UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8-K Current Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): ~~August~~October 25, 2005 (Date of earliest event reported) Indymac MBS, Inc. (as Depositor under the Pooling and Servicing Agreement, dated as June 1, 2005, providing for the issuance of Residential Asset Securitization Trust Series 2005-A8CB Mortgage Pass-Through Certificates, Series 2005-H) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-119384-27 95-4791925 (Commission File Number) (I.R.S. Employer Identification No.) 155 NORTH LAKE AVENUE PASADENA, CALIFORNIA 91101 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, Including Area Code: (800) 669-2300 (Former name or former address, if changed since last report.) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act (17 CFR 240.14a-12(b)) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) Item 8.01 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 9.01 Financial Statements and Exhibits (c) Exhibits: Exhibit No. Description 99.1 Monthly Remittance Statement to the Certificateholders dated as of ~~August~~October 25, 2005. 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, hereunto duly authorized. Deutsche Bank National Trust Company, in its capacity as Trustee under the Pooling and Servicing Agreement on behalf of Indymac MBS, Inc., Registrant Date: ~~Aug~~Oct 2628, 2005 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT 99.1 Monthly Remittance Statement to the Certificateholders dated as of ~~August~~October 25, 2005.

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

External Parties

Table of Contents

Page

Seller

1. Certificate Payment Report

IndyMac Bank

2. Collection Account Report

3. Credit Enhancement Report

4. Collateral Report

Certificate Insurer(s)

5. Delinquency Report

6. REO Report

7. Foreclosure Report

8. Prepayment Report

9. Prepayment Detail Report

10. Realized Loss Report

11. Realized Loss Detail Report

Servicer(s)

12. Triggers and Adj. Cert. Report

IndyMac Bank

13. Other Related Information

Underwriter(s)

Bear Stearns & Co.

UBS Securities

Total Number of Pages

Dates

Contacts

Cut-Off Date:

June 01, 2005

Jennifer Hermansader

Close Date:

June 29, 2005

Administrator

First Distribution Date:

July 25, 2005

(714) 247-6258

Jennifer.Vandyne@db.com

Address:

1761 East St. Andrew Place, Santa Ana, CA 92705

Distribution Date:

~~August~~October 25, 2005

Factor Information:

(800) 735-7777

Record Date:

~~July~~September 2930, 2005

Main Phone Number:

(714) 247-6000

August 24, 2005

October 24, 2005

https://www.tss.db.com/invr

Page 1 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

Certificate Payment Report

Current Period Distribution -

Prior

Current

Class

Original

Principal

Total

Realized

Deferred

Principal

Class

Type

Cur

Face Value

Balance

Interest

Principal

Distribution

Loss

Interest

Balance

(1)

(2)

(3)

(4)=(2)+(3)

(5)

(6)

(7)=(1)-(3)-(5)+(6)

A-1

40,804,000.00

4039,~~504~~398,~~581~~553.4929

~~133~~142,~~665~~163.1211

~~518~~701,~~933~~117.3782

~~652~~843,~~598~~280.4993

0.00

3938,~~985~~697,~~648~~435.1247

A-2

SR/NTL

70,804,000.00

0.00

9066,~~198~~656.3711

0.00

9066,~~198~~656.3711

0.00

A-3

8,279,000.00

37,945.42

0.00

37,945.42

0.00

8,279,000.00

A-4

11,817,000.00

54,161.25

0.00

54,161.25

0.00

11,817,000.00

A-5

10,100,000.00

46,291.67

0.00

46,291.67

0.00

10,100,000.00

A-6

236,444,299.00

~~235~~229,~~006~~757,~~196~~941.6710

~~979~~957,~~192~~324.4975

23,~~464~~316,~~686~~893.5200

34,~~443~~274,~~879~~217.0175

0.00

~~232~~226,~~541~~441,~~510~~048.1510

A-7

41,725,463.00

4140,~~471~~545,~~680~~517.2554

~~129~~139,~~944~~544.6016

~~434~~585,~~944~~334.6604

~~564~~724,~~889~~878.2620

0.00

4139,~~036~~960,~~735~~183.5950

A-8

SR/NTL

41,725,463.00

0.00

~~129~~113,~~253~~865.4033

0.00

~~129~~113,~~253~~865.4033

0.00

A-9

10,000,000.00

10,~~044~~134,~~791~~977.6779

0.00

4445,~~992~~396.3025

10,~~089~~180,~~783~~374.9704

A-10

25,368,862.00

113,631.36

0.00

113,631.36

0.00

25,368,862.00

A-11

80,047,155.00

7978,~~635~~114,~~381~~323.6562

~~398~~390,~~176~~571.9162

~~713~~964,~~659~~207.7269

1,~~111~~354,~~836~~779.6331

0.00

7877,~~921~~150,~~721~~115.93

A-12

6,650,000.00

29,786.46

0.00

29,786.46

0.00

6,650,000.00

A-13

30,000,000.00

2928,~~779~~966,~~860~~684.9161

98104,~~273~~521.5445

~~381~~515,~~531~~477.2527

~~479~~619,~~804~~998.7972

0.00

2928,~~398~~451,~~329~~207.6634

1,680,895.00

1,~~665~~617,~~619~~483.6353

0.00

1510,~~998~~992.1196

0.00

1,~~649~~606,~~621~~490.5257

A-X

SR/NTL

435,589,969.10

0.00

~~115~~113,~~457~~317.4948

0.00

~~115~~113,~~457~~317.4948

0.00

A-R

SR/RES

100.00

0.00

B-1

SUB

10,006,000.00

9,~~997~~980,~~443~~315.8694

45,~~821~~743.6211

89,~~550~~427.3635

5455,~~371~~170.9846

0.00

9,~~988~~970,~~893~~888.5059

B-2

SUB

4,740,000.00

4,~~735~~727,~~946~~833.8206

21,~~706~~669.4223

4,~~050~~465.4488

2526,~~756~~135.8611

0.00

4,~~731~~723,~~896~~367.3818

B-3

SUB

2,896,000.00

2,~~893~~888,~~523~~566.6336

13,~~261~~239.9826

2,~~474~~728.7052

15,~~736~~967.6878

0.00

2,~~891~~885,~~048~~837.9384

B-4

SUB/NOF

2,633,000.00

2,~~630~~626,~~748~~241.5244

12,~~057~~036.6094

2,~~249~~480.9673

14,~~307~~517.5667

0.00

2,~~628~~623,~~498~~760.5671

B-5

SUB/NOF

2,106,000.00

2,~~104~~100,~~199~~594.1618

9,~~644~~627.2572

1,~~799~~984.6321

11,~~443~~611.8893

0.00

2,~~102~~098,~~399~~609.5397

B-6

SUB/NOF

1,316,650.71

1,~~315~~313,~~525~~271.2949

6,~~029~~019.4916

1,~~125~~240.1151

7,~~154~~259.6067

0.00

1,~~314~~312,~~400~~030.1897

NOF

100.00

1118,~~189~~297.3472

0.00

1118,~~189~~297.3472

0.00

100.00

Total

1,074,733,956.81

~~524~~514,~~000~~387,~~461~~265.5595

2,~~475~~436,~~688~~413.7831

46,~~550~~116,~~003~~349.8398

78,~~025~~552,~~692~~763.6129

0.00

4445,~~992~~396.3025

~~519~~508,~~495~~316,~~450~~312.0221

Page 2 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-

Orig. Principal

Prior

Current

Period

(with Notional)

Principal

Total

Principal

Class

Starting

Ending

Method

Cusip

Balance

Interest

Principal

Distribution

Balance

(1)

(2)

(3)

(4)=(2)+(3)

(5)

A-1

0709/25/05

0810/24/05

F-30/360

45660LSP5

40,804,000.00

~~992~~965.~~662030~~556154

3.~~275785~~484048

1217.~~717708~~182576

1520.~~993493~~666624

~~979~~948.~~944322~~373578

A-2

0709/25/05

0810/24/05

F-30/360

45660LSQ3

70,804,000.00

~~992~~965.~~662030~~556154

10.~~273916~~941417

0.000000

10.~~273916~~941417

~~979~~948.~~944322~~373578

A-3

0709/01/05

0709/30/05

A-30/360

45660LSR1

8,279,000.00

1,000.000000

4.583334

0.000000

4.583334

1,000.000000

A-4

0709/01/05

0709/30/05

A-30/360

45660LSS9

11,817,000.00

1,000.000000

4.583333

0.000000

4.583333

1,000.000000

A-5

0709/01/05

0709/30/05

A-30/360

45660LST7

10,100,000.00

1,000.000000

4.583334

0.000000

4.583334

1,000.000000

A-6

0709/01/05

0709/30/05

A-30/360

45660LSU4

236,444,299.00

~~993~~971.~~917797~~721213

4.~~141324~~048838

1014.~~423963~~028222

1418.~~565287~~077060

~~983~~957.~~493834~~692992

A-7

0709/25/05

0810/24/05

F-30/360

45660LSV2

41,725,463.00

~~993~~971.~~917797~~721213

3.~~114276~~344341

1014.~~423962~~028222

1317.~~538238~~372562

~~983~~957.~~493834~~692992

A-8

0709/25/05

0810/24/05

F-30/360

45660LSW0

41,725,463.00

~~993~~971.~~917797~~721213

32.~~097710~~728917

0.000000

32.~~097710~~728917

~~983~~957.~~493834~~692992

A-9

0709/01/05

0709/30/05

A-30/360

45660LSX8

10,000,000.00

1,~~004~~013.~~479167~~497779

0.000000

1,~~008~~018.~~978397~~037404

A-10

0709/01/05

0709/30/05

A-30/360

45660LSY6

25,368,862.00

1,000.000000

4.479167

0.000000

4.479167

1,000.000000

A-11

0709/01/05

0709/30/05

A-30/360

45660LSZ3

80,047,155.00

~~994~~975.~~855865~~853840

4.~~974279~~879269

812.~~915491~~045496

1316.~~889771~~924765

~~985~~963.~~940374~~808344

A-12

0709/01/05

0709/30/05

A-30/360

45660LTA7

6,650,000.00

1,000.000000

4.479167

0.000000

4.479167

1,000.000000

A-13

0709/25/05

0810/24/05

F-30/360

45660LTB5

30,000,000.00

~~992~~965.~~662030~~556154

3.~~275785~~484048

1217.~~717708~~182576

1520.~~993493~~666624

~~979~~948.~~944322~~373578

0709/25/05

0810/24/05

A-30/360

45660LTC3

1,680,895.00

~~990~~962.~~912359~~275175

0.000000

96.~~517614~~539944

~~981~~955.~~394745~~735230

A-X

0709/01/05

0709/30/05

F-30/360

45660LTD1

435,589,969.10

~~995~~977.~~503608~~945430

0.~~265060~~260147

0.000000

0.~~265060~~260147

~~986~~965.~~789923~~294365

A-R

0709/01/05

0709/30/05

A-30/360

45660LTE9

100.00

0.000000

B-1

0709/01/05

0709/30/05

A-30/360

45660LTF6

10,006,000.00

~~999~~997.~~144899~~433134

4.~~579414~~571568

0.~~854523~~942170

5.~~433938~~513738

~~998~~996.~~290376~~490964

B-2

0709/01/05

0709/30/05

A-30/360

45660LTG4

4,740,000.00

~~999~~997.~~144899~~433135

4.~~579414~~571568

0.~~854523~~942169

5.~~433937~~513736

~~998~~996.~~290376~~490966

B-3

0709/01/05

0709/30/05

A-30/360

45660LTH2

2,896,000.00

~~999~~997.~~144900~~433135

4.~~579413~~571568

0.~~854523~~942169

5.~~433936~~513736

~~998~~996.~~290376~~490967

B-4

0709/01/05

0709/30/05

A-30/360

45660LTK5

2,633,000.00

~~999~~997.~~144899~~433133

4.~~579415~~571569

0.~~854523~~942169

5.~~433938~~513737

~~998~~996.~~290376~~490965

B-5

0709/01/05

0709/30/05

A-30/360

45660LTL3

2,106,000.00

~~999~~997.~~144900~~433134

4.~~579416~~571567

0.~~854525~~942170

5.~~433941~~513737

~~998~~996.~~290375~~490964

B-6

0709/01/05

0709/30/05

A-30/360

45660LTM1

1,316,650.71

~~999~~997.~~145240~~433473

4.~~579415~~571569

0.~~854524~~942171

5.~~433939~~513740

~~998~~996.~~290716~~491294

0709/25/05

0810/24/05

F-30/360

45660LTJ8

100.00

1,000.000000

~~111~~182,~~893~~977.~~400000~~200000

0.000000

~~111~~182,~~893~~977.~~400000~~200000

1,000.000000

Page 3 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

Distribution to Date -

Current

Original

Unscheduled

Scheduled

Total

Realized

Deferred

Principal

Class

Face Value

Interest

Principal

Distribution

Loss

Interest

Balance

(1)

(2)

(3)

(4)

(5)=(3)+(4)

(6)=(2)+(5)

(7)

(8)

(9)=(1)-(5)-(7)+(8)

A-1

40,804,000.00

~~260~~540,~~157~~312.5277

~~719~~1,~~057~~904,337.2139

99202,~~294~~227.6714

~~818~~2,~~351~~106,564.8853

12,~~078~~646,~~509~~877.4030

0.00

3938,~~985~~697,~~648~~435.1247

A-2

70,804,000.00

~~195~~340,~~224~~443.3031

0.00

~~195~~340,~~224~~443.3031

0.00

A-3

8,279,000.00

75151,~~890~~781.8468

0.00

75151,~~890~~781.8468

0.00

8,279,000.00

A-4

11,817,000.00

~~108~~216,~~322~~645.5000

0.00

~~108~~216,~~322~~645.5000

0.00

11,817,000.00

A-5

10,100,000.00

92185,~~583~~166.3468

0.00

92185,~~583~~166.3468

0.00

10,100,000.00

A-6

236,444,299.00

13,~~964~~890,~~377~~624.0778

39,~~428~~041,~~525~~515.7296

~~474~~961,~~263~~734.1394

310,~~902~~003,~~788~~250.8590

513,~~867~~893,~~165~~875.9268

0.00

~~232~~226,~~541~~441,~~510~~048.1510

A-7

41,725,463.00

~~252~~526,~~339~~663.2948

~~528~~1,~~666~~400,110.7181

73148,~~003~~681.6385

~~688~~1,~~727~~765,279.4150

~~941~~2,~~066~~291,942.7098

0.00

4139,~~036~~960,~~735~~183.5950

A-8

41,725,463.00

~~267~~503,~~642~~207.8575

0.00

~~267~~503,~~642~~207.8575

0.00

A-9

10,000,000.00

0.00

89180,~~783~~374.9704

10,~~089~~180,~~783~~374.9704

A-10

25,368,862.00

~~227~~454,~~262~~525.7244

0.00

~~227~~454,~~262~~525.7244

0.00

25,368,862.00

A-11

80,047,155.00

~~798~~1,~~412~~583,592.6992

0.00

12,~~125~~897,~~433~~039.07

14,~~923~~480,~~845~~631.7699

0.00

7877,~~921~~150,~~721~~115.93

A-12

6,650,000.00

59119,~~572~~145.9284

0.00

59119,~~572~~145.9284

0.00

6,650,000.00

A-13

30,000,000.00

~~191~~397,~~273~~249.5485

0.00

~~601~~1,~~670~~548,792.3466

~~792~~1,~~943~~946,042.8851

0.00

2928,~~398~~451,~~329~~207.6634

1,680,895.00

0.00

2769,~~996~~519.9524

34,~~276~~885.5419

3174,~~273~~404.4843

0.00

1,~~649~~606,~~621~~490.5257

A-X

435,589,969.10

~~231~~458,~~586~~948.3056

0.00

~~231~~458,~~586~~948.3056

0.00

A-R

100.00

0.00

83.38

16.62

100.00

0.00

B-1

10,006,000.00

91183,~~682~~207.4599

0.00

1735,~~106~~111.5041

~~108~~218,~~788~~319.9540

0.00

9,~~988~~970,~~893~~888.5059

B-2

4,740,000.00

4386,~~431~~788.4251

0.00

816,~~103~~632.6282

51103,~~535~~421.0433

0.00

4,~~731~~723,~~896~~367.3818

B-3

2,896,000.00

2653,~~535~~025.3121

0.00

410,~~951~~162.0716

3163,~~486~~187.3837

0.00

2,~~891~~885,~~048~~837.9384

B-4

2,633,000.00

2448,~~125~~209.5275

0.00

49,~~501~~239.4429

2857,~~626~~449.9604

0.00

2,~~628~~623,~~498~~760.5671

B-5

2,106,000.00

1938,~~296~~560.7547

0.00

37,~~600~~390.4703

2245,~~897~~950.2250

0.00

2,~~102~~098,~~399~~609.5397

B-6

1,316,650.71

1224,~~064~~107.1463

0.00

24,~~250~~619.5373

1428,~~314~~727.6736

0.00

1,~~314~~312,~~400~~030.1897

100.00

1148,~~191~~846.3484

0.00

1148,~~191~~846.3484

0.00

100.00

Total

1,074,733,956.81

49,~~952~~851,~~972~~054.8146

412,~~704~~415,~~329~~566.9778

~~690~~1,~~368~~400,701.2218

718,~~208~~478,~~858~~586.6653

1228,~~161~~329,~~831~~640.4799

0.00

89180,~~783~~374.9704

~~519~~508,~~495~~316,~~450~~312.0221

Page 4 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

Interest Detail -

Pass

Prior Principal

Non-

Prior

Unscheduled

Paid or

Current

Through

(with Notional)

Accrued

Supported

Unpaid

Interest

Optimal

Deferred

Unpaid

Class

Rate

Balance

Interest

Interest SF

Interest

Adjustment

Interest

(1)

(2)

(3)

(4)

(5)=(1)-(2)+(3)+(4)

(6)

(7)=(5)-(6)

A-1

34.~~96000~~33000%

4039,~~504~~398,~~581~~553.4929

~~133~~142,~~665~~163.1211

0.00

~~133~~142,~~665~~163.1211

0.00

A-2

1.~~54000~~17000%

7068,~~284~~365,~~442~~237.4090

9066,~~198~~656.3711

0.00

9066,~~198~~656.3711

0.00

A-3

5.50000%

8,279,000.00

37,945.42

0.00

37,945.42

0.00

A-4

5.50000%

11,817,000.00

54,161.25

0.00

54,161.25

0.00

A-5

5.50000%

10,100,000.00

46,291.67

0.00

46,291.67

0.00

A-6

5.00000%

~~235~~229,~~006~~757,~~196~~941.6710

~~979~~957,~~192~~324.4975

0.00

~~979~~957,~~192~~324.4975

0.00

A-7

34.~~76000~~13000%

4140,~~471~~545,~~680~~517.2554

~~129~~139,~~944~~544.6016

0.00

~~129~~139,~~944~~544.6016

0.00

A-8

3.~~74000~~37000%

4140,~~471~~545,~~680~~517.2554

~~129~~113,~~253~~865.4033

0.00

~~129~~113,~~253~~865.4033

0.00

A-9

5.37500%

10,~~044~~134,~~791~~977.6779

4445,~~992~~396.3025

0.00

4445,~~992~~396.3025

0.00

A-10

5.37500%

25,368,862.00

113,631.36

0.00

113,631.36

0.00

A-11

6.00000%

7978,~~635~~114,~~381~~323.6562

~~398~~390,~~176~~571.9162

0.00

~~398~~390,~~176~~571.9162

0.00

A-12

5.37500%

6,650,000.00

29,786.46

0.00

29,786.46

0.00

A-13

34.~~96000~~33000%

2928,~~779~~966,~~860~~684.9161

98104,~~273~~521.5445

0.00

98104,~~273~~521.5445

0.00

0.00000%

1,~~665~~617,~~619~~483.6353

0.00

A-X

0.~~31951~~31922%

~~433~~425,~~631~~983,~~385~~219.9279

~~115~~113,~~457~~317.4948

0.00

~~115~~113,~~457~~317.4948

0.00

A-R

0.00000%

0.00

B-1

5.50000%

9,~~997~~980,~~443~~315.8694

45,~~821~~743.6211

0.00

45,~~821~~743.6211

0.00

B-2

5.50000%

4,~~735~~727,~~946~~833.8206

21,~~706~~669.4223

0.00

21,~~706~~669.4223

0.00

B-3

5.50000%

2,~~893~~888,~~523~~566.6336

13,~~261~~239.9826

0.00

13,~~261~~239.9826

0.00

B-4

5.50000%

2,~~630~~626,~~748~~241.5244

12,~~057~~036.6094

0.00

12,~~057~~036.6094

0.00

B-5

5.50000%

2,~~104~~100,~~199~~594.1618

9,~~644~~627.2572

0.00

9,~~644~~627.2572

0.00

B-6

5.50000%

1,~~315~~313,~~525~~271.2949

6,~~029~~019.4916

0.00

6,~~029~~019.4916

0.00

~~134~~219,~~272~~572.~~08000~~64000%

100.00

0.00

1118,~~189~~297.3472

0.00

Total

1,~~069~~049,~~387~~281,~~970~~241.1218

2,~~509~~463,~~491~~511.7484

0.00

2,~~509~~463,~~491~~511.7484

2,~~520~~481,~~681~~809.0856

0.00

Page 5 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

Collection Account Report

SUMMARY

Total

Principal Collections

46,~~505~~070,~~011~~953.5472

Principal Withrawals

0.00

Principal Other Accounts

0.00

TOTAL NET PRINCIPAL

46,~~505~~070,~~011~~953.5472

Interest Collections

2,~~551~~500,~~886~~814.3584

Interest Withdrawals

-0.00

Interest Other Accounts

1118,~~189~~297.3472

Interest Fees

-4237,~~394~~302.6499

TOTAL NET INTEREST

2,~~520~~481,~~681~~809.0557

TOTAL AVAILABLE FUNDS FOR DISTRIBUTION

78,~~025~~552,~~692~~763.5929

PRINCIPAL - COLLECTIONS

Total

Scheduled Principal Received

~~448~~445,~~363~~115.4236

Curtailments

5083,~~487~~756.9775

Prepayments In Full

45,~~006~~501,~~160~~231.1509

Repurchased/Substitutions

040,850.0052

Liquidations

0.00

Insurance Principal

0.00

Other Additional Principal

0.00

Delinquent Principal

-~~317~~331,~~096~~559.7672

Realized Losses

-0.00

Advanced Principal

~~317~~331,~~096~~559.7672

TOTAL PRINCIPAL COLLECTED

46,~~505~~070,~~011~~953.5472

PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK

PRINCIPAL - OTHER ACCOUNTS

Total

TOTAL PRINCIPAL OTHER ACCOUNTS

0.00

Page 6 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

INTEREST - COLLECTIONS

Total

Scheduled Interest

2,~~646~~598,~~784~~082.2214

Repurchased/Substitution Interest

0221.0027

Liquidation Interest

0.00

Insurance Interest

0.00

Other Additional Interest

0.00

Prepayment Interest Shortfalls

-24,~~976~~134.4286

Delinquent Interest

-1,~~865~~916,~~258~~686.3651

Compensating Interest

24,~~976~~134.4186

Civil Relief Act Shortfalls

-0.00

Interest Advanced

1,~~770~~819,~~360~~197.4994

TOTAL INTEREST COLLECTED

2,~~551~~500,~~886~~814.3584

INTEREST - WITHDRAWALS

Total

TOTAL INTEREST WITHDRAWALS

0.00

INTEREST - OTHER ACCOUNTS

Total

Prepayment Charges

1118,~~189~~297.3472

TOTAL INTEREST OTHER ACCOUNTS

1118,~~189~~297.3472

INTEREST - FEES

Total

Current Servicing Fees

3934,~~556~~516.3072

Trustee Fees

2,~~838~~786.3426

TOTAL INTEREST FEES

4237,~~394~~302.6499

Page 7 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

Credit Enhancement Report

ACCOUNTS

SPACE INTENTIONALLY LEFT BLANK

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

SPACE INTENTIONALLY LEFT BLANK

Page 8 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

Collateral Report

COLLATERAL

Total

Loan Count:

Original

2,527

Prior

2,~~519~~482

Prefunding

Scheduled Paid Offs

-0

Full Voluntary Prepayments

-1625

Repurchases

-01

Liquidations

-0

Current

2,~~503~~456

Principal Balance:

Original

526,614,425.19

Prior

~~524~~514,~~000~~387,~~361~~165.5695

Prefunding

0.00

Scheduled Principal

-~~448~~445,~~363~~115.4236

Partial Prepayments

-5083,~~487~~756.9775

Full Voluntary Prepayments

-45,~~006~~501,~~160~~231.1509

Repurchases

-040,850.0052

Liquidations

-0.00

Current

~~519~~508,~~495~~316,~~350~~212.0223

PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 9 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

CHARACTERISTICS

Total

Weighted Average Coupon Original

6.06145%

Weighted Average Coupon Prior

6.~~06145~~06037%

Weighted Average Coupon Current

6.~~06133~~06151%

Weighted Average Months to Maturity Original

357

Weighted Average Months to Maturity Prior

~~357~~355

Weighted Average Months to Maturity Current

~~356~~354

Weighted Avg Remaining Amortization Term Original

357

Weighted Avg Remaining Amortization Term Prior

~~357~~355

Weighted Avg Remaining Amortization Term Current

~~356~~354

Weighted Average Seasoning Original

1.96

Weighted Average Seasoning Prior

13.96

Weighted Average Seasoning Current

24.96

Page 10 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

ARM CHARACTERISTICS

Total

Weighted Average Margin Original

0.00000%

Weighted Average Margin Prior

0.00000%

Weighted Average Margin Current

0.00000%

Weighted Average Max Rate Original

0.00000%

Weighted Average Max Rate Prior

0.00000%

Weighted Average Max Rate Current

0.00000%

Weighted Average Min Rate Original

0.00000%

Weighted Average Min Rate Prior

0.00000%

Weighted Average Min Rate Current

0.00000%

Weighted Average Cap Up Original

0.00000%

Weighted Average Cap Up Prior

0.00000%

Weighted Average Cap Up Current

0.00000%

Weighted Average Cap Down Original

0.00000%

Weighted Average Cap Down Prior

0.00000%

Weighted Average Cap Down Current

0.00000%

SERVICING FEES & ADVANCES

Total

Current Servicing Fees

3934,~~556~~516.3072

Delinquent Servicing Fees

9497,~~897~~488.8756

TOTAL SERVICING FEES

~~134~~132,~~454~~005.1629

Total Servicing Fees

~~134~~132,~~454~~005.1629

Compensating Interest

-24,~~976~~134.4186

Delinquent Servicing Fees

-9497,~~897~~488.8756

COLLECTED SERVICING FEES

3630,~~579~~381.8986

Total Advaced Interest

1,~~770~~819,~~360~~197.4994

Total Advaced Principal

~~317~~331,~~096~~559.7672

Aggregate Advances with respect to this Distribution

2,~~087~~150,~~457~~757.2666

ADDITIONAL COLLATERAL INFORMATION

Total

Prepayment Interest Shortfall (PPIS)

24,~~976~~134.4286

Compensating Interest

-24,~~976~~134.4186

Net Prepayment Interest Shortfall (PPIS)

0.00

Weighted Average Net Mortgage Rate

5.~~746924~~747061%

Current LIBOR Rate

3.~~460000~~830000%

Next LIBOR Rate

04.~~000000~~037500%

Page 11 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

Delinquency Report

TOTAL

< 1 PAYMENT

1 PAYMENT

2 PAYMENTS

3+ PAYMENTS

TOTAL

DELINQUENT

Balance

05,360,523.0057

0352,660.0087

0175,786.0029

05,888,970.0073

% Balance

01.0005%

0.0007%

0.0003%

01.0016%

# Loans

025

029

% # Loans

01.0002%

0.0012%

0.0004%

01.0018%

FORECLOSURE

Balance

0.00

% Balance

0.00%

# Loans

% # Loans

0.00%

BANKRUPTCY

Balance

~~160~~446,~~991~~811.4974

0.00

~~160~~446,~~991~~811.4974

% Balance

0.0309%

0.00%

0.0309%

# Loans

% # Loans

0.0408%

0.00%

0.0408%

REO

Balance

0.00

% Balance

0.00%

# Loans

% # Loans

0.00%

TOTAL

Balance

~~160~~446,~~991~~811.4974

05,360,523.0057

0352,660.0087

0175,786.0029

~~160~~6,~~991~~335,782.4947

% Balance

0.0309%

01.0005%

0.0007%

0.0003%

01.0325%

# Loans

025

131

% # Loans

0.0408%

01.0002%

0.0012%

0.0004%

01.0426%

Page 12 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

REO Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

TOTAL

Page 13 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

Foreclosure Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

TOTAL

Page 14 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS

Total

Current

Number of Paid in Full Loans

1625

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

1626

Curtailments Amount

5083,~~487~~756.9775

Paid in Full Balance

45,~~006~~501,~~160~~231.1509

Repurchased Loans Balance

040,850.0052

Total Prepayment Amount

45,~~056~~625,~~648~~838.1236

Cumulative

Number of Paid in Full Loans

2470

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

2471

Paid in Full Balance

515,~~750~~743,~~649~~779.2319

Repurchased Loans Balance

040,850.0052

Curtailments Amount

~~469~~723,~~548~~302.6581

Total Prepayment Amount

616,~~220~~507,~~197~~932.8852

Page 15 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES

Total

SMM

01.7709%

3 Months Avg SMM

0.5992%

12 Months Avg SMM

0.5980%

Avg SMM Since Cut-off

0.5980%

CPR

812.9137%

3 Months Avg CPR

610.8953%

12 Months Avg CPR

69.8913%

Avg CPR Since Cut-off

69.8913%

PSA

1,~~504~~247.7521%

3 Months Avg PSA Approximation

1,~~400~~329.5424%

12 Months Avg PSA Approximation

1,~~400~~320.5416%

Avg PSA Since Cut-off Approximation

1,~~400~~320.5416%

Page 16 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002*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) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*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) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.

Page 17 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

Prepayment Detail Report

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution

Loan Number

Original

Current

State &

Type Prepayment

First

Loan

Principal

Prepayment

Note

LTV at

Payment

Loan Group

Status

Balance

Amount

Date

Rate

Origination

Original Term

Date

120384476 1

146,950.00

146,278.56

19-Jul-2005

6.500%

IN - 94.99%

Paid Off - 360

01-Mar-2005

120391619 1

206,000.00

205,999.99

06-Oct-2005

6.625%

NJ - 67.54%

Paid Off - 360

01-Jun-2005

120392313 1

135,000.00

134,613.72

09-Aug-2005

6.250%

CO - 48.04%

Paid Off - 360

01-May-2005

120391859 1

156,000.00

155,234.13

21-Sep-2005

6.125%

CA - 65.00%

Paid Off - 360

01-May-2005

120392915 1

200,000.00

199,637.40

18-Jul-2005

6.500%

WA - 63.49%

Paid Off - 360

01-Jun-2005

120393267 1

220,000.00

23-Sep-2005

6.375%

CA - 68.75%

Paid Off - 360

01-Jun-2005

120393488 1

297,000.00

296,461.55

18-Jul-2005

6.500%

FL - 90.00%

Paid Off - 360

01-Jun-2005

120393315 1

236,500.00

22-Sep-2005

6.375%

CA - 49.48%

Paid Off - 360

01-Jun-2005

120395012 1

196,000.00

195,999.99

20-Jul-2005

6.250%

CA - 80.00%

Paid Off - 360

01-Jun-2005

120393423 1

398,000.00

396,513.68

04-Oct-2005

6.375%

MA - 75.81%

Paid Off - 360

01-Jun-2005

120757822 1

307,645.00

307,087.25

10-Aug-2005

6.500%

NV - 80.00%

Paid Off - 360

01-Jun-2005

120393464 1

140,000.00

139,464.46

20-Sep-2005

6.250%

OH - 80.00%

Paid Off - 360

01-Jun-2005

120930233 1

219,120.00

218,921.91

29-Jul-2005

6.500%

NV - 80.00%

Paid Off - 360

01-Jul-2005

120395010 1

162,400.00

162,188.30

30-Sep-2005

6.625%

IL - 80.00%

Paid Off - 360

01-Jun-2005

121060375 1

335,200.00

334,881.95

27-Jul-2005

6.250%

ID - 80.00%

Paid Off - 360

01-Jul-2005

120395020 1

272,000.00

03-Oct-2005

6.250%

OK - 80.00%

Paid Off - 360

01-Jun-2005

121156196 1

318,156.00

317,490.07

10-Aug-2005

5.750%

CA - 43.88%

Paid Off - 360

01-Jun-2005

120395377 1

275,000.00

21-Sep-2005

5.875%

CA - 53.92%

Paid Off - 360

01-Jul-2005

121264703 1

232,000.00

231,779.87

10-Aug-2005

6.250%

FL - 80.00%

Paid Off - 360

01-Jul-2005

120727992 1

102,000.00

101,425.57

14-Oct-2005

6.375%

NC - 85.00%

Paid Off - 360

01-Apr-2005

121273033 1

330,000.00

329,671.48

04-Aug-2005

6.000%

CA - 60.00%

Paid Off - 360

01-Jul-2005

120867762 1

134,500.00

133,960.37

30-Sep-2005

6.000%

HI - 84.06%

Paid Off - 360

01-Jun-2005

121342761 1

320,000.00

319,688.98

05-Aug-2005

6.125%

CA - 74.42%

Paid Off - 360

01-Jul-2005

120964346 1

341,623.00

340,284.64

13-Oct-2005

6.125%

CA - 80.00%

Paid Off - 360

01-Jun-2005

121363602 1

245,000.00

244,750.21

27-Jul-2005

5.875%

CA - 54.44%

Paid Off - 360

01-Jul-2005

120973774 1

250,000.00

249,241.06

26-Sep-2005

6.000%

NY - 49.12%

Paid Off - 360

01-Jul-2005

121389761 1

112,410.00

112,303.34

20-Jul-2005

6.250%

FL - 90.00%

Paid Off - 360

01-Jul-2005

120975174 1

340,000.00

338,570.81

14-Oct-2005

6.000%

CA - 80.00%

Paid Off - 360

01-Jul-2005

121394960 1

320,500.00

319,918.95

03-Aug-2005

6.500%

CA - 79.99%

Paid Off - 360

01-Jun-2005

121140911 1

262,000.00

260,682.80

21-Sep-2005

6.000%

CA - 79.39%

Paid Off - 360

01-May-2005

121477742 1

297,000.00

296,674.92

18-Jul-2005

5.500%

NY - 59.40%

Paid Off - 360

01-Jul-2005

121181791 1

308,000.00

306,734.65

04-Oct-2005

5.875%

NJ - 80.00%

Paid Off - 360

01-Jun-2005

TOTAL

4,011,981.00

4,006,160.15

121259266 1

191,000.00

190,369.94

26-Sep-2005

5.500%

FL - 74.76%

Paid Off - 360

01-Jul-2005

121365698 1

135,200.00

134,831.33

20-Sep-2005

6.500%

WA - 80.00%

Paid Off - 360

01-Jul-2005

121372816 1

200,000.00

199,385.27

27-Sep-2005

5.875%

AZ - 46.51%

Paid Off - 360

01-Jul-2005

121394921 1

232,000.00

231,112.55

19-Sep-2005

6.250%

CA - 80.00%

Paid Off - 360

01-Jun-2005

121394970 1

73,600.00

73,331.69

26-Sep-2005

6.500%

FL - 80.00%

Paid Off - 360

01-Jun-2005

121407550 1

277,500.00

276,526.66

27-Sep-2005

5.750%

NC - 44.76%

Paid Off - 360

01-Jul-2005

121416846 1

97,000.00

96,701.87

20-Sep-2005

5.875%

FL - 69.78%

Paid Off - 360

01-Jul-2005

121443476 1

248,000.00

247,216.60

21-Sep-2005

6.250%

CA - 80.00%

Paid Off - 360

01-Jul-2005

121515337 1

258,750.00

257,954.72

28-Sep-2005

5.875%

NY - 75.00%

Paid Off - 360

01-Jul-2005

120393457 1

41,000.00

40,850.52

23-Sep-2005

6.500%

FL - 35.65%

Repur/Subs - 360

01-Jun-2005

TOTAL

5,558,073.00

5,542,081.61

Page 18 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES

Total

Current

Number of Loans Liquidated

Collateral Principal Realized Loss/(Gain) Amount

0.00

Collateral Interest Realized Loss/(Gain) Amount

0.00

Net Liquidation Proceeds

0.00

Cumulative

Number of Loans Liquidated

Collateral Realized Loss/(Gain) Amount

0.00

Net Liquidation Proceeds

0.00

Special Hazard Loss Coverage Amt

4,156,239.00

Fraud Loss Coverage Amt

5,266,144.00

Bankrupt Loss Coverage Amt

146,077.00

Class B-1 Writedown Amount

0.00

Class B-2 Writedown Amount

0.00

Class B-3 Writedown Amount

0.00

Class B-4 Writedown Amount

0.00

Class B-5 Writedown Amount

0.00

Class B-6 Writedown Amount

0.0001

Page 19 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

DEFAULT SPEEDS

Total

MDR

0.00%

3 Months Avg MDR

0.00%

12 Months Avg MDR

0.00%

Avg MDR Since Cut-off

0.00%

CDR

0.00%

3 Months Avg CDR

0.00%

12 Months Avg CDR

0.00%

Avg CDR Since Cut-off

0.00%

SDA

0.00%

3 Months Avg SDA Approximation

0.00%

12 Months Avg SDA Approximation

0.00%

Avg SDA Since Cut-off Approximation

0.00%

Loss Severity Approximation for Current Period

0.00%

3 Months Avg Loss Severity Approximation

0.00%

12 Months Avg Loss Severity Approximation

0.00%

Avg Loss Severity Approximation Since Cut-off

0.00%

Page 20 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY

Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated 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 (AvgCDRn,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 Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)

Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.

Dates correspond to distribution dates.

Page 21 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

Realized Loss Detail Report

Loan Number

Current

State &

Prior

Realized

Cumulative

Loan

Note

LTV at

Original

Principal

Loss/(Gain)

Realized

Loan Group

Status

Rate

Origination

Term

Balance

Revision

Loss/(Gain)

TOTAL

Page 22 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Total

Has Optional Termination Date Reached

Has Sr. Prepay Stepdown Condition Occurred

Has Sr. Credit Supp. Depletion Date Occured

Have all Prepayment Penalties Expired?

Has Special Haz. Cov. Term Date Occured

Has Fraud Loss Coverage Term Date Occured

Has BK Loss Cov. Term Date Occured

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Total

Current Senior Percentage

95.~~467010~~390364%

Next Senior Percentage

95.~~431625~~339640%

Current Subordinate Percentage

4.~~532990~~609636%

Next Subordinate Percentage

4.~~568375~~660360%

Senior Prepayment Percentage

100.000000%

Next Senior Prepayment Percentage

100.000000%

Subordinate Prepayment Percentage

0.000000%

Next Subordinate Prepayment Percentage

0.000000%

CAPPMT-FXNEC7136

Page 23 of 24

IndyMac Residential Asset Securitization Trust 2005-A8CB

Mortgage Pass-Through Certificates

2005-A8CB

August 25, 2005 Distribution

October 25, 2005 Distribution

Other Related Information

ADDITIONAL INFORMATION

Total

Current Scheduled Payments

3,~~095~~043,~~147~~197.6449

Current Scheduled Payments 1 Month Prior

3,~~110~~069,~~553~~900.0630

Current Scheduled Payments 2 Month Prior

03,095,147.0064

Current Scheduled Payments 3 Month Prior

03,110,553.0006

Current Scheduled Payments 4 Month Prior

0.00

Current Scheduled Payments 5 Month Prior

0.00

Current Scheduled Payments 6 Month Prior

0.00

Current Scheduled Payments 7 Month Prior

0.00

Current Scheduled Payments 8 Month Prior

0.00

Current Scheduled Payments 9 Month Prior

0.00

Current Scheduled Payments 10 Month Prior

0.00

Current Scheduled Payments 11 Month Prior

0.00

Delinquent 60+ Scheduled Payments

16,~~101~~310.7109

Delinq. 60+ Sched. Pmnts, 1 Month Prior

1,101.71

Delinq. 60+ Sched. Pmnts, 2 Month Prior

01,101.0071

Delinq. 60+ Sched. Pmnts, 3 Month Prior

01,101.0071

Delinq. 60+ Sched. Pmnts, 4 Month Prior

0.00

Delinq. 60+ Sched. Pmnts, 5 Month Prior

0.00

Delinq. 60+ Sched. Pmnts, 6 Month Prior

0.00

Delinq. 60+ Sched. Pmnts, 7 Month Prior

0.00

Delinq. 60+ Sched. Pmnts, 8 Month Prior

0.00

Delinq. 60+ Sched. Pmnts, 9 Month Prior

0.00

Delinq. 60+ Sched. Pmnts, 10 Month Prior

0.00

Delinq. 60+ Sched. Pmnts, 11 Month Prior

0.00

Page 24 of 24

Filing Compare · Residential Asset Securitization Trust 2005-A8CB