United States
                      Securities and Exchange Commission
                            Washington, D.C. 20549

                                  Form 10-Q/A
                                Amendment No. 1


[X]  Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934.

     For the quarterly period ended June 30, 2001

                                      OR

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

     For the transition period from ____________ to ___________


                        Commission File Number: 0-19861

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


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

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


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

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



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


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

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


                   Documents incorporated by reference: None


                         IMPAC MORTGAGE HOLDINGS, INC.

                          FORM 10-Q QUARTERLY REPORT

                               TABLE OF CONTENTS



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

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

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

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

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

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

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

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


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

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

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

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

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

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

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

         SIGNATURES                                                                                                 34


                                       2


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

ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS

                IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES

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



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

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

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

         See accompanying notes to consolidated financial statements.

                                       3


                IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES

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


                                                                     For the Three Months    For the Six Months
                                                                        Ended June 30,         Ended June 30,
                                                                     --------------------     -------------------
                                                                      2001         2000        2001        2000
                                                                     -------     -------      -------     -------
                                                                                              
INTEREST INCOME:
   Mortgage Assets.................................................  $37,011     $ 34,041     $75,802    $ 67,631
   Other interest income...........................................      655          489       1,263       1,039
                                                                     -------     --------     -------    --------
     Total interest income.........................................   37,666       34,530      77,065      68,670
                                                                     -------     --------     -------    --------
INTEREST EXPENSE:
   CMO borrowings..................................................   17,175       20,578      37,767      39,710
   Reverse repurchase agreements...................................    8,938        7,489      17,797      14,842
   Borrowings secured by investment
       securities available-for-sale...............................      660          807       1,338       1,692
   Senior subordinated debentures..................................      252          316         563         630
   Other borrowings................................................       90            2         157          43
                                                                     -------     --------     -------    --------
       Total interest expense......................................   27,115       29,192      57,622      56,917
                                                                     -------     --------     -------    --------
   Net interest income.............................................   10,551        5,338      19,443      11,753
       Provision for loan losses...................................    3,905        3,304       7,943      16,488
                                                                     -------     --------     -------    --------
   Net interest income (loss) after provision for loan losses......    6,646        2,034      11,500      (4,735)


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

NON-INTEREST EXPENSE:
   Mark-to-market loss - FAS 133...................................      581           --       1,445          --
   General and administrative and other expense....................      549          377         925         680
   Professional services...........................................      463          458       1,082       1,087
   Personnel expense...............................................      272          160         576         307
   Write-down on investment securities available-for-sale..........      108       29,426         107      53,404
   (Gain) loss on disposition of other real estate owned...........     (327)         880        (965)      1,307
                                                                     -------     --------     -------    --------
       Total non-interest expense..................................    1,646       31,301       3,170      56,785
                                                                     -------     --------     -------    --------
   Earnings (loss) before extraordinary item and cumulative
   effect of change in accounting principle........................    9,789      (30,315)     15,244     (61,208)
       Extraordinary item..........................................   (1,006)          --      (1,006)         --
       Cumulative effect of change in accounting principle.........       --           --      (4,313)         --
                                                                     -------     --------     -------    --------
   Net earnings (loss).............................................    8,783      (30,315)      9,925     (61,208)
       Less: Cash dividends on 10.5% cumulative
       convertible preferred stock.................................     (787)        (788)     (1,575)     (1,575)
                                                                     -------     --------     -------    --------
   Net earnings (loss) available to common stockholders............    7,996      (31,103)      8,350     (62,783)

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


         See accompanying notes to consolidated financial statements.

                                       4


                IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES

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



                                                                For the Three Months            For the Six Months
                                                                    Ended June 30,                 Ended June 30,
                                                                ----------------------        ----------------------
                                                                  2001          2000            2001          2000
                                                                --------      --------        --------      --------
                                                                                              
Earnings (loss) per share before extraordinary item and
cumulative effect of change in accounting principle:
     Basic..................................................    $  0.44       $  (1.45)       $  0.67       $  (2.93)
                                                                =======       ========        =======       ========
     Diluted................................................    $  0.36       $  (1.45)       $  0.57       $  (2.93)
                                                                =======       ========        =======       ========
Net earnings (loss) per share
     Basic..................................................    $  0.39       $  (1.45)       $  0.41       $  (2.93)
                                                                =======       ========        =======       ========
     Diluted................................................    $  0.33       $  (1.45)       $  0.37       $  (2.93)
                                                                =======       ========        =======       ========


         See accompanying notes to consolidated financial statements.

                                       5


                IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (in thousands)



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

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

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

Net change in cash and cash equivalents....................................        4,644                (7,111)
Cash and cash equivalents at beginning of period...........................       17,944                20,152
                                                                               ---------             ---------
Cash and cash equivalents at end of period.................................    $  22,588             $  13,041
                                                                               =========             =========
Supplementary information:
  Interest paid............................................................    $  58,638             $ 52,086

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



         See accompanying notes to consolidated financial statements.

                                       6


                IMPAC MORTGAGE HOLDINGS, INC. and SUBSIDIARIES

                  Notes to Consolidated Financial Statements
                                  (unaudited)

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

1. Basis of Financial Statement Presentation

     The accompanying consolidated financial statements have been prepared in
accordance with accounting principles generally accepted in the United States of
America (GAAP) for interim financial information and with the instructions to
Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all
of the information and footnotes required by GAAP for complete financial
statements. In the opinion of management, all adjustments (consisting of normal
recurring adjustments) considered necessary for a fair presentation have been
included. Operating results for the three- and six-month period ended June 30,
2001 are not necessarily indicative of the results that may be expected for the
year ending December 31, 2001. The accompanying consolidated financial
statements should be read in conjunction with the consolidated financial
statements and related notes included in the Company's Annual Report on Form
10-K for the year ended December 31, 2000.

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

2. Organization

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

Long-Term Investment Operations

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

                                       7


Mortgage Operations

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

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

Warehouse Lending Operations

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

3. Summary of Significant Accounting Policies

Method of Accounting

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

Reclassifications

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

Recent Accounting Pronouncements

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

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

                                       8


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

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

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

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

4. Accounting for Derivatives and Hedging Activities

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

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

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

                                       9


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

5. Net Earnings (Loss) per Share

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



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


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

                                       10




                                                                                          For the Six Months
                                                                                             Ended June 30,
                                                                                     -----------------------------
                                                                                        2001               2000
                                                                                     ---------          -----------
                                                                                                 
Numerator for earnings per share:
Earnings (loss) before extraordinary item and cumulative effect of
  Change in accounting principle...................................................   $15,244             $(61,208)
Extraordinary item.................................................................    (1,006)                  --
Cumulative effect of change in accounting principle................................    (4,313)                  --
                                                                                      -------             --------

  Earnings (loss) after extraordinary item and cumulative effect of change
     in accounting principle.......................................................     9,925              (61,208)
Less:  Dividends paid to preferred stockholders....................................    (1,575)              (1,575)
                                                                                      -------             --------
  Net earnings (loss) available to common stockholders.............................   $ 8,350             $(62,783)
                                                                                      =======             ========

Denominator for earnings per share:
Basic weighted average number of common shares outstanding during the period.......    20,432               21,401
Impact of assumed conversion of Preferred Stock....................................     6,356                   --
Net effect of dilutive stock options...............................................        83                   --
                                                                                      -------             --------
          Diluted weighted average common and common equivalent shares.............    26,871               21,401
                                                                                      =======             ========

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


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

                                       11


6. Mortgage Assets

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



                                                                                    June 30,               December 31,
                                                                                      2001                     2000
                                                                                   ----------             ------------
                                                                                                   
Investment securities available-for-sale:
     Subordinated securities collateralized by mortgages.......................    $   31,190               $   37,920
     Net unrealized gain (loss)................................................           573                     (999)
                                                                                   ----------               ----------
          Carrying value of investment securities available-for-sale...........        31,763                   36,921
                                                                                   ----------               ----------
Loan Receivables:
CMO collateral--
     CMO collateral, unpaid principal balance..................................     1,404,889                1,333,487
     Unamortized net premiums on loans.........................................        21,769                   22,759
     Securitization expenses...................................................        11,104                   14,123
     Hedging instruments allocated to CMO collateral...........................         2,086                    2,627
                                                                                   ----------               ----------
          Carrying value of CMO collateral.....................................     1,439,848                1,372,996
Finance receivables--
     Due from affiliates.......................................................       197,836                  267,033
     Due from other mortgage banking companies.................................       231,754                  138,405
                                                                                   ----------               ----------
          Carrying value of finance receivables................................       429,590                  405,438
Mortgage loans held-for-investment--
     Mortgage loans held-for-investment, unpaid principal balance..............       197,387                   16,928
     Unamortized net premiums (discounts) on loans.............................         2,521                     (208)
                                                                                   ----------               ----------
          Carrying value of mortgage loans held-for-investment.................       199,908                   16,720

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


7. Segment Reporting

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

     The Company internally reviews and analyzes its segments as follows:

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

     .  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.

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

                                       12


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


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

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

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

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

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

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

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

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

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


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

                                       13


8. Investment in Impac Funding Corporation

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

                                BALANCE SHEETS



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


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


                                       14



                           STATEMENTS OF OPERATIONS


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

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

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

Earnings (loss) before income taxes and cumulative effect
of change in accounting principle                               6,157         (2,566)        8,473        (1,849)
 Income taxes                                                  (2,608)        (1,060)       (3,609)         (756)
                                                              -------        -------       -------       -------
Earnings (loss) before cumulative effect of change
in accounting principle                                         3,549         (1,506)        4,864        (1,093)
 Cumulative effect of change in accounting principle               --             --            17            --
                                                              -------        -------       -------       -------

Net earnings (loss)                                             3,549         (1,506)        4,847        (1,093)
 Less: Cash dividends on preferred stock                       (2,500)            --        (4,464)           --
                                                              -------        -------       -------       -------
Net earnings (loss) available to common stockholders          $ 1,049        $(1,506)      $   383       $(1,093)
                                                              =======        =======       =======       =======


9. Stockholders' Equity

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

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

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

10. Commitments and Contingencies

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

11. Subsequent Events

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

                                       15


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

12. Allowance for Loan Losses

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

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

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



                                       For the Three Months Ended
                                     ------------------------------
                                     June 30, 2001   March 31, 2001
                                     -------------   --------------
                                                
Balance, beginning of period........       $ 6,295          $ 5,090
Provision for loan losses...........         3,905            4,038
Charge-offs, net of recoveries......        (2,383)          (2,833)
                                           -------          -------
Balance, end of period..............       $ 7,817          $ 6,295
                                           =======          =======

                                        For the Three Months Ended
                                     ------------------------------
                                     June 30, 2000   March 31, 2000
                                     -------------   --------------
Balance, beginning of period........       $12,768          $ 4,029
Provision for loan losses...........         3,304           13,184
Charge-offs, net of recoveries......        (3,205)          (4,445)
                                           -------          -------
Balance, end of period..............       $12,867          $12,768
                                           =======          =======


                                       16


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

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

     SIGNIFICANT TRANSACTIONS

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

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

     BUSINESS OPERATIONS

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

     Conduit Operations: The Conduit Operations, conducted by IFC, continues to
support the Long-Term Investment Operations of the Company by supplying IMH with
mortgages for long-term investment.  In acting as the mortgage conduit for the
Company, IFC's mortgage acquisitions increased 58% to $1.4 billion during the
first six months of 2001 as compared to $886.0 million acquired during the same
period in 2000.  IFC sold loans to first party investors or securitized $880.6
million, which contributed to the gain on sale of loans of $20.5 million, during
the first six months of 2001.  This compares to loan sales to first party
investors or securitizations of $621.6 million, contributing to gain on sale of
loans of $9.4 million, during the same period in 2000.  Of the $880.6 million of
whole loan sales and securitizations during the first six months of 2001, IFC
issued four real estate mortgage investment conduits ("REMICs"), for a total of
$852.4 million.  IFC had deferred income of $5.9 million at June 30, 2001 as
compared to $5.0 million at December 31, 2000.  Deferred income results from the
sale of mortgages to IMH, which are deferred

                                       17


and amortized or accreted over the estimated life of the loans using the
interest method. During the first six months of 2001, IFC sold $546.9 million in
principal balance of mortgages to IMH as compared to $155.2 million during the
same period of 2000.  IFC's master servicing portfolio increased 20% to $4.8
billion at June 30, 2001 as compared to $4.0 billion at December 31, 2000.  IFC
had mortgage servicing rights of $11.1 million at June 30, 2001 as compared to
$10.9 million at December 31, 2000.  The loan delinquency rate of mortgages in
IFC's master servicing portfolio which were 60 or more days past due, inclusive
of foreclosures and delinquent bankruptcies, was 5.02% at June 30, 2001 as
compared to 4.82%, 4.24%, 3.87% and 4.14% for the last four quarter-end periods.

     Wholesale and Retail Lending Operations: The Wholesale and Retail Lending
Operations, conducted by ILG, increased total loan originations to $301.7
million during the first six months of 2001 as compared to $79.9 million during
the same period of 2000.  As of June 30, 2001, ILG approved mortgage brokers
increased to 1,566 as compared to 983 at December 31, 2000.

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

RESULTS OF OPERATIONS--IMPAC MORTGAGE HOLDINGS, INC.

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

Results of Operations

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

     Core operating earnings were $10.4 million, or $0.38 per diluted common
share, for the second quarter of 2001 as compared to core operating earnings of
$3.3 million, or $0.12 per diluted common share, for the second quarter of 2000.
Core operating earnings during the second quarter of 2001 excludes the current
effect of a $581,000 mark-to-market loss as a result of Statement of Financial
Accounting Standards No. 133 ("SFAS 133") and a $1.0 million write-down of
discounts and prepaid securitization costs related to the retirement of senior
subordinated debt.  See "Effect of SFAS 133" for additional information.  Core
operating earnings during the second quarter of 2000 excludes accounting charges
of $33.6 million.  Core operating earnings increased 215% during the second
quarter of 2001 as compared to the second quarter of 2000 as a result of a $5.2
million increase in net interest income and a $5.0 million increase in equity in
net earnings of IFC.  See "Net Interest Income" and "Non-Interest Income" for
additional information.

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

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

                                       18


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

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

Net Interest Income

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

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

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

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

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

                                       19




                                                       For the Three Months                            For the Three Months
                                                       Ended June 30, 2001                             Ended June 30, 2000
                                                 --------------------------------             --------------------------------------
                                                 Average                  Wtd Avg             Average                       Wtd Avg
               MORTGAGE ASSETS                   Balance        Interest   Yield              Balance        Interest        Yield
               ---------------                   --------------------------------             --------------------------------------
                                                                                                          
Investment securities available-for-sale:
Securities collateralized by mortgages           $   32,663      $   992   12.15%             $   64,007      $ 1,511         9.44%
Securities collateralized by other loans                 --           --      --                   5,673           70         4.94
                                                 ----------      -------                      ----------      -------
            Total investment securities              32,663          992   12.15                  69,680        1,581         9.08
                                                 ----------      -------                      ----------      -------
Loan receivables:
CMO collateral                                    1,317,851       24,290    7.37               1,243,379       22,153         7.13
Mortgage loans held-for-investment                  177,195        3,108    7.02                  17,881          402         8.99
Finance receivables:
Affiliated                                          232,464        4,135    7.12                 266,910        6,540         9.80
Non-affiliated                                      222,019        4,486    8.08                 128,952        3,365        10.44
                                                 ----------      -------                      ----------      -------
  Total finance receivables                         454,483        8,621    7.59                 395,862        9,905        10.01
                                                 ----------      -------                      ----------      -------
   Total Loan receivables                         1,949,529       36,019    7.39               1,657,122       32,460         7.84
                                                 ----------      -------                      ----------      -------
     Total Mortgage Assets                       $1,982,192      $37,011    7.47%             $1,726,802      $34,041         7.89%
                                                 ==========      =======                      ==========      =======
               BORROWINGS
               ----------
CMO borrowings                                   $1,242,049      $17,175    5.53%             $1,141,240      $20,578         7.21%
Reverse repurchase agreements - mortgages           595,421        8,938    6.00                 393,431        7,489         7.61
Borrowings secured by investment securities          18,189          660   14.51                  27,549          807        11.72
                                                 ----------      -------                      ----------      -------
Total Borrowings on Mortgage Assets              $1,855,659      $26,773    5.77%             $1,562,220      $28,874         7.39%
                                                 ==========      =======                      ==========      =======

Net Interest Spread (1)                                                     1.70%                                             0.50%

Net Interest Margin (2)                                                     2.07%                                             1.20%


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

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

     Interest Income on Mortgage Assets

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

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

                                       20


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

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

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

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

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

     Interest Expense on Mortgage Assets

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

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

                                       21


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

Provision for Loan Losses

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

     Total non-performing loans, including 90 days past due, foreclosures and
other real estate owned increased to 2.58% of total assets at June 30, 2001 as
compared to 2.30% of total assets at December 31, 2000.  The loan delinquency
rate of mortgages in the long-term investment portfolio which were 60 or more
days past due, inclusive of foreclosures and delinquent bankruptcies, decreased
to 4.38% at June 30, 2001 as compared to 4.89% at December 31, 2000.  The unpaid
principal balance of mortgage loans in the long-term investment portfolio at
June 30, 2001 was $1.5 billion as compared to $1.3 billion at December 31, 2000.

Non-Interest Income

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

Non-Interest Expense

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

Effect of SFAS 133

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

                                       22


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

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

RESULTS OF OPERATIONS--IMPAC FUNDING CORPORATION

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

   Results of Operations

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

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

   Net Interest Income

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

Non-Interest Income

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

Non-Interest Expense

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

                                       23


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

Effect of SFAS 133

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

RESULTS OF OPERATIONS--IMPAC MORTGAGE HOLDINGS, INC.

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

Results of Operations

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

     Core operating earnings were $16.7 million, or $0.62 per diluted common
share, for the first six months of 2001 as compared to core operating earnings
of $7.8 million, or $0.28 per diluted common share, for the same period of 2000.
Core operating earnings during the first six months of 2001 excludes the current
effect of a $1.4 million mark-to-market loss as a result of SFAS 133, a $4.3
million cumulative effect of change in accounting principle as a result of SFAS
133, and a $1.0 million write-down of discounts and prepaid securitization costs
related to the retirement of senior subordinated debt.  Core operating earnings
during the first six months of 2000 excludes accounting charges of $68.9
million.  Core operating earnings increased 116% during the first six months of
2001 as compared to the same period of 2000 as a result of a $7.6 million
increase in net interest income and a $5.9 million increase in equity in net
earnings of IFC.  See "Net Interest Income" and "Non-Interest Income" for
additional information.

Net Interest Income

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

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

                                       24


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

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




                                                         For the Six Months                     For the Six Months
                                                        Ended June 30, 2001                     Ended June 30, 2000
                                                 --------------------------------        --------------------------------
                                                 Average                  Wtd Avg        Average                  Wtd Avg
               MORTGAGE ASSETS                   Balance        Interest   Yield         Balance        Interest   Yield
               ---------------                   --------------------------------        --------------------------------
                                                                                                
Investment securities:
Securities collateralized by mortgages           $   34,531      $ 2,318   13.43%        $   75,941      $ 4,390   11.56%
Securities collateralized by other loans                 --           --      --              5,666          273    9.64
                                                 ----------      -------                 ----------      -------
            Total investment securities              34,531        2,318   13.43             81,607        4,663   11.43
                                                 ----------      -------                 ----------      -------
Loan receivables:
CMO collateral                                    1,322,677       50,321    7.61          1,224,099       42,307    6.91
Mortgage loans held-for-investment                  133,730        4,586    6.86             68,879        2,737    7.95
Finance receivables:
Affiliated                                          267,523       10,783    8.06            237,818       11,716    9.85
Non-affiliated                                      183,124        7,794    8.51            119,272        6,208   10.41
                                                 ----------      -------                 ----------      -------
 Total finance receivables                          450,647       18,577    8.24            357,090       17,924   10.04
                                                 ----------      -------                 ----------      -------
   Total Loan receivables                         1,907,054       73,484    7.71          1,650,068       62,968    7.63
                                                 ----------      -------                 ----------      -------
     Total Mortgage Assets                       $1,941,585      $75,802    7.81%        $1,731,675      $67,631    7.81%
                                                 ==========      =======                 ==========      =======
               BORROWINGS
               ----------
CMO borrowings                                   $1,244,621      $37,767    6.07%        $1,121,569      $39,709    7.08%
Reverse repurchase agreements - mortgages           549,945       17,797    6.47            404,615       14,842    7.34
Borrowings secured by investment securities          19,253        1,337   13.89             28,910        1,692   11.71
                                                 ----------      -------                 ----------      -------
Total Borrowings on Mortgage Assets              $1,813,819      $56,901    6.27%        $1,555,094      $56,243    7.23%
                                                 ==========      =======                 ==========      =======

Net Interest Spread (1)                                                     1.54%                                   0.58%

Net Interest Margin (2)                                                     1.95%                                   1.32%


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

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

     Interest Income on Mortgage Assets

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

                                       25


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

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

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

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

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

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

     Interest Expense on Mortgage Assets

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

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

                                       26


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

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

   Provision for Loan Losses

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

Non-Interest Income

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

   Non-Interest Expense

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

Effect of SFAS 133

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

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

                                       27


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

RESULTS OF OPERATIONS--IMPAC FUNDING CORPORATION

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

Results of Operations

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

     Loan acquisitions by the Mortgage Operations set new records during the
first six months of 2001.  During the first six months of 2001, loan
acquisitions and originations increased 58% to $1.4 billion as compared to
$886.0 million during the first six months of 2000.  Loan production during the
first six months of 2001 was driven by lower interest rates and IDASL, the
Company's web-based automated underwriting system which has substantially
enhanced the origination process.  During the first six months of 2001, average
monthly volume of loans submitted through IDASL increased by 48% to $652.8
million in loan submissions as compared to $442.4 million per month in loan
submissions during the prior six months.

Net Interest Income

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

Non-Interest Income

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

Non-Interest Expense

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

   Effect of SFAS 133

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

                                       28


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

LIQUIDITY AND CAPITAL RESOURCES

Overview

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

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

Long-Term Investment Operations

Primary Source of Funds

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

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

Primary Use of Funds

                                       29


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

Warehouse Lending Operations

Primary Source of Funds

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

Primary Use of Funds

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

Mortgage Operations

Primary Source of Funds

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

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

Primary Use of Funds

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

Cash Flows

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

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

                                       30


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

Inflation

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

                                       31


     ITEM 3:   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

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

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

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

                                       32


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


ITEM 1:   LEGAL PROCEEDINGS

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

ITEM 2:   CHANGES IN SECURITIES AND USE OF PROCEEDS

None.

ITEM 3:   DEFAULTS UPON SENIOR SECURITIES

None.

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

None.

ITEM 5:   OTHER INFORMATION

None.

ITEM 6:   EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits: None.

(b)  Reports on Form 8-K:

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

                                       33


                                  SIGNATURES


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

IMPAC MORTGAGE HOLDINGS, INC.



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

Date:  October 11, 2001

                                       34