,546
                                                                ---------       ---------
     Total liabilities                                            274,224         301,242
                                                                ---------       ---------
Shareholders' Equity:
Preferred stock                                                    18,053          18,053
Common stock                                                          182             182
Retained earnings (accumulated deficit)                             5,637          (2,300)
Cumulative dividends declared                                      (6,484)             --
Accumulated other comprehensive gain (loss)                         4,949             (14)
                                                                ---------       ---------
     Total shareholders' equity                                    22,337          15,921
                                                                ---------       ---------
     Total liabilities and shareholders' equity                 $ 296,561       $ 317,163
                                                                =========       =========



                                       15


                            STATEMENTS OF OPERATIONS



                                                                For the Three Months          For the Nine Months
                                                                 Ended September 30,          Ended September 30,
                                                               ----------------------       -----------------------
                                                                 2001           2000          2001           2000
                                                               --------       -------       --------       --------
                                                                                               
Interest income                                                $  5,569       $ 8,063       $ 18,314       $ 20,116
Interest expense                                                  4,629         8,388         16,601         21,063
                                                               --------       -------       --------       --------
  Net interest income (expense)                                     940          (325)         1,713           (947)

Gain on sale of loans                                            12,423         3,793         32,947         13,163
Loan servicing income                                               507         2,310          2,308          4,858
Other non-interest income                                           210           188            319            595
                                                               --------       -------       --------       --------
  Total non-interest income                                      13,140         6,291         35,574         18,616

Personnel expense                                                 4,138         2,370         10,776          6,950
General and administrative and other expense                      2,844         2,048          8,500          6,954
Amortization of mortgage servicing rights                         1,313         1,294          3,757          3,751
Provision for repurchases                                           501             5            515             77
Write-down on investment securities available-for-sale               --            --             --          1,537
Mark-to-market gain - FAS 133                                       (62)           --            (45)            --
                                                               --------       -------       --------       --------
  Total non-interest expense                                      8,734         5,717         23,503         19,269

Earnings (loss) before income taxes and cumulative effect
Of change in accounting principle                                 5,346           249         13,784         (1,600)
   Income taxes (benefit)                                         2,257           105          5,865           (651)
                                                               --------       -------       --------       --------
Earnings (loss) before cumulative effect of change
in accounting principle                                           3,089           144          7,919           (949)
   Cumulative effect of change in accounting principle               --            --             17             --
                                                               --------       -------       --------       --------
Net earnings (loss)                                               3,089           144          7,936           (949)
   Less: Cash dividends on preferred stock                       (2,000)           --         (6,464)            --
                                                               --------       -------       --------       --------
Net earnings (loss) available to common stockholders           $  1,089       $   144       $  1,472       $   (949)
                                                               ========       =======       ========       ========


11. Stockholders' Equity

     During  the  nine  months  ended  September  30,  2001,  accumulated  other
comprehensive  loss  increased by $12.0 million  primarily due to changes in the
fair market value of derivative instruments.

     During  the  third  quarter  of 2001,  1,200,000  shares  of Series C 10.5%
Cumulative  Convertible  Preferred Stock were converted into 6,355,932 shares of
common stock.

     On September 25, 2001,  the Company  declared a third quarter cash dividend
of $0.25 per common share payable in two installments.  The first installment of
$3.5 million,  or $0.13 per common share, was paid on October 15, 2001 to common
stockholders  of record on October 1, 2001. The second  installment of $0.12 per
common share is payable on November 15, 2001 to common stockholders of record on
November 1, 2001.

     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.


                                       16


12. Subsequent Events

     On October 30, 2001, the Company completed a CMO for $400.5 million,  which
was  collateralized  by  $403.5  million  of  primarily  non-conforming,   Alt-A
residential mortgages.

     In October 2001, the Company issued  5,100,000  shares of common stock at a
price of $7.05  per share and  received  net  proceeds  of  approximately  $33.8
million.  In  addition,  as part of the same  common  stock  offering,  IFC sold
1,400,000  shares of IMH common stock and received net proceeds of approximately
$9.3 million.


                                       17


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.  Forward-looking  statements,  some  of  which  are  based  on  various
assumptions and events that are beyond the Company's control,  may be identified
by  reference  to a future  period or periods  or by the use of  forward-looking
terminology,  such as may,  will,  believe,  expect,  anticipate,  continue,  or
similar terms or  variations on those terms or the negative of those terms.  The
Company's  actual results could differ  materially  from those  contained in the
forward-looking  statements  due to a variety  of  factors,  including,  but not
limited to adverse economic  conditions,  changes in interest rates,  changes in
yield curves, changes in prepayment rates, the availability of financing and, if
available,  the terms of any  financing,  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 and Form 10-K/A.

SIGNIFICANT TRANSACTIONS

     On September  25, 2001,  the Board of  Directors  declared a third  quarter
dividend  of $0.25  per  share.  The  Company  is  paying  the  dividend  in two
installments.  The first  installment of $0.13 per share was paid on October 15,
2001 to common stockholders of record on October 1, 2001. The second installment
of $0.12 per share is payable on  November  15, 2001 to common  stockholders  of
record on November 1, 2001.

     On  August  30,  2001,  1,200,000  shares  of  Series  C  10.5%  Cumulative
Convertible  Preferred Stock  ("Preferred  Stock") were converted into 6,355,932
shares of common stock.

     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 the debentures.

     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.

BUSINESS OPERATIONS

     Long-Term Investment Operations:  During the first nine months of 2001, the
Long-Term   Investment   Operations   acquired   $922.4   million  of  primarily
adjustable-rate  mortgages  ("ARMs")  secured  by  first  liens  on  residential
property from IFC as compared to $282.3 million of mortgages acquired during the
same period in 2000. Of the mortgages  acquired  during 2001,  59% were acquired
with prepayment  penalty  features and with a weighted average Fair Isaac Credit
Score  ("FICO") of 680. The Company  generally  considers  prime,  or "A" credit
quality loans, to have a FICO of 640 or better, and "Alt-A" credit quality loans
generally  have a FICO of 600 or better.  The FICO was  developed  by Fair Isaac
Company,  Inc.  and is an  electronic  evaluation  of past  and  present  credit
accounts on the borrower's credit bureau report.  Alt-A mortgage loans primarily
consist of mortgage  loans that are first lien mortgage  loans made to borrowers
whose credit is generally  within typical Fannie Mae or Freddie Mac  guidelines,
but  that  have  loan   characteristics,   such  as  lack  of  documentation  or
verifications, that make them ineligible under their guidelines. As of September
30, 2001,  the  Long-Term  Investment  Operations'  portfolio of mortgage  loans
consisted of $1.7 billion of mortgage loans held in trust as collateral for CMOs
and $151.3 million of mortgage loans held-for-investment, of which approximately
15% were fixed-rate  mortgages  ("FRMs") and 85% were ARMs. The weighted average
coupon of the Long-Term  Investment  Operations  portfolio of mortgage loans was
8.52% at September 30, 2001 with a weighted average margin of 3.68%.  During the
first  nine  months of 2001,  IMH  Assets  issued  two  Collateralized  Mortgage
Obligations  ("CMO") for $758.3  million as compared  to a CMO  totaling  $452.0
million  during the same period in 2000. As of September  30, 2001,  over 95% of
CMO  collateral  were Alt-A  mortgages  acquired or  originated  by the Mortgage
Operations, of which 44% had active prepayment penalties with a weighted average
FICO of 677.

     Mortgage  Operations:  Loan production by the Mortgage Operations increased
47% to $2.2  billion  during the first nine  months of 2001 as  compared to $1.5
billion  during the same  period in 2000.  During the first nine months of 2001,
correspondent   mortgage  acquisitions  were  $1.7  billion,  or  77%  of  total
production, and wholesale loan originations were $491.3 million, or 22% of total
production, as compared to $1.2 billion, or 80% of total production,


                                       18


and $174.8 million,  or 12% of total production,  respectively,  during the same
period of 2000. Of mortgages acquired or originated during the first nine months
of 2001,  $1.4  billion,  or 65% of total  production,  had  prepayment  penalty
features as compared to $720.0 million,  or 49% of total production,  during the
same period in 2000.  The Mortgage  Operations  issued six real estate  mortgage
investment conduits ("REMICs"),  for a total of $1.3 billion,  which contributed
to gain on sale of loans of $32.9 million, during the first nine months of 2001.
This compares to three REMICs for $885.9  million,  contributing to gain on sale
of loans of $13.2  million,  during the same period in 2000.  Additionally,  the
Mortgage Operations sold $29.3 million of mortgages to first party investors and
$907.8  million of  mortgages  to IMH  during  the first nine  months of 2001 as
compared to $46.9  million and $303.3  million,  respectively,  during the first
nine  months of 2000.  The  master  servicing  portfolio  increased  28% to $5.1
billion at September  30, 2001 as compared to $4.0 billion at December 31, 2000.
The loan delinquency  rate of mortgages in the master servicing  portfolio which
were  60 or more  days  past  due,  inclusive  of  foreclosures  and  delinquent
bankruptcies,  was 5.41% at September  30, 2001 as compared to 4.24% at December
31, 2000.

     Warehouse  Lending  Operations:  As of September  30, 2001,  the  Warehouse
Lending  Operations had $408.0 million of short-term  warehouse  lines of credit
available  to  55  non-affiliated   customers,   of  which  $230.9  million  was
outstanding.

RESULTS OF OPERATIONS--IMPAC MORTGAGE HOLDINGS, INC.

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

Results of Operations

     Reported net earnings per generally accepted accounting principles ("GAAP")
increased to $8.3  million,  or $0.31 per diluted  common  share,  for the third
quarter of 2001 as compared to $3.3 million,  or $0.12 per diluted common share,
for the third quarter of 2000. The increase in net earnings was primarily due to
a $6.0 million  increase in net interest  income and a $2.9 million  increase in
equity in net earnings of IFC. The  increases  to net  earnings  were  partially
offset by a $2.3 million  mark-to-market  loss recorded on derivative and a $1.8
million write-down on investment securities available-for-sale.

     Net interest income  increased to $11.4 million during the third quarter of
2001 as compared to $5.4 million during the third quarter of 2000 as the Federal
Reserve Bank reduced short-term  interest rates during 2001, which significantly
reduced  the  Company's  financing  costs on CMO  borrowings.  The  yield on CMO
financing  costs decreased 222 basis points to 5.36% during the third quarter of
2001 as compared to 7.58% during the third  quarter of 2000.  Additionally,  net
interest  income  increased as average  Mortgage  Assets  increased  22% to $2.2
billion  during the third quarter of 2001 as compared to $1.8 billion during the
third quarter of 2000.  Mortgage Assets include CMO  collateral,  mortgage loans
held-for-investment,  finance  receivables  and investment  securities.  Average
Mortgage Assets increased as the Long-Term Investment Operations acquired $922.4
million of primarily  ARMs secured by first liens on  residential  property from
the  Mortgage  Operations  during the first nine  months of 2001 as  compared to
$282.3  million  of  mortgages  acquired  during  the same  period in 2000.  The
increased acquisition of mortgages during the first nine months of 2001 resulted
in average CMO  collateral  of $1.5 billion  during the third quarter of 2001 as
compared to $1.1 billion during the third quarter of 2000.

     Equity in net earnings of IFC  increased  to $3.0 million  during the third
quarter of 2001 as compared to $143,000  during the third  quarter of 2000.  Net
earnings of IFC  increased  primarily as a result of an increase in gain on sale
of loans to $12.4  million  during the third quarter of 2001 as compared to $3.8
million during the third quarter of 2000. Refer to "Result of  Operations--Impac
Funding Corporation" for additional  information  regarding operating results of
IFC.

     During the third quarter of 2001, the Company  recognized a current loss to
earnings of $2.3 million as a fair market valuation of the Company's  derivative
instruments in accordance with Statement of Financial  Accounting  Standards No.
133,  "Accounting  for Derivative  Instruments and Hedging  Activities,"  ("SFAS
133"). 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 third  quarter of 2001,  the
effect of the fair market  valuation  was a loss of $2.3  million as compared to
$1.1 million of  amortization  of interest  rate cap costs,  which prior to SFAS
133, would


                                       19


have been recorded as interest  expense.  Since the  implementation of SFAS 133,
net interest margins do 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.

     Diluted  book value was $6.58 per common  share at  September  30,  2001 as
compared to $6.67 per common share at December 31, 2000. Book value decreased as
of September 30, 2001 as a result of marking to market hedging  instruments that
protect the Company from adverse changes in interest rates. Excluding the effect
of SFAS 133, the  Company's  diluted book value per share at September  30, 2001
was $7.47, an increase of 12% as compared to December 31, 2000.

     Core Operating  Earnings.  Core operating  earnings were $11.3 million,  or
$0.42 per diluted  common  share,  for the third  quarter of 2001 as compared to
core operating earnings of $3.5 million,  or $0.13 per diluted common share, for
the third quarter of 2000.  Core operating  earnings during the third quarter of
2001  excludes  the  current  effect of a $2.3  million  mark-to-market  loss on
derivative  instruments and a $1.8 million  write-down on investment  securities
available-for-sale.  Core  operating  earnings  during the third quarter of 2000
excludes a $171,000 write-down on investment securities available-for-sale.

         RECONCILATION OF REPORTABLE EARNINGS TO CORE OPERATING EARNINGS
                    (in thousands, expect per share amounts)



                                                                  For the Three Months
                                                                   Ended September 30,
                                                                 ----------------------
                                                                   2001          2000
                                                                 --------       -------
                                                                          
Reportable net earnings ...................................      $  8,291       $ 3,299
Add:
   Mark-to-market loss - FAS 133 ..........................         2,269            --
   Write-down on investment securities available-for-sale .         1,841           171
Less:
   Amortization of costs associated with the acquisition
    of hedging instruments not included in interest expense
    due to the implementation of SFAS 133 .................        (1,096)           --
                                                                 --------       -------
Core operating earnings ...................................      $ 11,305       $ 3,470
                                                                 ========       =======
Core operating earnings per share .........................      $   0.42       $  0.13
                                                                 ========       =======
Diluted weighted average shares outstanding used for
   Calculation of core earnings per share .................        27,184        27,757
                                                                 ========       =======


     Taxable  Earnings.  Estimated  taxable  earnings  increased  20%  to  $11.0
million,  or $0.40 per diluted share,  for the third quarter of 2001 as compared
to estimated  taxable earnings of $158,000,  or $0.01 per diluted share, for the
third quarter of 2000. As a result of higher than anticipated  estimated taxable
earnings  during the first nine months of 2001, the Board of Directors  returned
to regular  dividends by declaring a third quarter  dividend of $0.25 per share.
The Company is paying the dividend in two installments. The first installment of
$0.13 per share was paid on October 15, 2001 to common stockholders of record on
October  1,  2001.  The  second  installment  of $0.12 per share is  payable  on
November 15, 2001 to common stockholders of record on November 1, 2001.

Net Interest Income

     Net  interest  income  increased  111% to $11.4  million  during  the third
quarter of 2001 as compared to $5.4  million  during the third  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 first nine months of 2001 to mitigate  possible  adverse
changes in net interest margins.


                                       20


     During the third  quarter of 2001,  net  interest  income  increased as net
interest  margins  on  Mortgage  Assets  increased  76 basis  points to 1.96% as
compared to 1.20%  during the third  quarter of 2000.  Net  interest  margins on
Mortgage Assets increased during the third quarter of 2001 primarily as a result
of average CMO borrowing  costs  decreasing 222 basis points to 5.36% during the
third  quarter of 2001 as  compared to 7.58%  during the third  quarter of 2000.
Borrowing  costs on CMO  financing  continued  to trend lower as  interest  rate
reductions by the Federal Reserve Bank improved net interest  margins during the
third quarter of 2001.

     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
September 30, 2001, 44% of the Company's CMO collateral had prepayment penalties
with a weighted average life to prepayment  penalty  expiration of approximately
24 months.  During the third  quarter of 2001,  the Company  completed a CMO for
$400.5  million  of which  approximately  57% of  mortgage  collateral  included
prepayment penalties.

     Net interest income also increased as average Mortgage Assets increased 22%
to $2.2  billion  during the third  quarter of 2001 as compared to $1.8  billion
during the third quarter of 2000. The increase in Mortgage  Assets was primarily
the result of a $370.3  million  increase in average CMO collateral and mortgage
loans held-for investment. CMO collateral and mortgage loans held-for investment
increased  during  the third  quarter  of 2001 as the  Company  acquired  $922.4
million of  primarily  ARMs from the Mortgage  Operations  during the first nine
months of 2001 as compared to $282.3 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 third
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):



                                                          For the Three Months                    For the Three Months
                                                        Ended September 30, 2001                Ended September 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 ....      $   33,491      $   679       8.11%      $   39,899      $ 1,630      16.34%
Securities collateralized by other loans ..              --           --         --              159           --         --
                                                 -----------------------                  -----------------------
  Total investment securities .............          33,491          679       8.11           40,058        1,630      16.28
                                                 -----------------------                  -----------------------

Loan receivables:
CMO collateral ............................       1,515,450       27,219       7.18        1,145,119       20,842       7.28
Mortgage loans held-for-investment ........         195,891        2,529       5.16          153,213        3,226       8.42
Finance receivables:
  Affiliated ..............................         251,140        4,027       6.41          316,044        7,875       9.97
  Non-affiliated ..........................         208,164        3,901       7.50          152,679        4,138      10.84
                                                 -----------------------                  -----------------------
   Total finance receivables ..............         459,304        7,928       6.90          468,723       12,013      10.25
                                                 -----------------------                  -----------------------
     Total Loan receivables ...............       2,170,645       37,676       6.94        1,767,055       36,081       8.17
                                                 -----------------------                  -----------------------
Total Mortgage Assets .....................      $2,204,136      $38,355       6.96%      $1,807,113      $37,711       8.35%
                                                 =======================                  =======================

                  BORROWINGS
                  ----------
CMO borrowings ............................      $1,435,864      $19,249       5.36%      $1,046,699      $19,839       7.58%
Reverse repurchase agreements - mortgages .         633,248        7,688       4.86          598,306       11,677       7.81
Borrowings secured by investment securities          16,183          620      15.32           25,022          765      12.23
                                                 -----------------------                  -----------------------
Total Borrowings on Mortgage Assets .......      $2,085,295      $27,557       5.29%      $1,670,027      $32,281       7.73%
                                                 =======================                  =======================

   Net Interest Spread (1)                                                     1.67%                                    0.62%

   Net Interest Margin (2)                                                     1.96%                                    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.


                                       21


(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 31% to $27.2 million during the
third quarter of 2001 as compared to $20.8  million  during the third quarter of
2000 as average CMO collateral increased 36% to $1.5 billion as compared to $1.1
billion,  respectively.  Interest  income  on CMO  collateral  increased  as the
Company issued CMOs for $1.2 billion since the end of the third quarter of 2000.
During  the third  quarter of 2001,  constant  prepayment  rates  ("CPR") on CMO
collateral increased to 36% as compared to 25% during the third 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 third
quarter of 2001, an increase in loans acquired from the Mortgage Operations with
prepayment  penalties should partially  mitigate increased CPR and corresponding
premium amortization.  In addition,  the Company reduced its exposure to premium
amortization as total capitalized  premiums were 159 basis points of outstanding
CMO  collateral  at  September  30,  2001 as  compared  to 217  basis  points of
outstanding  CMO  collateral  at September  30,  2000.  Loan  premiums  paid for
acquiring  mortgage  loans are  amortized to interest  income over the estimated
lives of the  mortgage  loans.  The  weighted  average  yield on CMO  collateral
decreased to 7.18% during the third  quarter of 2001 as compared to 7.28% during
the third quarter of 2000 due to increased prepayment rates, downward adjustment
of  interest  rates on ARMs and the  acquisition  of new  mortgages  with  lower
coupons.

     Interest income on mortgage loans held-for-investment decreased 22% to $2.5
million  during the third quarter of 2001 as compared to $3.2 million during the
third quarter of 2000 as average  mortgage loans  held-for-investment  increased
28% to $195.9 million as compared to $153.2 million, respectively. The Long-Term
Investment  Operations  acquired  $366.9  million of mortgages  during the third
quarter of 2001 as  compared  to $126.2  million of  mortgages  during the third
quarter   of   2000.   The   weighted    average   yield   on   mortgage   loans
held-for-investment  decreased  to 5.16%  during  the third  quarter  of 2001 as
compared  to 8.42%  during  the  third  quarter  of 2000 as new  mortgages  were
acquired  with lower coupons and  non-performing  mortgage  loans  remained from
previously collapsed CMO collateral.

     Interest income on total finance receivables  decreased 34% to $7.9 million
during the third quarter of 2001 as compared to $12.0  million  during the third
quarter of 2000 as average  total  finance  receivables  decreased  2% to $459.3
million as compared to $468.7 million,  respectively. The weighted average yield
on total finance receivables decreased to 6.90% during the third quarter of 2001
as compared to 10.25%  during the third  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 50 basis point decrease in the spread indexed to Prime on warehouse lines made
available to affiliates by the Warehouse Lending Operations.

     Interest income on finance receivables to affiliates  decreased 49% to $4.0
million  during the third quarter of 2001 as compared to $7.9 million during the
third quarter of 2000 as average  finance  receivables  to affiliated  companies
decreased 21% to $251.1 million as compared to $316.0 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 6.41% during the third  quarter of 2001 as compared to 9.97% during
the third  quarter of 2000  primarily  due to a decrease in Prime and a 50 basis
point  decrease  in the  spread  indexed  to Prime on  warehouse  lines with the
Warehouse Lending Operations.

     Interest income on finance  receivables to non-affiliated  mortgage banking
companies  decreased  5% to $3.9  million  during  the third  quarter of 2001 as
compared to $4.1  million  during the third  quarter of 2000 as average  finance
receivables  outstanding to non-affiliated  mortgage banking companies increased
36% to $208.2  million as  compared  to $152.7  million,  respectively.  Average
finance receivables to non-affiliates increased during the third quarter of 2001
as compared to the third  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 7.50%
during the third  quarter of 2001 as compared to 10.84% during the third quarter
of 2000 primarily due to the aforementioned decrease in Prime.

     Interest income on investment  securities  decreased 58% to $679,000 during
the third  quarter of 2001 as compared to $1.6 million  during the third quarter
of 2000 as  average  investment  securities  decreased  16% to $33.5  million as


                                       22


compared to $40.1 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  decreased to
8.11%  during the third  quarter of 2001 as compared to 16.28%  during the third
quarter of 2000 as primarily  non-Impac  investment  securities were written-off
during the first half of 2000.

     Interest Expense on Mortgage Assets

     Interest expense on CMO borrowings decreased 3% to $19.2 million during the
third quarter of 2001 as compared to $19.8  million  during the third quarter of
2000 as average  borrowings on CMO  collateral  increased 40% to $1.4 billion as
compared to $1.0 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 nine months 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 3.55%  during the
third  quarter of 2001 as  compared to 6.62%  during the third  quarter of 2000.
Short-term  interest rate reductions  caused CMO borrowing costs to decrease 222
basis  points to 5.36%  during the third  quarter of 2001 as  compared  to 7.58%
during the third quarter of 2000. In addition,  the Company reduced its exposure
to securitization  cost amortization as total capitalized  securitization  costs
were 61 basis points of  outstanding  CMO  collateral  at September  30, 2001 as
compared to 133 basis points of  outstanding  CMO  collateral  at September  30,
2000.  Securitization  costs are incurred  when CMOs are issued and amortized to
interest expense over the estimated lives of the mortgage loans.

     Interest  expense  on  reverse  repurchase  agreements  used  to  fund  the
acquisition  of mortgage  loans and finance  receivables  decreased  34% to $7.7
million during the third quarter of 2001 as compared to $11.7 million during the
third quarter of 2000 as average reverse repurchase  agreements  increased 6% to
$633.2  million as compared to $598.3  million,  respectively.  The  decrease in
interest expense on reverse repurchase  agreements was primarily the result of a
reduction  in  short-term  interest  rates by the Federal  Reserve  Bank,  which
decreased the weighted average yield on reverse  repurchase  agreements to 4.86%
during the third  quarter of 2001 as compared to 7.81% during the third  quarter
of 2000.

     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 19% to $620,000 during the third quarter of
2001 as  compared to  $765,000  during the third  quarter of 2000 as the average
balance on these borrowings  decreased 35% to $16.2 million as compared to $25.0
million,  respectively. The weighted average yield of these borrowings increased
to 15.32% during the third  quarter of 2001 as compared  12.23% during the third
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 September 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 0.35% at September 30, 2001 as compared to
0.28% at December 31, 2000.  During the third quarter of 2001, the Company added
provision for loan losses of $2.6 million as compared to $1.2 million during the
third quarter of 2000,  which  increased the allowance for loan losses by 55% to
$7.9 million as of September 30, 2001 as compared to $5.1 million as of December
31, 2000. The Company  recorded net charge-offs of $2.5 million during the third
quarter  of  2001 as the  Company  continued  to  liquidate  its  non-performing
mortgage loans that remained from  previously  collapsed CMO  collateral.  Total
non-performing  loans,  including 90 days past due,  foreclosures and other real
estate  owned  increased  to 2.53% of total  assets  at  September  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 4.15% at September  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  September  30, 2001 was $1.7 billion as compared to $1.3 billion at December
31, 2000.

Non-Interest Income

     During the third quarter of 2001,  non-interest  income was $4.4 million as
compared  to  $886,000  during the third  quarter of 2000.  Non-interest  income
includes  equity in net earnings  (loss) of IFC and other  non-interest  income,


                                       23


primarily  loan servicing fees and fees  associated  with the Warehouse  Lending
Operations. The increase in non-interest income was primarily due to an increase
of $2.9 million in equity in net earnings  (loss) of IFC to $3.0 million  during
the third  quarter of 2001 as compared to $143,000  during the third  quarter of
2000. IFC's net earnings increased  primarily as a result of an increase of $8.6
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  regarding
operating  results of IFC. In  addition,  loan  servicing  fees and other income
increased  to $1.3  million  during  the third  quarter of 2001 as  compared  to
$743,000 during the third quarter of 2000 as volume on  non-affiliate  warehouse
lines  increased  as a result of  increased  line usage and the  addition of new
customers.

Non-Interest Expense

     During the third quarter of 2001,  non-interest  expense  increased to $4.8
million as compared to $1.7 million during the third 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 $732,000 during the third quarter of 2001
as compared to $1.5 million during the third quarter of 2000.  This decrease was
primarily  the result of a $1.0 million  decrease in  disposition  of other real
estate owned to a gain of $619,000  during the third quarter of 2001 as compared
to a loss on disposition  real estate owned of $369,000 during the third quarter
of 2000.

RESULTS OF OPERATIONS-- IMPAC FUNDING CORPORATION

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

Results of Operations

     Net earnings  increased to $3.1 million during the third quarter of 2001 as
compared  to  $144,000  during the third  quarter of 2000.  The  increase in net
earnings was primarily the result of an $8.6 million increase in gain on sale of
loans and a $1.3 million increase in net interest  income.  The increase in gain
on sale of loans was the result of selling and  securitizing  a larger volume of
loans at increased profit margins as well as selling the corresponding  mortgage
servicing rights on REMIC and CMO securitizations.  The increase in net interest
income was the result of a 50 basis  point  decrease  in the index used to price
warehouse borrowings and a reduction of short-term interest rates.

     Loan acquisitions and originations by the Mortgage Operations increased 39%
to $828.3 million during the third quarter of 2001 as compared to $594.7 million
during the third quarter of 2000.  Loan  production  during the third quarter of
2001 was driven by lower interest  rates,  niche Alt-A loan programs  offered to
correspondent  and  wholesale  customers  and  IDASL,  the  Company's  web-based
automated  underwriting system,  which enhances the origination  process.  IDASL
stands  for Impac  Direct  Access  System for  Lending  and can be viewed on the
Company's website at www.impaccompanies.com.

                             LOAN PRODUCTION SUMMARY
                                 (in thousands)




                                                                For the Three Months
                                                                 Ended September 30,
                                                             --------------------------
                                                               2001              2000
                                                             -------            -------
                                                             Balance    %       Balance     %
                                                             -------    -       -------     -
                                                                               
Volume by Product (excludes premiums paid):
  Fixed rate .........................................      $335,256   41      $417,459    72
  Adjustable rate ....................................       470,176   58       147,717    25
  Second trust deeds .................................        10,083    1        19,129     3
                                                            --------           --------
    Total Loan Production ............................      $815,515           $584,305
                                                            ========           ========
Volume by Business Line (excludes premiums paid):
  Correspondent acquisitions .........................      $606,905   74      $481,882    83
  Wholesale and retail originations ..................       188,629   23        94,935    16
  Novelle Financial Services .........................        19,981    3            --
  Bulk acquisitions ..................................            --              7,488     1
                                                            --------           --------
    Total Loan Production ............................      $815,515           $584,305
                                                            ========           ========
Volume by Purpose (excludes premiums paid):
  Purchase ...........................................      $531,935   65      $494,801    85
  Refinance ..........................................       283,580   35        89,504    15
                                                            --------           --------
    Total Loan Production ............................      $815,515           $584,305
                                                            ========           ========
Volume by Prepayment Penalty (excludes premiums paid):
  With prepayment penalty ............................      $515,814   63      $344,787    59
  Without prepayment penalty .........................       299,701   37       239,518    41
                                                            --------           --------
    Total Loan Production ............................      $815,515           $584,305
                                                            ========           ========



                                       24


Net Interest Income

     Net interest income  increased to $940,000 during the third quarter of 2001
as compared to net  interest  expense of  $325,000  during the third  quarter of
2000.  The increase in net  interest  income was the result of a decrease in the
interest  rate spread to Prime,  which was reduced  from Prime to Prime minus 50
basis points  during the first  quarter of 2001,  and the decrease in short-term
interest  rates.  Average  Prime  decreased to 6.58% during the third quarter of
2001 as compared to 9.00% during the third quarter of 2000.

Non-Interest Income

     During the third quarter of 2001,  non-interest  income  increased to $13.1
million  as  compared  to $6.3  million  during the third  quarter of 2000.  The
increase was primarily due to an $8.6 million  increase in gain on sale of loans
as a result of selling and securitizing a larger volume of loans, on a servicing
released basis,  at more favorable  profit margins than during the third quarter
of 2000.  During the third quarter of 2001,  IFC  securitized  $407.9 million of
mortgages  contributing to a gain on sale of $12.4 million as compared to $344.7
million and $3.8 million,  respectively,  during the third quarter of 2000.  IFC
sold loans on a servicing  released  basis  during the third  quarter of 2001 as
compared to loan sales on a servicing retained basis during the third quarter of
2000. The Mortgage Operations  anticipates that it will continue to sell related
loan servicing rights from the  securitization of its loans and will continue to
act as master  servicer on all its  securitizations.  IFC  completed  two REMICs
during the third quarter of 2001 and  anticipates  completing  two REMICs during
the fourth quarter of 2001. By securitizing loans more frequently,  less capital
is required,  higher  liquidity is  maintained  and less interest rate and price
volatility during the mortgage loan accumulation period results.

Non-Interest Expense

     During the third quarter of 2001,  non-interest  expense  increased to $8.7
million as compared to $5.7 million during the third quarter of 2000.  Personnel
expense  accounted for the primary  increase in non-interest  expense during the
third  quarter of 2001 as it  increased  71% to $4.1 million as compared to $2.4
million  during the third  quarter of 2000.  Staff in the conduit and  wholesale
lending  operations  rose to 251  employees at September 30, 2001 as compared to
194  employees  at  September  30,  2000 as the  Mortgage  Operations  increased
personnel  to handle the  increase in loan  volume.  Total staff at the Mortgage
Operations at September 30, 2001 was 326 employees,  which includes 75 employees
at NFS  that  were  compensated  during  September  2001,  the  first  month  of
operations. Personnel expense also increased during the third quarter of 2001 as
executive  bonus  compensation  was  paid as  profitability  goals  were  met as
compared to no executive  bonus  compensation  paid during the third  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
third  quarter  of 2001  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.


                                       25


RESULTS OF OPERATIONS--IMPAC MORTGAGE HOLDINGS, INC.

For the Nine  Months  Ended  September  30,  2001 as compared to the Nine Months
Ended September 30, 2000

Results of Operations

     Reported  net earnings per GAAP  increased to $18.2  million,  or $0.87 per
diluted  common  share,  for the first nine  months of 2001 as compared to a net
loss of $(57.9)  million,  or $(2.82) per  diluted  common  share,  for the same
period of 2000. Net earnings  increased  during the first nine months of 2001 as
the Company recorded non-cash,  non-recurring  accounting  charges  ("accounting
charges") of $68.9  million  during the first nine months of 2000.  Of the $68.9
million  accounting  charges the Company recognized during the first nine months
of 2000,  $52.6  million was related to  write-downs  on  investment  securities
available-for-sale  and $14.5 million was provided for  additional  increases in
the Company's allowance for loan losses related to its high loan-to-value second
trust deed portfolio.

     Net earnings were also positively  affected by a $13.7 million  increase in
net interest income, a $7.2 million decrease in provision for loan losses and an
$8.8 million  increase in equity in net  earnings of IFC.  The  increases to net
earnings  were  partially  offset by a $4.3 million  transition  adjustment as a
result  of  implementation  of SFAS  133,  a $3.7  million  mark-to-market  loss
recorded on  derivative  instruments,  a $1.9 million  write-down  on investment
securities  available-for-sale  and  a  $1.0  million  extraordinary  item  that
resulted  from  the  write-off  of  discounts  from  the  retirement  of  senior
subordinated debt.

     Net interest income increased to $30.8 million during the first nine months
of 2001 as  compared  to $17.1  million  during  the same  period of 2000 as the
Federal  Reserve  Bank reduced  short-term  interest  rates  during 2001,  which
significantly reduced the Company's financing costs on CMO borrowings. The yield
on CMO financing costs decreased 143 basis points to 5.81% during the first nine
months  of  2001  as  compared  to  7.24%   during  the  same  period  of  2000.
Additionally, net interest income increased as average Mortgage Assets increased
11% to $2.0  billion  during the first nine  months of 2001 as  compared to $1.8
billion during the same period of 2000. Average Mortgage Assets increased as the
Long-Term  Investment  Operations  acquired  $922.4  million of  primarily  ARMs
secured by first liens on  residential  property  from the  Mortgage  Operations
during the first nine months of 2001 as compared to $282.3  million of mortgages
acquired during the same period in 2000. The increased  acquisition of mortgages
during the first nine months of 2001 resulted in average CMO  collateral of $1.4
billion  during the first nine months of 2001 as compared to $1.2 billion during
the same period of 2000.

     Equity in net earnings of IFC  increased  to $7.9 million  during the first
nine  months of 2001 as  compared  to a net loss of  $(937,000)  during the same
period  of 2000.  Net  earnings  of IFC  increased  primarily  as a result of an
increase in gain on sale of loans to $32.9 million  during the first nine months
of 2001 as compared to $13.2  million  during the same period of 2000.  Refer to
"Result of  Operations--Impac  Funding  Corporation" for additional  information
regarding operating results of IFC.

     During the first nine months of 2001,  the Company  recognized a transition
adjustment of $4.3 million as a result of implementing SFAS 133 and a cumulative
loss to  earnings  of $3.7  million as a fair  market  valuation  of  derivative
instruments. During the first nine months of 2001, the effect of the fair market
valuation loss was $3.7 million as compared to $3.4 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 do
not reflect the amortization of interest rate cap costs.

     Core Operating  Earnings.  Core operating  earnings increased 115% to $25.8
million, or $0.96 per diluted common share, for the first nine months of 2001 as
compared  to core  operating  earnings  of $12.0  million,  or $0.43 per diluted
common share,  for the same period of 2000.  Core operating  earnings during the
first  nine  months  of 2001  excludes  the  cumulative  effects  of  change  in
accounting  principle of $4.3  million as a result of SFAS 133,  the  cumulative
effect of a $3.7 million mark-to-market loss on derivative  instruments,  a $1.9
million  write-down  on  investment  securities  available-for-sale  and a  $1.0
million extraordinary item. Core operating earnings during the first nine months
of 2000 excludes  write-down on investment  securities of $53.6 million,  excess
loan loss  provisions  to charge-off  primarily  high loan to value second trust
deeds of $14.5 million and a $1.8 million tax effected  write-down of investment
securities  owned by IFC and write-off of bank related  expenses  capitalized by
IFC.


                                       26



         RECONCILATION OF REPORTABLE EARNINGS TO CORE OPERATING EARNINGS
                    (in thousands, expect per share amounts)



                                                                                           For the Nine Months
                                                                                           Ended September 30,
                                                                                         -----------------------
                                                                                           2001           2000
                                                                                         --------       --------
                                                                                                  
Reportable net earnings ....................................................             $ 18,217       $(57,909)
Add:

   Mark-to-market loss - FAS 133 ...........................................                3,713             --
   Write-down on investment securities available-for-sale ..................                1,949         53,576
   Cumulative effect of change in accounting principle .....................                4,313             --
   Extraordinary item ......................................................                1,006             --
   Excess loan loss provision to allow for charge-off of primarily
     high loan to value second trust deeds .................................                   --         14,499
   Tax effected write-down of investment securities owned by IFC and
     bank related expenses capitalized by IFC ..............................                   --          1,836
Less:

   Amortization of costs associated with the acquisition
    of hedging instruments not included in interest expense
    due to the implementation of SFAS 133 ..................................               (3,366)            --
                                                                                         --------       --------
Core operating earnings ....................................................             $ 25,832       $ 12,002
                                                                                         ========       ========
Core operating earnings per share ..........................................             $   0.96       $   0.43
                                                                                         ========       ========
Diluted weighted average shares outstanding used for
   calculation of core earnings per share ..................................               26,967         27,757
                                                                                         ========       ========



     Taxable Earnings. Estimated taxable earnings increased to $27.7 million, or
$1.03 per  diluted  share,  for the first  nine  months of 2001 as  compared  to
estimated taxable earnings of $2.1 million,  or $0.08 per diluted share, for the
same period of 2000.

Net Interest Income

     Net interest  income  increased 80% to $30.8 million  during the first nine
months of 2001 as compared to $17.1 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  declined 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 first nine months of 2001 to mitigate  possible  adverse
changes in net interest margins.

     During the first nine months of 2001, net interest income  increased as net
interest  margins on  Mortgage  Assets  increased  to 1.95% as compared to 1.24%
during  the same  period  of 2000.  Net  interest  margins  on  Mortgage  Assets
increased  during the first nine months of 2001 primarily as a result of average
CMO borrowing  costs  decreasing  143 basis points to 5.81% as compared to 7.24%
during the same period of 2000.  Borrowing  costs on CMO financing  continued to
trend lower as interest rate  reductions by the Federal  Reserve Bank during the
first nine months of 2001 improved net interest  margins.  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.

     Net interest income also increased as average Mortgage Assets increased 11%
to $2.0 billion during the first nine months of 2001 as compared to $1.8 billion
during  the first nine  months of 2000.  The  increase  in  Mortgage  Assets was
primarily the result of a $247.5 million  increase in average CMO collateral and
mortgage loans held-for  investment.  CMO collateral and mortgage loans held-for
investment  increased  during  the  first  nine  months  of 2001 as the  Company
acquired  $922.4  million of  primarily  ARMs from the  Mortgage  Operations  as
compared to $282.3 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
nine 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):


                                       27




                                                         For the Nine Months                         For the Nine Months
                                                       Ended September 30, 2001                    Ended September 30, 2000
                                               ---------------------------------------     ----------------------------------------
                                                 Average                       Wtd Avg       Average                        Wtd Avg
                                                 Balance       Interest         Yield        Balance        Interest         Yield
                                               ---------------------------------------    -----------------------------------------
                                                                                                           
                MORTGAGE ASSETS
                ---------------
Investment securities:
Securities collateralized by mortgages ......  $   34,181      $  2,997         11.69%      $   63,839      $  6,020         12.57%
Securities collateralized by other loans ....          --            --                          3,817           273          9.54
                                               ------------------------                     ------------------------

Total investment securities .................      34,181         2,997         11.69           67,656         6,293         12.40
                                               ------------------------                     ------------------------

Loan receivables:
CMO collateral ..............................   1,387,641        77,540          7.45        1,197,580        63,149          7.03
Mortgage loans held-for-investment ..........     154,678         7,115          6.13           97,196         5,514          7.56
Finance receivables:
 Affiliated .................................     262,002        14,809          7.54          264,084        19,591          9.89
 Non-affiliated .............................     191,563        11,696          8.14          130,489        10,346         10.57
                                               ------------------------                     ------------------------
  Total finance receivables .................     453,565        26,505          7.79          394,573        29,937         10.12
                                               ------------------------                     ------------------------
     Total Loan receivables .................   1,995,884       111,160          7.43        1,689,349        98,600          7.78
                                               ------------------------                     ------------------------
Total Mortgage Assets .......................  $2,030,065      $114,157          7.50%      $1,757,005      $104,893          7.96%
                                               ========================                     ========================

     Total Mortgage Assets

                   BORROWINGS
                   ----------
CMO borrowings ..............................  $1,309,069      $ 57,016          5.81%      $1,096,430      $ 59,548          7.24%
Reverse repurchase agreements - mortgages ...     578,021        25,485          5.88          469,649        26,518          7.53
Borrowings secured by investment securities .      18,219         1,958         14.33           27,605         2,457         11.87
                                               ------------------------                     ------------------------
Total Borrowings on Mortgage Assets .........  $1,905,309      $ 84,459          5.91%      $1,593,684      $ 88,523          7.41%
                                               ========================                     ========================

Net Interest Spread (1)                                                          1.59%                                        0.55%

Net Interest Margin (2)                                                          1.95%                                        1.24%


(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 23% to $77.5 million during the
first nine  months of 2001 as compared  to $63.1  million  during the first nine
months of 2000 as  average  CMO  collateral  increased  17% to $1.4  billion  as
compared  to $1.2  billion,  respectively.  Interest  income  on CMO  collateral
increased primarily as the Company issued two CMOs for $758.3 million during the
first nine  months of 2001.  During the first  nine  months of 2001,  CPR on CMO
collateral  increased  to 33% as compared to 27% during the first nine months of
2000. Although interest rates continued to decrease during the first nine months
of 2001,  an  increase  in loans  acquired  from the  Mortgage  Operations  with
prepayment  penalties should partially  mitigate increased CPR and corresponding
premium amortization.  In addition,  the Company reduced its exposure to premium
amortization as total capitalized  premiums were 159 basis points of outstanding
CMO  collateral  at  September  30,  2001 as  compared  to 217  basis  points of
outstanding CMO collateral at September 30, 2000. The weighted  average yield on
CMO  collateral  increased  to 7.45%  during  the first  nine  months of 2001 as
compared to 7.03% during the first nine months of 2000.

     Interest income on mortgage loans held-for-investment increased 29% to $7.1
million  during the first nine months of 2001 as compared to $5.5 million during
the first nine  months of 2000 as  average  mortgage  loans  held-for-investment
increased 59% to $154.7 million as compared to $97.2 million,  respectively. The
Long-Term Investment  Operations acquired $922.4 million of mortgages during the
first nine months of 2001 as compared to $282.3 million of mortgages  during the
first  nine  months  of 2000.  The  weighted  average  yield on  mortgage  loans
held-for-investment  decreased  to 6.13% during the first nine months of 2001 as
compared  to 7.56%  during the first nine  months of 2000 as


                                       28


mortgage  interest  rates  declined  during  the first  nine  months of 2001 and
non-performing mortgage loans remained from previously collapsed CMO collateral.

     Interest income on total finance receivables decreased 11% to $26.5 million
during the first nine  months of 2001 as compared  to $29.9  million  during the
first nine months of 2000 as average total finance receivables  increased 15% to
$453.6 million as compared to $394.6 million, respectively. The weighted average
yield on total  finance  receivables  decreased  to 7.79%  during the first nine
months of 2001 as compared to 10.12%  during the first nine months of 2000.  The
decrease in yield was primarily due to a reduction in Prime and a 50 basis point
decrease in the spread  indexed to Prime on  warehouse  lines made  available to
affiliates by the Warehouse Lending Operations.

     Interest income on finance receivables to affiliates decreased 24% to $14.8
million during the first nine months of 2001 as compared to $19.6 million during
the first  nine  months of 2000 as average  finance  receivables  to  affiliated
companies decreased $262.0 million as compared to $264.1 million,  respectively.
The decrease in average  affiliate  finance  receivables  was  primarily  due to
accelerated  securitizations  during the first nine months of 2001. The weighted
average yield on affiliated  finance  receivables  decreased to 7.54% during the
first nine months of 2001 as  compared to 9.89%  during the first nine months of
2000  primarily due to a decrease in Prime and a 50 basis point  decrease in the
spread  indexed  to  Prime  on  warehouse  lines  with  the  Warehouse   Lending
Operations.

     Interest income on finance  receivables to non-affiliated  mortgage banking
companies increased 14% to $11.7 million during the first nine months of 2001 as
compared  to $10.3  million  during  the first  nine  months of 2000 as  average
finance  receivables  outstanding to  non-affiliated  mortgage banking companies
increased  47% to $191.6  million as compared to $130.5  million,  respectively.
Average finance  receivables to  non-affiliates  increased during the first nine
months of 2001 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 8.14%  during the first nine
months of 2001 as  compared  to 10.57%  during  the  first  nine  months of 2000
primarily due to the aforementioned decrease in Prime.

     Interest  income on  investment  securities  decreased  52% to $3.0 million
during the first nine  months of 2001 as  compared  to $6.3  million  during the
first nine  months of 2000 as average  investment  securities  decreased  49% to
$34.2 million as compared to $67.7  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  decreased to 11.69% during the first nine months of 2001
as  compared  to 12.40%  during  the  first  nine  months  of 2000 as  primarily
non-Impac investment securities were written-off during the first half of 2000.

     Interest Expense on Mortgage Assets

     Interest expense on CMO borrowings decreased 4% to $57.0 million during the
first nine  months of 2001 as compared  to $59.5  million  during the first nine
months of 2000 as average  borrowings  on CMO  collateral  increased 18% to $1.3
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 nine months 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 4.45%
during the first nine months of 2001 as compared to 6.33%  during the first nine
months of 2000.  Short-term  interest rate reductions caused CMO borrowing costs
to decrease  143 basis  points to 5.81%  during the first nine months of 2001 as
compared to 7.24% during the first nine months of 2000. In addition, the Company
reduced its exposure to  securitization  cost  amortization as total capitalized
securitization  costs were 61 basis  points of  outstanding  CMO  collateral  at
September 30, 2001 as compared to 133 basis points of outstanding CMO collateral
at September  30, 2000.  Securitization  costs are incurred when CMOs are issued
and  amortized  to interest  expense  over the  estimated  lives of the mortgage
loans.

     Interest  expense on reverse  repurchase  agreements  decreased 4% to $25.5
million during the first nine months of 2001 as compared to $26.5 million during
the first nine months of 2000 as average reverse repurchase agreements increased
23% to $578.0 million as compared to $469.6 million,  respectively. The decrease
in interest expense on reverse repurchase agreements was primarily the result of
a decrease  in  short-term  interest  rates,  which was  partially  offset by an
increase in average  non-affiliate  finance receivables as the Warehouse Lending
Operations  added  customers  during the first nine months of 2001. The weighted
average  yield on reverse  repurchase  agreements  decreased to 5.88% during the
first nine months of 2001 as compared 7.53% during the first nine months of 2000
as a result of short-term interest rate reductions.


                                       29


     Interest expense on borrowings secured by investment  securities  decreased
20% to $2.0  million  during the first nine  months of 2001 as  compared to $2.5
million  during the first nine  months of 2000 as the  average  balance on these
borrowings  decreased  34% to  $18.2  million  as  compared  to  $27.6  million,
respectively. The weighted average yield of these borrowings increased to 14.33%
during the first nine  months of 2001 as compared  11.87%  during the first nine
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 September 30, 2001.

Provision for Loan Losses

     During the first nine months of 2001, the Company added  provision for loan
losses of $10.6  million  as  compared  to $17.7  million  during the first nine
months of 2000 as the Company added $14.5  million  during the first nine 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 $10.6  million  during the first nine
months of 2001 as compared to $3.2 million  during the same period of 2000.  The
Company recorded net charge-offs of $7.7 million during the first nine months as
compared to $12.9 million during the same period of 2000.  During the first nine
months of 2001, the Company continued to liquidate its  non-performing  mortgage
loans that remained from previously collapsed CMO collateral.

Non-Interest Income

     During the first nine months of 2001, non-interest income was $11.3 million
as compared to $1.2 million  during the first nine months of 2000.  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 Warehouse
Lending Operations.  The increase in non-interest income was primarily due to an
increase of $8.8 million in equity in net earnings (loss) of IFC to $7.9 million
during  the first  nine  months of 2001 from  $(937,000)  during  the first nine
months  of 2000.  IFC's  net  earnings  increased  primarily  as a result  of an
increase of $19.8 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 regarding
the operating results of IFC.

Non-Interest Expense

     During the first nine months of 2001,  non-interest  expense  decreased  to
$8.0 million as compared to $58.5 million  during the first nine 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 $2.3 million during the
first nine  months of 2001 as  compared  to $4.9  million  during the first nine
months of 2000.  This  decrease  was  primarily  the  result  of a $3.3  million
decrease in  disposition  of other real estate  owned to a gain of $1.6  million
during the first nine months of 2001 as compared to loss on disposition of other
real estate owned of $1.7 million during the first nine months of 2000.

RESULTS OF OPERATIONS-- IMPAC FUNDING CORPORATION

For the Nine  Months  Ended  September  30,  2001 as compared to the Nine Months
Ended September 30, 2000

Results of Operations

     Net earnings increased to $7.9 million during the first nine months of 2001
as  compared to a net loss of  $(949,000)  during the first nine months of 2000.
The  increase  in net  earnings  was  primarily  the  result of a $19.8  million
increase in gain on sale of loans and a $2.7  million  increase in net  interest
income.  The  increase  in gain on sale of loans was the result of  selling  and
securitizing  a larger  volume of loans at increased  profit  margins as well as
selling  the   corresponding   mortgage   servicing  rights  on  REMIC  and  CMO
securitizations.  The  increase  in net  interest  income was the result of a 50
basis  point  decrease  in the index used to price  warehouse  borrowings  and a
reduction of short-term interest rates.

     Loan acquisitions and originations by the Mortgage Operations increased 47%
to $2.2 billion during the first nine months of 2001 as compared to $1.5 billion
during the same period of 2000. Loan production  during the first nine


                                       30


months of 2001 was driven by lower  interest  rates,  niche Alt-A loan  programs
offered to correspondent and wholesale customers and IDASL.

                             LOAN PRODUCTION SUMMARY
                                 (in thousands)



                                                                                    For the Nine Months
                                                                                     Ended September 30,
                                                                         -----------------------------------------
                                                                             2001                    2000
                                                                         -----------------       -----------------
                                                                           Balance      %          Balance      %
                                                                           -------      -          -------      -
                                                                                                    
Volume by Product (excludes premiums paid):
  Fixed rate ...................................................         $1,169,007     54       $1,004,849     69
  Adjustable rate ..............................................            978,666     45          418,595     29
  Second trust deeds ...........................................             29,879      1           34,150      2
                                                                         ----------              ----------
    Total Loan Production ......................................         $2,177,552              $1,457,594
                                                                         ==========              ==========

Volume by Business Line (excludes premiums paid):
  Correspondent acquisitions ...................................         $1,667,374     77       $1,211,365     83
  Wholesale and retail originations ............................            490,197     22          174,946     12
  Novelle Financial Services ...................................             19,981      1               --      0
  Bulk acquisitions ............................................                 --      0           71,283      5
                                                                         ----------              ----------
    Total Loan Production ......................................         $2,177,552              $1,457,594
                                                                         ==========              ==========

Volume by Purpose (excludes premiums paid):
  Purchase .....................................................         $1,373,171     63       $1,201,725     82
  Refinance ....................................................            804,381     37          255,869     18
                                                                         ----------              ----------
    Total Loan Production ......................................         $2,177,552              $1,457,594
                                                                         ==========              ==========

Volume by Prepayment Penalty (excludes premiums paid):
  With prepayment penalty ......................................         $1,407,519     65       $  719,967     49
  Without prepayment penalty ...................................            770,033     35          737,627     51
                                                                         ----------              ----------
    Total Loan Production ......................................         $2,177,552              $1,457,594
                                                                         ==========              ==========


Net Interest Income

     Net interest income  increased to $1.7 million during the first nine months
of 2001 as compared to net interest  expense of $947,000  during the same period
of 2000. The increase in net interest income was the result of a decrease in the
interest  rate spread to Prime,  which was reduced  from Prime to Prime minus 50
basis points  during the first  quarter of 2001,  and the decrease of short-term
interest rates. Average Prime decreased to 7.51% during the first nine months of
2001 as compared to 9.14% during the same period of 2000.

Non-Interest Income

     During the first nine  months of 2001,  non-interest  income  increased  to
$35.6 million as compared to $18.6 million  during the same period of 2000.  The
increase was primarily due to an $19.8 million increase in gain on sale of loans
as a result of selling and securitizing a larger volume of loans, on a servicing
released  basis,  at more  favorable  profit  margins than during the first nine
months of 2000.  During  the first nine  months of 2001,  IFC  securitized  $1.3
billion of mortgages contributing to a gain on sale of $32.9 million as compared
to $885.9  million and $13.2  million,  respectively,  during the same period of
2000. IFC sold loans on a servicing  released basis during the first nine months
of 2001 as compared to loan sales on a servicing  retained basis during the same
period of 2000.

Non-Interest Expense

     During the first nine months of 2001,  non-interest  expense  increased  to
$23.5  million as  compared  to $19.3  million  during the same  period of 2000.
Excluding write-down on investment  securities and write-off of capitalized bank
related  costs  recorded  during  the first  nine  months of 2000,  non-interest
expense  increased 33% to $23.5 million  during the first nine months of 2001 as
compared  to $17.7  million  during  the first  nine  months of 2000.  Personnel
expense  accounted for the primary  increase in non-interest  expense during the
first nine months of 2001 as it  increased  54% to $10.8  million as compared to
$7.0  million  during the same period of 2000.  Personnel  expense  increased as
staffing rose to handle the increase in loan production.  Personnel expense also
increased  during the first


                                       31


nine months of 2001 as executive bonus  compensation  was paid as  profitability
goals were met as compared to no executive  bonus  compensation  paid during the
first nine months of 2000.

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.  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.
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 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, proceeds
from  the  issuance  of  common  stock,  and  liquidity  provided  by  operating
activities will adequately provide for 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  and  reverse
repurchase   agreements  to  finance  substantially  its  entire  mortgage  loan
portfolio.  As the Long-Term Investment Operations accumulates mortgage loans in
its long-term investment  portfolio,  the Company may issue CMOs secured by such
loans as a means of financing its Long-Term Investment Operations.  The decision
to issue CMOs is based on the  Company's  current and future  investment  needs,
market  conditions and other  factors.  Each issue of CMOs is fully payable from
the  principal  and  interest   payments  on  the   underlying   mortgage  loans
collateralizing  such debt, any cash or other collateral  required to be pledged
as a condition to receiving the desired  rating on the debt,  and any investment
income on such collateral.  The maturity of each CMO 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 nine months of 2001, the Company issued two CMOs for $758.3
million.  At September 30, 2001,  the Long-Term  Investment  Operations had $1.6
billion of CMO borrowings used to finance $1.7 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


                                       32


provided.  As of September 30, 2001, the Long-Term Investment  Operations had no
amounts  outstanding under short-term reverse  repurchase  agreements secured by
investment securities.

Primary Use of Funds

     During the first nine months of 2001, the Long-Term  Investment  Operations
acquired $922.4 million in mortgage loans from the Mortgage Operations,  retired
$7.7 million of senior  subordinated  debt and paid preferred  dividends of $2.4
million.

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 September  30, 2001,  the
Warehouse  Lending  Operations  had $598.2  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 nine  months of 2001,  the  Warehouse  Lending  Operations
increased outstanding finance receivables by $59.7 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 mortgage loans are
accumulated  and until the  mortgage  loans are  securitized  and/or  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
6.00% at September 30, 2001,  minus 50 basis points.  At September 30, 2001, the
Mortgage  Operations had $234.8  million  outstanding  under reverse  repurchase
agreements.

     During the first nine months of 2001,  the Mortgage  Operations  sold $29.3
million in principal  balance of  primarily  FRMs to first party  investors.  In
addition,  IFC sold $922.4 million of primarily ARMs to the Long-Term Investment
Operations  during the first nine  months of 2001.  Since the fourth  quarter of
2000, the Mortgage Operations accelerated the frequency of REMIC securitizations
to two per  quarter.  By  securitizing  loans more  frequently,  less capital is
required and higher levels of liquidity are maintained  during the mortgage loan
accumulation  period.  By  securitizing  and  selling  loans on a  periodic  and
consistent  basis,  reverse  repurchase  agreements  were  sufficient  to handle
liquidity needs during the nine months ended September 30, 2001.

Primary Use of Funds

     During the first nine months of 2001, the Mortgage  Operations acquired and
originated $2.2 billion of mortgage loans.


                                       33


Cash Flows

     Operating  Activities  - During  the first  nine  months of 2001,  net cash
provided by operating  activities was $6.1 million. Net cash was provided as the
Company  recorded net earnings of $18.2 million  during the first nine months of
2001.

     Investing  Activities - During the first nine months of 2001, net cash used
in  investing  activities  was  $496.4  million.  Net  cash  used  in  investing
activities  was primarily due to $459.0  million  increase in CMO collateral and
mortgage  loans  held-for-investment  as  the  Long-Term  Investment  Operations
purchased and retained mortgage loans from the Mortgage Operations.

     Financing  Activities  - During  the first  nine  months of 2001,  net cash
provided  by  financing  activities  was $490.3  million.  Net cash  provided by
financing  activities  was primarily the result of proceeds from the issuance of
two CMOs for $758.3 million and an increase in reverse repurchase agreements and
other  borrowings of $193.5 million.  Net cash provided was partially  offset by
the repayment of CMO borrowings of $451.6 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.


                                       34


       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 $5.5 million and $7.7 million outstanding at September
30, 2001 and December 31, 2000,  respectively.  These instruments are carried at
market value at September  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.


                                       35


                           PART II. OTHER INFORMATION


ITEM 1: LEGAL PROCEEDINGS

     On  October  10,  2001  a  complaint   captioned   Hayes  v  Impac  Funding
Corporation, et al was filed in the Circuit Court of Vanderburgh County, Indiana
as case No. 82C01-0110-CP580. This is stated as a purported class action lawsuit
alleging a violation of the Indiana Uniform  Consumer Credit code when the loans
were  originated.  A description of similar  litigation  purporting class action
lawsuits is reported  and  incorporated  by reference  in the  Company's  Annual
Report on Form 10-K/A for the year ended December 31, 2001 and as filed with the
Securities and Exchange Commission on October 17, 2001.

     All of the  purported  class action  lawsuits are similar in nature in that
they allege that the mortgage loan originators  violated the respective  state's
statutes by charging  excessive fees and costs when making second mortgage loans
on residential real estate.  The complaints  allege that IFC was a purchaser and
was a holder,  along with other IMH related entities,  of second mortgages loans
originated by other lenders.  The plaintiffs in the lawsuits are seeking damages
that include disgorgement,  restitution,  rescission,  actual damages, statutory
damages,  and  exemplary  damages.  Damages  are  unspecified  in  each  of  the
complaints. 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 the  lawsuits  and can express no
opinion as to their ultimate outcome.

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

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

     On July 24, 2001, the Company held its annual meeting of  stockholders.  Of
20,385,456  shares  eligible to vote,  19,678,091  votes were returned,  or 97%,
formulating a quorum.  At the stockholders  meeting,  the following matters were
submitted to stockholders for vote: Proposal I - Election of Directors, Proposal
II - Ratify appointment of Company's  independent  auditors,  KPMG LLP. Proposal
III -  Approval  of  the  Company's  2001  Stock  Option,  Deferred  Stock,  and
Restricted Stock Plan.

     The results of voting on these proposals are as follows:

Proposal I - Election of Directors:



                Director                    For                     Against                 Elected
                --------                    ---                     -------                 -------
                                                              
     Joseph R. Tomkinson                19,276,556                  401,534                   Yes
     William S. Ashmore                 19,286,056                  392,034                   Yes
     James Walsh                        19,346,098                  331,992                   Yes
     Frank P. Filipps                   19,344,918                  333,172                   Yes
     Stephan R. Peers                   19,345,728                  332,362                   Yes
     William E. Rose                    19,342,157                  335,933                   Yes
     Leigh J. Abrams                    19,350,807                  327,283                   Yes


     All directors are elected  annually at the  Company's  annual  stockholders
meeting.


                                       36


Proposal II - Appointment of independent auditors:

     Proposal II was approved  with  19,531,436  shares voted for,  76,322 voted
against,  and 70,330 abstained from voting thereby  ratifying the appointment of
KPMG LLP as the Company's independent auditors.

Proposal III - Approval of the Company's 2001 Stock Option,  Deferred Stock, and
Restricted Stock Plan:

     Proposal III was approved with 17,759,301 shares voted for, 1,613,821 voted
against,  and 304,962 abstained from voting thereby approving the Company's 2001
Stock Option, Deferred Stock, and Restricted Stock Plan.

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 July 31, 2001
     2. Form 8-K reporting Item 9 filed on August 31, 2001
     3. Form 8-K reporting Item 9 filed on September 5, 2001


                                       37



                                   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:  November 14 , 2001


                                       38