1
EXHIBIT 99.6
DEUTSCHE BANK SECURITIES(@)
--------------------------------------------------------------------------------
IMC HOME EQUITY LOAN TRUST 1998-5
--------------------------------------------------------------------------------
A-7IO SENSITIVITY TO PREPAYMENT ASSUMPTIONS
-----------------------------------------------------------------------------------------------------------------------
YIELD TO CALL % OF PREPAYMENT ASSUMPTION
-----------------------------------------------------------------------------------------------------------------------
CLASS A-7IO (1) 0% 50% 75% 100% 125% 150% 175% 200%
-----------------------------------------------------------------------------------------------------------------------
YIELD(2) 6.663% 6.663% 6.663% 6.663% 6.663% 6.663% 6.663% 6.344%(3)
-----------------------------------------------------------------------------------------------------------------------
(1) The Class A-7IO Certificates are interest only Certificates. Interest on
the Class A-7IO will be paid on a notional principal balance equal to the
then outstanding principal balance of the Class A-6 Certificates (initially
$[35,000,000]) at a Pass-Through Rate of [8.34]% per annum, from the first
Payment Date until the Payment Date in [March 2001].
(2) Yield is based on purchase price of 18.9355% of Notional Balance.
(3) The exact point where yield falls off is 197% of Prepayment Assumption.
This Structural Term Sheet, Collateral Term Sheet, or Computational Materials,
as appropriate (the "material"), was prepared solely by the Underwriter(s), is
privileged and confidential, is intended for use by the addressee only, and may
not be provided to any third party other than the addressee's legal, tax,
financial and/or accounting advisors for the purposes of evaluating such
information. Prospective investors are advised to read carefully, and should
rely solely on, the final prospectus and prospectus supplement (the "Final
Prospectus") related to the securities (the "Securities") in making their
investment decisions. This material does not include all relevant information
relating to the Securities described herein, particularly with respect to the
risk and special considerations associated with an investment in the Securities.
All information contained herein is preliminary and it is anticipated that such
information will change. Any information contained herein will be more fully
described in, and will be fully superseded by the preliminary prospectus
supplement, if applicable, and the Final Prospectus. Although the information
contained in the material is based on sources the Underwriter(s) believe(s) to
be reliable, the Underwriter(s) make(s) no representation or warranty that such
information is accurate or complete. Such information should not be viewed as
projections, forecasts, predictions, or opinions with respect to value. Prior to
making any investment decision, a prospective investor shall receive and fully
review the Final Prospectus. NOTHING HEREIN SHOULD BE CONSIDERED AN OFFER TO
SELL OR SOLICITATION OF AN OFFER TO BUY ANY SECURITIES. The Underwriter(s) may
hold long or short positions in or buy and sell Securities or related securities
or perform for or solicit investment banking services from, any company
mentioned herein.
2
DEUTSCHE BANK SECURITIES(@)
--------------------------------------------------------------------------------
IMC HOME EQUITY LOAN TRUST 1998-5
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
THE INFORMATION CONTAINED HEREIN WILL BE SUPERSEDED BY THE DESCRIPTION OF THE
COLLATERAL CONTAINED IN THE PROSPECTUS SUPPLEMENT.
--------------------------------------------------------------------------------
DESCRIPTION OF THE STATISTICAL POOL OF HOME EQUITY LOANS
AS OF THE STATISTICAL CUT-OFF DATE
----------------------------------------------------------------------------------------------------------------------------------
POOL 500 AND A
----------------------------------------------------------------------------------------------------------------------------------
Grouping COUNT % CURBAL Avg CURBAL RATE AGE RTM CLTV
----------------------------------------------------------------------------------------------------------------------------------
<= 15 yrs 1,354 19.64 48,927,990.39 36,135.89 11.048 3 170 80.4575
15 - 30 yrs 1,538 47.53 118,379,058.96 76,969.48 10.121 2 329 79.4749
BALLOON 1,059 32.83 81,770,668.62 77,214.98 10.572 3 177 80.8840
----------------------------------------------------------------------------------------------------------------------------------
Total: 3,951 100.00 249,077,717.97 63,041.69 10.451 2 248 80.1305
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
POOL 500 AND B
----------------------------------------------------------------------------------------------------------------------------------
Grouping COUNT % CURBAL Avg CURBAL RATE AGE RTM CLTV
----------------------------------------------------------------------------------------------------------------------------------
<= 15 yrs 530 14.30 19,644,764.07 37,065.59 10.830 2 171 72.3411
15 - 30 yrs 956 49.04 67,354,550.43 70,454.55 10.616 2 332 77.8839
BALLOON 714 36.65 50,333,294.10 70,494.81 11.109 2 178 79.5258
----------------------------------------------------------------------------------------------------------------------------------
Total: 2,200 100.00 137,332,608.60 62,423.91 10.827 2 253 77.6928
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
POOL 500 AND C
----------------------------------------------------------------------------------------------------------------------------------
Grouping COUNT % CURBAL Avg CURBAL RATE AGE RTM CLTV
----------------------------------------------------------------------------------------------------------------------------------
<= 15 yrs 414 13.58 12,973,058.54 31,335.89 11.471 2 171 67.0227
15 - 30 yrs 769 48.00 45,867,457.87 59,645.59 11.277 2 331 72.0055
BALLOON 604 38.42 36,716,630.94 60,789.12 11.860 2 178 73.6871
----------------------------------------------------------------------------------------------------------------------------------
Total: 1,787 100.00 95,557,147.35 53,473.50 11.527 2 250 71.9752
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
POOL 500 AND D
----------------------------------------------------------------------------------------------------------------------------------
Grouping COUNT % CURBAL Avg CURBAL RATE AGE RTM CLTV
----------------------------------------------------------------------------------------------------------------------------------
<= 15 yrs 67 11.03 1,989,195.96 29,689.49 12.733 2 166 52.1032
15 - 30 yrs 141 49.67 8,953,530.53 63,500.22 12.770 2 338 62.2331
BALLOON 131 39.30 7,084,262.15 54,078.34 13.390 2 178 62.6843
----------------------------------------------------------------------------------------------------------------------------------
Total: 339 100.00 18,026,988.64 53,176.96 13.010 2 256 61.2926
----------------------------------------------------------------------------------------------------------------------------------
This Structural Term Sheet, Collateral Term Sheet, or Computational Materials,
as appropriate (the "material"), was prepared solely by the Underwriter(s), is
privileged and confidential, is intended for use by the addressee only, and may
not be provided to any third party other than the addressee's legal, tax,
financial and/or accounting advisors for the purposes of evaluating such
information. Prospective investors are advised to read carefully, and should
rely solely on, the final prospectus and prospectus supplement (the "Final
Prospectus") related to the securities (the "Securities") in making their
investment decisions. This material does not include all relevant information
relating to the Securities described herein, particularly with respect to the
risk and special considerations associated with an investment in the Securities.
All information contained herein is preliminary and it is anticipated that such
information will change. Any information contained herein will be more fully
described in, and will be fully superseded by the preliminary prospectus
supplement, if applicable, and the Final Prospectus. Although the information
contained in the material is based on sources the Underwriter(s) believe(s) to
be reliable, the Underwriter(s) make(s) no representation or warranty that such
information is accurate or complete. Such information should not be viewed as
projections, forecasts, predictions, or opinions with respect to value. Prior to
making any investment decision, a prospective investor shall receive and fully
review the Final Prospectus. NOTHING HEREIN SHOULD BE CONSIDERED AN OFFER TO
SELL OR SOLICITATION OF AN OFFER TO BUY ANY SECURITIES. The Underwriter(s) may
hold long or short positions in or buy and sell Securities or related securities
or perform for or solicit investment banking services from, any company
mentioned herein.
3
DEUTSCHE BANK SECURITIES(@)
--------------------------------------------------------------------------------
IMC HOME EQUITY LOAN TRUST 1998-5
--------------------------------------------------------------------------------
CASHFLOWS OF A-2 TRANCHE AT VARIOUS PREPAYMENT SPEEDS
-----------------------------------------------------------------------
A2 @ 145
-----------------------------------------------------------------------
"Balance" "Interest" "Principal" "PrepayPen" "TotalCash"
-----------------------------------------------------------------------
63,966,000 - - - -
-----------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-----------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-----------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-----------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-----------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-----------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-----------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-----------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-----------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-----------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-----------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-----------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-----------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-----------------------------------------------------------------------
61,253,487 328,892 2,712,513 - 3,041,405
-----------------------------------------------------------------------
48,579,094 314,945 12,674,393 - 12,989,338
-----------------------------------------------------------------------
36,379,888 249,778 12,199,206 - 12,448,984
-----------------------------------------------------------------------
24,638,132 187,053 11,741,755 - 11,928,808
-----------------------------------------------------------------------
13,336,753 126,681 11,301,380 - 11,428,061
-----------------------------------------------------------------------
2,459,308 68,573 10,877,444 - 10,946,018
-----------------------------------------------------------------------
- 12,645 2,459,308 - 2,471,953
-----------------------------------------------------------------------
This Structural Term Sheet, Collateral Term Sheet, or Computational Materials,
as appropriate (the "material"), was prepared solely by the Underwriter(s), is
privileged and confidential, is intended for use by the addressee only, and may
not be provided to any third party other than the addressee's legal, tax,
financial and/or accounting advisors for the purposes of evaluating such
information. Prospective investors are advised to read carefully, and should
rely solely on, the final prospectus and prospectus supplement (the "Final
Prospectus") related to the securities (the "Securities") in making their
investment decisions. This material does not include all relevant information
relating to the Securities described herein, particularly with respect to the
risk and special considerations associated with an investment in the Securities.
All information contained herein is preliminary and it is anticipated that such
information will change. Any information contained herein will be more fully
described in, and will be fully superseded by the preliminary prospectus
supplement, if applicable, and the Final Prospectus. Although the information
contained in the material is based on sources the Underwriter(s) believe(s) to
be reliable, the Underwriter(s) make(s) no representation or warranty that such
information is accurate or complete. Such information should not be viewed as
projections, forecasts, predictions, or opinions with respect to value. Prior to
making any investment decision, a prospective investor shall receive and fully
review the Final Prospectus. NOTHING HEREIN SHOULD BE CONSIDERED AN OFFER TO
SELL OR SOLICITATION OF AN OFFER TO BUY ANY SECURITIES. The Underwriter(s) may
hold long or short positions in or buy and sell Securities or related securities
or perform for or solicit investment banking services from, any company
mentioned herein.
4
DEUTSCHE BANK SECURITIES(@)
--------------------------------------------------------------------------------
IMC HOME EQUITY LOAN TRUST 1998-5
--------------------------------------------------------------------------------
CASHFLOWS OF A-2 TRANCHE AT VARIOUS PREPAYMENT SPEEDS
-------------------------------------------------------------------------
A2 @ 120
-------------------------------------------------------------------------
"Balance" "Interest" "Principal" "PrepayPen" "TotalCash"
-------------------------------------------------------------------------
63,966,000 - - - -
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
56,416,185 328,892 7,549,815 - 7,878,707
-------------------------------------------------------------------------
46,408,382 290,073 10,007,803 - 10,297,876
-------------------------------------------------------------------------
36,700,000 238,616 9,708,382 - 9,946,998
-------------------------------------------------------------------------
27,282,141 188,699 9,417,859 - 9,606,559
-------------------------------------------------------------------------
18,146,169 140,276 9,135,972 - 9,276,248
-------------------------------------------------------------------------
9,283,705 93,302 8,862,464 - 8,955,766
-------------------------------------------------------------------------
686,617 47,734 8,597,088 - 8,644,821
-------------------------------------------------------------------------
- 3,530 686,617 - 690,148
-------------------------------------------------------------------------
This Structural Term Sheet, Collateral Term Sheet, or Computational Materials,
as appropriate (the "material"), was prepared solely by the Underwriter(s), is
privileged and confidential, is intended for use by the addressee only, and may
not be provided to any third party other than the addressee's legal, tax,
financial and/or accounting advisors for the purposes of evaluating such
information. Prospective investors are advised to read carefully, and should
rely solely on, the final prospectus and prospectus supplement (the "Final
Prospectus") related to the securities (the "Securities") in making their
investment decisions. This material does not include all relevant information
relating to the Securities described herein, particularly with respect to the
risk and special considerations associated with an investment in the Securities.
All information contained herein is preliminary and it is anticipated that such
information will change. Any information contained herein will be more fully
described in, and will be fully superseded by the preliminary prospectus
supplement, if applicable, and the Final Prospectus. Although the information
contained in the material is based on sources the Underwriter(s) believe(s) to
be reliable, the Underwriter(s) make(s) no representation or warranty that such
information is accurate or complete. Such information should not be viewed as
projections, forecasts, predictions, or opinions with respect to value. Prior to
making any investment decision, a prospective investor shall receive and fully
review the Final Prospectus. NOTHING HEREIN SHOULD BE CONSIDERED AN OFFER TO
SELL OR SOLICITATION OF AN OFFER TO BUY ANY SECURITIES. The Underwriter(s) may
hold long or short positions in or buy and sell Securities or related securities
or perform for or solicit investment banking services from, any company
mentioned herein. Page 2
5
DEUTSCHE BANK SECURITIES(@)
--------------------------------------------------------------------------------
IMC HOME EQUITY LOAN TRUST 1998-5
--------------------------------------------------------------------------------
CASHFLOWS OF A-2 TRANCHE AT VARIOUS PREPAYMENT SPEEDS
-------------------------------------------------------------------------
A2 @ 130
-------------------------------------------------------------------------
"Balance" "Interest" "Principal" "PrepayPen" "TotalCash"
-------------------------------------------------------------------------
63,966,000 - - - -
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
63,966,000 328,892 - - 328,892
-------------------------------------------------------------------------
54,540,008 328,892 9,425,992 - 9,754,883
-------------------------------------------------------------------------
43,625,680 280,427 10,914,329 - 11,194,755
-------------------------------------------------------------------------
33,070,164 224,309 10,555,516 - 10,779,824
-------------------------------------------------------------------------
22,861,732 170,036 10,208,431 - 10,378,467
-------------------------------------------------------------------------
12,989,039 117,547 9,872,694 - 9,990,241
-------------------------------------------------------------------------
3,441,105 66,785 9,547,934 - 9,614,719
-------------------------------------------------------------------------
- 17,693 3,441,105 - 3,458,798
-------------------------------------------------------------------------
- - - - -
-------------------------------------------------------------------------
This Structural Term Sheet, Collateral Term Sheet, or Computational Materials,
as appropriate (the "material"), was prepared solely by the Underwriter(s), is
privileged and confidential, is intended for use by the addressee only, and may
not be provided to any third party other than the addressee's legal, tax,
financial and/or accounting advisors for the purposes of evaluating such
information. Prospective investors are advised to read carefully, and should
rely solely on, the final prospectus and prospectus supplement (the "Final
Prospectus") related to the securities (the "Securities") in making their
investment decisions. This material does not include all relevant information
relating to the Securities described herein, particularly with respect to the
risk and special considerations associated with an investment in the Securities.
All information contained herein is preliminary and it is anticipated that such
information will change. Any information contained herein will be more fully
described in, and will be fully superseded by the preliminary prospectus
supplement, if applicable, and the Final Prospectus. Although the information
contained in the material is based on sources the Underwriter(s) believe(s) to
be reliable, the Underwriter(s) make(s) no representation or warranty that such
information is accurate or complete. Such information should not be viewed as
projections, forecasts, predictions, or opinions with respect to value. Prior to
making any investment decision, a prospective investor shall receive and fully
review the Final Prospectus. NOTHING HEREIN SHOULD BE CONSIDERED AN OFFER TO
SELL OR SOLICITATION OF AN OFFER TO BUY ANY SECURITIES. The Underwriter(s) may
hold long or short positions in or buy and sell Securities or related securities
or perform for or solicit investment banking services from, any company
mentioned herein. Page 3
6
DEUTSCHE BANK SECURITIES(@)
--------------------------------------------------------------------------------
IMC HOME EQUITY LOAN TRUST 1998-5
--------------------------------------------------------------------------------
CASHFLOWS OF A-2 TRANCHE AT VARIOUS PREPAYMENT SPEEDS
--------------------------------------------------------------------------
A2 @ 100
--------------------------------------------------------------------------
"Balance" "Interest" "Principal" "PrepayPen" "TotalCash"
--------------------------------------------------------------------------
63,966,000.00 - - - -
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
63,966,000.00 328,891.85 - - 328,891.85
--------------------------------------------------------------------------
56,563,557.96 328,891.85 7,402,442.04 - 7,731,333.89
--------------------------------------------------------------------------
48,394,292.72 290,830.96 8,169,265.24 - 8,460,096.20
--------------------------------------------------------------------------
40,423,300.58 248,827.32 7,970,992.14 - 8,219,819.46
--------------------------------------------------------------------------
32,645,814.36 207,843.14 7,777,486.22 - 7,985,329.36
--------------------------------------------------------------------------
25,057,180.85 167,853.90 7,588,633.51 - 7,756,487.41
--------------------------------------------------------------------------
17,652,858.10 128,835.67 7,404,322.75 - 7,533,158.42
--------------------------------------------------------------------------
10,428,412.75 90,765.11 7,224,445.35 - 7,315,210.46
--------------------------------------------------------------------------
3,379,517.47 53,619.42 7,048,895.28 - 7,102,514.70
--------------------------------------------------------------------------
- 17,376.35 3,379,517.47 - 3,396,893.82
--------------------------------------------------------------------------
This Structural Term Sheet, Collateral Term Sheet, or Computational Materials,
as appropriate (the "material"), was prepared solely by the Underwriter(s), is
privileged and confidential, is intended for use by the addressee only, and may
not be provided to any third party other than the addressee's legal, tax,
financial and/or accounting advisors for the purposes of evaluating such
information. Prospective investors are advised to read carefully, and should
rely solely on, the final prospectus and prospectus supplement (the "Final
Prospectus") related to the securities (the "Securities") in making their
investment decisions. This material does not include all relevant information
relating to the Securities described herein, particularly with respect to the
risk and special considerations associated with an investment in the Securities.
All information contained herein is preliminary and it is anticipated that such
information will change. Any information contained herein will be more fully
described in, and will be fully superseded by the preliminary prospectus
supplement, if applicable, and the Final Prospectus. Although the information
contained in the material is based on sources the Underwriter(s) believe(s) to
be reliable, the Underwriter(s) make(s) no representation or warranty that such
information is accurate or complete. Such information should not be viewed as
projections, forecasts, predictions, or opinions with respect to value. Prior to
making any investment decision, a prospective investor shall receive and fully
review the Final Prospectus. NOTHING HEREIN SHOULD BE CONSIDERED AN OFFER TO
SELL OR SOLICITATION OF AN OFFER TO BUY ANY SECURITIES. The Underwriter(s) may
hold long or short positions in or buy and sell Securities or related securities
or perform for or solicit investment banking services from, any company
mentioned herein. Page 4
