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): ~~October~~December 2527, 2005 (Date of earliest event reported) Indymac ABS, Inc. (as Depositor under the Pooling and Servicing Agreement, dated as June 1, 2005, providing for the issuance of IndyMac ABS, Inc. Home Equity Mortgage Loan Asset-Backed Trust Series INABS 2005-B Home Equity Mortgage Loan Asset- Backed Certificates INABS 2005-B (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-120706-05 95-4685267 (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: (626) 535-5555 (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 ~~October~~December 2527, 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 ABS, Inc., Registrant Date: ~~Oct~~Dec 2829, 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 ~~October~~December 2527, 2005.

IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
				External Parties						Table of Contents
													Page
				Seller
										1. Certificate Payment Report					2
				IndyMac Bank
										2. Collection Account Report					4
										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					10
										6. REO Report					13
										7. Foreclosure Report					14
										8. Prepayment Report					15
										9. Prepayment Detail Report					18
										10. Realized Loss Report					20
										11. Realized Loss Detail Report					24
				Servicer(s)
										12. Triggers and Adj. Cert. Report					25
				IndyMac Bank
										13. Additional Certificate Report					26
										14. Other Related Information					27
				Underwriter(s)
				Morgan Stanley
										Total Number of Pages					27
				Dates						Contacts
				Cut-Off Date:			June 01, 2005			Brent Hoyler
				Close Date:			June 29, 2005			Administrator
				First Distribution Date:			July 25, 2005			(714) 247-6322
										Brent.Hoyler@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			~~October~~December 2527, 2005
										Factor Information:			(800) 735-7777
				Record Date:			~~September~~November 30, 2005
										Main Phone Number:			(714) 247-6000
							October 24, 2005
							December 23, 2005
										https://www.tss.db.com/invr
Page 1 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC III
					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-I-1	SR	$	344,859,000.00		~~326~~308,~~879~~081,~~683~~190.2258		1,~~069~~210,~~078~~759.1608		69,~~432~~212,~~703~~769.4058		710,~~501~~423,~~781~~528.5666		0.00		0.00		~~320~~298,~~446~~868,~~979~~421.8200
A-II-1	SR/NOF	$	145,500,000.00		~~127~~109,~~850~~740,~~875~~792.3467		~~402~~416,~~694~~649.7421		96,~~354~~352,~~391~~474.6824		96,~~757~~769,~~086~~123.4245		0.00		0.00		~~118~~103,~~496~~388,~~483~~318.6643
A-II-2	SR	$	171,710,000.00		171,710,000.00		~~562~~676,~~970~~346.3161		0.00		~~562~~676,~~970~~346.3161		0.00		0.00		171,710,000.00
A-II-3	SR	$	23,881,000.00		23,881,000.00		8096,~~220~~187.2636		0.00		8096,~~220~~187.2636		0.00		0.00		23,881,000.00
M-1	SUB	$	26,775,000.00		26,775,000.00		92110,~~314~~461.2575		0.00		92110,~~314~~461.2575		0.00		0.00		26,775,000.00
M-2	SUB	$	24,225,000.00		24,225,000.00		83100,~~912~~372.7125		0.00		83100,~~912~~372.7125		0.00		0.00		24,225,000.00
M-3	SUB	$	16,150,000.00		16,150,000.00		5667,~~202~~201.0094		0.00		5667,~~202~~201.0094		0.00		0.00		16,150,000.00
M-4	SUB	$	12,750,000.00		12,750,000.00		4554,~~807~~640.9283		0.00		4554,~~807~~640.9283		0.00		0.00		12,750,000.00
M-5	SUB	$	11,900,000.00		11,900,000.00		4351,~~041~~315.6444		0.00		4351,~~041~~315.6444		0.00		0.00		11,900,000.00
M-6	SUB	$	12,750,000.00		12,750,000.00		4655,~~629~~547.5850		0.00		4655,~~629~~547.5850		0.00		0.00		12,750,000.00
M-7	SUB	$	11,475,000.00		11,475,000.00		4654,~~496~~990.0675		0.00		4654,~~496~~990.0675		0.00		0.00		11,475,000.00
M-8	SUB	$	8,925,000.00		8,925,000.00		3643,~~882~~563.5692		0.00		3643,~~882~~563.5692		0.00		0.00		8,925,000.00
M-9	SUB	$	8,925,000.00		8,925,000.00		4047,~~836~~927.8325		0.00		4047,~~836~~927.8325		0.00		0.00		8,925,000.00
M-10	SUB	$	6,375,000.00		6,375,000.00		3743,~~642~~583.6075		0.00		3743,~~642~~583.6075		0.00		0.00		6,375,000.00
M-11	SUB/NOF	$	8,500,000.00		8,500,000.00		5058,~~190~~111.1366		0.00		5058,~~190~~111.1366		0.00		0.00		8,500,000.00
C	SEQ/NOF	$	15,300,000.00		15,300,000.00		1,~~805~~190,~~564~~892.1860		0.00		1,~~805~~190,~~564~~892.1860		0.00		0.00		15,300,000.00
P	SEQ/NOF	$	100.00		100.00		~~176~~218,~~725~~525.0733		0.00		~~176~~218,~~725~~525.0733		0.00		0.00		100.00
R	RES/NOF	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			850,000,100.00		~~814~~777,~~371~~463,~~658~~083.5625		4,~~677~~497,~~209~~077.0023		15,~~787~~565,~~095~~243.0882		20,~~464~~062,~~304~~321.0805		0.00		0.00		~~798~~761,~~584~~897,~~563~~839.4843
Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance
									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-I-1	0911/2625/05		1012/2426/05		A-Act/360		456606GQ9		344,859,000.00		~~947~~893.~~864731~~354068		3.~~100044~~510881		1826.~~653141~~714598		2130.~~753185~~225480	~~929~~866.~~211590~~639470
A-II-1	0911/2625/05		1012/2426/05		A-Act/360		456606HD7		145,500,000.00		~~878~~754.~~700174~~232252		2.~~767661~~863568		6443.~~291352~~659617		6746.~~059013~~523185	~~814~~710.~~408822~~572635
A-II-2	0911/2625/05		1012/2426/05		A-Act/360		456606GR7		171,710,000.00		1,000.000000		3.~~278611~~938889		0.000000		3.~~278611~~938889	1,000.000000
A-II-3	0911/2625/05		1012/2426/05		A-Act/360		456606GS5		23,881,000.00		1,000.000000		34.~~359167~~027778		0.000000		34.~~359167~~027778	1,000.000000
M-1	0911/2625/05		1012/2426/05		A-Act/360		456606GT3		26,775,000.00		1,000.000000		34.~~447778~~125556		0.000000		34.~~447778~~125556	1,000.000000
M-2	0911/2625/05		1012/2426/05		A-Act/360		456606GU0		24,225,000.00		1,000.000000		34.~~463889~~143333		0.000000		34.~~463889~~143333	1,000.000000
M-3	0911/2625/05		1012/2426/05		A-Act/360		456606GV8		16,150,000.00		1,000.000000		34.~~480000~~161111		0.000000		34.~~480000~~161111	1,000.000000
M-4	0911/2625/05		1012/2426/05		A-Act/360		456606GW6		12,750,000.00		1,000.000000		34.~~592778~~285555		0.000000		34.~~592778~~285555	1,000.000000
M-5	0911/2625/05		1012/2426/05		A-Act/360		456606GX4		11,900,000.00		1,000.000000		34.~~616945~~312222		0.000000		34.~~616945~~312222	1,000.000000
M-6	0911/2625/05		1012/2426/05		A-Act/360		456606GY2		12,750,000.00		1,000.000000		34.~~657222~~356667		0.000000		34.~~657222~~356667	1,000.000000
M-7	0911/2625/05		1012/2426/05		A-Act/360		456606GZ9		11,475,000.00		1,000.000000		4.~~051944~~792222		0.000000		4.~~051944~~792222	1,000.000000
M-8	0911/2625/05		1012/2426/05		A-Act/360		456606HA3		8,925,000.00		1,000.000000		4.~~132500~~881111		0.000000		4.~~132500~~881111	1,000.000000
M-9	0911/2625/05		1012/2426/05		A-Act/360		456606HB1		8,925,000.00		1,000.000000		45.~~575555~~370000		0.000000		45.~~575555~~370000	1,000.000000
M-10	0911/2625/05		1012/2426/05		A-Act/360		456606HC9		6,375,000.00		1,000.000000		56.~~904722~~836667		0.000000		56.~~904722~~836667	1,000.000000
M-11	0911/2625/05		1012/2426/05		A-Act/360		456606HE5		8,500,000.00		1,000.000000		56.~~904721~~836666		0.000000		56.~~904721~~836666	1,000.000000
C	0911/01/05		0911/30/05		A-30/360		IN05S201C		15,300,000.00		1,000.000000		~~118~~77.~~010731~~836118		0.000000		~~118~~77.~~010731~~836118	1,000.000000
P	0911/01/05		0911/30/05		F-30/360		IN05S201P		100.00		1,000.000000		12,~~767~~185,~~250~~253.~~700000~~300000		0.000000		12,~~767~~185,~~250~~253.~~700000~~300000	1,000.000000
R	0911/01/05		0911/30/05		A-30/360		IN05S201R		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 2 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
Distribution to Date - REMIC III
																	Current
	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal
Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A-I-1	344,859,000.00		46,~~563~~951,~~213~~548.4946		2344,~~412~~384,~~162~~753.4748		~~999~~1,~~857~~605,825.7152		2446,~~530~~109,~~746~~305.5335		2953,~~093~~060,~~960~~853.0281		0.00		0.00		~~320~~298,~~446~~868,~~979~~421.8200
A-II-1	145,500,000.00		12,~~783~~620,~~392~~185.6595		2540,~~915~~600,~~344~~068.5298		1,~~088~~511,~~171~~612.8259		2641,~~884~~992,~~789~~955.9619		2844,~~668~~613,~~182~~141.6114		0.00		0.00		~~118~~103,~~496~~388,~~483~~318.6643
A-II-2	171,710,000.00		23,~~333~~642,~~205~~028.0272		0.00		0.00		0.00		23,~~333~~642,~~205~~028.0272		0.00		0.00		171,710,000.00
A-II-3	23,881,000.00		~~333~~519,~~120~~327.0618		0.00		0.00		0.00		~~333~~519,~~120~~327.0618		0.00		0.00		23,881,000.00
M-1	26,775,000.00		~~384~~598,~~124~~051.5724		0.00		0.00		0.00		~~384~~598,~~124~~051.5724		0.00		0.00		26,775,000.00
M-2	24,225,000.00		~~349~~543,~~290~~691.8644		0.00		0.00		0.00		~~349~~543,~~290~~691.8644		0.00		0.00		24,225,000.00
M-3	16,150,000.00		~~234~~364,~~026~~192.9659		0.00		0.00		0.00		~~234~~364,~~026~~192.9659		0.00		0.00		16,150,000.00
M-4	12,750,000.00		~~191~~297,~~203~~090.9605		0.00		0.00		0.00		~~191~~297,~~203~~090.9605		0.00		0.00		12,750,000.00
M-5	11,900,000.00		~~179~~279,~~746~~197.2097		0.00		0.00		0.00		~~179~~279,~~746~~197.2097		0.00		0.00		11,900,000.00
M-6	12,750,000.00		~~194~~302,~~887~~558.3039		0.00		0.00		0.00		~~194~~302,~~887~~558.3039		0.00		0.00		12,750,000.00
M-7	11,475,000.00		~~195~~302,~~702~~446.9474		0.00		0.00		0.00		~~195~~302,~~702~~446.9474		0.00		0.00		11,475,000.00
M-8	8,925,000.00		~~155~~240,~~436~~021.3013		0.00		0.00		0.00		~~155~~240,~~436~~021.3013		0.00		0.00		8,925,000.00
M-9	8,925,000.00		~~173~~266,~~162~~337.3549		0.00		0.00		0.00		~~173~~266,~~162~~337.3549		0.00		0.00		8,925,000.00
M-10	6,375,000.00		~~161~~246,~~671~~633.7726		0.00		0.00		0.00		~~161~~246,~~671~~633.7726		0.00		0.00		6,375,000.00
M-11	8,500,000.00		~~215~~328,~~562~~844.3533		0.00		0.00		0.00		~~215~~328,~~562~~844.3533		0.00		0.00		8,500,000.00
C	15,300,000.00		79,~~034~~663,~~671~~270.0072		0.00		0.00		0.00		79,~~034~~663,~~671~~270.0072		0.00		0.00		15,300,000.00
P	100.00		~~484~~802,~~726~~701.9919		0.00		0.00		0.00		~~484~~802,~~726~~701.9919		0.00		0.00		100.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total	850,000,100.00		1827,~~967~~968,~~144~~126.7785		4984,~~327~~984,~~506~~822.9946		23,~~088~~117,~~029~~438.5311		5188,~~415~~102,~~536~~260.4954		70116,~~382~~070,~~681~~387.2639		0.00		0.00		~~798~~761,~~584~~897,~~563~~839.4843
Interest Detail - REMIC III
	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		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-I-1	4.~~06000~~42125%		~~326~~308,~~879~~081,~~683~~190.2258		1,~~069~~210,~~078~~759.1608		0.00		0.00		0.00		1,~~069~~210,~~078~~759.1608		1,~~069~~210,~~078~~759.1608		0.00
A-II-1	34.~~91000~~27125%		~~127~~109,~~850~~740,~~875~~792.3467		~~402~~416,~~694~~649.7421		0.00		0.00		0.00		~~402~~416,~~694~~649.7421		~~402~~416,~~694~~649.7421		0.00
A-II-2	4.~~07000~~43125%		171,710,000.00		~~562~~676,~~970~~346.3161		0.00		0.00		0.00		~~562~~676,~~970~~346.3161		~~562~~676,~~970~~346.3161		0.00
A-II-3	4.~~17000~~53125%		23,881,000.00		8096,~~220~~187.2636		0.00		0.00		0.00		8096,~~220~~187.2636		8096,~~220~~187.2636		0.00
M-1	4.~~28000~~64125%		26,775,000.00		92110,~~314~~461.2575		0.00		0.00		0.00		92110,~~314~~461.2575		92110,~~314~~461.2575		0.00
M-2	4.~~30000~~66125%		24,225,000.00		83100,~~912~~372.7125		0.00		0.00		0.00		83100,~~912~~372.7125		83100,~~912~~372.7125		0.00
M-3	4.~~32000~~68125%		16,150,000.00		5667,~~202~~201.0094		0.00		0.00		0.00		5667,~~202~~201.0094		5667,~~202~~201.0094		0.00
M-4	4.~~46000~~82125%		12,750,000.00		4554,~~807~~640.9283		0.00		0.00		0.00		4554,~~807~~640.9283		4554,~~807~~640.9283		0.00
M-5	4.~~49000~~85125%		11,900,000.00		4351,~~041~~315.6444		0.00		0.00		0.00		4351,~~041~~315.6444		4351,~~041~~315.6444		0.00
M-6	4.~~54000~~90125%		12,750,000.00		4655,~~629~~547.5850		0.00		0.00		0.00		4655,~~629~~547.5850		4655,~~629~~547.5850		0.00
M-7	5.~~03000~~39125%		11,475,000.00		4654,~~496~~990.0675		0.00		0.00		0.00		4654,~~496~~990.0675		4654,~~496~~990.0675		0.00
M-8	5.~~13000~~49125%		8,925,000.00		3643,~~882~~563.5692		0.00		0.00		0.00		3643,~~882~~563.5692		3643,~~882~~563.5692		0.00
M-9	56.~~68000~~04125%		8,925,000.00		4047,~~836~~927.8325		0.00		0.00		0.00		4047,~~836~~927.8325		4047,~~836~~927.8325		0.00
M-10	6.~~86029~~19124%		6,375,000.00		35,~~230~~083.4771		0.00		0.00		0.00		35,~~230~~083.4771		3743,~~642~~583.6075		0.00
M-11	6.~~86029~~19124%		8,500,000.00		46,~~973~~778.9628		0.00		0.00		0.00		46,~~973~~778.9628		5058,~~190~~111.1366		0.00
C	~~141~~93.~~61288~~40334%		15,300,000.00		0.00		0.00		0.00		0.00		0.00		1,~~805~~190,~~564~~892.1860		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		~~176~~218,~~725~~525.0733		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			~~814~~777,~~371~~463,~~658~~083.5625		23,~~689~~067,~~291~~825.4588		0.00		0.00		0.00		23,~~689~~067,~~291~~825.4588		4,~~677~~497,~~209~~077.0023		0.00
Page 3 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
Collection Account Report
SUMMARY
										Group 2		Group 1		Total
Principal Collections										96,~~354~~352,~~391~~474.6824		69,~~432~~212,~~703~~769.4058		15,~~787~~565,~~095~~243.0882
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										96,~~354~~352,~~391~~474.6824		69,~~432~~212,~~703~~769.4058		15,~~787~~565,~~095~~243.0882
Interest Collections										2,~~212~~097,~~608~~577.1142		2,~~341~~221,~~760~~167.9195		4,~~554~~318,~~369~~745.0237
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Other Accounts										8890,~~417~~044.3203		88128,~~307~~481.7530		~~176~~218,~~725~~525.0733
Interest Fees										-2619,~~345~~329.8865		-2720,~~539~~863.2082		-5340,~~885~~193.0847
TOTAL NET INTEREST										2,~~274~~168,~~679~~291.5480		2,~~402~~328,~~529~~785.4643		4,~~677~~497,~~209~~077.0123
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										118,~~629~~520,~~071~~766.2204		811,~~835~~541,~~232~~555.8601		20,~~464~~062,~~304~~321.0905
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											~~242~~237,~~473~~614.7364		~~282~~274,~~786~~791.6212		~~525~~512,~~260~~405.3576
Prepayments In Full											96,~~097~~095,~~850~~194.3845		58,~~775~~926,~~961~~493.9057		1415,~~873~~021,~~812~~688.2802
Curtailments											1419,~~067~~665.5715		2511,~~571~~484.2989		3931,~~638~~150.8604
Liquidations											0.00		0.00		0.00
Insurance Principal											0.00		0.00		0.00
Repurchased Principal Amounts											0.00		~~348,383~~0.5900		~~348,383~~0.5900
Other Principal											0.00		0.00		0.00
Total Realized Loss Of Principal											-0.00		-0.00		-0.00
Delinquent Principal											-~~211~~212,~~491~~653.2974		-~~238~~243,~~619~~406.2958		-~~450~~456,~~110~~060.5832
Advanced Principal											~~211~~212,~~491~~653.2974		~~238~~243,~~619~~406.2958		~~450~~456,~~110~~060.5832
TOTAL PRINCIPAL COLLECTED											96,~~354~~352,~~391~~474.6824		69,~~432~~212,~~703~~769.4058		15,~~787~~565,~~095~~243.0882
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL OTHER ACCOUNTS PRINCIPAL										0.00		0.00		0.00
Page 4 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										2,~~356~~240,~~369~~748.0637		2,~~484~~364,~~626~~337.7699		4,~~840~~605,~~995~~086.8236
Liquidation Interest										0.00		0.00		0.00
Repurchased Interest										0.00		~~1,524~~0.1800		~~1,524~~0.1800
Insurance Interest										0.00		0.00		0.00
Other Interest										0.00		0.00		0.00
Relief Act Interest Shortfalls										-0.00		-0.00		-0.00
Prepayment Interest Shortfalls										-95,~~551~~836.6370		-56,~~093~~240.6651		-1412,~~645~~077.2921
Compensating Interest										95,~~551~~836.6370		56,~~093~~240.6651		1412,~~645~~077.2922
Delinquent Interest										-21,~~011~~996,~~833~~988.3955		-2,~~119~~092,~~161~~020.6877		-4,~~130~~089,~~995~~009.0732
Interest Advanced										1,~~868~~853,~~072~~817.4360		1,~~974~~948,~~771~~850.6673		3,~~842~~802,~~844~~668.0933
TOTAL INTEREST COLLECTED										2,~~212~~097,~~608~~577.1142		2,~~341~~221,~~760~~167.9195		4,~~554~~318,~~369~~745.0237
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges										8890,~~417~~044.3203		88128,~~307~~481.7530		~~176~~218,~~725~~525.0733
TOTAL INTEREST OTHER ACCOUNTS										8890,~~417~~044.3203		88128,~~307~~481.7530		~~176~~218,~~725~~525.0733
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										2418,~~995~~039.8396		2619,~~174~~561.6896		5137,~~170~~601.5192
Current Trustee Fees										1,~~350~~289.0569		1,~~364~~301.5286		2,~~714~~591.5754
TOTAL INTEREST OTHER FEES										2619,~~345~~329.8865		2720,~~539~~863.2082		5340,~~885~~193.0847
Page 5 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
RESERVE
Initial Deposit						519,~~628~~833.3142
Amount Withdrawn						519,~~628~~833.3142
Releases						0.01
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Overcollateralized Amount														15,299,900.00
Overcollateralization Target Amount														15,300,000.00
Overcollateralization Release Amount														0.00
Overcollateralization Deficiency Amount														0.00
Page 6 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
Collateral Report
COLLATERAL
											Group 2		Group 1		Total
Loan Count:
Original										1,520		2,425		3,945
Prior										1,~~553~~496		2,~~521~~424		43,~~074~~920
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-2924		-3452		-6376
Repurchases										-0		-10		-10
Liquidations										-0		-0		-0
Current										1,~~524~~472		2,~~486~~372		43,~~010~~844
Principal Balance:
Original										394,232,375.82		395,824,231.15		790,056,606.97
Prior										~~405~~386,~~016~~906,~~270~~188.9427		~~409~~390,~~355~~556,~~287~~794.6298		~~814~~777,~~371~~462,~~558~~983.5625
Prefunding										0.00		0.00		0.00
Scheduled Principal										-~~242~~237,~~473~~614.7364		-~~282~~274,~~786~~791.6212		-~~525~~512,~~260~~405.3576
Partial Prepayments										-1419,~~067~~665.5715		-2511,~~571~~484.2989		-3931,~~638~~150.8604
Full Voluntary Prepayments										-96,~~097~~095,~~850~~194.3845		-58,~~775~~926,~~961~~493.9057		-1415,~~873~~021,~~812~~688.2802
Repurchases										-0.00		-~~348,383~~0.5900		-~~348,383~~0.5900
Liquidations										-0.00		-0.00		-0.00
Current										~~395~~380,~~661~~553,~~879~~714.2603		~~402~~381,~~922~~344,~~584~~025.2240		~~798~~761,~~584~~897,~~463~~739.4843
PREFUNDING
										Group 2		Group 1		Total
Prefunding Account Beginning Balance										0.00		0.00		0.00
Prefund Release to Certificate Holders										0.00		0.00		0.00
Prefunding Account Ending Balance										0.00		0.00		0.00
Page 7 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										6.99020%		7.29306%		7.14194%
Weighted Average Coupon Prior										6.~~99026~~96265%		7.~~29670~~27926%		7.~~14440~~12239%
Weighted Average Coupon Current										6.~~98155~~94974%		7.~~28800~~26451%		7.~~13559~~10787%
Weighted Average Months to Maturity Original										356		356		356
Weighted Average Months to Maturity Prior										~~355~~352		~~354~~352		~~354~~352
Weighted Average Months to Maturity Current										~~353~~351		~~353~~350		~~353~~351
Weighted Avg Remaining Amortization Term Original										356		356		356
Weighted Avg Remaining Amortization Term Prior										~~355~~352		~~354~~352		~~354~~352
Weighted Avg Remaining Amortization Term Current										~~353~~351		~~353~~350		~~353~~351
Weighted Average Seasoning Original										2.13		1.94		2.04
Weighted Average Seasoning Prior										36.9900		35.7978		35.89
Weighted Average Seasoning Current										47.9900		46.7877		46.8988
Page 8 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										5.38541%		5.62298%		5.50489%
Weighted Average Margin Prior										5.~~39437~~39175%		5.~~63297~~62504%		5.~~51474~~51008%
Weighted Average Margin Current										5.~~39887~~39323%		5.~~62615~~61959%		5.~~51347~~50765%
Weighted Average Max Rate Original										13.23136%		13.69738%		13.46573%
Weighted Average Max Rate Prior										13.~~23004~~20896%		13.~~68913~~67541%		13.~~46166~~44556%
Weighted Average Max Rate Current										13.~~22625~~19848%		13.~~68345~~66245%		13.~~45679~~43300%
Weighted Average Min Rate Original										5.40963%		5.66057%		5.53583%
Weighted Average Min Rate Prior										5.~~41720~~41429%		5.~~66819~~65848%		5.~~54383~~53815%
Weighted Average Min Rate Current										5.~~42215~~41639%		5.~~66063~~65309%		5.~~54240~~53603%
Weighted Average Cap Up Original										1.02270%		1.02660%		1.02466%
Weighted Average Cap Up Prior										1.~~16908~~16685%		1.~~18765~~19283%		1.~~17845~~18003%
Weighted Average Cap Up Current										1.~~16955~~16315%		1.~~19111~~19404%		1.~~18042~~17876%
Weighted Average Cap Down Original										1.02270%		1.02660%		1.02466%
Weighted Average Cap Down Prior										1.~~16908~~16685%		1.~~18765~~19283%		1.~~17845~~18003%
Weighted Average Cap Down Current										1.~~16955~~16315%		1.~~19111~~19404%		1.~~18042~~17876%
SERVICING FEES & ADVANCES
											Group 2		Group 1		Total
Current Servicing Fees										2418,~~995~~039.8396		2619,~~174~~561.6896		5137,~~170~~601.5192
Delinquent Servicing Fees										143,~~760~~170.9695		~~144~~143,~~390~~170.0203		~~288~~286,~~150~~340.98
TOTAL SERVICING FEES										~~168~~161,~~756~~210.7892		~~170~~162,~~564~~732.7100		~~339~~323,~~321~~942.4992
Compensating Interest										-95,~~551~~836.6370		-56,~~093~~240.6651		-1412,~~645~~077.2922
Delinquent Servicing Fees										-143,~~760~~170.9695		-~~144~~143,~~390~~170.0203		-~~288~~286,~~150~~340.98
COLLECTED SERVICING FEES										1512,~~444~~203.2026		2113,~~081~~321.0345		3625,~~525~~524.2371
Aggregate Advances with respect to this Distribution										2,~~079~~066,~~563~~471.7334		2,~~213~~192,~~390~~257.9531		4,~~292~~258,~~954~~728.6764
ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Net Prepayment Interest Shortfall										0.00		0.00		0.00
Libor For Current Period														34.~~8300~~1913%
Total Net Monthly Excess Cashflow												1,~~811~~210,~~192~~726.4902		1,~~811~~210,~~192~~726.4902
Page 9 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				1624,~~641~~184,~~817~~964.4891		67,~~852~~369,~~100~~031.8636		111,~~798~~003,~~464~~782.1255		2542,~~292~~557,~~382~~778.4682
			% Balance				23.0817%		0.8697%		01.2344%		35.1759%
			# Loans				95139		4059		1369		~~148~~267
			% # Loans				23.3762%		1.0053%		01.3280%		36.6995%
	FORECLOSURE		Balance		0.00		0.00		0.00		~~745~~1,~~060~~747,461.1606		~~745~~1,~~060~~747,461.1606
			% Balance		0.00%		0.00%		0.00%		0.0923%		0.0923%
			# Loans		0		0		0		210		210
			% # Loans		0.00%		0.00%		0.00%		0.0526%		0.0526%
	BANKRUPTCY		Balance		~~369~~611,~~659~~657.9513		0262,246.0068		~~273,116~~0.8900		0380,107.0050		~~642~~1,~~776~~254,011.8431
			% Balance		0.0508%		0.0003%		0.0300%		0.0005%		0.0816%
			# Loans		35		02		20		04		511
			% # Loans		0.0713%		0.0005%		0.0500%		0.0010%		0.1229%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		~~369~~611,~~659~~657.9513		1624,~~641~~447,~~817~~211.4859		7,~~125~~369,~~217~~031.7536		213,~~543~~131,~~524~~351.2811		2645,~~680~~559,~~219~~251.4619
			% Balance		0.0508%		23.0821%		0.8997%		01.3272%		35.3498%
			# Loans		35		95141		4259		1583		~~155~~288
			% # Loans		0.0713%		23.3767%		1.0553%		02.3716%		37.8749%
Page 10 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				89,~~218~~937,~~855~~172.8908		24,~~849~~244,~~651~~197.6182		15,~~102~~016,~~614~~899.2156		1219,~~171~~198,~~121~~269.7146
			% Balance				2.0461%		01.7111%		01.2732%		35.0203%
			# Loans				5577		2140		836		84153
			% # Loans				23.2125%		01.8469%		01.3252%		36.3845%
	FORECLOSURE		Balance		0.00		0.00		0.00		~~185~~956,~~104~~954.3421		~~185~~956,~~104~~954.3421
			% Balance		0.00%		0.00%		0.00%		0.0525%		0.0525%
			# Loans		0		0		0		17		17
			% # Loans		0.00%		0.00%		0.00%		0.0430%		0.0430%
	BANKRUPTCY		Balance		~~148~~390,~~859~~857.9513		0218,431.0007		~~166,249~~0.00		0230,788.0098		~~315~~840,~~108~~077.9518
			% Balance		0.0410%		0.0006%		0.0400%		0.0006%		0.0822%
			# Loans		24		01		10		02		37
			% # Loans		0.0817%		0.0004%		0.0400%		0.0008%		0.1230%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		~~148~~390,~~859~~857.9513		810,~~218~~155,~~855~~603.8915		34,~~015~~244,~~900~~197.6182		16,~~287~~204,~~718~~642.5575		1220,~~671~~995,~~335~~300.0085
			% Balance		0.0410%		2.0466%		01.7511%		01.3263%		35.1451%
			# Loans		24		5578		2240		945		88167
			% # Loans		0.0817%		23.2129%		01.8869%		01.3690%		37.5404%
Page 11 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				814,~~422~~247,~~961~~792.5983		43,~~002~~124,~~449~~833.2554		~~695~~5,~~849~~986,882.9199		1323,~~121~~359,~~260~~509.7536
			% Balance				23.1374%		10.0182%		01.1857%		36.3214%
			# Loans				4062		19		533		64114
			% # Loans				24.6221%		1.2529%		02.3324%		47.2074%
	FORECLOSURE		Balance		0.00		0.00		0.00		~~559~~790,~~955~~506.8285		~~559~~790,~~955~~506.8285
			% Balance		0.00%		0.00%		0.00%		0.1421%		0.1421%
			# Loans		0		0		0		13		13
			% # Loans		0.00%		0.00%		0.00%		0.0720%		0.0720%
	BANKRUPTCY		Balance		220,800.00		043,815.0061		~~106,867~~0.8900		0149,318.0052		~~327~~413,~~667~~934.8913
			% Balance		0.06%		0.0001%		0.0300%		0.0004%		0.0811%
			# Loans		1		01		10		02		24
			% # Loans		0.07%		0.0007%		0.0700%		0.0014%		0.1327%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		220,800.00		814,~~422~~291,~~961~~608.5944		43,~~109~~124,~~317~~833.1454		16,~~255~~926,~~805~~708.7336		1424,~~008~~563,~~884~~950.4634
			% Balance		0.06%		23.1376%		10.0482%		01.3282%		36.5445%
			# Loans		1		4063		2019		638		67121
			% # Loans		0.07%		24.6228%		1.3129%		02.3958%		48.4022%
Page 12 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
TOTAL
Page 13 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
121155248 1
121003662 1
			185,500.00		185,104.34		01-May-2005		10.250%		OH - 69.48%		360		01-Jun-2005
			117,600.00		117,226.63		01-May-2005		10.000%		CT - 70.00%		360		01-Jun-2005
121085663 2			562,500.00		559,955.82		01-May-2005		7.500%		NY - 90.00%		360		01-May-2005
121009381 1			127,500.00		127,116.00		01-May-2005		10.250%		MI - 75.00%		360		01-Jun-2005
TOTAL			748,000.00		745,060.16
121155248 1			185,500.00		184,941.31		01-Jun-2005		10.250%		OH - 69.48%		360		01-Jun-2005
121189025 1			172,200.00		171,592.83		01-May-2005		9.500%		WA - 70.00%		360		01-Jun-2005
121219904 1			132,300.00		131,712.14		01-Jun-2005		8.375%		OH - 90.00%		360		01-Jun-2005
121224290 1			114,000.00		113,699.58		01-Jun-2005		10.875%		MI - 67.06%		360		01-Jun-2005
121240322 1			111,000.00		110,665.72		01-May-2005		10.250%		TN - 65.29%		360		01-Jun-2005
121064054 2			63,000.00		62,854.98		01-May-2005		11.500%		IN - 70.00%		360		01-Jun-2005
121085663 2			562,500.00		559,086.40		01-May-2005		7.500%		NY - 90.00%		360		01-May-2005
121220767 2			169,000.00		168,565.47		01-May-2005		10.990%		MA - 65.00%		360		01-Jun-2005
TOTAL			1,754,600.00		1,747,461.06
Page 14 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
											Group 2		Group 1		Total
Current
Number of Paid in Full Loans										2924		3452		6376
Number of Repurchased Loans										0		10		10
Total Number of Loans Prepaid in Full										2924		3552		6476
Curtailments Amount										1419,~~067~~665.5715		2511,~~571~~484.2989		3931,~~638~~150.8604
Paid in Full Balance										96,~~097~~095,~~850~~194.3845		58,~~775~~926,~~961~~493.9057		1415,~~873~~021,~~812~~688.2802
Repurchased Loans Balance										0.00		~~348,383~~0.5900		~~348,383~~0.5900
Total Prepayment Amount										96,~~111~~114,~~917~~859.9560		68,~~149~~937,~~916~~978.7846		15,~~261~~052,~~834~~838.7306
Cumulative
Number of Paid in Full Loans										86138		~~115~~229		~~201~~367
Number of Repurchased Loans										10		14		24
Total Number of Loans Prepaid in Full										96148		~~129~~243		~~225~~391
Paid in Full Balance										2338,~~992~~596,~~982~~706.5631		2041,~~943~~941,~~831~~868.0225		4480,~~936~~538,~~813~~574.5856
Repurchased Loans Balance										1,992,820.68		2,292,023.58		4,284,844.26
Curtailments Amount										5078,~~605~~129.8311		5482,~~814~~845.4162		~~105~~160,~~420~~974.2473
Total Prepayment Amount										2640,~~036~~667,~~409~~656.0710		2344,~~290~~316,~~669~~737.0145		4984,~~327~~984,~~078~~393.0855
Page 15 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
											Group 2		Group 1		Total
SMM										21.2558%		12.5029%		1.8894%
3 Months Avg SMM										12.6800%		12.5127%		12.5913%
12 Months Avg SMM										1.6069%		1.4183%		1.5176%
Avg SMM Since Cut-off										1.6069%		1.4183%		1.5176%
CPR										2317.9141%		1624.6227%		20.3292%
3 Months Avg CPR										1821.3649%		1624.6706%		1722.5179%
12 Months Avg CPR										1718.6251%		1519.7285%		1619.6719%
Avg CPR Since Cut-off										1718.6251%		1519.7285%		1619.6719%
PSA										21,~~393~~244.3800%		1,~~738~~792.0511%		21,~~079~~519.1169%
3 Months Avg PSA Approximation										21,~~297~~791.3494%		2,~~198~~082.0418%		21,~~249~~935.1278%
12 Months Avg PSA Approximation										2,~~495~~047.5263%		2,~~359~~302.7911%		2,~~430~~172.0275%
Avg PSA Since Cut-off Approximation										2,~~495~~047.5363%		2,~~359~~302.7911%		2,~~430~~172.0375%
Page 16 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 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/(0.002min(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 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 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			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
120379025 1			221,400.00		221,316.90			29-Sep-2005		6.375%		CA - 89.27%		Paid Off - 360		01-Jan-2005
120319092 1			190,800.00		190,800.00			13-Dec-2005		6.375%		FL - 90.00%		Paid Off - 360		01-Dec-2004
120382714 2			175,000.00		174,600.00			22-Sep-2005		4.000%		CA - 87.50%		Paid Off - 360		01-Aug-2004
120328503 1			118,400.00		117,548.65			17-Nov-2005		7.375%		IL - 80.00%		Paid Off - 360		01-Nov-2004
120663357 2			444,000.00		444,000.00			11-Oct-2005		6.625%		CA - 80.00%		Paid Off - 360		01-Feb-2005
120373046 1			142,800.00		142,799.99			01-Dec-2005		6.625%		AZ - 85.00%		Paid Off - 360		01-Nov-2004
120697054 2			346,500.00		346,500.00			03-Oct-2005		7.375%		CA - 90.00%		Paid Off - 360		01-Feb-2005
120381890 1			99,000.00		98,966.13			08-Dec-2005		7.125%		VA - 90.00%		Paid Off - 360		01-Feb-2005
120697894 1			155,000.00		153,842.90			11-Oct-2005		6.500%		MD - 92.26%		Paid Off - 360		01-Feb-2005
120723360 1			202,500.00		202,497.48			23-Nov-2005		6.500%		CA - 90.00%		Paid Off - 360		01-Feb-2005
120710160 1			301,500.00		301,500.00			30-Sep-2005		6.375%		CA - 90.00%		Paid Off - 360		01-Feb-2005
120727588 1			247,500.00		243,841.60			01-Dec-2005		5.750%		NJ - 90.00%		Paid Off - 360		01-Feb-2005
120767687 1			209,000.00		209,000.00			21-Sep-2005		7.875%		CO - 95.00%		Paid Off - 360		01-Mar-2005
120772398 2			365,655.00		365,655.00			30-Nov-2005		6.125%		CA - 95.00%		Paid Off - 360		01-Feb-2005
120913943 1			120,000.00		120,000.00			03-Oct-2005		7.990%		NJ - 80.00%		Paid Off - 360		01-May-2005
120815443 1			45,250.00		45,062.10			30-Nov-2005		9.375%		IA - 100.00%		Paid Off - 360		01-Apr-2005
120943967 1			161,500.00		161,500.00			28-Sep-2005		7.375%		FL - 83.25%		Paid Off - 360		01-Apr-2005
120924068 1			120,600.00		119,961.63			30-Nov-2005		7.500%		NC - 90.00%		Paid Off - 360		01-May-2005
120947039 2			100,000.00		98,759.89			10-Oct-2005		6.500%		PA - 84.75%		Paid Off - 240		01-Apr-2005
120981432 1			235,000.00		234,363.11			28-Nov-2005		10.000%		MA - 56.63%		Paid Off - 360		01-Jun-2005
120949943 2			340,000.00		339,543.27			19-Sep-2005		12.375%		MA - 74.73%		Paid Off - 360		01-May-2005
121034078 1			270,000.00		269,999.99			05-Dec-2005		7.625%		NY - 90.00%		Paid Off - 360		01-May-2005
120952007 1			68,400.00		68,171.38			04-Oct-2005		9.250%		KS - 95.00%		Paid Off - 360		01-Apr-2005
121039946 1			171,500.00		171,498.13			06-Dec-2005		6.875%		NJ - 70.87%		Paid Off - 360		01-Jul-2005
120990818 1			219,600.00		218,890.16			04-Oct-2005		8.250%		RI - 90.00%		Paid Off - 360		01-May-2005
121065606 1			143,000.00		142,719.13			13-Dec-2005		11.500%		NJ - 66.51%		Paid Off - 360		01-Jun-2005
120993485 2			398,250.00		398,250.00			30-Sep-2005		6.990%		CA - 90.00%		Paid Off - 360		01-Mar-2005
121066630 1			108,000.00		107,362.58			01-Dec-2005		7.000%		IL - 90.00%		Paid Off - 360		01-May-2005
121011492 1			86,100.00		85,929.56			05-Oct-2005		10.500%		NC - 76.20%		Paid Off - 360		01-Jun-2005
121072879 1			297,000.00		295,388.55			13-Dec-2005		7.375%		MD - 90.00%		Paid Off - 360		01-May-2005
121061670 2			400,000.00		399,069.36			20-Sep-2005		8.750%		NY - 90.91%		Paid Off - 360		01-Jun-2005
121077532 1			106,500.00		106,105.99			01-Dec-2005		8.500%		SC - 78.89%		Paid Off - 360		01-Jun-2005
121063452 2			228,000.00		227,435.76			22-Sep-2005		7.125%		MA - 80.00%		Paid Off - 360		01-Jul-2005
121079599 2			161,000.00		159,763.34			28-Nov-2005		7.375%		FL - 79.98%		Paid Off - 360		01-May-2005
121089867 2			207,000.00		206,411.14			19-Sep-2005		8.875%		FL - 100.00%		Paid Off - 360		01-May-2005
121079800 1			204,000.00		202,891.81			18-Nov-2005		6.625%		MA - 85.00%		Paid Off - 360		01-Jun-2005
121096880 1			172,000.00		171,675.07			30-Sep-2005		9.750%		NJ - 54.60%		Paid Off - 360		01-Jun-2005
121084813 2			334,000.00		332,049.69			23-Nov-2005		7.000%		NY - 63.62%		Paid Off - 360		01-May-2005
121104371 1			176,800.00		176,102.00			29-Sep-2005		7.250%		NJ - 80.00%		Paid Off - 360		01-May-2005
121106201 2		FCL	350,000.00		348,631.25			01-Dec-2005		9.000%		NJ - 100.00%		Paid Off - 360		01-May-2005
121122135 2			382,400.00		381,103.84			21-Sep-2005		6.875%		GA - 80.00%		Paid Off - 360		01-Jun-2005
121109031 1			185,000.00		184,665.29			28-Nov-2005		11.875%		CA - 53.62%		Paid Off - 360		01-Jun-2005
121138265 1			200,000.00		199,631.92			10-Oct-2005		9.875%		MD - 64.73%		Paid Off - 360		01-Jun-2005
121129750 1			260,000.00		259,999.90			23-Nov-2005		8.500%		VA - 74.71%		Paid Off - 360		01-Jul-2005
121162227 1			195,000.00		194,306.06			29-Sep-2005		6.625%		NJ - 45.88%		Paid Off - 360		01-Jun-2005
121137018 1			177,650.00		176,899.82			13-Dec-2005		8.625%		RI - 95.00%		Paid Off - 360		01-May-2005
121167920 1			203,991.00		203,605.64			21-Sep-2005		9.750%		FL - 85.00%		Paid Off - 360		01-Jun-2005
121141179 2			480,000.00		477,485.26			09-Dec-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jun-2005
121168570 1			152,000.00		151,755.21			30-Sep-2005		10.500%		NJ - 54.29%		Paid Off - 360		01-Jun-2005
121142189 2			61,000.00		60,889.65			16-Nov-2005		11.875%		SC - 40.13%		Paid Off - 360		01-Jun-2005
121184208 1			237,500.00		236,988.64			26-Sep-2005		9.125%		IL - 95.00%		Paid Off - 360		01-Jun-2005
121151845 2			255,080.00		255,080.00			16-Nov-2005		7.000%		CA - 80.00%		Paid Off - 360		01-May-2005
121192578 1			92,700.00		92,500.40			16-Sep-2005		9.125%		FL - 84.27%		Paid Off - 360		01-Jun-2005
121162531 2			400,000.00		398,190.78			17-Nov-2005		7.500%		CA - 88.89%		Paid Off - 360		01-Jun-2005
121194483 1			161,000.00		161,000.00			21-Sep-2005		6.125%		GA - 35.39%		Paid Off - 360		01-Jun-2005
121170618 1			198,400.00		198,394.72			06-Dec-2005		6.625%		WA - 80.00%		Paid Off - 360		01-Jul-2005
121194560 2			156,000.00		156,000.00			07-Oct-2005		8.625%		AZ - 80.00%		Paid Off - 360		01-Jun-2005
121176435 2			500,000.00		500,000.00			14-Dec-2005		6.125%		CA - 77.52%		Paid Off - 360		01-Jul-2005
121195847 2			280,000.00		279,348.55			22-Sep-2005		8.750%		CO - 73.68%		Paid Off - 360		01-Jun-2005
121188063 1			185,000.00		183,932.96			23-Nov-2005		6.250%		CA - 31.90%		Paid Off - 360		01-Jun-2005
121199090 1			166,500.00		166,126.99			03-Oct-2005		7.500%		RI - 90.00%		Paid Off - 360		01-Jul-2005
121193380 1			84,000.00		83,753.33			23-Nov-2005		9.625%		LA - 80.00%		Paid Off - 360		01-Jun-2005
121212021 1			170,000.00		169,453.67			19-Sep-2005		7.750%		VA - 67.46%		Paid Off - 360		01-Jun-2005
121197180 1			224,000.00		222,784.67			01-Dec-2005		7.375%		CA - 80.00%		Paid Off - 360		01-May-2005
121226108 2			268,000.00		266,914.24			10-Oct-2005		6.375%		MD - 80.00%		Paid Off - 360		01-Jun-2005
121200378 2			156,000.00		155,310.89			18-Nov-2005		7.625%		WA - 78.00%		Paid Off - 360		01-Jun-2005
121236394 2			650,000.00		648,003.29			13-Oct-2005		7.375%		MD - 67.36%		Paid Off - 360		01-Jun-2005
121213583 1			342,000.00		339,728.06			13-Dec-2005		5.500%		NY - 95.00%		Paid Off - 360		01-Jun-2005
121237738 1			22,950.00		22,892.32			26-Sep-2005		8.375%		MI - 90.00%		Paid Off - 360		01-Jun-2005
121214818 2			268,000.00		268,000.00			17-Nov-2005		6.500%		CA - 73.63%		Paid Off - 360		01-Jun-2005
121248452 2			55,000.00		54,899.34			27-Sep-2005		8.500%		FL - 40.74%		Paid Off - 360		01-Jul-2005
121221321 1			149,600.00		149,163.35			01-Dec-2005		8.750%		IL - 80.00%		Paid Off - 360		01-Jul-2005
121253502 2			201,992.00		201,528.05			22-Sep-2005		7.375%		FL - 80.00%		Paid Off - 360		01-Jul-2005
121225720 1			89,450.00		89,296.16			07-Dec-2005		11.250%		MA - 66.75%		Paid Off - 360		01-Jul-2005
121230463 2			380,000.00		378,697.92			28-Nov-2005		8.875%		MA - 70.37%		Paid Off - 360		01-Jun-2005
121234692 1			145,000.00		144,293.88			01-Dec-2005		7.125%		PA - 86.83%		Paid Off - 360		01-Jun-2005
121247761 1			124,000.00		123,636.33			17-Nov-2005		9.625%		GA - 80.00%		Paid Off - 360		01-Jun-2005
121254617 2			104,500.00		104,015.49			23-Nov-2005		7.375%		AL - 74.64%		Paid Off - 360		01-Jun-2005
Page 18 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
121255934 1			120,000.00		119,695.83			27-Sep-2005		6.875%		FL - 80.00%		Paid Off - 360		01-Jul-2005
121258313 2			77,000.00		76,520.26			13-Dec-2005		6.500%		FL - 30.20%		Paid Off - 360		01-Jun-2005
121260688 1			126,000.00		125,724.68			12-Oct-2005		7.625%		PA - 77.78%		Paid Off - 360		01-Jul-2005
121262726 1			160,000.00		159,668.19			06-Dec-2005		11.250%		MA - 69.87%		Paid Off - 360		01-Jun-2005
121262824 2			180,000.00		179,419.10			06-Oct-2005		7.125%		GA - 92.78%		Paid Off - 360		01-Jun-2005
121263942 1			108,800.00		108,800.00			29-Nov-2005		7.000%		AZ - 80.00%		Paid Off - 360		01-Jun-2005
121263899 1			172,046.00		171,567.72			20-Sep-2005		7.875%		WA - 90.00%		Paid Off - 360		01-Jun-2005
121270623 1			101,000.00		100,772.86			06-Dec-2005		10.875%		CA - 58.38%		Paid Off - 360		01-Jun-2005
121272880 1			229,500.00		228,952.14			23-Sep-2005		8.625%		AZ - 90.00%		Paid Off - 360		01-Jun-2005
121271466 2			108,000.00		107,653.12			01-Dec-2005		9.750%		NC - 90.00%		Paid Off - 360		01-Jun-2005
121278769 2			140,800.00		140,443.09			20-Sep-2005		6.875%		MD - 80.00%		Paid Off - 360		01-Jul-2005
121285354 2			216,000.00		214,964.52			13-Dec-2005		6.250%		VA - 80.00%		Paid Off - 360		01-Jul-2005
121279058 1			116,100.00		115,815.66			29-Sep-2005		8.500%		GA - 90.00%		Paid Off - 360		01-Jun-2005
121289518 1			104,000.00		104,000.00			30-Nov-2005		8.500%		GA - 80.00%		Paid Off - 360		01-Jul-2005
121284991 2			850,000.00		850,000.00			23-Sep-2005		7.500%		CA - 66.93%		Paid Off - 360		01-Aug-2005
121293007 1			130,000.00		129,535.24			28-Nov-2005		7.750%		FL - 57.52%		Paid Off - 360		01-Jul-2005
121306065 2			480,000.00		480,000.00			20-Sep-2005		7.375%		VA - 80.00%		Paid Off - 360		01-Jun-2005
121314513 1			98,000.00		97,727.56			06-Dec-2005		7.875%		RI - 49.00%		Paid Off - 360		01-Aug-2005
121337788 1			99,200.00		99,200.00			19-Sep-2005		7.375%		NJ - 80.00%		Paid Off - 360		01-Jul-2005
121322783 1			130,500.00		130,128.74			23-Nov-2005		8.875%		FL - 90.00%		Paid Off - 360		01-Jul-2005
121341850 2			359,800.00		358,910.04			22-Sep-2005		7.000%		MD - 79.96%		Paid Off - 360		01-Jul-2005
121326187 2			180,000.00		179,561.88			06-Dec-2005		9.625%		OH - 80.00%		Paid Off - 360		01-Jul-2005
121376252 1			283,500.00		283,019.67			13-Oct-2005		8.875%		CA - 90.00%		Paid Off - 360		01-Jul-2005
121329681 1			118,150.00		117,805.11			06-Dec-2005		8.750%		OH - 85.00%		Paid Off - 360		01-Jul-2005
121401182 1			220,500.00		220,041.76			13-Oct-2005		7.875%		NJ - 90.00%		Paid Off - 360		01-Jul-2005
121333893 1			134,400.00		133,976.43			17-Nov-2005		8.375%		IL - 80.00%		Paid Off - 360		01-Jul-2005
121401815 1			122,000.00		121,782.38			03-Oct-2005		8.625%		UT - 94.57%		Paid Off - 360		01-Jul-2005
121345172 2			204,900.00		204,317.08			16-Nov-2005		8.875%		FL - 100.00%		Paid Off - 360		01-Jul-2005
121431035 1			268,000.00		267,414.37			19-Sep-2005		7.625%		IL - 80.00%		Paid Off - 360		01-Jul-2005
121351768 1			249,600.00		248,565.00			30-Nov-2005		7.000%		NY - 80.00%		Paid Off - 360		01-Jul-2005
121438520 2			608,000.00		607,117.09			27-Sep-2005		7.625%		FL - 80.00%		Paid Off - 360		01-Aug-2005
121355396 2			220,500.00		219,563.08			22-Nov-2005		6.875%		RI - 89.27%		Paid Off - 360		01-Jul-2005
121445453 2			232,000.00		231,426.16			30-Sep-2005		7.000%		RI - 80.00%		Paid Off - 360		01-Jul-2005
121371693 1			192,000.00		191,409.57			28-Nov-2005		8.625%		NJ - 64.65%		Paid Off - 360		01-Jul-2005
121452831 2			270,000.00		269,675.27			03-Oct-2005		10.500%		CA - 69.23%		Paid Off - 360		01-Jul-2005
121381648 2			224,000.00		222,926.16			13-Dec-2005		6.250%		NY - 80.00%		Paid Off - 360		01-Jul-2005
121453508 2			396,000.00		395,675.28			03-Oct-2005		10.375%		CA - 44.49%		Paid Off - 360		01-Aug-2005
121408431 1			225,000.00		224,452.32			22-Nov-2005		9.625%		PA - 75.00%		Paid Off - 360		01-Jul-2005
121483823 2			289,750.00		289,415.38			22-Sep-2005		8.750%		CA - 95.00%		Paid Off - 360		01-Aug-2005
121411429 1			186,000.00		185,399.70			12-Dec-2005		7.125%		FL - 60.39%		Paid Off - 360		01-Aug-2005
121503048 2			193,600.00		193,600.00			03-Oct-2005		7.000%		NC - 80.00%		Paid Off - 360		01-Jul-2005
121419456 2			160,000.00		159,413.59			22-Nov-2005		7.625%		CA - 80.00%		Paid Off - 360		01-Jul-2005
121506527 1			210,000.00		210,000.00			23-Sep-2005		8.125%		NJ - 88.61%		Paid Off - 360		01-Aug-2005
121420764 2			600,000.00		600,000.00			28-Nov-2005		7.500%		CA - 77.92%		Paid Off - 360		01-Aug-2005
121521815 2			400,000.00		399,358.36			13-Oct-2005		7.125%		CA - 80.00%		Paid Off - 360		01-Aug-2005
121431248 1			224,000.00		223,238.43			07-Dec-2005		8.000%		IL - 80.00%		Paid Off - 360		01-Jul-2005
121522036 2			80,500.00		80,443.88			28-Sep-2005		11.125%		AZ - 70.00%		Paid Off - 360		01-Aug-2005
121460634 1			204,000.00		204,000.00			29-Nov-2005		7.125%		GA - 80.00%		Paid Off - 360		01-Aug-2005
121536705 1			115,000.00		114,837.15			22-Sep-2005		7.750%		CA - 56.65%		Paid Off - 360		01-Aug-2005
121470703 1			187,000.00		186,628.92			02-Dec-2005		9.875%		CA - 58.44%		Paid Off - 360		01-Aug-2005
121630932 1			212,000.00		211,721.72			30-Sep-2005		8.125%		CA - 80.00%		Paid Off - 360		01-Aug-2005
121471987 1			305,000.00		305,000.00			15-Dec-2005		6.875%		CA - 74.39%		Paid Off - 360		01-Jun-2005
121218586 1			350,000.00		348,383.59			30-Sep-2005		5.250%		NY - 53.85%		Repur/Subs - 360		01-Jun-2005
121478157 2			92,700.00		92,485.93			01-Dec-2005		9.875%		UT - 90.00%		Paid Off - 360		01-Jul-2005
TOTAL			15,249,379.00		15,222,195.87
121484158 1			214,200.00		213,675.42			22-Nov-2005		8.500%		DC - 90.00%		Paid Off - 360		01-Aug-2005
121500873 1			120,000.00		120,000.00			18-Nov-2005		8.125%		MI - 80.00%		Paid Off - 360		01-Aug-2005
121514191 2			214,500.00		214,019.56			01-Dec-2005		9.750%		NY - 65.00%		Paid Off - 360		01-Aug-2005
121521824 1			106,000.00		105,719.81			21-Nov-2005		8.125%		WI - 89.83%		Paid Off - 360		01-Aug-2005
121529384 1			131,200.00		130,733.12			05-Dec-2005		6.625%		NC - 80.00%		Paid Off - 360		01-Aug-2005
121546978 1			148,000.00		147,588.57			22-Nov-2005		7.875%		MN - 80.00%		Paid Off - 360		01-Aug-2005
121561179 1			188,000.00		187,408.04			16-Nov-2005		7.250%		CA - 80.00%		Paid Off - 360		01-Aug-2005
121568496 1			323,000.00		321,905.20			28-Nov-2005		6.875%		CA - 85.00%		Paid Off - 360		01-Aug-2005
TOTAL			15,066,635.00		15,021,688.02
Page 19 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
											Group 2		Group 1		Total
Current
Number of Loans Liquidated										0		0		0
Collateral Principal Realized Loss/(Gain) Amount										0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00
Cumulative
Number of Loans Liquidated										0		0		0
Collateral Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00
		Class M-1 Writedown Amount														0.00
		Class M-2 Writedown Amount														0.00
		Class M-3 Writedown Amount														0.00
		Class M-4 Writedown Amount														0.00
		Class M-5 Writedown Amount														0.00
		Class M-6 Writedown Amount														0.00
		Class M-7 Writedown Amount														0.00
		Class M-8 Writedown Amount														0.00
		Class M-9 Writedown Amount														0.00
		Class M-10 Writedown Amount														0.00
		Class M-11 Writedown Amount														0.00
		Class C Writedown Amount														0.00
Page 20 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
DEFAULT SPEEDS
											Group 2		Group 1		Total
MDR										0.00%		0.00%		0.00%
3 Months Avg MDR										0.00%		0.00%		0.00%
12 Months Avg MDR										0.00%		0.00%		0.00%
Avg MDR Since Cut-off										0.00%		0.00%		0.00%
CDR										0.00%		0.00%		0.00%
3 Months Avg CDR										0.00%		0.00%		0.00%
12 Months Avg CDR										0.00%		0.00%		0.00%
Avg CDR Since Cut-off										0.00%		0.00%		0.00%
SDA										0.00%		0.00%		0.00%
3 Months Avg SDA Approximation										0.00%		0.00%		0.00%
12 Months Avg SDA Approximation										0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation										0.00%		0.00%		0.00%
Loss Severity Approximation for Current Period										0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off										0.00%		0.00%		0.00%
Page 21 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
Page 22 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 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 23 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
TOTAL
Page 24 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
										Group 2		Group 1		Total
						Stepdown Date has occurred (0 = No, 1=Yes)								0
						Does a Trigger Event Exist-Either a) or b) Yes?								0
						Does a Loss Trigger Event Exists (0=No,1=Yes)								0
						60+ days Delinqueny Bal.-3M Rolling Avg.								415,~~440~~910,~~325~~956.7861
						Delinquency Percentage								02.~~5600~~0900%
						Credit Enhancement Percentage								2021.~~1400~~1000%
						Cumulative Loss Percentage								0.0000%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Cap Contract Payments														0.00
Page 25 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
CLASS
Page 26 of 27
IndyMac INABS 2005-B
Mortgage Pass-Through Certificates
2005-B
October 25, 2005 Distribution
December 27, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Sched. Payments for 60+Day Delinquent Loans										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 1 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 2 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 3 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 4 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 5 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 6 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 7 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 8 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 9 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 10 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 11 Month Prior										0.00		0.00		0.00
Current Scheduled Payments														5,~~366~~117,~~256~~492.1712
Current Scheduled Payments 1 Month Prior														5,~~458~~256,~~297~~864.0328
Current Scheduled Payments 2 Month Prior														5,~~526~~366,~~634~~256.6617
Current Scheduled Payments 3 Month Prior														5,~~188~~458,~~078~~297.2903
Current Scheduled Payments 4 Month Prior														05,526,634.0066
Current Scheduled Payments 5 Month Prior														05,188,078.0029
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
Current Scheduled Payments 12 Month Prior
Page 27 of 27

Filing Compare · INDYMAC HOME EQUITY MORTGAGE LOAN ASSET-BACKED TRUST, SERIES INABS 2005-B