8-K/A 1 im02s18k3.txt IMPAC SECURED ASSETS CORP SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8-K/A Current Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): April 25, 2002 IMPAC SECURED ASSETS CORP. (as company (the "Company"), Impac Funding Corporation, as master servicer (the "Master Servicer"), and Bankers Trust Company of California, N.A., as trustee). IMPAC SECURED ASSETS CORP (Exact name of Registrant as specified in its Charter) CALIFORNIA (State or Other Jurisdiction of Incorporation) 333-66328 33-0715871 (Commission File Number) (I.R.S. Employer Identification No.) 1401 DOVE STREET NEWPORT BEACH 92660 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, Including Area Code: (949) 475-3600 Item 5. Other Events Attached hereto is a copy of the Monthly Remittance Statements to the Certificateholders which was derived from the monthly information submitted by the Master Servicer of the Trust to the Trustee. Item 7. Financial Statement and Exhibits Exhibits: (as noted in Item 5 above) Monthly Remittance Statement to the Certificateholders dated as of April 25, 2002. SIGNATURE 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, hereunto duly authorized. Bankers Trust Company of California, N.A., not in its individual capacity, but solely as a duly authorized agent of the Registrant pursuant to the Pooling and Servicing Agreement, dated as of January 1, 2002. Date: October 28, 2002 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT Monthly Remittance Statement to the Certificateholders dated as of April 25, 2002. Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates April 25, 2002 Distribution Contents TABLE OF CONTENTS > Page 1. Contents > 1 2. Certificate Payment > Report 2 3. Collection Account >Report 8 4. Credit Enhancement >Report 11 5. Collateral Report > 12 6. Delinquency Report > 15 7. REO Report > 18 8. Prepayment Report > 19 9. Prepayment Detail R >eport 22 10. Realized Loss Repor >t 23 11. Realized Loss Detai >l Report 26 12. Triggers, Adj. Rate > Cert. and Miscellaneous Report 27 13. Additional Certific >ate Report 28 Total Number of Pag >es 28 CONTACTS Administrator: Ja >mes F Noriega Direct Phone Number >: (714)247-6281 Address: Deutsche > Bank 17 >61 E. St. Andrew Place, Santa Ana, CA 92705 Web Site: http:// >www-apps.gis.deutsche-bank.com/invr Factor Information: > (800) 735-7777 Main Phone Number: > (714) 247-6000 ISSUANCE INFORMATION Seller: Impac Secured Asset Corp. > Cut-Off Date: January 1, >2002 Certificate Insurer(s): > Closing Date: January 31 >, 2002 > First Payment Date: February 25, 20 >02 Servicer(s): Impac Funding Corporation Mas >ter Servicer GMAC Sub-Servicer > Distribution Date: April 25, 20 >02 Underwriter(s): Bear, Stearns & Co. Inc Under >writer Record Date: March 29, >2002 > Page 1 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates REMIC I Certificate Payment Report for April 25, 2002 Distribution Distribution in Dollars - Current Period Prio >r > Current Class Original Prin >cipal Total Realized Deferred > Principal Class Type Face Value Bala >nce Interest Principal Distribution Losses Interest > Balanc (1) > (2) (3) (4)=(2)+(3) (5) (6) > (7)=(1)-(3)-(5)+(6) LT1A 173248268.9 >171291614.3 1124851.35 2219587.816 3344439.166 0 > 0 169072026.5 LT1B 1194.11 > 1184.8171 8.05 10.5673 18.6173 0 > 0 1174.2499 LT1C 538.39 > 536.4924 3.25 2.1669 5.4169 0 > 0 534.3254 LT1D 20000000 > 20000000 131337.58 0 131337.58 0 > 0 20000000 LT1E 5000000 > 5000000 32834.4 0 32834.4 0 > 0 5000000 LT1F 1750000 > 1750000 11492.04 0 11492.04 0 > 0 1750000 LT1P 100 > 100 6394.76 0 6394.76 0 > 0 100 R-1 0 > 0 0 0 0 0 > 0 0 Total 200000101.4 >198043435.6 1306921.43 2219600.55 3526521.98 0 > 0 195823835.1 Interest Accrual Detail Curr >ent Period Factor Information per $1,000 of Original Face > Orig. PrincipalPrior > Current Period Period > (with Notional)Principal Total > Principal Class Starting Ending Method Cusi >p Balance Balance Interest Principal Distribu >tion Balance > (1) (2) (3) (4)=(2)+ >(3) (5) LT1A F-30/360 > 173248268.9 988.7060658 6.492713361 12.8116017 19.3 >0431506 975.8944641 LT1B F-30/360 > 1194.11 992.2177186 6.741422482 8.849519726 15.5 >9094221 983.3682827 LT1C F-30/360 > 538.39 996.4754174 6.03651628 4.024777578 10.0 >6129386 992.4504541 LT1D F-30/360 > 20000000 1000 6.566879 0 6 >.566879 1000 LT1E F-30/360 > 5000000 1000 6.56688 0 >6.56688 1000 LT1F F-30/360 > 1750000 1000 6.56688 0 >6.56688 1000 LT1P F-30/360 > 100 1000 63947.6 0 >63947.6 1000 R-1 F-30/360 > 0 0 0 0 > 0 0 > Page 2 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates REMIC I Certificate Payment Report for April 25, 2002 Distribution Distribution in Dollars - to Date > > Current Original Unsc >heduled Scheduled Total Total Realized Deferred > Principal Class Face Value Interest Prin >cipal Principal Principal Distribution Losses Interest > Balance (1) (2) (3) > (4) (5)=(3)+(4) (6)=(2)+(5) (7) (8) > (9)=(1)-(5)-(7)+(8) LT1A 173248268.9 3386625.17 > 3772633.07 403609.3069 4176242.377 7562867.547 0 > 0 169072026.5 LT1B 1194.11 24.16 > 17.94 1.9201 19.8601 44.0201 0 > 0 1174.2499 LT1C 538.39 9.78 > 3.68 0.3846 4.0646 13.8446 0 > 0 534.3254 LT1D 20000000 393005.28 > 0 0 0 393005.28 0 > 0 20000000 LT1E 5000000 98251.32 > 0 0 0 98251.32 0 > 0 5000000 LT1F 1750000 34387.97 > 0 0 0 34387.97 0 > 0 1750000 LT1P 100 7557.82 > 0 0 0 7557.82 0 > 0 100 R-1 0 0 > 0 0 0 0 0 > 0 0 Total 200000101.4 3919861.5 > 3772654.69 403611.6116 4176266.302 8096127.802 0 > 0 195823835.1 Interest Detail Pass- Prior Principal > Non- Prior Unscheduled Paid or > Current Through (with Notional) Accr >ued Supported Unpaid Interest Optimal Deferred > Unpaid Class Rate Balance Inte >rest Interest SF Interest Adjustments Interest Interest > Interest (1) > (2) (3) (4) (5)=(1)-(2)+(3)(6) > (7)=(5)-(6) LT1A 0.078802551 171291614.3 > 1124851.35 0 0 0 1124851.35 112 >4851.35 0 LT1B 0.08157746 1184.8171 > 8.05 0 0 0 8.05 > 8.05 0 LT1C 0.072675052 536.4924 > 3.25 0 0 0 3.25 > 3.25 0 LT1D 0.078802551 20000000 > 131337.58 0 0 0 131337.58 13 >1337.58 0 LT1E 0.078802551 5000000 > 32834.4 0 0 0 32834.4 >32834.4 0 LT1F 0.078802551 1750000 > 11492.04 0 0 0 11492.04 1 >1492.04 0 LT1P 0.078802551 100 > 0.66 0 0 0 0.66 >6394.76 0 R-1 0 > 0 0 0 0 0 > 0 0 Total 198043435.6 > 1300527.33 0 0 0 1300527.33 130 >6921.43 0 > Page 3 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates REMIC II Certificate Payment Report for April 25, 2002 Distribution Distribution in Dollars - Current Period Prio >r > Current Class Original Prin >cipal Total Realized Deferred > Principal Class Type Face Value Bala >nce Interest Principal Distribution Losses Interest > Balance (1) > (2) (3) (4)=(2)+(3) (5) (6) > (7)=(1)-(3)-(5)+(6) LT2-1AA 135091675 >133587151.6 760717.81 754212.34 1514930.15 0 > 0 132832939.2 LT2-AI1 308000 > 289289.19 1647.37 8374.98 10022.35 0 > 0 280914.21 LT2-AI2 179000 > 179000 1019.32 0 1019.32 0 > 0 179000 LT2-AI3 191000 > 191000 1087.66 0 1087.66 0 > 0 191000 LT2-AI4 255000 > 255000 1452.11 0 1452.11 0 > 0 255000 LT2-AI5 100000 > 100000 569.45 0 569.45 0 > 0 100000 LT2-AI6 252440 > 252440 1437.53 0 1437.53 0 > 0 252440 LT2-1M1 41354.3473 > 41354.3473 235.49 0 235.49 0 > 0 41354.3473 LT2-1M2 27569.5648 > 27569.5648 157 0 157 0 > 0 27569.5648 LT2-1B 24123.3692 > 24123.3692 137.37 0 137.37 0 > 0 24123.3692 LT2-1ZZ 1378486.49 >1366492.742 7102.62 7696.04 14798.66 0 6 >78.9326 1359475.634 LT2-2AA 60908326.36 >60495317.35 344493.2 1420996.21 1765489.41 0 > 0 59074321.14 LT2-AII 579560 > 574580.46 3271.97 15779.12 19051.09 0 > 0 558801.34 LT2-2M1 18645.6527 > 18645.6527 106.18 0 106.18 0 > 0 18645.6527 LT2-2M2 12430.4352 > 12430.4352 70.79 0 70.79 0 > 0 12430.4352 LT2-2B 10876.6308 > 10876.6308 61.94 0 61.94 0 > 0 10876.6308 LT2-2ZZ 621513.54 >618064.3273 2240.43 14499.96 16740.39 0 12 >79.1632 604843.5306 LT2A-IO 0 > 0 172760.42 0 172760.42 0 > 0 0 LT2P 100 > 100 6394.67 0 6394.67 0 > 0 100 R-2 0 > 0 0 0 0 0 > 0 0 Total 200000101.4 >198043435.6 1304963.33 2221558.65 3526521.98 0 19 >58.0958 195823835.1 Interest Accrual Detail Curr >ent Period Factor Information per $1,000 of Original Face > Orig. PrincipalPrior > Current Period Period > (with Notional)Principal Total > Principal Class Starting Ending Method Cusi >p Balance Balance Interest Principal Distribu >tion Balance > (1) (2) (3) (4)=(2)+ >(3) (5) LT2-1AA F-30/360 > 135091675 988.862945 5.631122792 5.582966827 11.2 >1408962 983.2799782 LT2-AI1 F-30/360 > 308000 939.2506169 5.348603896 27.19149351 32. >5400974 912.0591234 LT2-AI2 F-30/360 > 179000 1000 5.69452514 0 5.6 >9452514 1000 LT2-AI3 F-30/360 > 191000 1000 5.694554974 0 5.69 >4554974 1000 LT2-AI4 F-30/360 > 255000 1000 5.69454902 0 5.6 >9454902 1000 LT2-AI5 F-30/360 > 100000 1000 5.6945 0 > 5.6945 1000 LT2-AI6 F-30/360 > 252440 1000 5.694541277 0 5.69 >4541277 1000 LT2-1M1 F-30/360 > 41354.3473 1000 5.694443641 0 5.69 >4443641 1000 LT2-1M2 F-30/360 > 27569.5648 1000 5.694685467 0 5.69 >4685467 1000 LT2-1B F-30/360 > 24123.3692 1000 5.694478199 0 5.69 >4478199 1000 LT2-1ZZ F-30/360 > 1378486.49 991.2993356 5.152477047 5.582963675 10.7 >3544072 986.2088923 LT2-2AA F-30/360 > 60908326.36 993.2191699 5.655929502 23.33008137 28.9 >8601087 969.8890886 LT2-AII F-30/360 > 579560 991.4080682 5.645610463 27.22603354 32.8 >7164401 964.1820346 LT2-2M1 F-30/360 > 18645.6527 1000 5.694625 0 5 >.694625 1000 LT2-2M2 F-30/360 > 12430.4352 1000 5.694893128 0 5.69 >4893128 1000 LT2-2B F-30/360 > 10876.6308 1000 5.694778203 0 5.69 >4778203 1000 LT2-2ZZ F-30/360 > 621513.54 994.4503016 3.604796768 23.33007902 26.9 >3487579 973.1783649 LT2A-IO F-30/360 > 26750000 1000 6.458333458 0 6.45 >8333458 1000 LT2P F-30/360 > 100 1000 63946.7 0 >63946.7 1000 R-2 F-30/360 > 0 0 0 0 > 0 0 > Page 4 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates REMIC II Certificate Payment Report for April 25, 2002 Distribution Distribution in Dollars - to Date > > Current Original Unsc >heduled Scheduled Total Total Realized Deferred > Principal Class Face Value Interest Prin >cipal Principal Principal Distribution Losses Interest > Balance (1) (2) (3) > (4) (5)=(3)+(4) (6)=(2)+(5) (7) (8) > (9)=(1)-(5)-(7)+(8) LT2-1AA 135091675 2290447.36 > 2003683.85 255051.91 2258735.76 4549183.12 0 > 0 132832939.2 LT2-AI1 308000 5093.05 > 24060.72 3025.07 27085.79 32178.84 0 > 0 280914.21 LT2-AI2 179000 3051.42 > 0 0 0 3051.42 0 > 0 179000 LT2-AI3 191000 3255.99 > 0 0 0 3255.99 0 > 0 191000 LT2-AI4 255000 4347.01 > 0 0 0 4347.01 0 > 0 255000 LT2-AI5 100000 1704.71 > 0 0 0 1704.71 0 > 0 100000 LT2-AI6 252440 4303.37 > 0 0 0 4303.37 0 > 0 252440 LT2-1M1 41354.3473 704.97 > 0 0 0 704.97 0 > 0 41354.3473 LT2-1M2 27569.5648 469.98 > 0 0 0 469.98 0 > 0 27569.5648 LT2-1B 24123.3692 411.23 > 0 0 0 411.23 0 > 0 24123.3692 LT2-1ZZ 1378486.49 19364.63 > 20445.74 2602.58 23048.32 42412.95 0 40 >37.4643 1359475.634 LT2-2AA 60908326.36 1035694.87 > 1694162.99 139842.23 1834005.22 2869700.09 0 > 0 59074321.14 LT2-AII 579560 9848.03 > 19095.79 1662.87 20758.66 30606.69 0 > 0 558801.34 LT2-2M1 18645.6527 317.86 > 0 0 0 317.86 0 > 0 18645.6527 LT2-2M2 12430.4352 211.91 > 0 0 0 211.91 0 > 0 12430.4352 LT2-2B 10876.6308 185.41 > 0 0 0 185.41 0 > 0 10876.6308 LT2-2ZZ 621513.54 8529.09 > 17287.38 1426.96 18714.34 27243.43 0 20 >44.3306 604843.5306 LT2A-IO 0 518281.26 > 0 0 0 518281.26 0 > 0 0 LT2P 100 7557.56 > 0 0 0 7557.56 0 > 0 100 R-2 0 0 > 0 0 0 0 0 > 0 0 Total 200000101.4 3913779.71 > 3778736.47 403611.62 4182348.09 8096127.8 0 60 >81.7949 195823835.1 Interest Detail Pass- Prior Principal > Non- Prior Unscheduled Paid or > Current Through (with Notional) Accr >ued Supported Unpaid Interest Optimal Deferred > Unpaid Class Rate Balance Inte >rest Interest SF Interest Adjustments Interest Interest > Interest (1) > (2) (3) (4) (5)=(1)-(2)+(3)(6) > (7)=(5)-(6) LT2-1AA 0.068334519 133587151.6 > 760717.81 0 0 0 760717.81 76 >0717.81 0 LT2-AI1 0.068334519 289289.19 > 1647.37 0 0 0 1647.37 >1647.37 0 LT2-AI2 0.068334519 179000 > 1019.32 0 0 0 1019.32 >1019.32 0 LT2-AI3 0.068334519 191000 > 1087.66 0 0 0 1087.66 >1087.66 0 LT2-AI4 0.068334519 255000 > 1452.11 0 0 0 1452.11 >1452.11 0 LT2-AI5 0.068334519 100000 > 569.45 0 0 0 569.45 > 569.45 0 LT2-AI6 0.068334519 252440 > 1437.53 0 0 0 1437.53 >1437.53 0 LT2-1M1 0.068334519 41354.3473 > 235.49 0 0 0 235.49 > 235.49 0 LT2-1M2 0.068334519 27569.5648 > 157 0 0 0 157 > 157 0 LT2-1B 0.068334519 24123.3692 > 137.37 0 0 0 137.37 > 137.37 0 LT2-1ZZ 0.068334519 1366492.742 > 7781.55 0 0 678.9326 7102.6174 77 >81.5526 0 LT2-2AA 0.068334519 60495317.35 > 344493.2 0 0 0 344493.2 3 >44493.2 0 LT2-AII 0.068334519 574580.46 > 3271.97 0 0 0 3271.97 >3271.97 0 LT2-2M1 0.068334519 18645.6527 > 106.18 0 0 0 106.18 > 106.18 0 LT2-2M2 0.068334519 12430.4352 > 70.79 0 0 0 70.79 > 70.79 0 LT2-2B 0.068334519 10876.6308 > 61.94 0 0 0 61.94 > 61.94 0 LT2-2ZZ 0.068334519 618064.3273 > 3519.59 0 0 1279.1632 2240.4268 35 >19.5932 0 LT2A-IO 0.0775 26750000 > 172760.42 0 0 0 172760.42 17 >2760.42 0 LT2P 0.068334519 100 > 0.57 0 0 0 0.57 >6394.67 0 R-2 0 > 0 0 0 0 0 > 0 0 Total 224793435.6 > 1300527.32 0 0 1958.0958 1298569.224 1306 >921.426 0 > Page 5 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates REMIC III Certificate Payment Report for April 25, 2002 Distribution Distribution in Dollars - Current Period Prio >r > Current Class Original Prin >cipal Total Realized Deferred > Principal Class Type Face Value Bala >nce Interest Principal Distribution Losses Interest > Balance (1) > (2) (3) (4)=(2)+(3) (5) (6) > (7)=(1)-(3)-(5)+(6) A-I-1 FLT 30800000 >28928919.55 53060.46 837497.8853 890558.3453 0 > 0 28091421.66 A-I-2 AFC, SEQ 17900000 > 17900000 68467.5 0 68467.5 0 > 0 17900000 A-I-3 AFC, SEQ 19100000 > 19100000 88655.83 0 88655.83 0 > 0 19100000 A-I-4 STEP,AFC 25500000 > 25500000 133662.5 0 133662.5 0 > 0 25500000 A-I-5 STEP,AFC 10000000 > 10000000 56250 0 56250 0 > 0 10000000 A-I-6 STEP,AFC 25244000 > 25244000 147887.77 0 147887.77 0 > 0 25244000 A-II STEP,AFC 57956000 >57458045.66 311231.08 1577912.825 1889143.905 0 > 0 55880132.84 A-IO IO,NTL,DRB 0 > 0 172760.42 0 172760.42 0 > 0 0 M-1 MEZ,STEP,AF 6000000 > 6000000 35000 0 35000 0 > 0 6000000 M-2 MEZ,STEP,AF 4000000 > 4000000 23333.33 0 23333.33 0 > 0 4000000 B MEZ,STEP,AF 3500000 > 3500000 20416.67 0 20416.67 0 > 0 3500000 C SUB 1.36 >412370.4116 0 0 0 0 19 >5810.17 608180.5816 P SUB 100 > 100 6394.1 0 6394.1 0 > 0 100 R-3 R 0 > 0 0 0 0 0 > 0 0 Total 200000101.4 >198043435.6 1117119.66 2415410.71 3532530.37 0 19 >5810.17 195823835.1 Interest Accrual Detail Curr >ent Period Factor Information per $1,000 of Original Face > Orig. PrincipalPrior > Current Period Period > (with Notional)Principal Total > Principal Class Starting Ending Method Cusi >p Balance Balance Interest Principal Distribu >tion Balance > (1) (2) (3) (4)=(2)+ >(3) (5) A-I-1 37340 37370 F-30/360 4525 >4TKM5 30800000 939.2506346 1.722742208 27.19148978 28.9 >1423199 912.0591448 A-I-2 F-30/360 4525 >4TKN3 17900000 1000 3.825 0 > 3.825 1000 A-I-3 F-30/360 4525 >4TKP8 19100000 1000 4.641666492 0 4.64 >1666492 1000 A-I-4 F-30/360 4525 >4TKQ6 25500000 1000 5.241666667 0 5.24 >1666667 1000 A-I-5 F-30/360 4525 >4TKR4 10000000 1000 5.625 0 > 5.625 1000 A-I-6 F-30/360 4525 >4TKX1 25244000 1000 5.858333465 0 5.85 >8333465 1000 A-II F-30/360 4525 >4TKS2 57956000 991.4080624 5.370126993 27.22604777 32.5 >9617477 964.1820146 A-IO F-30/360 4525 >4TKT0 26750000 1000 6.458333458 0 6.45 >8333458 1000 M-1 F-30/360 4525 >4TKU7 6000000 1000 5.833333333 0 5.83 >3333333 1000 M-2 F-30/360 4525 >4TKV5 4000000 1000 5.8333325 0 5. >8333325 1000 B F-30/360 4525 >4TKW3 3500000 1000 5.833334286 0 5.83 >3334286 1000 C F-30/360 4525 >4TKZ6 200000101.4 992.2785273 0 0 > 0 982.1595805 P F-30/360 4525 >4TKY9 100 1000 63941 0 > 63941 1000 R-3 F-30/360 4525 >4TLA0 0 0 0 0 > 0 0 > Page 6 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates REMIC III Certificate Payment Report for April 25, 2002 Distribution Distribution in Dollars - to Date > > Current Original Unsc >heduled Scheduled Total Total Realized Deferred > Principal Class Face Value Interest Prin >cipal Principal Principal Distribution Losses Interest > Balance (1) (2) (3) > (4) (5)=(3)+(4) (6)=(2)+(5) (7) (8) > (9)=(1)-(5)-(7)+(8) A-I-1 30800000 145502.92 >2459967.011 248611.3282 2708578.339 2854081.259 0 > 0 28091421.66 A-I-2 17900000 205402.5 > 0 0 0 205402.5 0 > 0 17900000 A-I-3 19100000 265967.49 > 0 0 0 265967.49 0 > 0 19100000 A-I-4 25500000 400987.5 > 0 0 0 400987.5 0 > 0 25500000 A-I-5 10000000 168750 > 0 0 0 168750 0 > 0 10000000 A-I-6 25244000 443663.3 > 0 0 0 443663.3 0 > 0 25244000 A-II 57956000 938762.4 > 1920866.86 155000.3018 2075867.162 3014629.562 0 > 0 55880132.84 A-IO 0 518281.26 > 0 0 0 518281.26 0 > 0 0 M-1 6000000 105000 > 0 0 0 105000 0 > 0 6000000 M-2 4000000 70000 > 0 0 0 70000 0 > 0 4000000 B 3500000 61250.01 > 0 0 0 61250.01 0 > 0 3500000 C 1.36 0 > 0 0 0 0 0 60 >8179.22 608180.5816 P 100 7555.85 > 0 0 0 7555.85 0 > 0 100 R-3 0 0 > 0 0 0 0 0 > 0 0 Total 200000101.4 3331123.23 >4380833.872 403611.63 4784445.502 8115568.732 0 60 >8179.22 195823835.1 Interest Detail Pass- Prior Principal > Non- Prior Unscheduled Paid or > Current Through (with Notional) Accr >ued Supported Unpaid Interest Optimal Deferred > Unpaid Class Rate Balance Inte >rest Interest SF Interest Adjustments Interest Interest > Interest (1) > (2) (3) (4) (5)=(1)-(2)+(3)(6) > (7)=(5)-(6) A-I-1 0.0213 28928919.55 > 53060.46 0 0 0 53060.46 5 >3060.46 0 A-I-2 0.0459 17900000 > 68467.5 0 0 0 68467.5 >68467.5 0 A-I-3 0.0557 19100000 > 88655.83 0 0 0 88655.83 8 >8655.83 0 A-I-4 0.0629 25500000 > 133662.5 0 0 0 133662.5 1 >33662.5 0 A-I-5 0.0675 10000000 > 56250 0 0 0 56250 > 56250 0 A-I-6 0.068334519 25244000 > 143753.05 0 0 4134.72 143753.05 14 >7887.77 0 A-II 0.065 57458045.66 > 311231.08 0 0 0 311231.08 31 >1231.08 0 A-IO 0.0775 26750000 > 172760.42 0 0 0 172760.42 17 >2760.42 0 M-1 0.068334519 6000000 > 34167.26 0 0 832.74 34167.26 > 35000 0 M-2 0.068334519 4000000 > 22778.17 0 0 555.16 22778.17 2 >3333.33 0 B 0.068334519 3500000 > 19930.9 0 0 485.77 19930.9 2 >0416.67 0 C 0.011864677 198455806 > 195810.11 0 0 0 195810.11 19 >5810.17 195810.11 P 100 > 0 0 0 0 6394.1 > 6394.1 0 R-3 0 > 0 0 0 0 0 > 0 0 Total 422836871.2 > 1300527.28 0 0 6008.39 1306921.38 131 >2929.83 195810.11 > Page 7 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Collection Account Report for April 25, 2002 Distribution Collection Account Report SUMMARY > GROUP 2 GROUP 1 TOTAL Principal Collections > 1,449,996.12 769,604.42 2,219,600.54 Other Principal Deposits > 0.00 0.00 0.00 TOTAL NET PRINCIPAL > 1,449,996.12 769,604.42 2,219,600.54 Interest Collections > 381,652.77 951,606.16 1,339,653.03 Interest Withdrawals > 0.00 0.00 0.00 Interest Fees > (7,211.50) (19,511.71) (26,723.21) TOTAL NET INTEREST > 374,441.27 932,094.45 1,312,929.82 TOTAL AVAILABLE FUNDS TO BONDHOLDERS > 1,824,437.39 1,701,698.87 3,532,530.36 PRINCIPAL - COLLECTIONS > GROUP 2 GROUP 1 TOTAL Scheduled Principal > 53,753.94 101,064.98 154,818.92 Curtailments > 8,679.91 (135,393.48) (126,713.57) Prepayments In Full > 1,387,562.27 803,932.92 2,191,495.19 Repurchases/Substitutions > 0.00 0.00 0.00 Liquidations > 0.00 0.00 0.00 Insurance Principal > 0.00 0.00 0.00 Other Principal > 0.00 0.00 0.00 Delinquent Principal > (37,450.50) (69,527.77) (106,978.27) Total Realized Loss Of Principal > 0.00 0.00 0.00 Pre-funding Principal Paid > 0.00 0.00 0.00 Principal Advanced > 37,450.50 69,527.77 106,978.27 TOTAL PRINCIPAL COLLECTED > 1,449,996.12 769,604.42 2,219,600.54 Page 8 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Collection Account Report for April 25, 2002 Distribution Collection Account Report PRINCIPAL - WITHDRAWALS > GROUP 2 GROUP 1 TOTAL SPACE INTENTIONALLY LEFT BLANK PRINCIPAL - OTHER ACCOUNTS > GROUP 2 GROUP 1 TOTAL SPACE INTENTIONALLY LEFT BLANK INTEREST - COLLECTIONS > GROUP 2 GROUP 1 TOTAL Scheduled Interest > 390,521.03 966,780.99 1,357,302.02 Repurchases/Substitutions > 0.00 0.00 0.00 Liquidation Interest > 0.00 0.00 0.00 Insurance Interest > 0.00 0.00 0.00 Other Interest > 0.00 1,234.88 1,234.88 Prepayment Interest Shortfalls > (4,720.95) (2,876.05) (7,597.00) Delinquent Interest > (258,395.41) (662,299.16) (920,694.57) Interest Realized Losses > 0.00 0.00 0.00 Compensating Interest > 4,720.95 2,876.05 7,597.00 Civil Relief Act Shortfalls > 0.00 0.00 0.00 Prepayment Premiums > 0.00 0.00 6,394.10 Pre-funding Intererst Coverage > 0.00 0.00 0.00 Interest Advanced > 248,943.12 640,465.09 889,408.21 Net WAC Shortfall > 584.03 5,424.36 6,008.39 TOTAL INTEREST COLLECTED > 381,652.77 951,606.16 1,339,653.03 Page 9 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Collection Account Report for April 25, 2002 Distribution Collection Account Report INTEREST - WITHDRAWALS > GROUP 2 GROUP 1 TOTAL Undistributed Receipts on Repurchased Loans > 0.00 0.00 0.00 Reimburse Advances from Late Collections > 0.00 0.00 0.00 Reimbursement for Expenses > 0.00 0.00 0.00 Reimbursements to Sub-Servicer > 0.00 0.00 0.00 Reimburse Fees and Advances from Late Collections > 0.00 0.00 0.00 Interest Earnings on the Custodial Account > 0.00 0.00 0.00 Prev. Unreimbursed P&I Advances > 0.00 0.00 0.00 Prev. Unreimbursed Servicing Advances > 0.00 0.00 0.00 TOTAL INTEREST WITHDRAWALS > 0.00 0.00 0.00 INTEREST - OTHER ACCOUNTS > GROUP 2 GROUP 1 TOTAL SPACE INTENTIONALLY LEFT BLANK INTEREST - FEES > GROUP 2 GROUP 1 TOTAL Radian PMI Fee > 1,745.52 8,403.55 10,149.07 Trustee Fee Amount > 514.42 1,135.94 1,650.36 Extraordinary Trust Fund Expenses > 0.00 0.00 0.00 Current Servicing Fees > 14,403.85 31,806.29 46,210.14 Delinquent Servicing Fees > (9,452.29) (21,834.07) (31,286.36) TOTAL INTEREST OTHER FEES > 7,211.50 19,511.71 26,723.21 Page 10 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Credit Enhancement Report for April 25, 2002 Distribution Credit Enhancement Report ACCOUNTS > GROUP 2 GROUP 1 TOTAL SPACE INTENTIONALLY LEFT BLANK INSURANCE > GROUP 2 GROUP 1 TOTAL SPACE INTENTIONALLY LEFT BLANK STRUCTURAL FEATURES > GROUP 2 GROUP 1 TOTAL Overcollateralization Amount > 608,180.58 Excess Overcollateralized Amount > 0.00 Overcollateralization Release Amount > 0.00 Overcollateralization Deficiency Amount > 587,629.59 Overcollateralization Target Amount > 1,000,000.00 Page 11 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Collateral Report for April 25, 2002 Distribution Collateral Report COLLATERAL > GROUP 2 GROUP 1 TOTAL Loan Count: Original > 120 695 815 Prior > 151 882 1033 Prefunding > 0 1 1 Scheduled Paid Offs > 0 0 0 Full Voluntary Prepayments > -4 -6 -10 Repurchases > 0 0 0 Liquidations > 0 0 0 Current > 147 877 1024 Principal Balance: Original > 48517658.43 107380483.9 155898142.4 Prior > 61730769.55 136312666.1 198043435.6 Prefunding > 0 0 0 Scheduled Principal > -53753.94 -101064.98 -154818.92 Partial and Full Voluntary Prepayments > -1396242.18 -668539.44 -2064781.62 Repurchases > 0 0 0 Liquidations > 0 0 0 Current > 60280773.43 135543061.7 195823835.1 PREFUNDING > GROUP 2 GROUP 1 TOTAL PRE-FUNDING ACCOUNT Beginning Pre-Funded Amount > 0.00 Balance of Subsequent Mortgage Loans added this period > 0.00 Withdrawal remaining amounts > 0.00 Pre-Funding Account Ending Balance > 0.00 INTEREST COVERAGE ACCOUNT Beginning Interest Coverage Amount > 735,957.61 Interest Coverage withdrawn to support certificates > 0.00 Interest Coverage withdrawn from account > 735,957.61 Ending Interest Coverage Amount > 0.00 Group 1 Group 2 Current Prin Balance by Groups (in millions of dollars) Tota >l Current Principal Balance (in millions of dollars) Page 12 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Collateral Report for April 25, 2002 Distribution Collateral Report CHARACTERISTICS > GROUP 2 GROUP 1 TOTAL Weighted Average Coupon Original > 0.076153553 0.084312099 0.081773046 Weighted Average Coupon Prior > 0.075991127 0.085093806 0.082256596 Weighted Average Coupon Current > 0.075914367 0.085217249 0.082317511 Weighted Average Months to Maturity Original > 344 340 341.2496346 Weighted Average Months to Maturity Prior > 346 339 341.1819223 Weighted Average Months to Maturity Current > 345 338 340.1548215 Weighted Avg Remaining Amortization Term Original > 345.1975174 348.1456083 347.2245992 Weighted Avg Remaining Amortization Term Prior > 347.4213486 347.9748733 347.8023379 Weighted Avg Remaining Amortization Term Current > 346.0396515 346.7529716 346.5333891 Weighted Average Seasoning Original > 1.84278944 1.99128947 1.944896778 Weighted Average Seasoning Prior > 2.41777815 2.53167917 2.496175859 Weighted Average Seasoning Current > 3.40121509 3.52775172 3.488799741 Note: Original information refers to deal issue. Group 1 Group 2 WAC by Groups Tota >l WAC WARAT by Groups Tota >l WARAT Note: Dates correspond to distribution dates. Page 13 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Collateral Report for April 25, 2002 Distribution Collateral Report ARM CHARACTERISTICS > GROUP 2 GROUP 1 TOTAL Weighted Average Margin Original Weighted Average Margin Prior Weighted Average Margin Current Weighted Average Max Rate Original Weighted Average Max Rate Prior Weighted Average Max Rate Current Weighted Average Min Rate Original Weighted Average Min Rate Prior Weighted Average Min Rate Current Weighted Average Cap Up Original Weighted Average Cap Up Prior Weighted Average Cap Up Current Weighted Average Cap Down Original Weighted Average Cap Down Prior Weighted Average Cap Down Current Note: Original information refers to deal issue. SERVICING FEES / ADVANCES > GROUP 2 GROUP 1 TOTAL Current Servicing Fees > 4,951.55 9,972.22 14,923.77 Delinquent Servicing Fees > 9,452.29 21,834.07 31,286.36 TOTAL SERVICING FEES > 14,403.84 31,806.29 46,210.13 Total Servicing Fees > 14,403.84 31,806.29 46,210.13 Compensating Interest > 4,720.95 2,876.05 7,597.00 Delinquent Servicing Fees > (9,452.29) (21,834.07) (31,286.36) COLLECTED SERVICING FEES > 9,672.50 12,848.27 22,520.77 Current PPIS > (4,720.95) (2,876.05) (7,597.00) Current Net PPIS > 0.00 0.00 0.00 Total Advanced Principal For Current Payment Date > 37,450.50 69,527.77 106,978.27 Total Advanced Interest For Current Payment Date > 248,943.12 640,465.09 889,408.21 TOTAL ADVANCES FOR CURRENT PERIOD > 286,393.62 709,992.86 996,386.48 ADDITIONAL COLLATERAL INFORMATION > GROUP 2 GROUP 1 TOTAL Weighted Average Net Mortgage Rate > 7.2675% 8.1577% 7.8803% Page 14 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Delinquency Report for April 25, 2002 Distribution Delinquency Report - Total CURRENT 1 PA >YMENT 2 PAYMTS 3+ PAYMTS TOTAL DELINQUENT Balance > 1023400.8 0 0 1023400.8 % Balance > 0.00522613 0 0 0.00522613 # Loans > 8 0 0 8 % # Loans > 0.0078125 0 0 0.0078125 FORECLOSURE Balance 0 > 0 0 0 0 % Balance 0 > 0 0 0 0 # Loans 0 > 0 0 0 0 % # Loans 0 > 0 0 0 0 BANKRUPTCY Balance 0 > 0 0 0 0 % Balance 0 > 0 0 0 0 # Loans 0 > 0 0 0 0 % # Loans 0 > 0 0 0 0 REO Balance 0 > 0 0 0 0 % Balance 0 > 0 0 0 0 # Loans 0 > 0 0 0 0 % # Loans 0 > 0 0 0 0 TOTAL Balance 0 > 1023400.8 0 0 1023400.8 % Balance 0 > 0.00522613 0 0 0.00522613 # Loans 0 > 8 0 0 8 % # Loans 0 > 0.0078125 0 0 0.0078125 Note:Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+Pay >ments = 91+ > 6 Months Moving Average 1 or 2 Payments Delinquent 3 or > More Payments Delinquent Total Foreclosure Tota >l Bankruptcy and REO Note: Dates correspond to distribution dates. Page 15 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Delinquency Report for April 25, 2002 Distribution Delinquency Report - Group 1 Group CURRENT 1 PA >YMENT 2 PAYMTS 3+ PAYMTS TOTAL DELINQUENT Balance > 1023400.8 0 0 1023400.8 % Balance >0.007550374 0 0 0.007550374 # Loans > 8 0 0 8 % # Loans >0.009122007 0 0 0.009122007 FORECLOSURE Balance 0 > 0 0 0 0 % Balance 0 > 0 0 0 0 # Loans 0 > 0 0 0 0 % # Loans 0 > 0 0 0 0 BANKRUPTCY Balance 0 > 0 0 0 0 % Balance 0 > 0 0 0 0 # Loans 0 > 0 0 0 0 % # Loans 0 > 0 0 0 0 REO Balance 0 > 0 0 0 0 % Balance 0 > 0 0 0 0 # Loans 0 > 0 0 0 0 % # Loans 0 > 0 0 0 0 TOTAL Balance 0 > 1023400.8 0 0 1023400.8 % Balance 0 >0.007550374 0 0 0.007550374 # Loans 0 > 8 0 0 8 % # Loans 0 >0.009122007 0 0 0.009122007 Note:Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+Pay >ments = 91+ > 6 Months Moving Average 1 or 2 Payments Delinquent 3 or > More Payments Delinquent Total Foreclosure Tota >l Bankruptcy and REO Note: Dates correspond to distribution dates. Page 16 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Delinquency Report for April 25, 2002 Distribution Delinquency Report - Group 2 Group CURRENT 1 PA >YMENT 2 PAYMTS 3+ PAYMTS TOTAL DELINQUENT Balance > 0 0 0 0 % Balance > 0 0 0 0 # Loans > 0 0 0 0 % # Loans > 0 0 0 0 FORECLOSURE Balance 0 > 0 0 0 0 % Balance 0 > 0 0 0 0 # Loans 0 > 0 0 0 0 % # Loans 0 > 0 0 0 0 BANKRUPTCY Balance 0 > 0 0 0 0 % Balance 0 > 0 0 0 0 # Loans 0 > 0 0 0 0 % # Loans 0 > 0 0 0 0 REO Balance 0 > 0 0 0 0 % Balance 0 > 0 0 0 0 # Loans 0 > 0 0 0 0 % # Loans 0 > 0 0 0 0 TOTAL Balance 0 > 0 0 0 0 % Balance 0 > 0 0 0 0 # Loans 0 > 0 0 0 0 % # Loans 0 > 0 0 0 0 Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+Pay >ments = 91+ > 6 Months Moving Average 1 or 2 Payments Delinquent 3 or > More Payments Delinquent Total Foreclosure Tota >l Bankruptcy and REO Note: Dates correspond to distribution dates. Page 17 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates REO Report for April 25, 2002 Distribution REO Report - Mortgage Loans that Become REO During Current Dis >tribution SUMMARY LOAN GROUP Total Loan Count = 0 Loan Group 1 >= Group 1 Group; REO Book Value = 000.00 Total Original Principal Balance = 000.00 Loan Group 2 > = Group 2 Group; REO Book Value = 000.00 Total Current Balance = 000.00 REO Book Value = 000.00 REO Book Value reported corresponds to total REO loans,including loans that be >come REO during current distribution. Loan Number Original Stated Curr >ent State & & Principal Principal Paid to Note > LTV at Original Origination Loan Group Balance Balance Date Rate > Origination Term Date SPACE INTENTIONALLY LEFT BLANK Page 18 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Prepayment Report for April 25, 2002 Distribution Prepayment Report - Voluntary Prepayments VOLUNTARY PREPAYMENTS > GROUP 2 GROUP 1 TOTAL Current Number of Paid in Full Loans > 4 6 10 Number of Repurchased Loans > 0 0 0 Total Number of Loans Prepaid in Full > 4 6 10 Paid in Full Balance > 1387562.27 803932.92 2191495.19 Repurchased Loans Balance > 0 0 0 Curtailments Amount > 8679.91 -135393.48 -126713.57 Total Prepayment Amount > 1396242.18 668539.44 2064781.62 Cumulative Number of Paid in Full Loans > 5 11 16 Number of Repurchased Loans > 0 3 3 Total Number of Loans Prepaid in Full > 5 14 19 Paid in Full Balance > 1706892.24 1715234.01 3422126.25 Repurchased Loans Balance > 0 449785.94 449785.94 Curtailments Amount > 21424.25 -121281.2 -99856.95 Total Prepayment Amount > 1728316.49 2043738.75 3772055.24 SPACE INTENTIONALLY LEFT BLANK Total Prepayments by Groups (in thousands of dollars) Tota >l Prepayments (in thousands of dollars) Page 19 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Prepayment Report for April 25, 2002 Distribution Prepayment Report - Voluntary Prepayments VOLUNTARY PREPAYMENT RATES > GROUP 2 GROUP 1 TOTAL SMM > 0.022637966 0.004908095 0.01043406 3 Months Avg SMM > 0.009394461 0.005412411 0.006643556 12 Months Avg SMM Avg SMM Since Cut-off > 0.009394461 0.005412411 0.006643556 CPR > 0.240258978 0.057332963 0.118267461 3 Months Avg CPR > 0.107087245 0.063049981 0.076873193 12 Months Avg CPR Avg CPR Since Cut-off > 0.107087245 0.063049981 0.076873193 PSA > 35.31958021 8.125991772 16.94959148 3 Months Avg PSA Approximation > 20.96520799 11.74739245 14.54119108 12 Months Avg PSA Approximation Avg PSA Since Cut-off Approximation > 20.96520799 11.74739245 14.54119108 Group 1 Group 2 CPR by Groups Tota >l CPR PSA by Groups Tota >l PSA Page 20 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Prepayment Report for April 25, 2002 Distribution Prepayment Report - Voluntary Prepayments Group 1 Group 2 CPR Avg since Cut-Off by Groups Tota >l CPR Avg since Cut-Off PSA Avg since Cut-Off by Groups Tota >l PSA Avg since Cut-Off PREPAYMENT CALCULATION METHODOLOGY Single Monthly Mortality (SMM):(Voluntary partial and full p >repayments + Repurchases)/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn >,m): [(1-SMMn) * (1-SMMn+1) *.......*(1-SMMm)]^(1/months in period n,m) Average CPR over period between the nth month and mth month (Avg >CPRn,m): 1-((1-AvgSMMn,m)^12) Average PSA Approximation over period between the nth month and >mth month: AvgCPRn,m/(0.02*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm) >/(number of months in the period n,m) Weighted Average Seasoning (WAS) Note: Prepayment rates are calculated since deal issue date and > include partial and full voluntary prepayments and repurchases. Dates correspond to distribution dates. Page 21 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Prepayment Detail Report for April 25, 2002 Distribution Prepayment Detail Report - Loans Prepaid in Full During Curren >t Distribution SUMMARY > LOAN GROUP Total Loan Count = 10 > Loan Group 1 = Group 1 Group Total Original Principal Balance = 2,195,650.00 > Loan Group 2 = Group 2 Group Total Prepayment Amount = 2,191,495.19 Loan Number Original > Current State & Type Prepayment & Loan Principal Prepayment Prep >ayment Note LTV at & Origination Loan Group Status Balance Amount Date > Rate Origination Original Term Date 1100340428 1 206000 205334.11 > 37320 0.0825MA - 89.96% Paid Off - 18 37260 1100344488 1 147400 147265.51 > 37341 0.09875NJ - 89.99% Paid Off - 36 37253 1100345575 1 85500 85379.35 > 37319 0.0975GA - 90.00% Paid Off - 36 37286 1109003955 1 127400 127160.78 > 37330 0.08375FL - 89.99% Paid Off - 36 37270 2500012680 1 104000 103933.68 > 37337 0.0825CA - 80.00% Paid Off - 36 37274 2500013371 1 135000 134859.49 > 37342 0.0925MD - 90.00% Paid Off - 36 37256 1100343204 2 388000 387551.91 > 37343 0.0875CA - 80.00% Paid Off - 36 37246 1100343206 2 318000 316316.68 > 37321 0.075CA - 67.81% Paid Off - 36 37249 1100343235 2 306350 306146.66 > 37327 0.1135MI - 95.00% Paid Off - 36 37256 2500013309 2 378000 377547.02 > 37336 0.09125CA - 94.98% Paid Off - 36 37263 Page > 22 of 28 (c) COPYRIGHT 2002 Deutsc >he Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Realized Loss Report for April 25, 2002 Distribution Realized Loss Report - Collateral COLLATERAL REALIZED LOSSES > GROUP 2 GROUP 1 TOTAL Current Number of Loans Liquidated > 0 0 0 Collateral Realized Loss/(Gain) Amount > 0 0 0 Net Liquidation Proceeds > 0 0 0 Cumulative Number of Loans Liquidated > 0 0 0 Collateral Realized Loss/(Gain) Amount > 0 0 0 Net Liquidation Proceeds > 0 0 0 Note: Collateral realized losses may include adjustments to loan >s liquidated in prior periods. SPACE INTENTIONALLY LEFT BLANK Group 1 > 3 Months Moving Average Group 2 Collateral Loss Severity Approximation by Groups Coll >ateral Loss Severity Approximation Page 23 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Realized Loss Report for April 25, 2002 Distribution Realized Loss Report - Collateral DEFAULT SPEEDS > GROUP 2 GROUP 1 TOTAL MDR > 0 0 0 3 Months Avg MDR > 0 0 0 12 Months Avg MDR Avg MDR Since Cut-off > 0 0 0 CDR > 0 0 0 3 Months Avg CDR > 0 0 0 12 Months Avg CDR Avg CDR Since Cut-off > 0 0 0 SDA > 0 0 0 3 Months Avg SDA Approximation > 0 0 0 12 Months Avg SDA Approximation Avg SDA Since Cut-off Approximation > 0 0 0 Loss Severity Approximation for Current Period 3 Months Avg Loss Severity Approximation 12 Months Avg Loss Severity Approximation Avg Loss Severity Approximation Since Cut-off Group 1 Group 2 CDR by Groups Tota >l CDR SDA by Groups Tota >l SDA Page 24 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Realized Loss Report for April 25, 2002 Distribution Realized Loss Report - Collateral Group 1 Group 2 CDR Avg since Cut-Off by Groups Tota >l CDR Avg since Cut-Off SDA Avg since Cut-Off by Groups Tota >l SDA Avg since Cut-Off COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY Monthly Default Rate (MDR): (Beg Principal Balance of Liquida >ted Loans)/(Total Beg Principal Balance) Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)*0. >02,MAX(0.03,MIN(30,WAS)*0.02-0.0095*(WAS-60))) Average MDR over period between nth month and mth month (AvgMDRn >,m): [(1-MDRn) * (1-MDRn+1) *.......*(1-MDRm)]^(1/months in period n,m) Average CDR over period between the nth month and mth month (Avg >CDRn,m): 1-((1-AvgMDRn,m)^12) Average SDA Approximation over period between the nth month and >mth month: AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)*0.02,MAX >(0.03,MIN(30,Avg WASn,m)*0.02-0.0095*(Avg WASn,m-60))) Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months > in the period n,m) Loss Severity Approximation for current period: sum(Realized Los >s Amount)/sum(Beg Principal Balance of Liquidated Loans) Average Loss Severity Approximation over period between nth mont >h and mth month: Avg(Loss Severityn,m) Note: Default rates are calculated since deal issue date and in clude realized gains and additional realized losses and gains from priorperiod >s. Dates correspond to distribution dates. Page 25 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Realized Loss Detail Report for April 25, 2002 Distribution Realized Loss Detail Report - Loans Liquidated During Current >Distribution SUMMARY > LOAN GROUP Total Loan Count = 0 > Loan Group 1 = Group 1 Group Total Original Principal Balance = 0.00 > Loan Group 2 = Group 2 Group Total Prior Principal Balance = 0.00 Total Realized Loss Amount = 0.00 Total Net Liquidation Proceeds = 0.00 Loan Number Original Prior > Current State & & Loan Principal Principal Real >ized Note LTV at Original Origination Loan Group Status Balance Balance Loss >/(Gain) Rate Origination Term Date SPACE INTENTIONALLY LEFT BLANK Page > 26 of 28 (c) COPYRIGHT 2002 Deutsc >he Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Triggers, Adj. Rate Cert. and Miscellaneous Report for April 25, > 2002 Distribution Triggers, Adj. Rate Cert. and Miscellaneous Report TRIGGER EVENTS > GROUP 2 GROUP 1 TOTAL Optional Termination Date Reached > No No No After the 36th Distribution > No No No Stepdown date occurred > No No No Trigger Event in Effect > No No No ADJUSTABLE RATE CERTIFICATE INFORMATION > GROUP 2 GROUP 1 TOTAL SPACE INTENTIONALLY LEFT BLANK ADDITIONAL INFORMATION > GROUP 2 GROUP 1 TOTAL NET WAC SHORTFALL RESERVE FUND Original Net WAC Shortfall Reserve Fund Balance > 210,000.00 Net WAC Shortfall Reserve Fund Beginning Balance > 196,567.46 Net WAC Shortfall > 6,008.39 Net WAC Shortfall Reserve Fund Ending Balance > 190,559.07 Page 27 of 28 > (c) COPYRIGHT 2002 Deutsche Bank Impac Secured Assets Corp, Mortgage Pass-Through 2002-1 Mortgage Pass-Through Certificates Additional Certificate Report for April 25, 2002 Distribution Additional Certificate Report CLASS > Net PPIS & Other Int. Shortfalls A-I-1 > 0.00 A-I-2 > 0.00 A-I-3 > 0.00 A-I-4 > 0.00 A-I-5 > 0.00 A-I-6 > 0.00 A-II > 0.00 A-IO > 0.00 M-1 > 0.00 M-2 > 0.00 B > 0.00 Page 28 of 28 > (c) COPYRIGHT 2002 Deutsche Bank