Back to top

DEUTSCHE BANK NATIONAL TRUST COMPANY Trustee and Supplemental Interest Trust Administrator ____________________________________ POOLING AND SERVICING AGREEMENT Dated as of September 1, 2005

Pooling and Servicing Agreement

DEUTSCHE BANK NATIONAL TRUST COMPANY

              Trustee and Supplemental Interest Trust Administrator

 

 

 

 

 

                      ____________________________________

 

                         POOLING AND SERVICING AGREEMENT

                          Dated as of September 1, 2005

 

 | Document Parties: Home Equity Mortgage Loan | DEUTSCHE BANK NATIONAL TRUST COMPANY You are currently viewing:
This Pooling and Servicing Agreement involves

Home Equity Mortgage Loan | DEUTSCHE BANK NATIONAL TRUST COMPANY

. RealDealDocs™ contains millions of easily searchable legal documents and clauses from top law firms. Search for free - click here.
Title: DEUTSCHE BANK NATIONAL TRUST COMPANY Trustee and Supplemental Interest Trust Administrator ____________________________________ POOLING AND SERVICING AGREEMENT Dated as of September 1, 2005
Governing Law: New York     Date: 10/14/2005

DEUTSCHE BANK NATIONAL TRUST COMPANY

              Trustee and Supplemental Interest Trust Administrator

 

 

 

 

 

                      ____________________________________

 

                         POOLING AND SERVICING AGREEMENT

                          Dated as of September 1, 2005

 

, Parties: home equity mortgage loan , deutsche bank national trust company
50 of the Top 250 law firms use our Products every day

 

 

 

                                   EXHIBIT 4.1

 

<PAGE>

 

 

                                                                 EXECUTION COPY

                                                                 ==============

 

 

 

 

                                INDYMAC ABS, INC.

                                    Depositor

 

 

 

 

 

                              INDYMAC BANK, F.S.B.

                           Seller and Master Servicer

 

 

 

 

 

                      DEUTSCHE BANK NATIONAL TRUST COMPANY

              Trustee and Supplemental Interest Trust Administrator

 

 

 

 

 

                      ____________________________________

 

                         POOLING AND SERVICING AGREEMENT

                          Dated as of September 1, 2005

 

                      ____________________________________

 

 

 

 

 

                  HOME EQUITY MORTGAGE LOAN ASSET-BACKED TRUST

                               Series INABS 2005-C

 

 

 

               HOME EQUITY MORTGAGE LOAN ASSET-BACKED CERTIFICATES

                               Series INABS 2005-C

 

<PAGE>

 

 

<TABLE>

<CAPTION>

 

                                TABLE OF CONTENTS

 

 

                                    ARTICLE I

 

                                   DEFINITIONS

 

<S>              <C>

Section 1.01     Definitions

 

Section 1.02      Rules of Construction

 

 

                                   ARTICLE II

 

          CONVEYANCE OF MORTGAGE LOANS; REPRESENTATIONS AND WARRANTIES

 

Section 2.01     Conveyance of Mortgage Loans

 

Section 2.02     Acceptance by the Trustee of the Mortgage Loans

 

Section 2.03     Representations, Warranties, and Covenants of the   Seller and the Master Servicer

 

Section 2.04     Representations and Warranties of the Depositor as to the Mortgage Loans

 

Section 2.05     Delivery of Opinion of Counsel in Connection with Substitutions and Repurchases

 

Section 2.06     Execution and Delivery of Certificates

 

Section 2.07     Conveyance of Subsequent Mortgage Loans

 

Section 2.08     REMIC Matters

 

Section 2.09     Covenants of the Master Servicer

 

 

                                    ARTICLE III

 

                 ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

 

Section 3.01     Master Servicer to Service Mortgage Loans

 

Section 3.02     Subservicing; Enforcement of the Obligations of Subservicers

 

Section 3.03     [Reserved]

 

Section 3.04     No Contractual Relationship Between Subservicers and the Trustee

 

Section 3.05     Trustee to Act as Master Servicer

 

Section 3.06     Collection of Mortgage Loan Payments; Servicing Accounts; Collection Account;

                Certificate Account; Distribution Account; Excess Reserve Fund Account

 

Section 3.07     Collection of Taxes, Assessments, and Similar Items Escrow Accounts

 

Section 3.08     Access to Certain Documentation and Information Regarding the Mortgage Loans

 

Section 3.09     Permitted Withdrawals from the Certificate Account, the Distribution Account, the

                Interest Coverage Account and the Excess Reserve Fund Account

 

Section 3.10     Maintenance of Hazard Insurance; Maintenance of Primary Insurance Policies

 

Section 3.11      Enforcement of Due-On-Sale Clauses; Assumption Agreements

 

Section 3.12     Realization Upon Defaulted Mortgage Loans; Repurchase of Certain Mortgage Loans

 

Section 3.13     Trustee to Cooperate; Release of Mortgage Files

 

Section 3.14     Documents, Records, and Funds in Possession of the Master Servicer to be Held for the Trustee

 

Section 3.15     Servicing Compensation

 

Section 3.16     Access to Certain Documentation

 

Section 3.17     Annual Statement as to Compliance

 

Section 3.18     Annual Independent Public Accountants' Servicing Statement; Financial Statements

 

Section 3.19     Errors and Omissions Insurance; Fidelity Bonds

 

Section 3.20     Notification of Adjustments

 

Section 3.21     Prepayment Charges

 

Section 3.22     Pre-Funding Accounts

 

Section 3.23      Interest Coverage Accounts

 

 

                                   ARTICLE IV

 

                DISTRIBUTIONS AND ADVANCES BY THE MASTER SERVICER

 

Section 4.01     Advances

 

Section 4.02     Priorities of Distribution

 

Section 4.03     Monthly Statements to Certificateholders

 

Section 4.04     Cap Contract

 

Section 4.05     Supplemental Interest Trust

 

Section 4.06     Tax Treatment of Net Swap Payments and Swap Termination Payments

 

Section 4.07     Certain Matters Relating to the Determination of LIBOR

 

 

                                     ARTICLE V

 

                                THE CERTIFICATES

 

Section 5.01     The Certificates

 

Section 5.02     Certificate Register; Registration of Transfer and Exchange of Certificates

 

Section 5.03     Mutilated, Destroyed, Lost or Stolen Certificates

 

Section 5.04     Persons Deemed Owners

 

Section 5.05     Access to List of Certificateholders' Names and Addresses

 

Section 5.06     Maintenance of Office or Agency

 

 

                                   ARTICLE VI

 

                       THE DEPOSITOR AND THE MASTER SERVICER

 

Section 6.01     Respective Liabilities of the Depositor and the Master Servicer

 

Section 6.02     Merger or Consolidation of the Depositor or the Master Servicer

 

Section 6.03     Limitation on Liability of the Depositor, the Seller, the Master Servicer, and Others

 

Section 6.04     Limitation on Resignation of the Master Servicer

 

Section 6.05     Inspection

 

 

                                   ARTICLE VII

 

                                     DEFAULT

 

Section 7.01     Events of Default

 

Section 7.02     Trustee to Act; Appointment of Successor

 

Section 7.03     Notification to Certificateholders

 

 

                                  ARTICLE VIII

 

    CONCERNING THE TRUSTEE AND THE SUPPLEMENTAL INTEREST TRUST ADMINISTRATOR

 

Section 8.01     Duties of the Trustee and the Supplemental Interest Trust Administrator

 

Section 8.02     Certain Matters Affecting the Trustee and the Supplemental Interest Trust Administrator

 

Section 8.03     Trustee and Supplemental Interest Trust Administrator Not Liable for Certificates or Mortgage Loans

 

Section 8.04     Trustee and Supplemental Interest Trust Administrator May Own Certificates

 

Section 8.05     Trustee's Fees and Expenses

 

Section 8.06     Eligibility Requirements for the Trustee and the Supplemental Interest Trust Administrator

 

Section 8.07     Resignation and Removal of the Trustee and the Supplemental Interest Trust Administrator

 

Section 8.08     Successor Trustee or Supplemental Interest Trust Administrator

 

Section 8.09     Merger or Consolidation of the Trustee or the Supplemental Interest Trust Administrator

 

Section 8.10     Appointment of Co-Trustee or Separate Trustee

 

Section 8.11     Tax Matters

 

Section 8.12     Periodic Filings

 

Section 8.13     [Reserved]

 

Section 8.14     [Reserved]

 

Section 8.15     Access to Records of Trustee

 

Section 8.16     Suits for Enforcement

 

 

                                   ARTICLE IX

 

                                   TERMINATION

 

Section 9.01     Termination upon Liquidation or Purchase of the Mortgage Loans

 

Section 9.02     Final Distribution on the Certificates

 

Section 9.03     Additional Termination Requirements

 

Section 9.04     Termination of the Supplemental Interest Trust

 

 

                                    ARTICLE X

 

                             MISCELLANEOUS PROVISIONS

 

Section 10.01    Amendment

 

Section 10.02    Recordation of Agreement; Counterparts

 

Section 10.03    Governing Law

 

Section 10.04    Intention of Parties

 

Section 10.05    Notices

 

Section 10.06    Severability of Provisions

 

Section 10.07    Assignment

 

Section 10.08    Limitation on Rights of Certificateholders

 

Section 10.09    Inspection and Audit Rights

 

Section 10.10    Certificates Nonassessable and Fully Paid

 

Section 10.11    Official Record

 

Section 10.12    Protection of Assets

 

Section 10.13    Qualifying Special Purpose Entity

 

Section 10.14    Rights of NIM Insurer

</TABLE>

 

<PAGE>

 

 

<TABLE>

<CAPTION>

 

                                    SCHEDULES

 

<S>              <C>

Schedule I       Mortgage Loan Schedule

 

Schedule II:     Representations and Warranties of the Seller/Master Servicer as of the Closing Date

 

Schedule III:    Representations and Warranties as to the Mortgage Loans as of the Closing Date or

                Cut-off Date, as applicable

</TABLE>

 

<PAGE>

 

 

<TABLE>

<CAPTION>

 

                                    EXHIBITS

 

<S>              <C>

Exhibit A:       Form of Class A and Subordinated Certificates

Exhibit B:       Form of Class P Certificate

Exhibit C:       Form of Class R Certificate

Exhibit D:       Form of Class C Certificate

Exhibit E:       [Reserved]

Exhibit F:       Form of Reverse of Certificates

Exhibit G-1:     Form of Initial Certification of Trustee

Exhibit G-2:     Form of Delayed Delivery Certification

Exhibit H:       Form of Final Certification of Trustee

Exhibit I:       Form of Transfer Affidavit

Exhibit J:       Form of Transferor Certificate

Exhibit K:       Form of Swap Agreement

Exhibit L:       Form of Rule 144A Letter

Exhibit M:       Form of Request for Release (for Trustee)

Exhibit N:       Form of Request for Release (Mortgage Loan Paid in Full, Repurchased, and Released)

Exhibit O:       Form of Trustee Certification

Exhibit P:       Form of Addition Notice

Exhibit Q:       Form of Subsequent Transfer Instrument

</TABLE>

 

<PAGE>

 

 

         THIS POOLING AND SERVICING AGREEMENT, dated as of September 1, 2005,

among IndyMac ABS, Inc., a Delaware corporation, as depositor (the "DEPOSITOR"),

IndyMac Bank, F.S.B. ("INDYMAC"), a federal savings bank, as seller (in that

capacity, the "SELLER") and as master servicer (in that capacity, the "MASTER

SERVICER"), and Deutsche Bank National Trust Company, a national banking

association, as trustee (the "TRUSTEE") and as supplemental interest trust

administrator (the "SUPPLEMENTAL INTEREST TRUST ADMINISTRATOR"),

 

 

                                  WITNESSETH THAT

 

         In consideration of the mutual agreements herein contained, the parties

agree as follows:

 

 

                              PRELIMINARY STATEMENT

 

         The Depositor intends to sell pass-through certificates (collectively,

the "CERTIFICATES"), to be issued hereunder in multiple classes, which in the

aggregate will evidence the entire beneficial ownership interest in each REMIC

(as defined herein) created hereunder. The Trust Fund will consist of a

segregated pool of assets consisting of the Mortgage Loans and certain other

related assets subject to this Agreement.

 

<PAGE>

 

 

                                     REMIC I

 

         As provided herein, the Trustee will elect to treat the segregated pool

of assets consisting of the Mortgage Loans and certain other related assets

(other than the Pre-Funding Accounts, any Subsequent Mortgage Loan Interest, the

Excess Reserve Fund Account, the Interest Coverage Account, the Cap Contract,

the Supplemental Interest Trust and the Swap Agreement) subject to this

Agreement as a REMIC for federal income tax purposes, and such segregated pool

of assets will be designated as REMIC I. The Class R-I Interest will be the sole

class of residual interests in REMIC I for purposes of the REMIC Provisions (as

defined herein). The following table irrevocably sets forth the designation, the

REMIC I Remittance Rate, the initial Uncertificated Balance and, for purposes of

satisfying Treasury Regulation Section 1.860G-1(a)(4)(iii), the latest possible

maturity date for each of the REMIC I Regular Interests (as defined herein).

None of the REMIC I Regular Interests will be certificated.

 

 

<TABLE>

<CAPTION>

 

   Class                                                Initial Uncertificated         Latest Possible

Designation              REMIC I Remittance Rate                 Balance                Maturity Date(1)

-----------              -----------------------                 -------                ----------------

<S>                            <C>                       <C>                             <C>

Class I-LT1                    Variable(2)              $           320,475,566.80       October 25, 2035

Class I-LT1PF                  Variable(2)              $            17,033,691.02       October 25, 2035

Class I-LT2                    Variable(2)              $           349,506,812.99       October 25, 2035

Class I-LT2PF                  Variable(2)              $            12,983,829.19       October 25, 2035

Class I-LTP                    Variable(2)              $                   100.00       October 25, 2035

</TABLE>

 

         ----------------

         (1)       For purposes of Treasury Regulation Section

1.860G-1(a)(4)(iii), the Distribution Date immediately following the maturity

date for the Mortgage Loan with the latest maturity date has been designated as

the latest possible maturity date for each REMIC I Regular Interest.

 

         (2)       Calculated in accordance with the definition of REMIC I

Remittance Rate herein.

 

<PAGE>

 

 

                                     REMIC II

 

         As provided herein, the Trustee will elect to treat the segregated pool

of assets consisting of the REMIC I Regular Interests as a REMIC for federal

income tax purposes, and such segregated pool of assets will be designated as

REMIC II. The Class R-II Interest will evidence the sole class of residual

interests in REMIC II for purposes of the REMIC Provisions. The following table

irrevocably sets forth the designation, the REMIC II Remittance Rate, the

initial Uncertificated Balance and, for purposes of satisfying Treasury

Regulation Section 1.860G-1(a)(4)(iii), the latest possible maturity date for

each of the REMIC II Regular Interests (as defined herein). None of the REMIC II

Regular Interests will be certificated.

 

<PAGE>

 

 

                                                                 Latest

                  Rremic II              Initial                Possible

Designation     Remittance Rate     Uncertificated Balance     Maturity Date(1)

-----------     ---------------     ----------------------     ----------------

     I            Variable(2)         $       47,396,339.12     October 25, 2035

   I-1-A          Variable(2)         $        4,391,478.90     October 25, 2035

   I-1-B          Variable(2)         $        4,391,478.90     October 25, 2035

   I-2-A          Variable(2)         $        4,881,108.55     October 25, 2035

   I-2-B          Variable(2)         $        4,881,108.55     October 25, 2035

   I-3-A          Variable(2)         $        5,346,871.46     October 25, 2035

   I-3-B          Variable(2)         $        5,346,871.46     October 25, 2035

   I-4-A          Variable(2)         $        5,718,131.76     October 25, 2035

   I-4-B          Variable(2)         $        5,718,131.76     October 25, 2035

   I-5-A          Variable(2)         $         6,019,961.55     October 25, 2035

   I-5-B          Variable(2)         $        6,019,961.55     October 25, 2035

   I-6-A          Variable(2)         $        5,861,332.15     October 25, 2035

   I-6-B          Variable(2)         $        5,861,332.15     October 25, 2035

   I-7-A          Variable(2)         $        5,588,672.81     October 25, 2035

   I-7-B          Variable(2)         $        5,588,672.81     October 25, 2035

   I-8-A          Variable(2)         $        5,327,826.29     October 25, 2035

   I-8-B           Variable(2)         $        5,327,826.29     October 25, 2035

   I-9-A          Variable(2)         $        5,079,515.84     October 25, 2035

   I-9-B          Variable(2)         $        5,079,515.84     October 25, 2035

  I-10-A          Variable(2)         $         4,842,536.05     October 25, 2035

  I-10-B          Variable(2)         $        4,842,536.05     October 25, 2035

  I-11-A          Variable(2)         $        4,617,128.01     October 25, 2035

  I-11-B          Variable(2)         $        4,617,128.01     October 25, 2035

  I-12-A          Variable(2)         $        4,401,845.26     October 25, 2035

  I-12-B          Variable(2)         $        4,401,845.26     October 25, 2035

  I-13-A          Variable(2)         $        4,198,616.41     October 25, 2035

  I-13-B           Variable(2)         $        4,198,616.41     October 25, 2035

  I-14-A          Variable(2)         $        4,012,986.26     October 25, 2035

  I-14-B          Variable(2)         $        4,012,986.26     October 25, 2035

  I-15-A          Variable(2)         $        3,873,402.04     October 25, 2035

  I-15-B          Variable(2)         $        3,873,402.04     October 25, 2035

  I-16-A          Variable(2)         $        6,405,686.53     October 25, 2035

  I-16-B          Variable(2)         $        6,405,686.53     October 25, 2035

  I-17-A          Variable(2)         $        6,551,779.87     October 25, 2035

  I-17-B          Variable(2)         $        6,551,779.87     October 25, 2035

  I-18-A          Variable(2)         $        5,883,511.34     October 25, 2035

  I-18-B           Variable(2)         $        5,883,511.34     October 25, 2035

  I-19-A          Variable(2)         $        5,282,744.68     October 25, 2035

  I-19-B          Variable(2)         $        5,282,744.68     October 25, 2035

  I-20-A          Variable(2)         $        4,731,157.96     October 25, 2035

  I-20-B          Variable(2)         $        4,731,157.96     October 25, 2035

  I-21-A          Variable(2)         $        3,029,869.72     October 25, 2035

  I-21-B          Variable(2)         $        3,029,869.72     October 25, 2035

  I-22-A          Variable(2)         $        2,477,318.69     October 25, 2035

  I-22-B          Variable(2)         $        2,477,318.69     October 25, 2035

  I-23-A          Variable(2)         $        2,339,422.01     October 25, 2035

  I-23-B          Variable(2)         $        2,339,422.01     October 25, 2035

  I-24-A          Variable(2)         $        2,210,204.14     October 25, 2035

  I-24-B          Variable(2)         $        2,210,204.14     October 25, 2035

  I-25-A          Variable(2)          $        2,089,665.08     October 25, 2035

  I-25-B          Variable(2)         $        2,089,665.08     October 25, 2035

  I-26-A          Variable(2)         $        1,976,358.37     October 25, 2035

  I-26-B          Variable(2)         $        1,976,358.27      October 25, 2035

  I-27-A          Variable(2)         $        1,869,319.69     October 25, 2035

  I-27-B          Variable(2)         $        1,869,319.69     October 25, 2035

  I-28-A          Variable(2)         $        1,768,307.96     October 25, 2035

  I-28-B          Variable(2)         $        1,768,307.96     October 25, 2035

  I-29-A          Variable(2)         $       18,688,134.22     October 25, 2035

  I-29-B          Variable(2)         $       18,688,134.22     October 25, 2035

  I-30-A          Variable(2)          $          552,309.96     October 25, 2035

  I-30-B          Variable(2)         $          552,309.96     October 25, 2035

  I-31-A          Variable(2)         $          529,889.69     October 25, 2035

  I-31-B          Variable(2)         $          529,889.69     October 25, 2035

  I-32-A          Variable(2)         $          508,192.66     October 25, 2035

  I-32-B          Variable(2)         $          508,192.66     October 25, 2035

  I-33-A          Variable(2)         $          487,701.02     October 25, 2035

  I-33-B          Variable(2)         $          487,701.02     October 25, 2035

  I-34-A          Variable(2)         $          467,932.62     October 25, 2035

  I-34-B          Variable(2)         $          467,932.62     October 25, 2035

  I-35-A          Variable(2)          $        1,279,883.70     October 25, 2035

  I-35-B          Variable(2)         $        1,279,883.70     October 25, 2035

  I-36-A          Variable(2)         $          380,662.34     October 25, 2035

  I-36-B          Variable(2)         $          380,662.34     October 25, 2035

  I-37-A          Variable(2)         $          366,197.65     October 25, 2035

  I-37-B          Variable(2)         $          366,197.65     October 25, 2035

  I-38-A          Variable(2)         $          352,697.28     October 25, 2035

  I-38-B          Variable(2)         $          352,697.28     October 25, 2035

  I-39-A          Variable(2)         $          339,196.90     October 25, 2035

  I-39-B          Variable(2)         $          339,196.90     October 25, 2035

  I-40-A          Variable(2)         $          326,901.92     October 25, 2035

  I-40-B          Variable(2)         $          326,901.92     October 25, 2035

    II            Variable(2)         $       50,904,560.88     October 25, 2035

  II-1-A          Variable(2)         $        4,716,521.10     October 25, 2035

  II-1-B          Variable(2)         $        4,716,521.10     October 25, 2035

  II-2-A          Variable(2)         $        5,242,391.45     October 25, 2035

  II-2-B          Variable(2)         $        5,242,391.45     October 25, 2035

    II-3-A          Variable(2)         $        5,742,628.54     October 25, 2035

  II-3-B          Variable(2)         $        5,742,628.54     October 25, 2035

  II-4-A          Variable(2)         $        6,141,368.24     October 25, 2035

  II-4-B          Variable(2)         $        6,141,368.24     October 25, 2035

  II-5-A          Variable(2)         $        6,465,538.45     October 25, 2035

  II-5-B          Variable(2)         $        6,465,538.45     October 25, 2035

  II-6-A          Variable(2)         $        6,295,167.85     October 25, 2035

  II-6-B          Variable(2)         $        6,295,167.85     October 25, 2035

  II-7-A          Variable(2)         $        6,002,327.19     October 25, 2035

  II-7-B          Variable(2)         $        6,002,327.19     October 25, 2035

  II-8-A          Variable(2)         $        5,722,173.71     October 25, 2035

  II-8-B          Variable(2)         $        5,722,173.71     October 25, 2035

  II-9-A          Variable(2)         $        5,455,484.15     October 25, 2035

  II-9-B          Variable(2)         $        5,455,484.15     October 25, 2035

  I-10-A          Variable(2)         $        5,200,963.95     October 25, 2035

  II-10-B         Variable(2)         $        5,200,963.95     October 25, 2035

  II-11-A         Variable(2)         $        4,958,871.99     October 25, 2035

  II-11-B         Variable(2)         $        4,958,871.99     October 25, 2035

  II-12-A         Variable(2)         $        4,727,654.74     October 25, 2035

  II-12-B         Variable(2)         $        4,727,654.74     October 25, 2035

  II-13-A         Variable(2)         $        4,509,383.59     October 25, 2035

  II-13-B         Variable(2)         $        4,509,383.59     October 25, 2035

  II-14-A         Variable(2)         $        4,310,013.74     October 25, 2035

  II-14-B         Variable(2)         $        4,310,013.74     October 25, 2035

  II-15-A         Variable(2)         $        4,160,097.96     October 25, 2035

  II-15-B         Variable(2)         $        4,160,097.96     October 25, 2035

  II-16-A         Variable(2)         $        6,879,813.47     October 25, 2035

  II-16-B         Variable(2)         $        6,879,813.47     October 25, 2035

  II-17-A         Variable(2)         $        7,036,720.13     October 25, 2035

  II-17-B         Variable(2)         $        7,036,720.13     October 25, 2035

  II-18-A         Variable(2)         $        6,318,988.66     October 25, 2035

  II-18-B         Variable(2)         $        6,318,988.66     October 25, 2035

  II-19-A         Variable(2)         $        5,673,755.32     October 25, 2035

  II-19-B         Variable(2)         $        5,673,755.32     October 25, 2035

  II-20-A         Variable(2)         $        5,081,342.04     October 25, 2035

  II-20-B         Variable(2)         $        5,081,342.04     October 25, 2035

  II-21-A         Variable(2)         $        3,254,130.28     October 25, 2035

  II-21-B         Variable(2)         $        3,254,130.28     October 25, 2035

  II-22-A         Variable(2)         $        2,660,681.31     October 25, 2035

  II-22-B         Variable(2)         $        2,660,681.31     October 25, 2035

  II-23-A         Variable(2)         $        2,512,577.99     October 25, 2035

  II-23-B         Variable(2)         $        2,512,577.99     October 25, 2035

  II-24-A         Variable(2)         $        2,373,795.86     October 25, 2035

  II-24-B         Variable(2)         $        2,373,795.86     October 25, 2035

  II-25-A         Variable(2)         $        2,244,334.92     October 25, 2035

  II-25-B         Variable(2)         $        2,244,334.92     October 25, 2035

  II-26-A         Variable(2)         $         2,122,641.63     October 25, 2035

  II-26-B         Variable(2)         $        2,122,641.63     October 25, 2035

  II-27-A         Variable(2)         $        2,007,680.31     October 25, 2035

  II-27-B         Variable(2)         $        2,007,680.31     October 25, 2035

  II-28-A         Variable(2)         $        1,899,192.04     October 25, 2035

  II-28-B         Variable(2)         $        1,899,192.04     October 25, 2035

  II-29-A         Variable(2)         $       20,071,365.78     October 25, 2035

  II-29-B          Variable(2)         $       20,071,365.78     October 25, 2035

  II-30-A         Variable(2)         $          593,190.04     October 25, 2035

  II-30-B         Variable(2)         $          593,190.04     October 25, 2035

  II-31-A         Variable(2)         $           569,110.31     October 25, 2035

  II-31-B         Variable(2)         $          569,110.31     October 25, 2035

  II-32-A         Variable(2)         $          545,807.34     October 25, 2035

  II-32-B         Variable(2)         $          545,807.34     October 25, 2035

  II-33-A         Variable(2)         $          523,798.98     October 25, 2035

  II-33-B         Variable(2)         $          523,798.98     October 25, 2035

  II-34-A         Variable(2)         $          502,567.38     October 25, 2035

  II-34-B          Variable(2)         $          502,567.38     October 25, 2035

  II-35-A         Variable(2)         $        1,374,616.30     October 25, 2035

  II-35-B         Variable(2)         $        1,374,616.30     October 25, 2035

  II-36-A         Variable(2)         $           408,837.66     October 25, 2035

  II-36-B         Variable(2)         $          408,837.66     October 25, 2035

  II-37-A         Variable(2)         $          393,302.35     October 25, 2035

  II-37-B         Variable(2)         $          393,302.35     October 25, 2035

  I-38-A          Variable(2)         $          378,802.72     October 25, 2035

  II-38-B         Variable(2)         $          378,802.72     October 25, 2035

  II-39-A         Variable(2)         $          364,303.10     October 25, 2035

  II-39-B          Variable(2)         $          364,303.10     October 25, 2035

  II-40-A         Variable(2)         $          351,098.08     October 25, 2035

  II-40-B         Variable(2)         $          351,098.08     October 25, 2035

     P            Variable(2)         $              100.00     October 25, 2035

 

----------------

(1)       For purposes of Section 1.860G-1(a)(4)(iii) of the Treasury

         regulations, the Distribution Date immediately following the maturity

         date for the Mortgage Loan with the latest maturity date has been

         designated as the "latest possible maturity date" for each REMIC II

         Regular Interest.

 

(2)       Calculated in accordance with the definition of "REMIC II Remittance

         Rate" herein.

 

<PAGE>

 

 

                                     REMIC III

 

         As provided herein, the Trustee will elect to treat the segregated pool

of assets consisting of the REMIC II Regular Interests as a REMIC for federal

income tax purposes, and such segregated pool of assets will be designated as

REMIC III. The Class R-III Interest will evidence the sole class of residual

interests in REMIC III for purposes of the REMIC Provisions. The following table

irrevocably sets forth the designation, the REMIC III Remittance Rate, the

initial Uncertificated Balance and, for purposes of satisfying Treasury

Regulation Section 1.860G-1(a)(4)(iii), the latest possible maturity date for

each of the REMIC III Regular Interests (as defined herein). None of the REMIC

III Regular Interests will be certificated.

 

 

                                                                Latest

                  Rremic III             Initial                Possible

Designation     Remittance Rate     Uncertificated Balance     Maturity Date(1)

-----------     ---------------     ----------------------     ----------------

  LTAA            Variable(2)         $      342,999,951.00     October 25, 2035

  LTAI1           Variable(2)         $        1,344,975.00     October 25, 2035

  LTAII1           Variable(2)         $          653,500.00     October 25, 2035

  LTAII2           Variable(2)         $          682,750.00     October 25, 2035

  LTAII3           Variable(2)         $          108,275.00     October 25, 2035

  LTM1            Variable(2)         $          127,750.00     October 25, 2035

    LTM2            Variable(2)         $          112,000.00     October 25, 2035

  LTM3            Variable(2)         $           75,250.00     October 25, 2035

  LTM4            Variable(2)         $           56,000.00     October 25, 2035

  LTM5            Variable(2)         $           56,000.00     October 25, 2035

  LTM6            Variable(2)         $           49,000.00     October 25, 2035

  LTM7            Variable(2)         $           52,500.00     October 25, 2035

  LTM8            Variable(2)         $           36,750.00     October 25, 2035

  LTM9            Variable(2)         $           31,500.00     October 25, 2035

  LTM10           Variable(2)         $           12,250.00     October 25, 2035

  LTM11           Variable(2)         $           35,000.00     October 25, 2035

  LTZZ            Variable(2)         $        3,566,499.00     October 25, 2035

   LTP            Variable(2)         $              100.00     October 25, 2035

  LTIO            Variable(2)                (3)               October 25, 2035

  LT1SUB           Variable(2)         $            6,851.43     October 25, 2035

  LT1GRP           Variable(2)         $           32,047.57     October 25, 2035

  LT2SUB           Variable(2)         $            7,358.56     October 25, 2035

  LT2GRP           Variable(2)         $           34,950.68     October 25, 2035

  LTXX            Variable(2)         $      349,918,741.76     October 25, 2035

 

----------------

(1)       For purposes of Treasury Regulation Section 1.860G-1(a)(4)(iii), the

         Distribution Date immediately following the maturity date for the

         Mortgage Loan with the latest maturity date has been designated as the

         latest possible maturity date for each REMIC III Regular Interest.

 

(2)       Calculated in accordance with the definition of REMIC III Remittance

          Rate herein.

 

(3)       REMIC III Regular Interest LTIO will not have a Certificate Principal

         Balance, but will accrue interest on its Uncertificated Notional

         Amount, as defined herein.

 

<PAGE>

 

 

                                     REMIC IV

 

         As provided herein, the Trustee will elect to treat the segregated pool

of assets consisting of the REMIC III Regular Interests as a REMIC for federal

income tax purposes, and such segregated pool of assets will be designated as

REMIC IV. The Class R-IV Interest will evidence the sole class of residual

interests in REMIC IV for purposes of the REMIC Provisions. The following table

irrevocably sets forth the designation, the Pass-Through Rate, the initial

aggregate Certificate Principal Balance and, for purposes of satisfying Treasury

Regulation Section 1.860G-1(a)(4)(iii), the latest possible maturity date for

the indicated Classes of Certificates.

 

         Each Certificate, other than the Class R Certificates, generally

represents ownership of a regular interest in REMIC IV and also represents (i)

the right to receive payments with respect to the Net WAC Cap Carry Forward

Amount and (ii) the obligation to pay the Class IO Distribution Amount (as

defined herein). The entitlement to principal of each REMIC 4 Regular Interest

ownership of which is represented by a regular interest which corresponds to

each Certificate shall be equal in amount and timing to the entitlement to

principal of such Certificate.

 

 

<TABLE>

<CAPTION>

 

                                             Initial Aggregate

                                          Certificate Principal     Latest Possible

   Designation        Pass-Through Rate             Balance           Maturity Date(1)

   -----------        -----------------              -------           ----------------

<S>                     <C>                  <C>                      <C>

   Class A-I-1            Variable(2)        $      268,995,000.00     October 25, 2035

   Class A-II-1           Variable(2)        $      130,700,000.00     October 25, 2035

   Class A-II-2           Variable(2)        $      136,550,000.00     October 25, 2035

   Class A-II-3           Variable(2)        $       21,655,000.00     October 25, 2035

    Class M-1             Variable(2)        $       25,550,000.00     October 25, 2035

    Class M-2             Variable(2)        $       22,400,000.00     October 25, 2035

    Class M-3             Variable(2)        $       15,050,000.00     October 25, 2035

    Class M-4             Variable(2)        $       11,200,000.00     October 25, 2035

    Class M-5             Variable(2)        $       11,200,000.00     October 25, 2035

    Class M-6             Variable(2)        $        9,800,000.00     October 25, 2035

    Class M-7             Variable(2)        $       10,500,000.00     October 25, 2035

    Class M-8             Variable(2)        $        7,350,000.00     October 25, 2035

    Class M-9             Variable(2)        $        6,300,000.00     October 25, 2035

    Class M-10            Variable(2)        $        2,450,000.00     October 25, 2035

    Class M-11            Variable(2)        $        7,000,000.00     October 25, 2035

     Class C            Variable(2)(3)       $       13,299,900.00     October 25, 2035

     Class P                  (4)            $              100.00     October 25, 2035

Class IO Interest             (5)                    (6)              October 25, 2035

</TABLE>

 

----------------

(1)       For purposes of Treasury Regulation Section 1.860G-1(a)(4)(iii), the

         Distribution Date immediately following the maturity date for the

         Mortgage Loan with the latest maturity date has been designated as the

         latest possible maturity date for each Class of Certificates.

 

(2)       Calculated in accordance with the definition of Pass-Through Rate

         herein.

 

(3)       The Class C Certificates will accrue interest at their variable

         Pass-Through Rate on the Notional Amount of the Class C Certificates

         outstanding from time to time, which shall equal the Uncertificated

         Balance of the REMIC II Regular Interests, other than REMIC II Regular

         Interest LTP. The Class C Certificates will not accrue interest on

         their Uncertificated Balance.

 

(4)       The Class P Certificates will not accrue interest.

 

(5)       For federal income tax purposes, the Class IO Interest will not have a

         Pass-Through Rate, but will be entitled to 100% of the amounts

         distributed on REMIC III Regular Interest LTIO.

 

(6)       For federal income tax purposes, the Class IO Interest will not have an

         Uncertificated Balance, but will have a notional amount equal to the

         Uncertificated Notional Amount of REMIC III Regular Interest IO.

 

<PAGE>

 

 

         Set forth below are designations of Classes of Certificates to the

categories used herein:

 

Book-Entry Certificates       All Classes of Certificates other than the

                             Definitive Certificates.

 

Group I Certificates          Class A-I-1 Certificates.

 

Group II Certificates         Class A-II-1, Class A-II-2 and Class A-II-3

                             Certificates.

 

Subordinated                  Certificates... Class M-1, Class M-2,

                             Class M-3, Class M-4, Class M-5, Class

                             M-6, Class M-7, Class M-8, Class M-9,

                             Class M-10 and Class M-11 Certificates.

 

ERISA-Restricted              Certificates Class R, Class P and Class

                             C Certificates, until they have been the

                             subject of an ERISA-Qualifying

                             Underwriting; and the Certificates of

                             any Class that cease to satisfy the

                             rating requirements of the Underwriter's

                             Exemption.

 

LIBOR Certificates            All Classes of Certificates other than the Private

                             Certificates.

 

Offered Certificates          All Classes of Certificates other than the Private

                             Certificates.

 

Definitive Certificates       Class R, Class P and Class C Certificates.

 

Private Certificates          Class R, Class P and Class C Certificates.

 

Rating Agencies               Moody's, S&P and Fitch.

 

Regular Certificates          All Classes of Certificates other than the Class R

                             Certificates.

 

Residual Certificates         Class R Certificates.

 

         References to "CLASS A CERTIFICATES" are references to Certificates of

either or both Certificate Groups of similar designations, as the context

requires.

 

<PAGE>

 

 

                                    ARTICLE I

 

                                   DEFINITIONS

 

                  Section 1.01 DEFINITIONS.

 

         Unless the context requires a different meaning, capitalized terms are

used in this Agreement as defined below.

 

         60+ DAY DELINQUENT LOAN: As of any day during any calendar month, each

Mortgage Loan in foreclosure, all REO Property, each Mortgage Loan for which the

Mortgagor has filed for bankruptcy, and each Mortgage Loan with respect to which

any portion of a Scheduled Payment is, as of the last day of the Remittance

Period before the Remittance Period ending in such calendar month, two months or

more past due (without giving effect to any grace period). For instance, in

making a determination on the Distribution Date in October (October 25) with

respect to a Mortgage Loan whose Scheduled Payment for August is delinquent (and

that has no previous Scheduled Payment that is delinquent), that Mortgage Loan

would not be a 60+ Day Delinquent Loan because as of the last day of the

Remittance Period before the Remittance Period ending in October (which would be

the Remittance Period ending in September (on September 1)), the Scheduled

Payment for August (due August 1) would only be one month past due.

 

         ACCRUED CERTIFICATE INTEREST DISTRIBUTION AMOUNT: For any Distribution

Date for each Class of Certificates (other than the Class P, Class R and Class C

Certificates), the amount of interest accrued during the related Interest

Accrual Period at the applicable Pass-Through Rate on the related Class

Certificate Balance immediately before the Distribution Date reduced by any Net

Prepayment Interest Shortfalls and Relief Act Interest Shortfalls for such

Distribution Date allocated to such Class (allocated to each Certificate based

on its respective entitlements to interest irrespective of any Prepayment

Interest Shortfalls or Relief Act Interest Shortfalls for such Distribution

Date).

 

         ADDITION NOTICE: With respect to the transfer of Subsequent Mortgage

Loans to the Trust Fund pursuant to Section 2.07, a notice of the Depositor's

designation of the Subsequent Mortgage Loans to be sold to the Trust Fund and

the aggregate principal balance of such Subsequent Mortgage Loans as of the

related Subsequent Cut-off Date. The Addition Notice shall be given no later

than three (3) Business Days prior to the related Subsequent Transfer Date and

shall be substantially in the form attached hereto as Exhibit P.

 

         ADJUSTED MORTGAGE RATE: As to each Mortgage Loan and at any time, the

per annum rate equal to (x) the Mortgage Rate less (y) the Master Servicing Fee

Rate.

 

         ADJUSTED NET MORTGAGE RATE: As to each Mortgage Loan and at any time,

the per annum rate equal to (x) the Mortgage Rate less (y) the Expense Fee Rate.

 

         ADJUSTMENT DATE: As to any adjustable-rate Mortgage Loan, the first Due

Date on which the related Mortgage Rate adjusts as provided in the related

Mortgage Note and each Due Date thereafter on which the Mortgage Rate adjusts as

provided in the related Mortgage Note.

 

         ADVANCE: The payment required to be made by the Master Servicer for any

Distribution Date pursuant to Section 4.01, the amount of that payment being

equal to the aggregate of payments of principal and interest (net of the Master

Servicing Fee and any net proceeds in the case of any REO Properties) on the

Mortgage Loans that were due during the related Remittance Period and not

received as of the close of business on the related Determination Date, plus an

amount equivalent to interest on each REO Property less the aggregate amount of

any delinquent payments that the Master Servicer has determined would constitute

a Nonrecoverable Advance if advanced.

 

         AFFECTED PARTY: As defined in the Swap Agreement.

 

         AFFILIATE: With respect to any Person, any other Person controlling,

controlled or under common control with such Person. For purposes of this

definition, "control" means the power to direct the management and policies of a

Person, directly or indirectly, whether through ownership of voting securities,

by contract, or otherwise and "controlling" and "controlled" shall have meanings

correlative to the foregoing. Affiliates also include any entities consolidated

within the requirements of generally accepted accounting principles.

 

         AGREEMENT: This Pooling and Servicing Agreement and all amendments and

supplements hereto.

 

         AMOUNT HELD FOR FUTURE DISTRIBUTION: For any Distribution Date, the

aggregate amount held in the Certificate Account at the close of business on the

related Determination Date on account of (i) Principal Prepayments received

after the end of the related Prepayment Period and Liquidation Proceeds and

Subsequent Recoveries on the Mortgage Loans, in each case, allocable to

principal, received after the end of the preceding calendar month and (ii) all

Scheduled Payments on the Mortgage Loans due after the end of the related

Remittance Period.

 

         APPLIED REALIZED LOSS AMOUNT: For any Distribution Date and any Class

of Subordinated Certificates, the excess of the aggregate Class Certificate

Balance of the Class A and Subordinated Certificates over the aggregate Stated

Principal Balance of all of the Mortgage Loans as of the last day of the

preceding Remittance Period.

 

         AVAILABLE FUNDS: For any Distribution Date,

 

         are the SUM OF:

 

         (i)       all scheduled installments of interest (net of the related

Expense Fees) and principal due on the Due Date on the Mortgage Loans in the

related Remittance Period and received by the related Determination Date,

together with any related Advances;

 

         (ii)      all Insurance Proceeds, Liquidation Proceeds and Subsequent

Recoveries received during the preceding calendar month (in each case, net of

unreimbursed expenses incurred in connection with a liquidation or foreclosure);

 

         (iii)     all partial or full prepayments on the Mortgage Loans received

during the related Prepayment Period together with all Compensating Interest on

those Mortgage Loans and interest paid by the Mortgagors (other than Prepayment

Interest Excess);

 

         (iv)      with respect to the Distribution Date immediately following

the end of the Funding Period, any amounts remaining in the Pre-Funding Accounts

after giving effect to any purchase of Subsequent Mortgage Loans;

 

         (v)       with respect to each Distribution Date during the Funding

Period and on the Distribution Date immediately following the end of the Funding

Period, any amounts withdrawn by the Trustee from the Interest Coverage Accounts

for distribution on the Certificates on such Distribution Date; and

 

         (vi)      amounts received for the Distribution Date as the Substitution

Adjustment Amount or the purchase price of a Deleted Mortgage Loan or a Mortgage

Loan repurchased by the Seller or the Master Servicer as of the Distribution

Date;

 

         MINUS

 

amounts in reimbursement for Advances previously made with respect to the

Mortgage Loans, reimbursable to the Master Servicer with respect to the Mortgage

Loans pursuant to this Agreement and, as applicable, payable by the Trustee out

of the Distribution Account pursuant to Section 3.09(b); and

 

         MINUS

 

any Net Swap Payment or Swap Termination Payment owed to the Swap Provider

(other than Swap Termination Payments resulting from a Swap Provider Trigger

Event).

 

         The Holders of the Class P Certificates will be entitled to all

Prepayment Charges received on the Mortgage Loans and such amounts will not be

available for distribution to the Holders of any other Class of Certificates.

 

         BANKRUPTCY CODE: The United States Bankruptcy Reform Act of 1978, as

amended.

 

         BASIC PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date, the

EXCESS OF (i) the Principal Remittance Amount for both Loan Groups for the

Distribution Date OVER (ii) the Excess Overcollateralization Amount, if any, for

that Distribution Date.

 

         BOOK-ENTRY CERTIFICATES: As specified in the Preliminary Statement.

 

         BUSINESS DAY: Any day other than (i) a Saturday or a Sunday, or (ii) a

day on which banking institutions in the City of New York, New York, the State

of California or the city in which the Corporate Trust Office of the Trustee is

located are authorized or obligated by law or executive order to be closed.

 

         CAP CONTRACT: The interest rate cap agreement between the Trustee, on

behalf of the Trust Fund, and the Cap Contract Counterparty, relating to the

Class A Certificates and the Subordinated Certificates.

 

         CAP CONTRACT COUNTERPARTY:   Bear Stearns Financial Products Inc.

 

         CERTIFICATE: Any one of the Certificates issued by the Trust Fund and

executed by the Trustee, in substantially the forms attached as exhibits.

 

         CERTIFICATE ACCOUNT: The separate Eligible Account or Accounts created

and maintained by the Master Servicer pursuant to Section 3.06(d) with a

depository institution in the name of the Master Servicer for the benefit of the

Trustee on behalf of Certificateholders and designated "IndyMac Bank, F.S.B., in

trust for the registered holders of Home Equity Mortgage Loan Asset-Backed

Certificates, Series INABS 2005-C."

 

         CERTIFICATE BALANCE: For any Certificate (other than a Class R or a

Class C Certificate) at any date, the maximum dollar amount of principal to

which the Holder of the Certificate is then entitled, such amount being equal to

the Certificate's Denomination PLUS any increases in the Certificate Balance of

such Certificate pursuant to Section 4.02 due to the receipt of Subsequent

Recoveries MINUS all distributions of principal previously made with respect

thereto and, in the case of any Subordinated Certificate, reduced by any Applied

Realized Loss Amounts applicable to any such Subordinated Certificates. The

Class R and Class C Certificates have no Certificate Balance.

 

         CERTIFICATE GROUP: Any of the Group I Certificates or the Group II

Certificates, as applicable.

 

         CERTIFICATE OWNER: With respect to a Book-Entry Certificate, the Person

who is the beneficial owner of the Book-Entry Certificate. For purposes of this

Agreement, in order for a Certificate Owner to enforce any of its rights under

this Agreement, it shall first have to provide evidence of its beneficial

ownership interest in a Certificate that is reasonably satisfactory to the

Trustee, the Supplemental Interest Trust Administrator, the Depositor and/or the

Master Servicer, as applicable.

 

         CERTIFICATE REGISTER: The register maintained pursuant to Section 5.02.

 

         CERTIFICATEHOLDER OR HOLDER: The person in whose name a Certificate is

registered in the Certificate Register, except that, solely for the purpose of

giving any consent pursuant to this Agreement, any Certificate registered in the

name of the Seller, the Depositor or its Affiliate shall not be eligible to vote

or be considered Outstanding and the Percentage Interest evidenced thereby shall

not be taken into account in determining whether the requisite amount of

Percentage Interests necessary to effect a consent has been obtained unless the

Seller, the Depositor or its Affiliates own 100% of the Percentage Interests

evidenced by a Class of Certificates, in which case the Certificates shall be

Outstanding for purposes of any provision of this Agreement requiring the

consent of the Holders of Certificates of a particular Class as a condition to

the taking of any action. The Trustee, the Supplemental Interest Trust

Administrator and the NIM Insurer are entitled to rely conclusively on a

certification of the Depositor or any Affiliate of the Depositor in determining

which Certificates are registered in the name of an Affiliate of the Depositor.

 

         CLASS: All Certificates bearing the same class designation, as

specified in the Preliminary Statement.

 

         CLASS A CERTIFICATES:   As specified in the Preliminary Statement.

 

         CLASS A PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date, the

sum of the Group I Senior Principal Distribution Amount and the Group II Senior

Principal Distribution Amount for that Distribution Date.

 

         CLASS C DISTRIBUTABLE AMOUNT: On any Distribution Date, the amount that

has accrued on the Class C Certificates but that has not been distributed on the

Class C Certificates on prior Distribution Dates.

 

         CLASS CERTIFICATE BALANCE: For any Class as of any date of

determination, the aggregate of the Certificate Balances of all Certificates of

such Class as of that date.

 

         CLASS IO DISTRIBUTION AMOUNT: As defined in Section 4.05 hereof. For

purposes of clarity, the Class IO Distribution Amount for any Distribution Date

shall equal the amount payable to the Supplemental Interest Trust on such

Distribution Date in excess of the amount payable on the Class IO Interest on

such Distribution Date, all as further provided in Section 4.05 hereof.

 

         CLASS IO INTEREST: An uncertificated interest in the Trust Fund held by

the Trustee, evidencing a REMIC Regular Interest in REMIC IV for purposes of the

REMIC Provisions.

 

         CLASS M-1 PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date, the

EXCESS OF

 

(i)       the SUM OF

 

                  (A)       the aggregate Class Certificate Balance of the Class

         A Certificates (after taking into account distribution of the Class A

         Principal Distribution Amount on such Distribution Date) AND

 

                  (B)       the Class Certificate Balance of the Class M-1

         Certificates immediately before such Distribution Date OVER

 

(ii)      the LESSER OF

 

                  (A)       66.70% of the aggregate Stated Principal Balance of

         all of the Mortgage Loans as of the last day of the related Remittance

         Period (after giving effect to Principal Prepayments received in the

         Prepayment Period relating to such Distribution Date) AND

 

                  (B)       an amount, not less than zero, equal to the aggregate

         Stated Principal Balance of all of the Mortgage Loans as of the last

         day of the related Remittance Period (after giving effect to Principal

         Prepayments received in the Prepayment Period relating to such

         Distribution Date) MINUS $3,500,000;

 

provided, that if on any Distribution Date, the Class M-1 Certificates are the

only Class of Subordinated Certificates outstanding, the Class M-1 Principal

Distribution Amount shall equal the lesser of the Class Certificate Balance of

such Class immediately prior to such Distribution Date and the Principal

Distribution Amount for such Distribution Date.

 

         CLASS M-2 PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date, the

EXCESS OF

 

(i)       the SUM OF

 

                  (A)       the aggregate Class Certificate Balance of the Class

         A Certificates (after taking into account distribution of the Class A

         Principal Distribution Amount on such Distribution Date),

 

                  (B)       the Class Certificate Balance of the Class M-1

         Certificates (after taking into account distribution of the Class M-1

         Principal Distribution Amount on such Distribution Date) AND

 

                  (C)       the Class Certificate Balance of the Class M-2

         Certificates immediately before such Distribution Date OVER

 

(ii)      the LESSER OF

 

                  (A)       73.10% of the aggregate Stated Principal Balance of

          all of the Mortgage Loans as of the last day of the related Remittance

         Period (after giving effect to Principal Prepayments received in the

         Prepayment Period relating to such Distribution Date) AND

 

                  (B)       an amount, not less than zero, equal to the aggregate

         Stated Principal Balance of all of the Mortgage Loans as of the last

         day of the related Remittance Period (after giving effect to Principal

         Prepayments received in the Prepayment Period relating to such

         Distribution Date) MINUS $3,500,000;

 

provided, that if on any Distribution Date, the Class M-2 Certificates are the

only Class of Subordinated Certificates outstanding, the Class M-2 Principal

Distribution Amount shall equal the lesser of the Class Certificate Balance of

such Class immediately prior to such Distribution Date and the Principal

Distribution Amount for such Distribution Date.

 

         CLASS M-3 PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date, the

EXCESS OF

 

(i)       the SUM OF

 

                  (A)       the aggregate Class Certificate Balance of the Class

         A Certificates (after taking into account distribution of the Class A

         Principal Distribution Amount on such Distribution Date),

 

                   (B)       the Class Certificate Balance of the Class M-1

         Certificates (after taking into account distribution of the Class M-1

         Principal Distribution Amount on such Distribution Date),

 

                  (C)       the Class Certificate Balance of the Class M-2

         Certificates (after taking into account distribution of the Class M-2

         Principal Distribution Amount on such Distribution Date) AND

 

                  (D)       the Class Certificate Balance of the Class M-3

         Certificates immediately before such Distribution Date OVER

 

(ii)      the LESSER OF

 

                  (A)       77.40% of the aggregate Stated Principal Balance of

         all of the Mortgage Loans as of the last day of the related Remittance

          Period (after giving effect to Principal Prepayments received in the

         Prepayment Period relating to such Distribution Date) AND

 

                  (B)       an amount, not less than zero, equal to the aggregate

         Stated Principal Balance of all of the Mortgage Loans as of the last

         day of the related Remittance Period (after giving effect to Principal

         Prepayments received in the Prepayment Period relating to such

         Distribution Date) MINUS $3,500,000;

 

provided, that if on any Distribution Date, the Class M-3 Certificates are the

only Class of Subordinated Certificates outstanding, the Class M-3 Principal

Distribution Amount shall equal the lesser of the Class Certificate Balance of

such Class immediately prior to such Distribution Date and the Principal

Distribution Amount for such Distribution Date.

 

         CLASS M-4 PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date, the

EXCESS OF

 

(i)       the SUM OF

 

                  (A)       the aggregate Class Certificate Balance of the Class

         A Certificates (after taking into account distribution of the Class A

         Principal Distribution Amount on such Distribution Date),

 

                  (B)       the Class Certificate Balance of the Class M-1

          Certificates (after taking into account distribution of the Class M-1

         Principal Distribution Amount on such Distribution Date),

 

                  (C)       the Class Certificate Balance of the Class M-2

         Certificates (after taking into account distribution of the Class M-2

         Principal Distribution Amount on such Distribution Date),

 

                  (D)       the Class Certificate Balance of the Class M-3

         Certificates (after taking into account distribution of the Class M-3

         Principal Distribution Amount on such Distribution Date) AND

 

                  (E)       the Class Certificate Balance of the Class M-4

         Certificates immediately before such Distribution Date OVER

 

(ii)      the LESSER OF

 

                   (A)       80.60% of the aggregate Stated Principal Balance of

         all of the Mortgage Loans as of the last day of the related Remittance

         Period (after giving effect to Principal Prepayments received in the

         Prepayment Period relating to such Distribution Date) AND

 

                  (B)       an amount, not less than zero, equal to the aggregate

         Stated Principal Balance of all of the Mortgage Loans as of the last

         day of the related Remittance Period (after giving effect to Principal

         Prepayments received in the Prepayment Period relating to such

         Distribution Date) MINUS $3,500,000;

 

provided, that if on any Distribution Date, the Class M-4 Certificates are the

only Class of Subordinated Certificates outstanding, the Class M-4 Principal

Distribution Amount shall equal the lesser of the Class Certificate Balance of

such Class immediately prior to such Distribution Date and the Principal

Distribution Amount for such Distribution Date.

 

         CLASS M-5 PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date, the

EXCESS OF

 

(i)       the SUM OF

 

                  (A)       the aggregate Class Certificate Balance of the Class

         A Certificates (after taking into account distribution of the Class A

          Principal Distribution Amount on such Distribution Date),

 

                  (B)       the Class Certificate Balance of the Class M-1

         Certificates (after taking into account distribution of the Class M-1

         Principal Distribution Amount on such Distribution Date),

 

                  (C)       the Class Certificate Balance of the Class M-2

         Certificates (after taking into account distribution of the Class M-2

         Principal Distribution Amount on such Distribution Date),

 

                   (D)       the Class Certificate Balance of the Class M-3

         Certificates (after taking into account distribution of the Class M-3

         Principal Distribution Amount on such Distribution Date),

 

                  (E)       the Class Certificate Balance of the Class M-4

         Certificates (after taking into account distribution of the Class M-4

         Principal Distribution Amount on such Distribution Date) AND

 

                  (F)       the Class Certificate Balance of the Class M-5

         Certificates immediately before such Distribution Date OVER

 

(ii)      the LESSER OF

 

                  (A)       83.80% of the aggregate Stated Principal Balance of

         all of the Mortgage Loans as of the last day of the related Remittance

         Period (after giving effect to Principal Prepayments received in the

         Prepayment Period relating to such Distribution Date) AND

 

                  (B)       an amount, not less than zero, equal to the aggregate

         Stated Principal Balance of all of the Mortgage Loans as of the last

         day of the related Remittance Period (after giving effect to Principal

         Prepayments received in the Prepayment Period relating to such

         Distribution Date) MINUS $3,500,000;

 

provided, that if on any Distribution Date, the Class M-5 Certificates are the

only Class of Subordinated Certificates outstanding, the Class M-5 Principal

Distribution Amount shall equal the lesser of the Class Certificate Balance of

such Class immediately prior to such Distribution Date and the Principal

Distribution Amount for such Distribution Date.

 

         CLASS M-6 PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date, the

EXCESS OF

 

(i)       the SUM OF

 

                  (A)       the aggregate Class Certificate Balance of the Class

         A Certificates (after taking into account distribution of the Class A

         Principal Distribution Amount on such Distribution Date),

 

                  (B)       the Class Certificate Balance of the Class M-1

          Certificates (after taking into account distribution of the Class M-1

         Principal Distribution Amount on such Distribution Date),

 

                  (C)       the Class Certificate Balance of the Class M-2

         Certificates (after taking into account distribution of the Class M-2

         Principal Distribution Amount on such Distribution Date),

 

                  (D)       the Class Certificate Balance of the Class M-3

         Certificates (after taking into account distribution of the Class M-3

         Principal Distribution Amount on such Distribution Date),

 

                  (E)       the Class Certificate Balance of the Class M-4

         Certificates (after taking into account distribution of the Class M-4

         Principal Distribution Amount on such Distribution Date),

 

                  (F)       the Class Certificate Balance of the Class M-5

         Certificates (after taking into account distribution of the Class M-5

         Principal Distribution Amount on such Distribution Date) AND

 

                  (G)       the Class Certificate Balance of the Class M-6

         Certificates immediately before such Distribution Date OVER

 

(ii)      the LESSER OF

 

                  (A)       86.60% of the aggregate Stated Principal Balance of

          all of the Mortgage Loans as of the last day of the related Remittance

         Period (after giving effect to Principal Prepayments received in the

         Prepayment Period relating to such Distribution Date) AND

 

                  (B)       an amount, not less than zero, equal to the aggregate

         Stated Principal Balance of all of the Mortgage Loans as of the last

         day of the related Remittance Period (after giving effect to Principal

         Prepayments received in the Prepayment Period relating to such

         Distribution Date) MINUS $3,500,000;

 

provided, that if on any Distribution Date, the Class M-6 Certificates are the

only Class of Subordinated Certificates outstanding, the Class M-6 Principal

Distribution Amount shall equal the lesser of the Class Certificate Balance of

such Class immediately prior to such Distribution Date and the Principal

Distribution Amount for such Distribution Date.

 

         CLASS M-7 PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date, the

EXCESS OF

 

(i)       the SUM OF

 

                  (A)       the aggregate Class Certificate Balance of the Class

         A Certificates (after taking into account distribution of the Class A

         Principal Distribution Amount on such Distribution Date),

 

                   (B)       the Class Certificate Balance of the Class M-1

         Certificates (after taking into account distribution of the Class M-1

         Principal Distribution Amount on such Distribution Date),

 

                  (C)       the Class Certificate Balance of the Class M-2

         Certificates (after taking into account distribution of the Class M-2

         Principal Distribution Amount on such Distribution Date),

 

                  (D)       the Class Certificate Balance of the Class M-3

         Certificates (after taking into account distribution of the Class M-3

         Principal Distribution Amount on such Distribution Date),

 

                  (E)       the Class Certificate Balance of the Class M-4

         Certificates (after taking into account distribution of the Class M-4

         Principal Distribution Amount on such Distribution Date),

 

                  (F)       the Class Certificate Balance of the Class M-5

         Certificates (after taking into account distribution of the Class M-5

         Principal Distribution Amount on such Distribution Date),

 

                  (G)       the Class Certificate Balance of the Class M-6

         Certificates (after taking into account distribution of the Class M-6

         Principal Distribution Amount on such Distribution Date) AND

 

                  (H)       the Class Certificate Balance of the Class M-7

         Certificates immediately before such Distribution Date OVER

 

(ii)      the LESSER OF

 

                  (A)       89.60% of the aggregate Stated Principal Balance of

         all of the Mortgage Loans as of the last day of the related Remittance

         Period (after giving effect to Principal Prepayments received in the

         Prepayment Period relating to such Distribution Date) AND

 

                  (B)       an amount, not less than zero, equal to the aggregate

         Stated Principal Balance of all of the Mortgage Loans as of the last

         day of the related Remittance Period (after giving effect to Principal

         Prepayments received in the Prepayment Period relating to such

         Distribution Date) MINUS $3,500,000;

 

provided, that if on any Distribution Date, the Class M-7 Certificates are the

only Class of Subordinated Certificates outstanding, the Class M-7 Principal

Distribution Amount shall equal the lesser of the Class Certificate Balance of

such Class immediately prior to such Distribution Date and the Principal

Distribution Amount for such Distribution Date.

 

         CLASS M-8 PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date, the

EXCESS OF

 

(i)       the SUM OF

 

                  (A)       the aggregate Class Certificate Balance of the Class

         A Certificates (after taking into account distribution of the Class A

         Principal Distribution Amount on such Distribution Date),

 

                  (B)       the Class Certificate Balance of the Class M-1

         Certificates (after taking into account distribution of the Class M-1

         Principal Distribution Amount on such Distribution Date),

 

                  (C)       the Class Certificate Balance of the Class M-2

         Certificates (after taking into account distribution of the Class M-2

         Principal Distribution Amount on such Distribution Date),

 

                  (D)       the Class Certificate Balance of the Class M-3

         Certificates (after taking into account distribution of the Class M-3

         Principal Distribution Amount on such Distribution Date),

 

                  (E)       the Class Certificate Balance of the Class M-4

         Certificates (after taking into account distribution of the Class M-4

         Principal Distribution Amount on such Distribution Date),

 

                  (F)       the Class Certificate Balance of the Class M-5

         Certificates (after taking into account distribution of the Class M-5

         Principal Distribution Amount on such Distribution Date),

 

                  (G)       the Class Certificate Balance of the Class M-6

         Certificates (after taking into account distribution of the Class M-6

         Principal Distribution Amount on such Distribution Date),

 

                  (H)       the Class Certificate Balance of the Class M-7

         Certificates (after taking into account distribution of the Class M-7

         Principal Distribution Amount on such Distribution Date) AND

 

                  (I)       the Class Certificate Balance of the Class M-8

         Certificates immediately before such Distribution Date OVER

 

(ii)      the LESSER OF

 

                  (A)       91.70% of the aggregate Stated Principal Balance of

         all of the Mortgage Loans as of the last day of the related Remittance

         Period (after giving effect to Principal Prepayments received in the

         Prepayment Period relating to such Distribution Date) AND

 

                  (B)       an amount, not less than zero, equal to the aggregate

         Stated Principal Balance of all of the Mortgage Loans as of the last

         day of the related Remittance Period (after giving effect to Principal

          Prepayments received in the Prepayment Period relating to such

         Distribution Date) MINUS $3,500,000;

 

provided, that if on any Distribution Date, the Class M-8 Certificates are the

only Class of Subordinated Certificates outstanding, the Class M-8 Principal

Distribution Amount shall equal the lesser of the Class Certificate Balance of

such Class immediately prior to such Distribution Date and the Principal

Distribution Amount for such Distribution Date.

 

         CLASS M-9 PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date, the

EXCESS OF

 

(i)       the SUM OF

 

                  (A)       the aggregate Class Certificate Balance of the Class

         A Certificates (after taking into account distribution of the Class A

         Principal Distribution Amount on such Distribution Date),

 

                  (B)       the Class Certificate Balance of the Class M-1

         Certificates (after taking into account distribution of the Class M-1

         Principal Distribution Amount on such Distribution Date),

 

                  (C)       the Class Certificate Balance of the Class M-2

         Certificates (after taking into account distribution of the Class M-2

         Principal Distribution Amount on such Distribution Date),

 

                  (D)        the Class Certificate Balance of the Class M-3

         Certificates (after taking into account distribution of the Class M-3

         Principal Distribution Amount on such Distribution Date),

 

                  (E)       the Class Certificate Balance of the Class M-4

         Certificates (after taking into account distribution of the Class M-4

         Principal Distribution Amount on such Distribution Date),

 

                  (F)       the Class Certificate Balance of the Class M-5

         Certificates (after taking into account distribution of the Class M-5

         Principal Distribution Amount on such Distribution Date),

 

                  (G)       the Class Certificate Balance of the Class M-6

         Certificates (after taking into account distribution of the Class M-6

         Principal Distribution Amount on such Distribution Date),

 

                  (H)       the Class Certificate Balance of the Class M-7

         Certificates (after taking into account distribution of the Class M-7

         Principal Distribution Amount on such Distribution Date),

 

                  (I)       the Class Certificate Balance of the Class M-8

         Certificates (after taking into account distribution of the Class M-8

         Principal Distribution Amount on such Distribution Date) AND

 

                  (J)       the Class Certificate Balance of the Class M-9

         Certificates immediately before such Distribution Date OVER

 

(ii)      the LESSER OF

 

                  (A)       93.50% of the aggregate Stated Principal Balance of

         all of the Mortgage Loans as of the last day of the related Remittance

         Period (after giving effect to Principal Prepayments received in the

         Prepayment Period relating to such Distribution Date) AND

 

                   (B)       an amount, not less than zero, equal to the aggregate

         Stated Principal Balance of all of the Mortgage Loans as of the last

         day of the related Remittance Period (after giving effect to Principal

         Prepayments received in the Prepayment Period relating to such

         Distribution Date) MINUS $3,500,000;

 

provided, that if on any Distribution Date, the Class M-9 Certificates are the

only Class of Subordinated Certificates outstanding, the Class M-9 Principal

Distribution Amount shall equal the lesser of the Class Certificate Balance of

such Class immediately prior to such Distribution Date and the Principal

Distribution Amount for such Distribution Date.

 

         CLASS M-10 PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date,

the EXCESS OF

 

(i)       the SUM OF

 

                  (A)       the aggregate Class Certificate Balance of the Class

         A Certificates (after taking into account distribution of the Class A

         Principal Distribution Amount on such Distribution Date),

 

                  (B)       the Class Certificate Balance of the Class M-1

         Certificates (after taking into account distribution of the Class M-1

         Principal Distribution Amount on such Distribution Date),

 

                  (C)       the Class Certificate Balance of the Class M-2

         Certificates (after taking into account distribution of the Class M-2

         Principal Distribution Amount on such Distribution Date),

 

                  (D)       the Class Certificate Balance of the Class M-3

         Certificates (after taking into account distribution of the Class M-3

         Principal Distribution Amount on such Distribution Date),

 

                  (E)       the Class Certificate Balance of the Class M-4

         Certificates (after taking into account distribution of the Class M-4

         Principal Distribution Amount on such Distribution Date),

 

                  (F)       the Class Certificate Balance of the Class M-5

         Certificates (after taking into account distribution of the Class M-5

         Principal Distribution Amount on such Distribution Date),

 

                  (G)       the Class Certificate Balance of the Class M-6

         Certificates (after taking into account distribution of the Class M-6

          Principal Distribution Amount on such Distribution Date),

 

                  (H)       the Class Certificate Balance of the Class M-7

         Certificates (after taking into account distribution of the Class M-7

         Principal Distribution Amount on such Distribution Date),

 

                  (I)       the Class Certificate Balance of the Class M-8

         Certificates (after taking into account distribution of the Class M-8

         Principal Distribution Amount on such Distribution Date),

 

                   (J)       the Class Certificate Balance of the Class M-9

         Certificates (after taking into account distribution of the Class M-9

         Principal Distribution Amount on such Distribution Date) AND

 

                  (K)       the Class Certificate Balance of the Class M-10

         Certificates immediately before such Distribution Date OVER

 

(ii)      the LESSER OF

 

                  (A)       94.20% of the aggregate Stated Principal Balance of

         all of the Mortgage Loans as of the last day of the related Remittance

         Period (after giving effect to Principal Prepayments received in the

         Prepayment Period relating to such Distribution Date) AND

 

                  (B)       an amount, not less than zero, equal to the aggregate

         Stated Principal Balance of all of the Mortgage Loans as of the last

         day of the related Remittance Period (after giving effect to Principal

         Prepayments received in the Prepayment Period relating to such

         Distribution Date) MINUS $3,500,000;

 

provided, that if on any Distribution Date, the Class M-10 Certificates are the

only Class of Subordinated Certificates outstanding, the Class M-10 Principal

Distribution Amount shall equal the lesser of the Class Certificate Balance of

such Class immediately prior to such Distribution Date and the Principal

Distribution Amount for such Distribution Date.

 

         CLASS M-11 PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date,

the EXCESS OF

 

(i)       the SUM OF

 

                   (A)       the aggregate Class Certificate Balance of the Class

         A Certificates (after taking into account distribution of the Class A

         Principal Distribution Amount on such Distribution Date),

 

                  (B)       the Class Certificate Balance of the Class M-1

         Certificates (after taking into account distribution of the Class M-1

         Principal Distribution Amount on such Distribution Date),

 

                  (C)       the Class Certificate Balance of the Class M-2

          Certificates (after taking into account distribution of the Class M-2

         Principal Distribution Amount on such Distribution Date),

 

                  (D)       the Class Certificate Balance of the Class M-3

         Certificates (after taking into account distribution of the Class M-3

         Principal Distribution Amount on such Distribution Date),

 

                  (E)       the Class Certificate Balance of the Class M-4

         Certificates (after taking into account distribution of the Class M-4

         Principal Distribution Amount on such Distribution Date),

 

                  (F)       the Class Certificate Balance of the Class M-5

         Certificates (after taking into account distribution of the Class M-5

         Principal Distribution Amount on such Distribution Date),

 

                  (G)       the Class Certificate Balance of the Class M-6

         Certificates (after taking into account distribution of the Class M-6

         Principal Distribution Amount on such Distribution Date),

 

                  (H)       the Class Certificate Balance of the Class M-7

         Certificates (after taking into account distribution of the Class M-7

         Principal Distribution Amount on such Distribution Date),

 

                  (I)       the Class Certificate Balance of the Class M-8

         Certificates (after taking into account distribution of the Class M-8

         Principal Distribution Amount on such Distribution Date),

 

                  (J)       the Class Certificate Balance of the Class M-9

         Certificates (after taking into account distribution of the Class M-9

         Principal Distribution Amount on such Distribution Date),

 

                  (K)       the Class Certificate Balance of the Class M-10

         Certificates (after taking into account distribution of the Class M-10

         Principal Distribution Amount on such Distribution Date) AND

 

                  (L)       the Class Certificate Balance of the Class M-11

         Certificates immediately before such Distribution Date OVER

 

(ii)      the LESSER OF

 

                  (A)       96.20% of the aggregate Stated Principal Balance of

         all of the Mortgage Loans as of the last day of the related Remittance

         Period (after giving effect to Principal Prepayments received in the

         Prepayment Period relating to such Distribution Date) AND

 

                  (B)       an amount, not less than zero, equal to the aggregate

         Stated Principal Balance of all of the Mortgage Loans as of the last

         day of the related Remittance Period (after giving effect to Principal

         Prepayments received in the Prepayment Period relating to such

         Distribution Date) MINUS $3,500,000;

 

provided, that if on any Distribution Date, the Class M-11 Certificates are the

only Class of Subordinated Certificates outstanding, the Class M-11 Principal

Distribution Amount shall equal the lesser of the Class Certificate Balance of

such Class immediately prior to such Distribution Date and the Principal

Distribution Amount for such Distribution Date.

 

         CLASS R CERTIFICATE: A certificate representing the beneficial

ownership of the Class R-I Interest, Class R-II Interest and Class R-III

Interest.

 

         CLASS R-I INTEREST:   The uncertificated residual interest in REMIC I.

 

         CLASS R-II INTEREST:   The uncertificated residual interest in REMIC II.

 

         CLASS R-III INTEREST: The uncertificated residual interest in REMIC

III.

 

         CLASS R-IV INTEREST:   The uncertificated residual interest in REMIC IV.

 

         CLOSING DATE: September 29, 2005.

 

         CLOSING DATE MORTGAGE LOAN: Each Mortgage Loan sold and assigned by the

Seller to the Trust Fund on the Closing Date.

 

         CODE: The United States Internal Revenue Code of 1986, including any

successor or amendatory provisions.

 

         COLLATERAL VALUE: For any Mortgage Loan, the Collateral Value of the

related Mortgaged Property shall be, other than for Refinance Loans, the LESSER

OF (i) the appraised value determined in an appraisal obtained by the originator

at origination of the Mortgage Loan AND (ii) the sales price for the related

Mortgaged Property. In the case of a Refinance Loan, the Collateral Value of the

related Mortgaged Property is its appraised value determined in an appraisal

obtained at the time of refinancing.

 

         COLLECTION ACCOUNT: The separate Eligible Account or Accounts created

and maintained by the Master Servicer pursuant to Section 3.06(c) with a

depository institution in the name of the Master Servicer for the benefit of the

Trustee on behalf of the Certificateholders and designated "IndyMac Bank,

F.S.B., in trust for the registered holders of Home Equity Mortgage Loan

Asset-Backed Certificates, Series INABS 2005-C."

 

         COMPENSATING INTEREST: For any Distribution Date, the LESSER OF (i) any

Prepayment Interest Shortfalls AND (ii) 0.125% multiplied by one-twelfth

multiplied by the aggregate Stated Principal Balance of the Mortgage Loans as of

the first day of the prior month.

 

         CORPORATE TRUST OFFICE: The designated office of the Trustee and the

Supplemental Interest Trust Administrator in the State of California at which at

any particular time its corporate trust business with respect to this Agreement

is administered, which office at the date of the execution of this Agreement is

located at 1761 East St. Andrew Place, Santa Ana, California 92705, Attn:

Corporate Trust Administration IN05S3 (IndyMac ABS, Inc., Home Equity Mortgage

Loan Asset-Backed Trust, Series INABS 2005-C), facsimile no. (714) 247-6285 and

which is the address to which notices to and correspondence with the Trustee or

the Supplemental Interest Trust Administrator should be directed.

 

         CORRESPONDING CERTIFICATE: With respect to each REMIC III Regular

Interest, as follows:

 

 

    REMIC III Regular Interest                     Class

   --------------------------                     -----

REMIC III Regular Interest LTAI1                  A-I-1

REMIC III Regular Interest LTAII1                A-II-1

REMIC III Regular Interest LTAII2                 A-II-2

REMIC III Regular Interest LTAII3                A-II-3

REMIC III Regular Interest LTM1                    M-1

REMIC III Regular Interest LTM2                    M-2

REMIC III Regular Interest LTM3                    M-3

REMIC III Regular Interest LTM4                    M-4

REMIC III Regular Interest LTM5                    M-5

REMIC III Regular Interest LTM6                    M-6

REMIC III Regular Interest LTM7                    M-7

REMIC III Regular Interest LTM8                    M-8

REMIC III Regular Interest LTM9                    M-9

REMIC III Regular Interest LTM10                  M-10

REMIC III Regular Interest LTM11                  M-11

REMIC III Regular Interest LTP                      P

 

 

         CREDIT ENHANCEMENT PERCENTAGE: For any Distribution Date and any Class

of Class A or Subordinated Certificates, the percentage obtained by dividing (x)

the SUM OF (i) the aggregate Class Certificate Balances of all Classes of Class

A and Subordinated Certificates subordinated to such Class and (ii) the

Overcollateralization Amount (in each case taking into account the distributions

of the Principal Distribution Amount for such Distribution Date) by (y) the

aggregate Stated Principal Balance of the Mortgage Loans as of the last day of

the related Remittance Period (after giving effect to scheduled payments of

principal due during the Remittance Period, to the extent received or advanced,

and Principal Prepayments received in the Prepayment Period related to such

Distribution Date) and any amounts on deposit in the Pre-Funding Accounts.

 

         CUMULATIVE NET LOSS TRIGGER EVENT: With respect to any Distribution

Date on or after the Stepdown Date, the percentage obtained by dividing (x) the

aggregate amount of Realized Losses incurred from the Cut-off Date through the

last day of the related Remittance Period (reduced by the aggregate amount of

Subsequent Recoveries received through the last day of that Remittance Period)

by (y) the aggregate Cut-off Date Principal Balance of the Closing Date Mortgage

Loans plus the Original Pre-Funded Amounts exceeds (a) 1.20% of the aggregate

Stated Principal Balance of the Mortgage Loans with respect to the Distribution

Date in October 2007, plus an additional 1/12th of 1.45% of the aggregate Stated

Principal Balance of the Mortgage Loans for each Distribution Date occurring in

each month thereafter to and including the Distribution Date in September 2008,

(b) 2.65% of the aggregate Stated Principal Balance of the Mortgage Loans with

respect to the Distribution Date occurring in October 2008, plus an additional

1/12th of 1.50% of the aggregate Stated Principal Balance of the Mortgage Loans

for each Distribution Date occurring in each month thereafter to and including

the Distribution Date in September 2009, (c) 4.15% of the aggregate Stated

Principal Balance of the Mortgage Loans with respect to the Distribution Date

occurring in October 2009, plus an additional 1/12th of 1.25% of the aggregate

Stated Principal Balance of the Mortgage Loans for each Distribution Date

occurring in each month thereafter to and including the Distribution Date in

September 2010, (d) 5.40% of the aggregate Stated Principal Balance of the

Mortgage Loans with respect to the Distribution Date occurring in October 2010,

plus an additional 1/12th of 0.65% of the aggregate Stated Principal Balance of

the Mortgage Loans for each Distribution Date occurring in each month thereafter

to and including the Distribution Date in September 2011, (e) 6.05% of the

aggregate Stated Principal Balance of the Mortgage Loans with respect to the

Distribution Date occurring in October 2011, plus an additional 1/12th of 0.05%

of the aggregate Stated Principal Balance of the Mortgage Loans for each

Distribution Date occurring in each month thereafter to and including the

Distribution Date in September 2012 and (f) 6.10% of the aggregate Stated

Principal Balance of the Mortgage Loans with respect to the Distribution Date

occurring in October 2012 and each month thereafter.

 

         CUT-OFF DATE: As to any Closing Date Mortgage Loans, September 1, 2005.

As to any Subsequent Mortgage Loans, the related Subsequent Cut-off Date.

 

         CUT-OFF DATE PRINCIPAL BALANCE: As to any Mortgage Loan, its Stated

Principal Balance as of the close of business on the Cut-off Date.

 

         DEBT SERVICE REDUCTION: For any Mortgage Loan, a reduction by a court

of competent jurisdiction, in a proceeding under the Bankruptcy Code, in the

Scheduled Payment for the Mortgage Loan that became final and non-appealable,

but not including a reduction (i) resulting from a Deficient Valuation or (ii)

that results in a permanent forgiveness of principal.

 

         DEFAULTING PARTY: As defined in the Swap Agreement.

 

         DEFICIENT VALUATION: For any Mortgage Loan, a valuation by a court of

competent jurisdiction of the related Mortgaged Property in an amount less than

the then outstanding indebtedness under such Mortgage Loan, or any reduction in

the amount of principal to be paid in connection with any Scheduled Payment,

that results in a permanent forgiveness of principal, which valuation or

reduction results from an order of the court that is final and non-appealable in

a proceeding under the Bankruptcy Code.

 

         DEFINITIVE CERTIFICATES: As specified in the Preliminary Statement..

 

          DELAYED DELIVERY CERTIFICATION: A certification substantially in the

form of Exhibit G-2.

 

         DELAYED DELIVERY MORTGAGE LOANS: The Closing Date Mortgage Loans

identified on the Mortgage Loan Schedule, for which neither a related Mortgage

File nor the Mortgage Note (or lost note affidavit for a lost Mortgage Note) has

been delivered to the Trustee by the Closing Date. The Depositor shall deliver

the Mortgage Files to the Trustee:

 

         (A)       for at least 70% of the Closing Date Mortgage Loans in each

Loan Group, not later than the Closing Date; and

 

         (B)       for the remaining 30% of the Closing Date Mortgage Loans in

each Loan Group, not later than five (5) Business Days following the Closing

Date.

 

         To the extent that the Seller is in possession of any Mortgage File for

any Delayed Delivery Mortgage Loan, until delivery of the Mortgage File to the

Trustee as provided in Section 2.01, the Seller shall hold the files as Master

Servicer, as agent and in trust for the Trustee.

 

         DELETED MORTGAGE LOAN: As defined in Section 2.03(c).

 

         DENOMINATION: For each Certificate, the amount appearing on the face of

the Certificate as the "Initial Certificate Balance of this Certificate" or the

Percentage Interest appearing on the face of the Certificate.

 

         DEPOSITOR: IndyMac ABS, Inc., a Delaware corporation, or its successor

in interest.

 

         DEPOSITORY: The initial Depository shall be The Depository Trust

Company, the nominee of which is Cede & Co., as the registered Holder of the

Book-Entry Certificates. The Depository shall at all times be a "clearing

corporation" as defined in Section 8-102(a)(5) of the Uniform Commercial Code of

the State of New York.

 

         DEPOSITORY PARTICIPANT: A broker, dealer, bank, or other financial

institution or other Person for whom from time to time a Depository effects

book-entry transfers and pledges of securities deposited with the Depository.

 

         DETERMINATION DATE: As to any Distribution Date, the 18th day of each

month or, if that day is not a Business Day, the next Business Day, except that

if the next Business Day is less than two (2) Business Days before the related

Distribution Date, then the Determination Date shall be the Business Day

preceding the 18th day of the month.

 

         DISTRIBUTION ACCOUNT: The separate Eligible Account created and

maintained by the Trustee pursuant to Section 3.06(f) in the name of the Trustee

for the benefit of the Certificateholders and designated "Deutsche Bank National

Trust Company in trust for registered holders of IndyMac Home Equity Mortgage

Loan Asset-Backed Certificates, Series INABS 2005-C." Funds in the Distribution

Account shall be held in trust for the Certificateholders for the uses and

purposes set forth in this Agreement.

 

         DISTRIBUTION ACCOUNT DEPOSIT DATE: As to any Distribution Date, 12:30

p.m. (Pacific time) on the Business Day preceding the Distribution Date.

 

         DISTRIBUTION DATE: The 25th day of each calendar month after the

initial issuance of the Certificates, or if that day is not a Business Day, the

next Business Day, commencing in October 2005.

 

         DUE DATE: For any Mortgage Loan and Distribution Date, the first day of

the month in which the Distribution Date occurs.

 

         ELIGIBLE ACCOUNT: Any of

 

         (i)       an account maintained with a federal or state chartered

depository institution or trust company, the short-term unsecured debt

obligations of which (or, in the case of a depository institution or trust

company that is the principal subsidiary of a holding company, the debt

obligations of the holding company, but only if Moody's is not a Rating Agency)

have the highest short-term ratings of each Rating Agency at the time any

amounts are held on deposit therein, or

 

          (ii)      [RESERVED], or

 

         (iii)     a trust account or accounts maintained with the trust

department of a federal or state chartered depository institution or trust

company, acting in its fiduciary capacity, or

 

         (iv)      any other account acceptable to each Rating Agency without

reduction or withdrawal of their then current ratings of the Certificates or any

NIM Insurer-guaranteed NIM Notes, as evidenced by a letter from each Rating

Agency to the Trustee and the NIM Insurer.

 

         Eligible Accounts may bear interest, and may include, if otherwise

qualified under this definition, accounts maintained with the Trustee.

 

         ERISA: The Employee Retirement Income Security Act of 1974, as amended.

 

         ERISA-QUALIFYING UNDERWRITING: A best efforts or firm commitment

underwriting or private placement that meets the requirements of an

Underwriter's Exemption.

 

         ERISA-RESTRICTED CERTIFICATE: As specified in the Preliminary

Statement.

 

         ESCROW ACCOUNT: The Eligible Account or Accounts established and

maintained pursuant to Section 3.07(a).

 

         EVENT OF DEFAULT: As defined in Section 7.01.

 

         EXCESS OVERCOLLATERALIZATION AMOUNT: For any Distribution Date, the

EXCESS OF (a) the Overcollateralization Amount on such Distribution Date OVER

(b) the Overcollateralization Target Amount for such Distribution Date.

 

         EXCESS PROCEEDS: For any Liquidated Mortgage Loan, the EXCESS OF

 

         (a)       all Liquidation Proceeds from the Mortgage Loan received in

the calendar month in which the Mortgage Loan became a Liquidated Mortgage Loan,

net of any amounts previously reimbursed to the Master Servicer as

Nonrecoverable Advances with respect to the Mortgage Loan pursuant to Section

3.09(a)(ii), OVER

 

         (b)        the SUM OF (i) the unpaid principal balance of the Liquidated

Mortgage Loan as of the Due Date in the month in which the Mortgage Loan became

a Liquidated Mortgage Loan PLUS (ii) accrued interest at the Mortgage Rate from

the Due Date for which interest was last paid or advanced (and not reimbursed)

to Certificateholders up to the Due Date applicable to the Distribution Date

following the calendar month during which the liquidation occurred.

 

         EXCESS RESERVE FUND ACCOUNT: The separate Eligible Account created and

maintained by the Trustee pursuant to Section 3.06(d) in the name of the Trustee

for the benefit of the Certificateholders and designated "Deutsche Bank National

Trust Company in trust for registered holders of IndyMac Home Equity Mortgage

Loan Asset-Backed Trust, Series INABS 2005-C." Funds in the Excess Reserve Fund

Account shall be held in trust for the Certificateholders for the uses and

purposes set forth in this Agreement. The Excess Reserve Fund Account will not

be an asset of any REMIC.

 

         EXCHANGE ACT: The Securities Exchange Act of 1934, as amended.

 

         EXPENSE ADJUSTED NET MAXIMUM MORTGAGE RATE: For any Distribution Date,

the per annum rate equal to the weighted average of the Maximum Mortgage Rates

of each Mortgage Loan minus the Expense Fee Rate.

 

         EXPENSE AMOUNT: For any Distribution Date and Loan Group, the PRODUCT

OF the Expense Fee Rate and the SUM OF the Stated Principal Balances of the

Mortgage Loans in that Loan Group as of the Due Date occurring in the prior

calendar month.

 

         EXPENSE FEES: As to each Mortgage Loan, the SUM OF the Master Servicing

Fee and Trustee Fee.

 

         EXPENSE FEE RATE: As to each Mortgage Loan, the SUM OF the Master

Servicing Fee Rate and the Trustee Fee Rate.

 

          EXTRA PRINCIPAL DISTRIBUTION AMOUNT: As of any Distribution Date, the

LESSER OF (x) the Total Monthly Excess Spread for that Distribution Date and and

(y) the Overcollateralization Deficiency for that Distribution Date.

 

         FDIC: The Federal Deposit Insurance Corporation, or any successor

thereto.

 

         FHLMC: The Federal Home Loan Mortgage Corporation, a corporate

instrumentality of the United States created and existing under Title III of the

Emergency Home Finance Act of 1970, as amended, or any successor thereto.

 

         FITCH: Fitch, Inc., or any successor thereto. If Fitch is designated as

a Rating Agency in the Preliminary Statement, for purposes of Section 10.05(b)

the address for notices to Fitch shall be Fitch, Inc., One State Street Plaza,

New York, New York 10004, Attention: MBS Monitoring - IndyMac INABS 2005-C, or

any other address Fitch furnishes to the Depositor and the Master Servicer.

 

         FNMA: The Federal National Mortgage Association, a federally chartered

and privately owned corporation organized and existing under the Federal

National Mortgage Association Charter Act, or any successor thereto.

 

         FUNDING PERIOD: The period beginning on the Closing Date and ending on

the earlier to occur of (i) the date upon which the amount on deposit in the

Pre-Funding Accounts has been reduced to zero or (ii) October 31, 2005.

 

         GROUP I ALLOCATION PERCENTAGE: For any Distribution Date, the

percentage equivalent of a fraction, the numerator of which is aggregate Stated

Principal Balance of the Group I Mortgage Loans plus any amounts on deposit in

the Group I Pre-Funding Account and the denominator of which is the sum of the

aggregate Stated Principal Balance of the Group I Mortgage Loans and the Group

II Mortgage Loans plus any amounts on deposit in the Pre-Funding Accounts.

 

         GROUP I CERTIFICATES: As specified in the Preliminary Statement.

 

         GROUP I INTEREST COVERAGE ACCOUNT: The account established and

maintained pursuant to Section 3.23, which account contains an amount, to be

paid by the Depositor to the Trustee on the Closing Date, that represents

interest received or advanced on the Group I Mortgage Loans.

 

         GROUP I INTEREST REMITTANCE AMOUNT: For any Distribution Date, the

portion of the Available Funds with respect to Loan Group I that is attributable

to interest or amounts withdrawn from the Group I Interest Coverage Account,

less an amount equal to the product of (x) any Net Swap Payment or Swap

Termination Payment (not due to a Swap Provider Trigger Event) deposited in the

Supplemental Interest Trust for payment to the Swap Provider and (y) the Group I

Allocation Percentage.

 

         GROUP I MAXIMUM CAP: For the Group I Certificates as of any

Distribution Date, the per annum rate (subject to adjustment based on the actual

number of days elapsed in the related Interest Accrual Period) equal to (i) the

sum of (x) the weighted average of the Expense Adjusted Net Maximum Mortgage

Rates of the Group I Mortgage Loans and (y) any Net Swap Payment made by the

Swap Provider, if any, multiplied by the Group I Allocation Percentage divided

by (ii) the aggregate Stated Principal Balance of the Mortgage Loans.

 

         GROUP I MORTGAGE LOANS:   The Mortgage Loans in Loan Group I.

 

         GROUP I NET WAC CAP: For each Class of Group I Certificates as of any

Distribution Date, the per annum rate (subject to adjustment based on the actual

number of days elapsed in the related Interest Accrual Period) equal to a

fraction, expressed as a percentage, (A) the numerator of which is equal to the

sum of (i) the amount of interest which accrued on the Group I Mortgage Loans in

the prior calendar month and (ii) any amount withdrawn from the Group I Interest

Coverage Account, if any, for such Distribution Date minus (x) the Expense Fee

Rate payable with respect to the Group I Mortgage Loans for such Distribution

Date and (y) any Net Swap Payment or Swap Termination Payment (only if such Swap

Termination Payment was not due to a Swap Provider Trigger Event) deposited in

the Supplemental Interest Trust for payment to the Swap Provider, if any,

multiplied by the Group I Allocation Percentage and (B) the denominator of which

is equal to the sum of (i) the aggregate Stated Principal Balance of the Group I

Mortgage Loans as of the last day of the immediately preceding Remittance

Period, after giving effect to principal prepayments received during the related

Prepayment Period and (ii) the amount on deposit in the Group I Pre-Funding

Account.

 

         For federal income tax purposes, the equivalent of the foregoing shall

be expressed as the weighted average of the REMIC III Remittance Rate on REMIC

III Regular Interest LT1GRP, weighted on the basis of the Uncertificated Balance

of such REMIC III Regular Interest.

 

         GROUP I PRE-FUNDING ACCOUNT: The account established and maintained

pursuant to Section 3.22.

 

         GROUP I PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date is the

PRODUCT OF:

 

                  (x)       the Principal Distribution Amount for such

          Distribution Date

 

         AND

 

                  (y)       a fraction, the numerator of which is the Principal

         Remittance Amount for Loan Group I for that Distribution Date and the

         denominator of which is the Principal Remittance Amount for both Loan

         Groups for such Distribution Date;

 

         PLUS, in the case of the Distribution Date immediately following the

         end of the Funding Period, any amounts remaining in the Group I

         Pre-Funding Account and not used by the Trustee to purchase Subsequent

         Mortgage Loans to be included in Loan Group I.

 

         GROUP I SENIOR PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution

Date, the EXCESS OF

 

                  (A)       the aggregate Class Certificate Balance of the Group

         I Certificates immediately before that Distribution Date OVER

 

                  (B)       the LESSER of (x) 59.40% of the aggregate Stated

         Principal Balance of all of the Group I Mortgage Loans as of the last

         day of the related Remittance Period (after giving effect to Principal

         Prepayments received in the Prepayment Period related to such

         Distribution Date) and (y) an amount, not less than zero, equal to the

         aggregate Stated Principal Balance of all of the Group I Mortgage Loans

         as of the last day of the related Remittance Period (after giving

         effect to Principal Prepayments received in the Prepayment Period

         related to that Distribution Date) MINUS $1,687,547.

 

         GROUP II ALLOCATION PERCENTAGE: For any Distribution Date, the

percentage equivalent of a franction, the numerator of which is the aggregate

Stated Principal Balance of the Group II Mortgage Loans plus any amounts on

deposit in the Group II Pre-Funding Account and the denominator of which is the

sum of the aggregate Stated Principal Balance of the Group I Mortgage Loans and

the Group II Mortgage Loans plus any amounts on deposit in the Pre-Funding

Accounts.

 

         GROUP II CERTIFICATES: As specified in the Preliminary Statement.

 

         GROUP II INTEREST COVERAGE ACCOUNT: The account established and

maintained pursuant to Section 3.23, which account contains an amount, to be

paid by the Depositor to the Trustee on the Closing Date, that represents

interest received or advanced on the Group II Mortgage Loans.

 

         GROUP II INTEREST REMITTANCE AMOUNT: For any Distribution Date, the

portion of the Available Funds with respect to Loan Group II that is

attributable to interest or withdrawn from the Group II Interest Coverage

Account, less an amount equal to the product of (x) any Net Swap Payment or Swap

Termination Payment (not due to a Swap Provider Trigger Event) deposited in the

Supplemental Interest Trust for payment to the Swap Provider and (y) the Group

II Allocation Percentage.

 

         GROUP II MAXIMUM CAP: For each Class of Group II Certificates as of any

Distribution Date, the per annum rate (subject to adjustment based on the actual

number of days elapsed in the related Interest Accrual Period) equal to (i) the

sum of (x) the weighted average of the Expense Adjusted Net Maximum Mortgage

Rates of the Group II Mortgage Loans and (y) any Net Swap Payment made by the

Swap Provider, if any, multiplied by the Group II Allocation Percentage divided

by (ii) the aggregate Stated Princpal Balance of the Mortgage Loans.

 

         GROUP II MORTGAGE LOANS:   The Mortgage Loans in Loan Group II.

 

         GROUP II NET WAC CAP: For each Class of Group II Certificates as of any

Distribution Date, the per annum rate (subject to adjustment based on the actual

number of days elapsed in the related Interest Accrual Period) equal to a

fraction, expressed as a percentage, (A) the numerator of which is equal to the

sum of (i) the amount of interest which accrued on the Group II Mortgage Loans

in the prior calendar month and (ii) any amount withdrawn from the Group II

Interest Coverage Account, if any, for such Distribution Date minus (x) the

Expense Fee Rate payable with respect to the Group II Mortgage Loans for such

Distribution Date and (y) any Net Swap Payment or Swap Termination Payment (only

if such Swap Termination Payment was not due to a Swap Provider Trigger Event)

deposited in the Supplemental Interest Trust for payment to the Swap Provider,

if any, multiplied by the Group II Allocation Percentage and (B) the denominator

of which is equal to the sum of (i) the aggregate Stated Principal Balance of

the Group II Mortgage Loans as of the last day of the immediately preceding

Remittance Period, after giving effect to principal prepayments received during

the related Prepayment Period and (ii) the amount on deposit in the Group II

Pre-Funding Account.

 

         For federal income tax purposes, the equivalent of the foregoing shall

be expressed as the weighted average of the REMIC III Remittance Rate on REMIC

III Regular Interest LT2GRP, weighted on the basis of the Uncertificated Balance

of such REMIC III Regular Interest.

 

         GROUP II PRE-FUNDING ACCOUNT: The account established and maintained

pursuant to Section 3.22.

 

         GROUP II PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date is

the PRODUCT OF:

 

                  (x)       the Principal Distribution Amount for such

         Distribution Date

 

         AND

 

                  (y)       a fraction, the numerator of which is the Principal

         Remittance Amount for Loan Group II for that Distribution Date and the

         denominator of which is the Principal Remittance Amount for both Loan

         Groups for such Distribution Date;

 

PLUS, in the case of the Distribution Date immediately following the end of the

Funding Period, any amounts remaining in the Group II Pre-Funding Account and

not used by the Trustee to purchase Subsequent Mortgage Loans to be included in

Loan Group II.

 

          GROUP II SENIOR PRINCIPAL DISTRIBUTION AMOUNT is the EXCESS OF

 

                  (A)       the aggregate Class Certificate Balance of the Group

         II Certificates immediately before that Distribution Date OVER

 

                  (B)       the lesser of (x) 59.40% of the aggregate Stated

         Principal Balance of all the Group II Mortgage Loans as of the last day

         of the related Remittance Period (after giving effect to Principal

         Prepayments received in the Prepayment Period related to that

         Distribution Date) and (y) an amount, not less than zero, equal to the

         aggregate Stated Principal Balance of all the Group II Mortgage Loans

         as of the last day of the related Remittance Period (after giving

          effect to Principal Prepayments received in the Prepayment Period

         related to that Distribution Date) MINUS $1,812,453.

 

         INDENTURE: The indenture, or document of similar import, if any,

pursuant to which any NIM Notes are issued.

 

          INDEX: As to each adjustable-rate Mortgage Loan, the index from time to

time in effect for the adjustment of the Mortgage Rate set forth as such on the

related Mortgage Note.

 

         INDIRECT PARTICIPANT: A broker, dealer, bank, or other financial

institution or other Person that clears through or maintains a custodial

relationship with a Depository Participant.

 

         INITIAL GROUP I MORTGAGE LOANS: The Closing Date Mortgage Loans in Loan

Group I.

 

         INITIAL GROUP II MORTGAGE LOANS: The Closing Date Mortgage Loans in

Loan Group II.

 

         INSURANCE POLICY: For any Mortgage Loan included in the Trust Fund, any

insurance policy, including all its riders and endorsements in effect, including

any replacement policy or policies for any Insurance Policies.

 

         INSURANCE PROCEEDS: Proceeds paid by an insurer pursuant to any

Insurance Policy, in each case other than any amount included in such Insurance

Proceeds in respect of Insured Expenses or released to the Mortgagor.

 

         INSURED EXPENSES: Expenses covered by an Insurance Policy or any other

insurance policy with respect to the Mortgage Loans.

 

         INTEREST ACCRUAL PERIOD: For each Class of Class A and Subordinated

Certificates and the corresponding class of lower-tier interest and any

Distribution Date, the period from the Distribution Date in the month preceding

the month in which the Distribution Date occurs to the day prior to such

Distribution Date (or in the case of the first Distribution Date, the period

from the Closing Date to the day prior to the first Distribution Date). For

purposes of computing interest accruals on each Class of Class A and

Subordinated Certificates and the corresponding class of lower-tier interest,

each Interest Accrual Period has the actual number of days in the month and each

year is assumed to have 360 days.

 

         INTEREST COVERAGE ACCOUNTS: The Group I Interest Coverage Account and

the Group II Interest Coverage Account.

 

         LENDER PMI LOAN: Any Mortgage Loan with respect to which the related

lender rather than the related borrower acquired primary mortgage guaranty

insurance and charged the related borrower an interest premium.

 

         LIBOR: For any Interest Accrual Period for the LIBOR Certificates, the

rate determined by the Trustee on the related LIBOR Determination Date on the

basis of the offered rate for one-month U.S. dollar deposits that appears on

Telerate Page 3750 as of 11:00 a.m. (London time) on that date. If the rate does

not appear on Telerate Page 3750, the rate for that date will be determined on

the basis of the rates at which one-month U.S. dollar deposits are offered by

the Reference Banks at approximately 11:00 a.m. (London time) on that date to

prime banks in the London interbank market. In that case, the Trustee will

request the principal London office of each of the Reference Banks to provide a

quotation of its rate. If at least two quotations are so provided, the rate for

that date will be the arithmetic mean of the quotations (rounded upwards if

necessary to the nearest whole multiple of 1/16%). If fewer than two quotations

are provided as requested, the rate for that date will be the arithmetic mean of

the rates quoted by major banks in New York City, selected by the Master

Servicer, at approximately 11:00 a.m. (New York City time) on that date for

one-month U.S. dollar loans to leading European banks.

 

         LIBOR CERTIFICATES: As specified in the Preliminary Statement.

 

         LIBOR DETERMINATION DATE: For any Interest Accrual Period for the LIBOR

Certificates, the second London Business Day preceding the commencement of the

Interest Accrual Period.

 

         LIQUIDATED MORTGAGE LOAN: For any Distribution Date, a defaulted

Mortgage Loan (including any REO Property) that was liquidated in the calendar

month preceding the month of the Distribution Date and as to which the Master

Servicer has certified (in accordance with this Agreement) that it has received

all amounts it expects to receive in connection with the liquidation of the

Mortgage Loan, including the final disposition of an REO Property.

 

         LIQUIDATION PROCEEDS: Amounts, including Insurance Proceeds regardless

of when received, received in connection with the partial or complete

liquidation of defaulted Mortgage Loans, whether through trustee's sale,

foreclosure sale, or otherwise or amounts received in connection with any

condemnation or partial release of a Mortgaged Property, and any other proceeds

received in connection with an REO Property, less the SUM OF related

unreimbursed Master Servicing Fees, Servicing Advances and Advances.

 

         LOAN GROUP: Any of Loan Group I or Loan Group II, as applicable.

 

         LOAN GROUP I: The Mortgage Loans identified on the Mortgage Loan

Schedule as Group I Mortgage Loans.

 

         LOAN GROUP II: The Mortgage Loans identified on the Mortgage Loan

Schedule as Group II Mortgage Loans.

 

         LOAN-TO-VALUE RATIO: For any Mortgage Loan and as of any date of

determination, the fraction whose numerator is the principal balance of the

related Mortgage Loan at that date of determination and whose denominator is the

Collateral Value of the related Mortgaged Property.

 

         LONDON BUSINESS DAY: Any day on which dealings in deposits of United

States dollars are transacted in the London interbank market.

 

         LOST MORTGAGE NOTE: Any Mortgage Note the original of which was

permanently lost or destroyed and has not been replaced.

 

         MAJORITY IN INTEREST: As to any Class of Regular Certificates, the

Holders of Certificates of such Class evidencing, in the aggregate, at least 51%

of the Percentage Interests evidenced by all Certificates of such Class.

 

         MARGIN: As to each adjustable-rate Mortgage Loan, the percentage amount

on the related Mortgage Note added to the Index in calculating its Mortgage

Rate.

 

         MARKER RATE: With respect to the Class C Certificates and any

Distribution Date, a per annum rate equal to two (2) times the weighted average

of the REMIC III Remittance Rates for each REMIC III Regular Interest (other

than REMIC III Regular Interest LTAA, LT1SUB, LT1GRP, LT2SUB, LT2GRP, LTXX, LTIO

and LTP) subject to a cap (for each such REMIC III Regular Interest other than

REMIC III Regular Interest LTZZ) equal to the REMIC III Remittance Rate for the

REMIC III Regular Interest the ownership of which is represented by the

Corresponding Certificate for the purpose of this calculation; with the rate on

REMIC III Regular Interest LTZZ subject to a cap of zero for the purpose of this

calculation; provided, however, that solely for this purpose, calculations of

the REMIC III Remittance Rate and the related caps with respect to each such

REMIC III Regular Interest, other than REMIC III Regular Interest LTZZ, shall be

multiplied by a fraction, the numerator of which is the actual number of days in

the Interest Accrual Period and the denominator of which is 30.

 

         MASTER SERVICER: IndyMac Bank, F.S.B., a federal savings bank, and its

successors and assigns, in its capacity as master servicer under this Agreement.

 

         MASTER SERVICER ADVANCE DATE: As to any Distribution Date, 12:30 p.m.

(Pacific time) on the Business Day preceding the Distribution Date.

 

         MASTER SERVICING FEE: As to each Mortgage Loan and any Distribution

Date, one month's interest at the related Master Servicing Fee Rate on the

Stated Principal Balance of the Mortgage Loan as of the Due Date in the prior

calendar month or, in the event of any payment of interest that accompanies a

Principal Prepayment in Full made by the Mortgagor, interest at the Master

Servicing Fee Rate on the Stated Principal Balance of the Mortgage Loan for the

period covered by the payment of interest, subject to reduction as provided in

Section 3.15.

 

         MASTER SERVICING FEE RATE: For each Mortgage Loan, 0.0035% perr annum.

 

          MAXIMUM LTZZ UNCERTIFICATED INTEREST DEFERRAL AMOUNT: With respect to

any Distribution Date, the EXCESS OF (i) accrued interest at the REMIC III

Remittance Rate applicable to REMIC III Regular Interest LTZZ for such

Distribution Date on a balance equal to the Uncertificated Balance of REMIC III

Regular Interest LTZZ MINUS the REMIC III Overcollateralization Amount, in each

case for such Distribution Date, OVER (ii) Uncertificated Interest on REMIC III

Regular Interest LTAI1, REMIC III Regular Interest LTAII1, REMIC III Regular

Interest LTAII2, REMIC III Regular Interest LTAII3, REMIC III Regular Interest

LTM1, REMIC III Regular Interest LTM2, REMIC III Regular Interest LTM3, REMIC

III Regular Interest LTM4, REMIC III Regular Interest LTM5, REMIC III Regular

Interest LTM6, REMIC III Regular Interest LTM7, REMIC III Regular Interest LTM8,

REMIC III Regular Interest LTM9, REMIC III Regular Interest LTM10 and REMIC III

Regular Interest LTM11 for such Distribution Date, with the rate on each such

REMIC III Regular Interest subject to a cap equal to the LESSER OF (i) LIBOR

PLUS the related Pass-Through Margin and (ii) the related Net WAC Cap; provided,

however, that solely for this purpose, calculations of the REMIC III Remittance

Rate and the related caps with respect to REMIC III Regular Interest LTAI1,

REMIC III Regular Interest LTAII1 REMIC III Regular Interest LTAII2, REMIC III

Regular Interest LTAII3, REMIC III Regular Interest LTM1, REMIC III Regular

Interest LTM2, REMIC III Regular Interest LTM3, REMIC III Regular Interest LTM4,

REMIC III Regular Interest LTM5, REMIC III Regular Interest LTM6, REMIC III

Regular Interest LTM7, REMIC III Regular Interest LTM8, REMIC III Regular

Interest LTM9, REMIC III Regular Interest LTM10 and REMIC III Regular Interest

LTM11 shall be multiplied by a fraction, the numerator of which is the actual

number of days in the Interest Accrual Period and the denominator of which is

30.

 

         MAXIMUM CAP: Any of the Group I Maximum Cap, the Group II Maximum Cap

or the Subordinated Maximum Cap, as the context requires.

 

         MAXIMUM MORTGAGE RATE: As to each adjustable-rate Mortgage Loan, the

percentage set forth in the related Mortgage Note as the lifetime maximum

mortgage rate to which such Mortgage Rate may be adjusted. As to each fixed-rate

Mortgage Loan, the related Mortgage Rate.

 

         MERS: Mortgage Electronic Registration Systems, Inc., a corporation

organized and existing under the laws of the State of Delaware, or any successor

thereto.

 

         MERS MORTGAGE LOAN: Any Mortgage Loan registered with MERS on the

MERS(R) System.

 

         MERS(R) SYSTEM: The system of recording transfers of mortgages

electronically that is maintained by MERS.

 

         MIN:   The mortgage identification number for any MERS Mortgage Loan.

 

         MOM LOAN: Any Mortgage Loan as to which MERS is acting as mortgagee,

solely as nominee for the originator of such Mortgage Loan and its successors

and assigns.

 

         MONTHLY STATEMENT: The statement prepared by the Trustee pursuant to

Section 4.03.

 

         MOODY'S: Moody's Investors Service, Inc., or its successors in

interest. If Moody's is designated as a Rating Agency in the Preliminary

Statement, for purposes of Section 10.05(b) the address for notices to Moody's

shall be Moody's Investors Service, Inc., 99 Church Street, New York, New York

10007, Attention: Residential Loan Monitoring Group, or any other address that

Moody's furnishes to the Depositor and the Master Servicer.

 

         MORTGAGE: The mortgage, deed of trust, or other instrument creating a

first lien on an estate in fee simple or leasehold interest in real property

securing a Mortgage Note.

 

         MORTGAGE FILE: The mortgage documents listed in Section 2.01 pertaining

to a particular Mortgage Loan and any additional documents delivered to the

Trustee to be added to the Mortgage File pursuant to this Agreement.

 

         MORTGAGE LOANS: Such of the Closing Date Mortgage Loans and Subsequent

Mortgage Loans transferred and assigned to the Trustee pursuant to this

Agreement, as from time to time are held as a part of the Trust Fund (including

any REO Property), the Mortgage Loans so held being identified on the Mortgage

Loan Schedule, notwithstanding foreclosure or other acquisition of title of the

related Mortgaged Property.

 

         MORTGAGE LOAN SCHEDULE: As of any date, the list of Mortgage Loans in

Schedule I (as supplemented by each schedule of Subsequent Mortgage Loans)

included in the Trust Fund on such date. The Mortgage Loan Schedule shall be

prepared by the Seller and shall contain the following information with respect

to each Mortgage Loan by Loan Group and in the aggregate:

 

                  (i)       the loan number;

 

                  (ii)      the Mortgagor's name and the street address of the

                            Mortgaged Property, including the zip code;

 

                  (iii)     the maturity date;

 

                  (iv)      the original principal balance;

 

                  (v)       the Cut-off Date Principal Balance or Subsequent

                            Cut-off Date Principal Balance, as applicable;

 

                  (vi)      the first payment date of the Mortgage Loan;

 

                  (vii)     the Scheduled Payment in effect as of the applicable

                           Cut-off Date;

 

                  (viii)    the Loan-to-Value Ratio at origination;

 

                  (ix)      a code indicating whether the residential dwelling at

                           the time of origination was represented to be

                           owner-occupied;

 

                  (x)       a code indicating whether the residential dwelling is

                           either (a) a detached single family dwelling, (b) a

                           townhouse, (c) a dwelling in a PUD, (d) a condominium

                            unit or (e) a two- to four-unit residential property;

 

                  (xi)      the Mortgage Rate in effect immediately following:

                           (a) the applicable date of origination; and (b) the

                            applicable Cut-off Date;

 

                  (xii)     the purpose for the Mortgage Loan;

 

                  (xiii)    the type of documentation program pursuant to which

                           the Mortgage Loan was originated;

 

                  (xiv)     with respect to the adjustable-rate Mortgage Loans:

 

 

                           (a)       the Maximum Mortgage Rate;

 

                           (b)       the Periodic Rate Cap;

 

                           (c)       the Adjustment Date;

 

                            (d)       the Margin; and

 

                           (e)       the Index;

 

                  (xv)      a code indicating whether the Mortgage Loan is a

                           Performance Loan;

 

                  (xvi)     a code indicating whether the Mortgage Loan is a

                           borrower-paid mortgage insurance loan;

 

                  (xvii)    [RESERVED];

 

                  (xviii)   a code indicating whether the Mortgage Loan is a

                           Lender PMI Loan;

 

                  (xix)     the coverage amount of any mortgage insurance;

 

                  (xx)      with respect to the Lender PMI Loans, the related

                           interest premium;

 

                  (xxi)     a code indicating whether the Mortgage Loan is a

                           Delayed Delivery Mortgage Loan;

 

                  (xxii)    a code indicating whether the Mortgage Loan is a MERS

                           Mortgage Loan; and

 

                  (xxiii)   A code indicating the term, if any, of a Prepayment

                           Charge.

 

The schedule shall also state the total of the amounts described under (v) above

for all of the Mortgage Loans in each Loan Group and in the aggregate.

 

         MORTGAGE NOTE: The original executed note or other evidence of the

indebtedness of a Mortgagor under a Mortgage Loan.

 

         MORTGAGE RATE: The annual rate of interest borne by a Mortgage Note

from time to time MINUS any interest premium if the applicable Mortgage Note

relates to a Lender PMI Loan, if any.

 

         MORTGAGED PROPERTY: The underlying property securing a Mortgage Loan.

 

         MORTGAGOR: The obligors on a Mortgage Note.

 

         NET PREPAYMENT INTEREST SHORTFALL: For any Distribution Date and Loan

Group, the EXCESS OF the Prepayment Interest Shortfalls for such Loan Group for

such Distribution Date OVER the SUM OF (i) the Compensating Interest for such

Loan Group and Distribution Date and (ii) the EXCESS OF the Compensating

Interest for the other Loan Group over the Prepayment Interest Shortfalls for

such other Loan Group.

 

         NET SWAP PAYMENT: With respect to each Distribution Date, the net

payment required to be made pursuant to the terms of the Swap Agreement by

either the Swap Provider or the Supplemental Interest Trust, which net payment

shall not take into account any Swap Termination Payment.

 

         NET WAC CAP: Any of the Group I Net WAC Cap, the Group II Net WAC Cap

or the Subordinated Net WAC Cap, as the context requires.

 

         NET WAC CAP CARRY FORWARD AMOUNT: For any Class of Certificates and any

Distribution Date, an amount equal to the aggregate amount of Net WAC Shortfall

for such Class on that Distribution Date (to the extent not covered by payments

from the Excess Reserve Fund Account or the Supplemental Interest Trust) PLUS

any unpaid Net WAC Shortfall for such Class from prior Distribution Dates (and

interest accrued thereon at the then applicable Pass-Through Rate on that Class

of Certificates, without giving effect to the applicable Net WAC Cap).

 

         NET WAC CAP PAYMENT: For any Distribution Date, any Net WAC Cap Carry

Forward Amount for that Distribution Date MINUS the amount of payments received

under the Cap Contract and applied to the payment of the Net WAC Cap Carry

Forward Amount for that Distribution Date.

 

         NET WAC SHORTFALL: For any Class of Class A and Subordinated

Certificates and any Distribution Date on which the Pass-Through Rate for that

Class is the related Net WAC Cap, an amount equal to excess of (x) the amount of

interest such Class of Certificates would have accrued for such Distribution

Date had such Pass-Through Rate not been limited by the related Net WAC Cap over

(y) the amount of interest such Class of Certificates accrued for such

Distribution Date at the related Net WAC Cap.

 

         NIM INSURER: Any insurer guarantying at the request of the Seller

certain payments under the NIM Notes.

 

         NIM NOTES: Net interest margin securities, if any, which are secured by

the cash flow on the Class C and/or Class P Certificates.

 

         NONRECOVERABLE ADVANCE: Any portion of an Advance previously made or

proposed to be made by the Master Servicer, that, in the good faith judgment of

the Master Servicer, will not be ultimately recoverable by the Master Servicer

from the related Mortgagor or related Liquidation Proceeds or otherwise from

collections related to the Mortgage Loan.

 

         NOTICE OF FINAL DISTRIBUTION: The notice to be provided pursuant to

Section 9.02, to the effect that final distribution on any of the Certificates

shall be made only on its presentation and surrender.

 

         NOTIONAL AMOUNT: With respect to the Class C Certificates and any

Distribution Date, the aggregate Uncertificated Balance of the REMIC III Regular

Interests (other than REMIC III Regular Interest LTP) immediately prior to

Distribution Date.

 

         OFFERED CERTIFICATES: As specified in the Preliminary Statement.

 

         OFFICER'S CERTIFICATE: A certificate (i) signed by the Chairman of the

Board, the Vice Chairman of the Board, the President, a Managing Director, a

Vice President (however denominated), an Assistant Vice President, the

Treasurer, the Secretary, or one of the Assistant Treasurers or Assistant

Secretaries of the Depositor or the Master Servicer, or (ii) if provided for in

this Agreement, signed by a Servicing Officer, as the case may be, and delivered

to the Depositor and the Trustee as required by this Agreement.

 

         OPINION OF COUNSEL: For the interpretation or application of the REMIC

Provisions, counsel must (i) in fact be independent of the Depositor and the

Master Servicer, (ii) not have any direct financial interest in the Depositor or

the Master Servicer or in any affiliate of either, and (iii) not be connected

with the Depositor or the Master Servicer as an officer, employee, promoter,

underwriter, trustee, partner, director, or person performing similar functions.

Otherwise, Opinion of Counsel is a written opinion of counsel, who may be

counsel for the Depositor or the Master Servicer, including in-house counsel,

reasonably acceptable to the Trustee.

 

         OPTIONAL TERMINATION: The termination of the Trust Fund created

hereunder in connection with the purchase of the Mortgage Loans pursuant to

Section 9.01(a).

 

         OPTIONAL TERMINATION DATE: The Distribution Date following the last day

of the related Remittance Period on which the aggregate Stated Principal Balance

of the Mortgage Loans and any REO Property declines to less than 10% of the sum

of (i) the aggregate Stated Principal Balance of the Closing Date Mortgage Loans

as of the Cut-off Date and (ii) the sum of aggregate Stated Principal Balances

of the Subsequent Mortgage Loans as of the related Subsequent Cut-off Dates.

 

         ORIGINAL GROUP I PRE-FUNDED AMOUNT: The amount deposited by the

Depositor in the Group I Pre-Funding Account on the Closing Date, which amount

is $31,336,723.

 

         ORIGINAL GROUP II PRE-FUNDED AMOUNT. The amount deposited by the

Depositor in the Group II Pre-Funding Account on the Closing Date, which amount

is $35,670,389.

 

         ORIGINAL PRE-FUNDED AMOUNTS: The Original Group I Pre-Funded Amount and

the Original Group II Pre-Funded Amount, as applicable.

 

         OTS: The Office of Thrift Supervision.

 

         OUTSTANDING: For the Certificates as of any date of determination, all

Certificates theretofore executed and authenticated under this Agreement except:

 

                  (i)       Certificates theretofore canceled by the Trustee or

         delivered to the Trustee for cancellation; and

 

                  (ii)      Certificates in exchange for which or in lieu of

         which other Certificates have been executed and delivered by the

         Trustee pursuant to this Agreement.

 

         OUTSTANDING MORTGAGE LOAN: As of any Due Date, a Mortgage Loan with a

Stated Principal Balance greater than zero that was not the subject of a

Principal Prepayment in Full before the Due Date or during the Prepayment Period

related to that Due Date and that did not become a Liquidated Mortgage Loan

before the Due Date.

 

         OVERCOLLATERALIZATION AMOUNT: For any Distribution Date, the EXCESS OF

 

         (a)       the aggregate Stated Principal Balance of the Mortgage Loans

as of the preceding Due Date plus any amounts on deposit in the Pre-Funding

Accounts (exclusive of any investment income therein) OVER

 

         (b)       the aggregate Class Certificate Balance of the Class A,

Subordinated and Class P Certificates as of that date (assuming the payment of

100% of the Principal Remittance Amount on those Certificates on that

Distribution Date).

 

         OVERCOLLATERALIZATION DEFICIENCY: For any Distribution Date, the EXCESS

of (a) the Overcollateralization Target Amount applicable to such Distribution

Date OVER (b) the Overcollateralization Amount applicable to such Distribution

Date.

 

         OVERCOLLATERALIZATION TARGET AMOUNT: With respect to any Distribution

Date: (i) before the Stepdown Date, an amount equal to 1.90% of the sum of the

Cut-off Date Principal Balance of the Closing Date Mortgage Loans plus the

Original Pre-Funded Amounts; (ii) on or after the Stepdown Date and provided

that a Trigger Event is not in effect, an amount equal to the GREATER OF (x)

3.80% of the then current aggregate outstanding Stated Principal Balance of the

Mortgage Loans as of the last day of the related Remittance Period (after giving

effect to Scheduled Payments of principal due during the related Remittance

Period to the extent received or advanced and Principal Prepayments received

during the Prepayment Period related to such Distribution Date) and (y)

$3,500,000; or (iii) if a Trigger Event is in effect, the Overcollateralization

Target Amount for the immediately preceding Distribution Date.

 

         OWNERSHIP INTEREST: As to any Residual Certificate, any ownership

interest in the Certificate, including any interest in the Certificate as its

Holder and any other interest therein, whether direct or indirect, legal or

beneficial.

 

         PASS-THROUGH MARGIN: For the Interest Accrual Period for each

Distribution Date on or before the Optional Termination Date and: the Class

A-I-1 Certificates, 0.260%; the Class A-II-1 Certificates, 0.110%; the Class

A-II-2 Certificates, 0.270%; the Class A-II-3 Certificates, 0.370%; the Class

M-1 Certificates, 0.480%; the Class M-2 Certificates, 0.500%; the Class M-3

Certificates, 0.520%; the Class M-4 Certificates, 0.610%; the Class M-5

Certificates, 0.650%; the Class M-6 Certificates, 0.720%; the Class M-7

Certificates, 1.200%; the Class M-8 Certificates, 1.350%; the Class M-9

Certificates, 1.750%; the Class M-10 Certificates, 3.000%; and the Class M-11

Certificates, 2.500%. For the Interest Accrual Period for each Distribution Date

after the Optional Termination Date, the Pass-Through Margin for each of the

Class A-I-1, Class A-II-1, Class A-II-2 and Class A-II-3 Certificates shall be 2

times its initial margin and the Pass-Through Margin for each Class of

Subordinated Certificates shall be 1.5 times its initial margin.

 

         PASS-THROUGH RATE: With respect to any Class of Class A Certificates or

Subordinated Certificates and any Distribution Date, the LEAST OF (x) LIBOR plus

the related Pass-Through Margin for such Distribution Date, (y) the related Net

WAC Cap for such Distribution Date and (z) the related Maximum Cap for such

Distribution Date.

 

         With respect to the Class C Certificates and any Distribution Date, a

rate per annum equal to the percentage equivalent of a fraction, the numerator

of which is the sum of the amounts calculated pursuant to clauses (A) through

(R) below, and the denominator of which is the aggregate Uncertificated Balance

of REMIC III Regular Interest LTAA, REMIC III Regular Interest LTAI1, REMIC III

Regular Interest LTAII1, REMIC III Regular Interest LTAII2, REMIC III Regular

Interest LTAII3, REMIC III Regular Interest LTM1, REMIC III Regular Interest

LTM2, REMIC III Regular Interest LTM3, REMIC III Regular Interest LTM4, REMIC

III Regular Interest LTM5, REMIC III Regular Interest LTM6, REMIC III Regular

Interest LTM7, REMIC III Regular Interest LTM8, REMIC III Regular Interest LTM9,

REMIC III Regular Interest LTM10, REMIC III Regular Interest LTM11 and REMIC III

Regular Interest LTZZ. For purposes of calculating the Pass-Through Rate for the

Class C Certificates, the numerator is equal to the sum of the following

components:

 

         (A)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTAA MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTAA;

 

         (B)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTAI1 MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTAI1;

 

         (C)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTAII1 MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTAII1;

 

         (D)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTAII2 MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTAII2;

 

         (E)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTAII3 MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTAII3;

 

         (F)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTM1 MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTM1;

 

         (G)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTM2 MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTM2;

 

         (H)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTM3 MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTM3;

 

         (I)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTM4 MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTM4;

 

         (J)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTM5 MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTM5;

 

         (K)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTM6 MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTM6;

 

         (L)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTM7 MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTM7;

 

         (M)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTM8 MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTM8;

 

         (N)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTM9 MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTM9;

 

         (O)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTM10 MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTM10;

 

          (P)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTM11 MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTM11;

 

         (Q)       the REMIC III Remittance Rate for REMIC III Regular Interest

LTZZ MINUS the Marker Rate, applied to an amount equal to the Uncertificated

Balance of REMIC III Regular Interest LTZZ; and

 

         (R)       100% of the interest on REMIC III Regular Interest LTP.

 

         The Class P Certificates and Class R Certificates will not accrue

interest and therefore will not have a Pass-Through Rate.

 

         PERCENTAGE INTEREST: As to any Certificate, the percentage interest

evidenced thereby in distributions required to be made on the related Class,

such percentage interest being stated on its face or equal to the percentage

obtained by dividing the Denomination of the Certificate by the aggregate of the

Denominations of all Certificates of the same Class.

 

         PERFORMANCE LOAN: Adjustable-rate Mortgage Loans that provide borrowers

the potential of margin reduction for good payment history. If, at the time of

evaluation, the related borrower has made scheduled payments in full since the

origination of the loan with a maximum of one late payment (which, however,

cannot be in the month of evaluation), the Mortgage Loan is eligible for a

reduction (ranging from 0.50% to 1.00%) in the margin used to calculate the

Mortgage Rate.

 

         PERIODIC RATE CAP: As to any adjustable-rate Mortgage Loan and any

Adjustment Date, the maximum percentage increase or decrease to the related

Mortgage Rate on the Adjustment Date, as specified in the related Mortgage Note.

 

         PERMITTED INVESTMENTS: At any time, any of the following:

 

         (i)       obligations of the United States or any agency thereof backed

by the full faith and credit of the United States;

 

         (ii)      general obligations of or obligations guaranteed by any state

of the United States or the District of Columbia receiving the highest long-term

debt rating of each Rating Agency, or any lower rating that will not result in

the downgrading or withdrawal of the ratings then assigned to the Certificates

by the Rating Agencies, as evidenced by a signed writing delivered by each

Rating Agency;

 

          (iii)     commercial or finance company paper that is then receiving the

highest commercial or finance company paper rating of each Rating Agency, or any

lower rating that will not result in the downgrading or withdrawal of the

ratings then assigned to the Certificates by the Rating Agencies, as evidenced

by a signed writing delivered by each Rating Agency;

 

         (iv)      certificates of deposit, demand or time deposits, or bankers'

acceptances issued by any depository institution or trust company incorporated

under the laws of the United States or of any state thereof and subject to

supervision and examination by federal or state banking authorities; provided,

that the commercial paper or long-term unsecured debt obligations of the

depository institution or trust company (or in the case of the principal

depository institution in a holding company system, the commercial paper or

long-term unsecured debt obligations of the holding company, but only if Moody's

is not a Rating Agency) are then rated one of the two highest long-term and the

highest short-term ratings of each Rating Agency for the securities, or any

lower rating that will not result in the downgrading or withdrawal of the

ratings then assigned to the Certificates by the Rating Agencies, as evidenced

by a signed writing delivered by each Rating Agency;

 

         (v)       demand or time deposits or certificates of deposit issued by

any bank or trust company or savings institution to the extent that the deposits

are fully insured by the FDIC;

 

         (vi)      guaranteed reinvestment agreements issued by any bank,

insurance company, or other corporation acceptable to the Rating Agencies at the

time of the issuance of the agreements, as evidenced by a signed writing

delivered by each Rating Agency;

 

         (vii)     repurchase obligations with respect to any security described

in clauses (i) and (ii) above, in either case entered into with a depository

institution or trust company (acting as principal) described in clause (iv)

above; provided, that such repurchase obligation would be accounted for as a

financing arrangement under generally accepted accounting principles;

 

         (viii)    securities (other than stripped bonds, stripped coupons, or

instruments sold at a purchase price in excess of 115% of their face amount)

bearing interest or sold at a discount, issued by any corporation incorporated

under the laws of the United States or any state thereof, that, at the time of

the investment, have one of the two highest ratings of each Rating Agency

(except that if the Rating Agency is Moody's, the rating shall be the highest

commercial paper rating of Moody's for the securities), or any lower rating that

will not result in the downgrading or withdrawal of the ratings then assigned to

the Certificates by the Rating Agencies, as evidenced by a signed writing

delivered by each Rating Agency;

 

         (ix)      units of a taxable money-market portfolio having the highest

rating assigned by each Rating Agency and restricted to obligations issued or

guaranteed by the United States of America or entities whose obligations are

backed by the full faith and credit of the United States of America and

repurchase agreements collateralized by such obligations; and

 

         (x)       any other investments bearing interest or sold at a discount

acceptable to the Rating Agencies that will not result in the downgrading or

withdrawal of the ratings then assigned to the Certificates by the Rating

Agencies, as evidenced by a signed writing delivered by each Rating Agency.

 

No Permitted Investment may (i) evidence the right to receive interest only

payments with respect to the obligations underlying the instrument, (ii) be sold

or disposed of before its maturity or (iii) be any obligation of the Seller or

any of its Affiliates. Any Permitted Investment shall be relatively risk free

and no options or voting rights shall be exercised with respect to any Permitted

Investment. Any Permitted Investment shall be sold or disposed of in accordance

with Statement of Financial Accounting Standards No. 140, paragraph 35c(6), in

effect as of the Closing Date.

 

         PERMITTED TRANSFEREE: Any Person other than:

 

         (i)       the United States, any State or political subdivision thereof,

or any agency or instrumentality of any of the foregoing;

 

         (ii)      a foreign government, International Organization, or any

agency or instrumentality of either of the foregoing;

 

         (iii)     an organization (except certain farmers' cooperatives

described in Section 521 of the Code) that is exempt from tax imposed by Chapter

1 of the Code (including the tax imposed by Section 511 of the Code on unrelated

business taxable income) on any excess inclusions (as defined in Section

860E(c)(1) of the Code) with respect to any Residual Certificate;

 

         (iv)      rural electric and telephone cooperatives described in Section

1381(a)(2)(C) of the Code;

 

         (v)       an "electing large partnership" as defined in Section 775 of

                  the Code;

 

         (vi)      a Person that is not a U.S. Person; and

 

         (vii)     any other Person so designated by the Depositor based on an

Opinion of Counsel that the Transfer of an Ownership Interest in a Residual

Certificate to the Person may cause any REMIC created under this Agreement to

fail to qualify as a REMIC at any time that the Certificates are outstanding.

 

         The terms "UNITED STATES," "STATE," and "INTERNATIONAL ORGANIZATION"

have the meanings in Section 7701 of the Code or successor provisions. A

corporation will not be treated as an instrumentality of the United States or of

any State or political subdivision thereof for these purposes if all of its

activities are subject to tax and, with the exception of the FHLMC, a majority

of its board of directors is not selected by such government unit.

 

         PERSON: Any individual, corporation, partnership, joint venture,

association, limited liability company, joint-stock company, trust,

unincorporated organization or government, or any agency or political

subdivision thereof.

 

         POOL STATED PRINCIPAL BALANCE: As to any Distribution Date, the

aggregate Stated Principal Balance of the Outstanding Mortgage Loans on the last

day of the related Remittance Period.

 

         PRE-FUNDING ACCOUNTS: The Group I Pre-Funding Account and the Group II

Pre-Funding Account, as applicable.

 

         PREPAYMENT CHARGE: As to a Mortgage Loan, any charge paid by a

Mortgagor in connection with certain partial prepayments and all prepayments in

full made within the related Prepayment Charge Period, the Prepayment Charges

with respect to each applicable Mortgage Loan so held by the Trust Fund being

identified in the Prepayment Charge Schedule.

 

         PREPAYMENT CHARGE PERIOD: As to any Mortgage Loan, the period of time

during which a Prepayment Charge may be imposed.

 

         PREPAYMENT CHARGE SCHEDULE: As of any date, the list of Prepayment

Charges included in the Trust Fund on that date (including the prepayment charge

summary attached thereto). The Prepayment Charge Schedule shall contain the

following information with respect to each Prepayment Charge:

 

                  (i)       the Mortgage Loan account number;

 

                  (ii)      a code indicating the type of Prepayment Charge;

 

                  (iii)     the state of origination in which the related

         Mortgaged Property is located;

 

                  (iv)      the first date on which a monthly payment is or was

         due under the related Mortgage Note;

 

                  (v)       the term of the Prepayment Charge;

 

                  (vi)      the original principal amount of the related Mortgage

         Loan; and

 

                  (vii)     the Cut-off Date Principal Balance or Subsequent

         Cut-off Date Principal Balance, as applicable, of the related Mortgage

         Loan.

 

         The Prepayment Charge Schedule shall be amended from time to time by

the Master Servicer in accordance with this Agreement and a copy of the amended

schedule shall be delivered to the NIM Insurer.

 

         PREPAYMENT INTEREST EXCESS: As to any Principal Prepayment received by

the Master Servicer on a Mortgage Loan from the first day through the fifteenth

day of any calendar month other than September 2005, all amounts paid by the

related Mortgagor in respect of interest on such Principal Prepayment. All

Prepayment Interest Excess shall be retained by the Master Servicer as

additional master servicing compensation.

 

         PREPAYMENT INTEREST SHORTFALL: As to any Distribution Date, Mortgage

Loan and Principal Prepayment received on or after the sixteenth day of the

month preceding the month of such Distribution Date (or, in the case of the

first Distribution Date, on or after September 1, 2005) and on or before the

last day of the month preceding the month of such Distribution Date, the amount,

if any, by which one month's interest at the related Mortgage Rate, net of the

Master Servicing Fee Rate, on such Principal Prepayment exceeds the amount of

interest paid in connection with such Principal Prepayment.

 

         PREPAYMENT PERIOD: As to any Distribution Date and related Due Date,

the period from and including the 16th day of the month immediately prior to the

month of such Distribution Date (or, in the case of the first Distribution Date,

on September 1, 2005) to and including the 15th day of the month of such

Distribution Date.

 

         PRIMARY INSURANCE POLICY: Each policy of primary mortgage guaranty

insurance or any replacement policy therefor with respect to any Mortgage Loan.

 

         PRINCIPAL DISTRIBUTION AMOUNT: For any Distribution Date, the SUM OF

(i) the Basic Principal Distribution Amount for the Distribution Date and (ii)

the Extra Principal Distribution Amount for the Distribution Date.

 

         PRINCIPAL PREPAYMENT: Any payment of principal by a Mortgagor on a

Mortgage Loan (including the Purchase Price of any modified Mortgage Loan

purchased pursuant to Section 3.12(c)) that is received in advance of its

scheduled Due Date and is not accompanied by an amount representing scheduled

interest due on any date in any month after the month of prepayment. The Master

Servicer shall apply partial Principal Prepayments in accordance with the

related Mortgage Note.

 

         PRINCIPAL PREPAYMENT IN FULL: Any Principal Prepayment made by a

Mortgagor of the entire principal balance of a Mortgage Loan.

 

         PRINCIPAL REMITTANCE AMOUNT: For any Distribution Date and Loan Group,

the SUM OF the following amounts (without duplication) with respect to the

Mortgage Loans in such Loan Group:

 

         (i)       the principal portion of previously undistributed Scheduled

Payments due after the Cut-off Date and by the Due Date occurring in the related

Remittance Period that were not the subject of a previous Advance and were

received by the Master Servicer before the related Determination Date or were

part of the Advance for the Determination Date;

 

         (ii)      each Principal Prepayment received by the Master Servicer

during the related Prepayment Period;

 

         (iii)     the Liquidation Proceeds on the Mortgage Loans allocable to

principal and Subsequent Recoveries actually collected by the Master Servicer

during the preceding calendar month;

 

         (iv)      the principal portion of the purchase price with respect to

each Deleted Mortgage Loan, the repurchase obligation for which arose during the

preceding calendar month and that was repurchased before the related

Distribution Account Deposit Date;

 

         (v)       the principal portion of any Substitution Adjustment Amounts

in connection with a substitution of a Mortgage Loan as of the Distribution

Date; and

 

         (vi)      the proceeds received with respect to the termination of the

Trust Fund (to the extent such proceeds relate to principal);

 

         MINUS

 

         (vii)     any Net Swap Payment or Swap Termination Payment (not due to a

Swap Provider Trigger Event) deposited in the Supplemental Interest Trust for

payment to the Swap Provider on such Distribution Date (to the extent not paid

from interest collections).

 

         PRIVATE CERTIFICATES: As specified in the Preliminary Statement.

 

         PROSPECTUS SUPPLEMENT: The Prospectus Supplement dated September 26,

2005 relating to the Offered Certificates.

 

         PUD: Planned Unit Development.

 

         PURCHASE PRICE: For any Mortgage Loan required to be purchased by the

Seller pursuant to Section 2.01, 2.02, 2.03 or 2.05 or purchased by the Master

Servicer pursuant to Section 3.12, the SUM OF:

 

         (i)       100% of the unpaid principal balance of the Mortgage Loan on

the date of the purchase;

 

          (ii)      accrued interest on the Mortgage Loan at the applicable

Mortgage Rate (or at the applicable Adjusted Mortgage Rate if (x) the purchaser

is the Master Servicer or (y) if the purchaser is the Seller and the Seller is

the Master Servicer) from the date through which interest was last paid by the

Mortgagor to the Due Date in the month in which the Purchase Price is to be

distributed to Certificateholders, net of any unreimbursed Advances made by the

Master Servicer on the Mortgage Loan; and

 

          (iii)     any costs and damages incurred by the Trust Fund in connection

with any violation by the Mortgage Loan of any predatory or abusive lending law.

 

If the Mortgage Loan is a Mortgage Loan to be repurchased pursuant to Section

3.12, the interest component of the Purchase Price shall be computed (i) on the

basis of the applicable Adjusted Mortgage Rate before giving effect to the

related modification and (ii) from the date to which interest was last paid to

the date on which the Mortgage Loan is assigned to the Master Servicer pursuant

to Section 3.12(c).

 

         QUALIFIED INSURER: A mortgage guaranty insurance company duly qualified

as such under the laws of the state of its principal place of business and each

state having jurisdiction over the insurer in connection with the insurance

policy issued by the insurer, duly authorized and licensed in such states to

transact a mortgage guaranty insurance business in such states and to write the

insurance provided by the insurance policy issued by it, approved as an FNMA- or

FHLMC-approved mortgage insurer or having a claims paying ability rating of at

least "AA" or an equivalent rating by a nationally recognized statistical rating

organization. Any replacement insurer with respect to a Mortgage Loan must have

at least as high a claims paying ability rating as the insurer it replaces had

on the Closing Date.

 

         RATING AGENCY: Each of the Rating Agencies specified in the Preliminary

Statement. If any of them or a successor is no longer in existence, "RATING

AGENCY" shall be the nationally recognized statistical rating organization, or

other comparable Person, designated by the Depositor, notice of which

designation shall be given to the Trustee. References to a given rating or

rating category of a Rating Agency means the rating category without giving

effect to any modifiers.

 

         REALIZED LOSS: The excess of the Stated Principal Balance of a

defaulted Mortgage Loan over the net Liquidation Proceeds with respect thereto

that are allocated to the principal balance of such Mortgage Loan. To the extent

the Master Servicer receives Subsequent Recoveries with respect to any Mortgage

Loan, the amount of the Realized Loss with respect to that Mortgage Loan will be

reduced by such Subsequent Recoveries.

 

          RECORD DATE: For the Class A and Subordinated Certificates held in

book-entry form, the close of business on the Business Day before the related

Distribution Date. For any Definitive Certificate, the close of business on the

last Business Day of the month preceding the month of the related Distribution

Date.

 

         REFERENCE BANK: As defined in Section 4.07.

 

         REFINANCE LOAN: Any Mortgage Loan the proceeds of which are used to

refinance an existing Mortgage Loan.

 

         REGULAR CERTIFICATES: Any Class A, Class M, Class C or Class P

Certificate.

 

         RELIEF ACT:   The Servicemembers Civil Relief Act.

 

         RELIEF ACT INTEREST SHORTFALL: With respect to any Distribution Date

and any Mortgage Loan as to which there has been a reduction in the amount of

interest collectible thereon for the most recently ended calendar month as a

result of the application of the Relief Act or similar state laws, the amount,

if any, by which (i) interest collectible on such Mortgage Loan for the most

recently ended calendar month is less than (ii) interest accrued thereon for

such month pursuant to the Mortgage Note.

 

         REMIC: A "real estate mortgage investment conduit" within the meaning

of Section 860D of the Code.

 

         REMIC I: The segregated pool of assets subject hereto, constituting the

primary trust created hereby and to be administered hereunder, with respect to

which a REMIC election is to be made, consisting of: (i) such Mortgage Loans and

Prepayment Charges as from time to time are subject to this Agreement, together

with the Mortgage Files relating thereto, and together with all collections

thereon and proceeds thereof; (ii) any REO Property, together with all

collections thereon and proceeds thereof; (iii) the Trustee's rights with

respect to the Mortgage Loans under all insurance policies, required to be

maintained pursuant to this Agreement and any proceeds thereof; (iv) the

Depositor's rights under this Agreement (including any security interest created

thereby) to the extent conveyed pursuant to Section 2.01; and (v) the Collection

Account, the Distribution Account and such assets that are deposited therein

from time to time and any investments thereof, together with any and all income,

proceeds and payments with respect thereto. Notwithstanding the foregoing,

however, REMIC I specifically excludes the Pre-Funding Accounts, any Subsequent

Mortgage Loan Interest, the Excess Reserve Fund Account, the Interest Coverage

Account, the Cap Contract, the Supplemental Interest Trust, the Swap Agreement,

all payments and other collections of principal and interest due on the Mortgage

Loans on or before the Cut-off Date and all Prepayment Charges payable in

connection with Principal Prepayments made before the Cut-off Date.

 

         REMIC I REGULAR INTEREST: Any of the separate non-certificated

beneficial ownership interests in REMIC I issued hereunder and designated as a

regular interest in REMIC I. Each REMIC I Regular Interest shall accrue interest

at the related REMIC I Remittance Rate in effect from time to time, and shall be

entitled to distributions of principal, subject to the terms and conditions

hereof, in an aggregate amount equal to its initial Uncertificated Balance as

set forth in the Preliminary Statement hereto.

 

         REMIC I REGULAR INTEREST I-LT1: One of the separate non-certificated

beneficial ownership interests in REMIC I issued hereunder and designated as a

Regular Interest in REMIC I. REMIC I Regular Interest I-LT1 shall accrue

interest at the related REMIC I Remittance Rate in effect from time to time, and

shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

          REMIC I REGULAR INTEREST I-LT1PF: One of the separate non-certificated

beneficial ownership interests in REMIC I issued hereunder and designated as a

Regular Interest in REMIC I. REMIC I Regular Interest I-LT1PF shall accrue

interest at the related REMIC I Remittance Rate in effect from time to time, and

shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC I REGULAR INTEREST I-LT2: One of the separate non-certificated

beneficial ownership interests in REMIC I issued hereunder and designated as a

Regular Interest in REMIC I. REMIC I Regular Interest I-LT2 shall accrue

interest at the related REMIC I Remittance Rate in effect from time to time, and

shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC I REGULAR INTEREST I-LT2PF: One of the separate non-certificated

beneficial ownership interests in REMIC I issued hereunder and designated as a

Regular Interest in REMIC I. REMIC I Regular Interest I-LT2PF shall accrue

interest at the related REMIC I Remittance Rate in effect from time to time, and

shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC I REGULAR INTEREST I-LTP: One of the separate non-certificated

beneficial ownership interests in REMIC I issued hereunder and designated as a

Regular Interest in REMIC I. REMIC I Regular Interest I-LTP shall be entitled to

distributions of principal, subject to the terms and conditions hereof, in an

aggregate amount equal to its initial Uncertificated Balance as set forth in the

Preliminary Statement hereto.

 

         REMIC I REMITTANCE RATE: With respect to REMIC I Regular Interest I-LT1

and REMIC I Regular Interest I-LTP and (i) for the first Distribution Date, the

weighted average of the Adjusted Net Mortgage Rates of the Initial Group I

Mortgage Loans and (ii) thereafter, the weighted average of the Adjusted Net

Mortgage Rates of the Group I Mortgage Loans. With respect to REMIC I Regular

Interest I-LT2, and (i) for the first Distribution Date, the weighted average of

the Adjusted Net Mortgage Rates of the Initial Group II Mortgage Loans and (ii)

thereafter, the weighted average of the Adjusted Net Mortgage Rates of the Group

II Mortgage Loans. With respect to REMIC I Regular Interest I-LT1PF and (i) the

first Distribution Date, 0.000% and (ii) thereafter, the weighted average of the

Adjusted Net Mortgage Rates of the Group I Mortgage Loans. With respect to REMIC

I Regular Interest I-LT2PF and (i) the first Distribution Date, 0.000% and (ii)

thereafter, the weighted average of the Adjusted Net Mortgage Rates of the Group

II Mortgage Loans.

 

         REMIC II GROUP I REGULAR INTERESTS: REMIC II Regular Interest I and

REMIC II Regular Interest I-1-A through REMIC II Regular Interest I-40-B as

designated in the Preliminary Statement hereto.

 

         REMIC II GROUP II REGULAR INTERESTS: REMIC II Regular Interest II and

REMIC II Regular Interest II-1-A through REMIC II Regular Interest II-40-B as

designated in the Preliminary Statement hereto.

 

         REMIC II REGULAR INTEREST: Any of the separate non certificated

beneficial ownership interests in REMIC II issued hereunder and designated as a

"regular interest" in REMIC II. Each REMIC II Regular Interest shall accrue

interest at the related REMIC II Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto. The designations for

the respective REMIC II Regular Interests are set forth in the Preliminary

Statement hereto. The REMIC II Regular Interests consist of the REMIC II Group I

Regular Interests, REMIC II Group II Regular Interests and REMIC II Regular

Interest P.

 

         REMIC II REMITTANCE RATE: With respect to REMIC II Regular Interest I

and REMIC II Regular Interest P, a per annum rate equal to the weighted average

Net Mortgage Rate of Loan Group I. With respect to each REMIC II Group I Regular

Interest ending with the designation "A", a per annum rate equal to the weighted

average Net Mortgage Rate of Loan Group I multiplied by 2, subject to a maximum

rate of 4.300%. With respect to each REMIC II Group I Regular Interest ending

with the designation "B", the greater of (x) a per annum rate equal to the

excess, if any, of (i) 2 multiplied by the weighted average Net Mortgage Rate of

Loan Group I over (ii) 4.300% and (y) 0.00%. With respect to REMIC II Regular

Interest II, a per annum rate equal to the weighted average Net Mortgage Rate of

Loan Group II. With respect to each REMIC II Group II Regular Interest ending

with the designation "A", a per annum rate equal to the weighted average Net

Mortgage Rate of Loan Group II multiplied by 2, subject to a maximum rate of

4.300%. With respect to each REMIC II Group II Regular Interest ending with the

designation "B", the greater of (x) a per annum rate equal to the excess, if

any, of (i) 2 multiplied by the weighted average Net Mortgage Rate of Loan Group

II over (ii) 4.300% and (y) 0.00%.

 

         REMIC III INTEREST LOSS ALLOCATION AMOUNT: With respect to any

Distribution Date, an amount (subject to adjustment based on the actual number

of days elapsed in the respective Interest Accrual Periods for the indicated

Regular Interests for such Distribution Date) equal to (a) the product of (i)

50% of the aggregate Stated Principal Balance of the Mortgage Loans and REO

Properties then outstanding and (ii) the REMIC III Remittance Rate for REMIC III

Regular Interest LTAA minus the Marker Rate, divided by (b) 12.

 

         REMIC III MARKER ALLOCATION PERCENTAGE: 50% of any amount payable or

loss attributable from the Mortgage Loans, which shall be allocated to REMIC III

Regular Interest LTAA, REMIC III Regular Interest LTAI1, REMIC III Regular

Interest LTAII1, REMIC III Regular Interest LTAII2, REMIC III Regular Interest

LTAII3, REMIC III Regular Interest LTM1, REMIC III Regular Interest LTM2, REMIC

III Regular Interest LTM3, REMIC III Regular Interest LTM4, REMIC III Regular

Interest LTM5, REMIC III Regular Interest LTM6, REMIC III Regular Interest LTM7,

REMIC III Regular Interest LTM8, REMIC III Regular Interest LTM9, REMIC III

Regular Interest LTM10, REMIC III Regular Interest LTM11, REMIC III Regular

Interest LTZZ and REMIC III Regular Interest LTP.

 

         REMIC III OVERCOLLATERALIZATION TARGET AMOUNT: 0.50% of the

Overcollateralization Target Amount.

 

         REMIC III OVERCOLLATERALIZED AMOUNT: With respect to any date of

determination, (i) 0.50% of the aggregate Uncertificated Balance of the REMIC

III Regular Interests MINUS (ii) the aggregate Uncertificated Balance of REMIC

III Regular Interest LTAI1, REMIC III Regular Interest LTAII1, REMIC III Regular

Interest LTAII2, REMIC III Regular Interest LTAII3, REMIC III Regular Interest

LTM1, REMIC III Regular Interest LTM2, REMIC III Regular Interest LTM3, REMIC

III Regular Interest LTM4, REMIC III Regular Interest LTM5, REMIC III Regular

Interest LTM6, REMIC III Regular Interest LTM7, REMIC III Regular Interest LTM8,

REMIC III Regular Interest LTM9, REMIC III Regular Interest LTM10, REMIC III

Regular Interest LTM11 and REMIC III Regular Interest LTP, in each case as of

such date of determination.

 

         REMIC III PRINCIPAL LOSS ALLOCATION AMOUNT: With respect to any

Distribution Date, an amount equal to the product of (i) 50% of the aggregate

Stated Principal Balance of the Mortgage Loans and REO Properties then

outstanding and (ii) one (1) minus a fraction, the numerator of which is two (2)

times the aggregate Uncertificated Balance of REMIC III Regular Interest LTAI1,

REMIC III Regular Interest LTAII1, REMIC III Regular Interest LTAII2, REMIC III

Regular Interest LTAII3, REMIC III Regular Interest LTM1, REMIC III Regular

Interest LTM2, REMIC III Regular Interest LTM3, REMIC III Regular Interest LTM4,

REMIC III Regular Interest LTM5, REMIC III Regular Interest LTM6, REMIC III

Regular Interest LTM7, REMIC III Regular Interest LTM8, REMIC III Regular

Interest LTM9, REMIC III Regular Interest LTM10 and REMIC III Regular Interest

LTM11 and the denominator of which is the aggregate Uncertificated Balance of

REMIC III Regular Interest LTAI1, REMIC III Regular Interest LTAII1, REMIC III

Regular Interest LTAII2, REMIC III Regular Interest LTAII3, REMIC III Regular

Interest LTM1, REMIC III Regular Interest LTM2, REMIC III Regular Interest LTM3,

REMIC III Regular Interest LTM4, REMIC III Regular Interest LTM5, REMIC III

Regular Interest LTM6, REMIC III Regular Interest LTM7, REMIC III Regular

Interest LTM8, REMIC III Regular Interest LTM9, REMIC III Regular Interest

LTM10, REMIC III Regular Interest LTM11 and REMIC III Regular Interest LTZZ.

 

         REMIC III REGULAR INTEREST: Any of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

regular interest in REMIC III. Each REMIC III Regular Interest shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal (other than the REMIC III

Regular Interest LTIO), subject to the terms and conditions hereof, in an

aggregate amount equal to its initial Uncertificated Balance as set forth in the

Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LT1GRP: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LT1GRP shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LT1SUB: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LT1SUB shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LT2GRP: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LT2GRP shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LT2SUB: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LT2SUB shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTAA: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTAA shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTAI1: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTAI1 shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTAII1: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTAII1 shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTAII2: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTAII2 shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTAII3: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTAII3 shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTIO: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTIO shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time on

its Uncertificated Notional Amount as set forth in the Preliminary Statement

hereto.

 

         REMIC III REGULAR INTEREST LTM1: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTM1 shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTM2: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTM2 shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTM3: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTM3 shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTM4: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTM4 shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTM5: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTM5 shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTM6: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTM6 shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTM7: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTM7 shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTM8: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTM8 shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTM9: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTM9 shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTM10: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTM10 shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTM11: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTM11 shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTP: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTP shall be entitled

to any Prepayment Charges collected by the Master Servicer and to a distribution

of principal, subject to the terms and conditions hereof, in an aggregate amount

equal to its initial Uncertificated Balance as set forth in the Preliminary

Statement hereto.

 

         REMIC III REGULAR INTEREST LTXX: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTXX shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REGULAR INTEREST LTZZ: One of the separate non-certificated

beneficial ownership interests in REMIC III issued hereunder and designated as a

Regular Interest in REMIC III. REMIC III Regular Interest LTZZ shall accrue

interest at the related REMIC III Remittance Rate in effect from time to time,

and shall be entitled to distributions of principal, subject to the terms and

conditions hereof, in an aggregate amount equal to its initial Uncertificated

Balance as set forth in the Preliminary Statement hereto.

 

         REMIC III REMITTANCE RATE: With respect to REMIC III Regular Interest

LTAA, REMIC III Regular Interest LTAI1, REMIC III Regular Interest LTAII1, REMIC

III Regular Interest LTAII2, REMIC III Regular Interest LTAII3, REMIC III

Regular Interest LTM1, REMIC III Regular Interest LTM2, REMIC III Regular

Interest LTM3, REMIC III Regular Interest LTM4, REMIC III Regular Interest LTM5,

REMIC III Regular Interest LTM6, REMIC III Regular Interest LTM7, REMIC III

Regular Interest LTM8, REMIC III Regular Interest LTM9, REMIC III Regular

Interest LTM10, REMIC III Regular Interest LTM11, REMIC III Regular Interest

LTZZ, REMIC III Regular Interest LT1SUB, REMIC III Regular Interest LT2SUB and

REMIC III Regular Interest LTXX, a per annum rate (but not less than zero) equal

to the weighted average of (w) with respect to REMIC II Regular Interest I,

REMIC II Regular Interest II and REMIC II Regular Interest P, the REMIC II

Remittance Rate for such REMIC II Regular Interest for each such Distribution

Date, (x) with respect to REMIC II Regular Interests ending with the designation

"B", the weighted average of the REMIC II Remittance Rates for such REMIC II

Regular Interests, weighted on the basis of the Uncertificated Balance of such

REMIC II Regular Interests for each such Distribution Date and (y) with respect

to REMIC II Regular Interests ending with the designation "A", for each

Distribution Date listed below, the weighted average of the rates listed below

for each such REMIC II Regular Interest listed below, weighted on the basis of

the Uncertificated Balance of each such REMIC II Regular Interest for each such

Distribution Date:

 

<PAGE>

 

 

<TABLE>

<CAPTION>

 

DISTRIBUTION

    DATE            REMIC II REGULAR INTEREST                                  RATE

    ----            -------------------------                                  ----

<S>                 <C>                              <C>

      1             I-1-A through I-40-A             2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                   II-1-A through II-40-A           2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

 

      2             I-2-A through I-40-A             2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                   II-2-A through II-40-A           2 multiplied by Swap LIBOR, subject to a maximum rate REMIC II

                                                   Remittance Rate

                   I-1-A                            REMIC II Remittance Rate

                   II-1-A                           REMIC II Remittance Rate

 

      3             I-3-A through I-40-A             2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                    II Remittance Rate

                   II-3-A through II-40-A           2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                   I-1-A and I-2-A                   REMIC II Remittance Rate

                   II-1-A and II-2-A                REMIC II Remittance Rate

 

      4             I-4-A through I-40-A             2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                    II Remittance Rate

                   II-4-A through II-40-A           2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                   I-1-A through I-3-A              REMIC II Remittance Rate

                   II-1-A through II-3-A            REMIC II Remittance Rate

 

      5             I-5-A through I-40-A             2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                    II Remittance Rate

                   II-5-A through II-40-A           2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                   I-1-A through I-4-A              REMIC II Remittance Rate

                   II-1-A through II-4-A            REMIC II Remittance Rate

 

      6             I-6-A through I-40-A             2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                    II Remittance Rate

                   II-6-A through II-40-A           2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                   I-1-A through I-5-A              REMIC II Remittance Rate

                   II-1-A through II-5-A            REMIC II Remittance Rate

 

      7             I-7-A through I-40-A             2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                    II Remittance Rate

                   II-7-A through II-40-A           2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                    I-1-A through I-6-A              REMIC II Remittance Rate

                   II-1-A through II-6-A            REMIC II Remittance Rate

 

      8             I-8-A through I-40-A             2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                   II-8-A through II-40-A           2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                    I-1-A through I-7-A              REMIC II Remittance Rate

                   II-1-A through II-7-A            REMIC II Remittance Rate

 

      9             I-9-A through I-40-A             2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                   II-9-A through II-40-A           2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                   I-1-A through I-8-A              REMIC II Remittance Rate

                   II-1-A through II-8-A            REMIC II Remittance Rate

 

     10             I-10-A through I-40-A            2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                   II-10-A through II-40-A          2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                   I-1-A through I-9-A              REMIC II Remittance Rate

                   II-1-A through II-9-A            REMIC II Remittance Rate

 

     11             I-11-A through I-40-A            2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                   II-11-A through II-40-A          2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                    II Remittance Rate

                   I-1-A through I-10-A             REMIC II Remittance Rate

                   II-1-A through II-10-A           REMIC II Remittance Rate

 

     12             I-12-A through I-40-A            2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                   II-12-A through II-40-A          2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                    II Remittance Rate

                   I-1-A through I-11-A             REMIC II Remittance Rate

                   II-1-A through II-11-A           REMIC II Remittance Rate

 

     13             I-13-A through I-40-A            2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remittance Rate

                   II-13-A through II-40-A          2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                    II Remittance Rate

                   I-1-A through I-12-A             REMIC II Remittance Rate

                   II-1-A through II-12-A           REMIC II Remittance Rate

 

     14             I-14-A through I-40-A            2 multiplied by Swap LIBOR, subject to a maximum rate of REMIC

                                                   II Remi