
                                       UNITED STATES
                           SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549


                                        FORM 8-K


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  July 25, 2005
                          (Date of earliest event reported)

            Indymac MBS Inc (as Depositor under the Pooling and Servicing
                Agreement, dated as March 1, 2005, providing for the
        issuance of Residential Asset Securitization Trust Series 2005-A4
                Mortgage Pass-Through Certificates, Series 2005-D)
                 (Exact name of registrant as specified in charter)


                                          DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-119384-18                         95-4791925
          (Commission File Number)        (I.R.S. Employer Identification No.)


          155 NORTH LAKE AVENUE
          PASADENA, CALIFORNIA                         91101
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (800) 669-2300


       (Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):

[  ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)

[  ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act
(17 CFR 240.14a-12(b))

[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b))

[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c))


     Item 8.01  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     July 25, 2005.

                                    Signatures

               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on its
          behalf by the undersigned, hereunto duly authorized.


                                  Deutsche Bank National Trust Company,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of Indymac MBS Inc, Registrant


          Date:  Jul 27, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of July 25, 2005.



IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				IndyMac Bank						1. Certificate Payment Report					2
				IndyMac Bank						2. Collection Account Report					4
										2. Collection Account Report					4
										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					10
				Certificate Insurer(s)						5. Delinquency Report					10
										6. REO Report					11

										7. Foreclosure Report					12
										8. Prepayment Report					13
										9. Prepayment Detail Report					16
										9. Prepayment Detail Report					16
										10. Realized Loss Report					17
										11. Realized Loss Detail Report					20
				Servicer(s)						11. Realized Loss Detail Report					20
				Servicer(s)						12. Triggers and Adj. Cert. Report					21
				IndyMac Bank						12. Triggers and Adj. Cert. Report					21
				IndyMac Bank						13. Other Related Information					22
										13. Other Related Information					22


				Underwriter(s)
				UBS Investment Bank


										Total Number of Pages					22
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			March 01, 2005			Jennifer Hermansader
				Close Date:			March 30, 2005			Administrator
				First Distribution Date:			April 25, 2005			(714) 247-6258
										Jennifer.Vandyne@db.com
										Jennifer.Vandyne@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			July 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			June 30, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							July 22, 2005
							July 22, 2005

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






Page 1 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution - MASTER-REMIC
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)

A-1	SR	$	191,578,000.00		186,136,491.37		583,907.07		1,801,313.56		2,385,220.63		0.00		0.00		184,335,177.81
A-1	SR	$	191,578,000.00		186,136,491.37		583,907.07		1,801,313.56		2,385,220.63		0.00		0.00		184,335,177.81
A-2	SR/NTL	$	0.00		0.00		269,218.51		0.00		269,218.51		0.00		0.00		0.00
A-X	SR/NTL	$	0.00		0.00		35,723.00		0.00		35,723.00		0.00		0.00		0.00
A-R	SR/RES	$	100.00		0.00		0.01		0.00		0.01		0.00		0.00		0.00
B-1	SUB	$	4,040,000.00		4,029,322.29		18,467.73		3,586.10		22,053.83		0.00		0.00		4,025,736.19
B-2	SUB	$	1,819,000.00		1,814,192.39		8,315.05		1,614.63		9,929.68		0.00		0.00		1,812,577.76
B-3	SUB	$	1,010,000.00		1,007,330.56		4,616.93		896.52		5,513.45		0.00		0.00		1,006,434.04
B-4	SUB/NOF	$	1,010,000.00		1,007,330.56		4,616.93		896.52		5,513.45		0.00		0.00		1,006,434.04
B-5	SUB/NOF	$	707,000.00		705,131.40		3,231.85		627.57		3,859.42		0.00		0.00		704,503.83
B-6	SUB/NOF	$	505,304.00		503,968.51		2,309.86		448.53		2,758.39		0.00		0.00		503,519.98
P	SR/NOF	$	100.00		100.00		0.00		0.00		0.00		0.00		0.00		100.00
PO	SR	$	1,344,824.00		1,305,484.65		0.00		2,082.06		2,082.06		0.00		0.00		1,303,402.59



Total			202,014,328.00		196,509,351.73		930,406.94		1,811,465.49		2,741,872.43		0.00		0.00		194,697,886.24
Total




Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
	Period		Period
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1	06/25/05		07/24/05		F-30/360		45660LHD4		191,578,000.00		971.596380		3.047882		9.402507		12.450389	962.193873
A-2	06/25/05		07/24/05		F-30/360		45660LHE2		191,578,000.00		971.596380		1.405268		0.000000		1.405268	962.193873
A-X	06/01/05		06/30/05		F-30/360		45660LHG7		135,826,941.98		971.646387		0.263004		0.000000		0.263004	960.606560
A-R	06/01/05		06/30/05		F-30/360		45660LHH5		100.00		0.000000		0.100000		0.000000		0.100000	0.000000
B-1	06/01/05		06/30/05		F-30/360		45660LHJ1		4,040,000.00		997.357002		4.571220		0.887649		5.458869	996.469354
B-2	06/01/05		06/30/05		F-30/360		45660LHK8		1,819,000.00		997.357004		4.571220		0.887647		5.458868	996.469357
B-3	06/01/05		06/30/05		F-30/360		45660LHL6		1,010,000.00		997.356990		4.571218		0.887644		5.458861	996.469347
B-4	06/01/05		06/30/05		F-30/360		45660LHN2		1,010,000.00		997.356990		4.571218		0.887644		5.458861	996.469347
B-5	06/01/05		06/30/05		F-30/360		45660LHP7		707,000.00		997.357001		4.571216		0.887652		5.458868	996.469349
B-6	06/01/05		06/30/05		F-30/360		45660LHQ5		505,304.00		997.357056		4.571228		0.887644		5.458872	996.469412
P	06/01/05		06/30/05		F-30/360		45660LHM4		100.00		1,000.000000		0.000000		0.000000		0.000000	1,000.000000
PO	06/01/05		06/30/05		F-30/360		45660LHF9		1,344,824.00		970.747585		0.000000		1.548203		1.548203	969.199382





Page 2 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution

Distribution to Date - MASTER-REMIC
																	Current


	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A-1	191,578,000.00		2,217,273.80		6,574,164.46		668,657.73		7,242,822.19		9,460,095.99		0.00		0.00		184,335,177.81
A-2	0.00		1,250,360.55		0.00		0.00		0.00		1,250,360.55		0.00		0.00		0.00
A-X	0.00		145,247.17		0.00		0.00		0.00		145,247.17		0.00		0.00		0.00
A-R	100.00		0.50		0.00		100.00		100.00		100.50		0.00		0.00		0.00
B-1	4,040,000.00		73,968.77		0.00		14,263.81		14,263.81		88,232.58		0.00		0.00		4,025,736.19
B-2	1,819,000.00		33,304.25		0.00		6,422.24		6,422.24		39,726.49		0.00		0.00		1,812,577.76
B-3	1,010,000.00		18,492.19		0.00		3,565.96		3,565.96		22,058.15		0.00		0.00		1,006,434.04
B-4	1,010,000.00		18,492.19		0.00		3,565.96		3,565.96		22,058.15		0.00		0.00		1,006,434.04
B-5	707,000.00		12,944.53		0.00		2,496.17		2,496.17		15,440.70		0.00		0.00		704,503.83
B-6	505,304.00		9,251.67		0.00		1,784.02		1,784.02		11,035.69		0.00		0.00		503,519.98
P	100.00		7,735.17		0.00		0.00		0.00		7,735.17		0.00		0.00		100.00
PO	1,344,824.00		0.00		35,728.71		5,692.70		41,421.41		41,421.41		0.00		0.00		1,303,402.59



Total	202,014,328.00		3,787,070.79		6,609,893.17		706,548.59		7,316,441.76		11,103,512.55		0.00		0.00		194,697,886.24


Interest Detail - MASTER-REMIC
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or

	Through		(with Notional)		Accrued		Supported		Unpaid		Interest		Optimal		Deferred		Unpaid

Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1	3.76438%		186,136,491.37		583,907.07		0.00		0.00		0.00		583,907.07		583,907.07		0.00
A-2	1.73562%		186,136,491.37		269,218.51		0.00		0.00		0.00		269,218.51		269,218.51		0.00
A-X	0.32481%		131,975,757.39		35,723.00		0.00		0.00		0.00		35,723.00		35,723.00		0.00
A-R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.01		0.00
B-1	5.50000%		4,029,322.29		18,467.73		0.00		0.00		0.00		18,467.73		18,467.73		0.00
B-2	5.50000%		1,814,192.39		8,315.05		0.00		0.00		0.00		8,315.05		8,315.05		0.00
B-3	5.50000%		1,007,330.56		4,616.93		0.00		0.00		0.00		4,616.93		4,616.93		0.00
B-4	5.50000%		1,007,330.56		4,616.93		0.00		0.00		0.00		4,616.93		4,616.93		0.00
B-5	5.50000%		705,131.40		3,231.85		0.00		0.00		0.00		3,231.85		3,231.85		0.00
B-6	5.50000%		503,968.51		2,309.86		0.00		0.00		0.00		2,309.86		2,309.86		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
PO	0.00000%		1,305,484.65		0.00		0.00		0.00		0.00		0.00		0.00		0.00



Total			514,621,600.49		930,406.93		0.00		0.00		0.00		930,406.93		930,406.94		0.00



Page 3 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
														Total
Principal Collections														1,811,465.49
Principal Withrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														1,811,465.49
Interest Collections														943,861.02
Interest Withdrawals														-0.00
Interest Other Accounts														0.00
Interest Fees														-13,454.08
TOTAL NET INTEREST														930,406.94
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														2,741,872.43



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
															Total
Scheduled Principal Received															175,147.76
Curtailments															22,963.03
Prepayments In Full															1,613,354.70
Repurchased/Substitutions															0.00
Liquidations															0.00
Insurance Principal															0.00
Other Additional Principal															0.00
Delinquent Principal															-131,968.28
Realized Losses															-0.00
Advanced Principal															131,968.28
TOTAL PRINCIPAL COLLECTED															1,811,465.49


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
														Total
TOTAL PRINCIPAL OTHER ACCOUNTS														0.00





Page 4 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
														Total
Scheduled Interest														980,894.18
Repurchased/Substitution Interest														0.00
Liquidation Interest														0.00
Insurance Interest														0.00
Other Additional Interest														0.00
Prepayment Interest Shortfalls														-1,200.12
Delinquent Interest														-746,329.87
Compensating Interest														1,200.12
Civil Relief Act Shortfalls														-0.00
Interest Advanced														709,296.71
TOTAL INTEREST COLLECTED														943,861.02


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
														Total
TOTAL INTEREST WITHDRAWALS														0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
														Total
Prepayment Charges														0.00
Payments Received from CAP Contract														0.00
TOTAL INTEREST OTHER ACCOUNTS														0.00



INTEREST - FEES
INTEREST - FEES
														Total
Current Servicing Fees														11,583.80
Trustee Fees														1,637.58
TOTAL INTEREST FEES														13,454.08




Page 5 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS

SPACE INTENTIONALLY LEFT BLANK



INSURANCE
INSURANCE
														Total
PMI														232.70



STRUCTURAL FEATURES

SPACE INTENTIONALLY LEFT BLANK




Page 6 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														952
Prior														931
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-7
Repurchases														-0
Liquidations														-0
Current														924
Principal Balance:


Original														202,014,229.00
Prior														196,509,252.71
Prefunding														0.00
Scheduled Principal														-175,147.76
Partial Prepayments														-22,963.03
Full Voluntary Prepayments														-1,613,354.70
Repurchases														-0.00
Liquidations														-0.00
Current														194,697,787.22





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
														Total
Weighted Average Coupon Original														5.99027%
Weighted Average Coupon Prior														5.98941%
Weighted Average Coupon Current														5.98991%
Weighted Average Months to Maturity Original														356
Weighted Average Months to Maturity Prior														354
Weighted Average Months to Maturity Current														353
Weighted Avg Remaining Amortization Term Original														356
Weighted Avg Remaining Amortization Term Prior														354
Weighted Avg Remaining Amortization Term Current														353
Weighted Average Seasoning Original														2.57
Weighted Average Seasoning Prior														4.57
Weighted Average Seasoning Current														5.58









Page 8 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
														Total
Weighted Average Margin Original														0.00000%
Weighted Average Margin Prior														0.00000%
Weighted Average Margin Current														0.00000%
Weighted Average Max Rate Original														0.00000%
Weighted Average Max Rate Prior														0.00000%
Weighted Average Max Rate Current														0.00000%
Weighted Average Min Rate Original														0.00000%
Weighted Average Min Rate Prior														0.00000%
Weighted Average Min Rate Current														0.00000%
Weighted Average Cap Up Original														0.00000%
Weighted Average Cap Up Prior														0.00000%
Weighted Average Cap Up Current														0.00000%
Weighted Average Cap Down Original														0.00000%
Weighted Average Cap Down Prior														0.00000%
Weighted Average Cap Down Current														0.00000%




SERVICING FEES & ADVANCES

															Total




Current Servicing Fees														11,583.80
Delinquent Servicing Fees														37,033.16
TOTAL SERVICING FEES														48,616.96


Total Servicing Fees														48,616.96
Compensating Interest														-1,200.12
Delinquent Servicing Fees														-37,033.16
COLLECTED SERVICING FEES														10,383.69


Total Advaced Interest														709,296.71
Total Advaced Principal														131,968.28
Aggregate Advances with respect to this Distribution														841,264.99





ADDITIONAL COLLATERAL INFORMATION
														Total
Prepayment Interest Shortfall (PPIS)														1,200.12
Compensating Interest														-1,200.12
Net Prepayment Interest Shortfall (PPIS)														0.00

Weighted Average Net Mortgage Rate														5.681607%

LIBOR for the Current Period														3.314380%

LIBOR for the Next Period														0.000000%



Page 9 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3,410,371.78		0.00		497,734.16		3,908,105.94
			% Balance				1.75%		0.00%		0.26%		2.01%
			# Loans				14		0		2		16
			% # Loans				1.52%		0.00%		0.22%		1.73%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		445,570.13		0.00		0.00		0.00		445,570.13
			% Balance		0.23%		0.00%		0.00%		0.00%		0.23%
			# Loans		2		0		0		0		2
			% # Loans		0.22%		0.00%		0.00%		0.00%		0.22%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		445,570.13		3,410,371.78		0.00		497,734.16		4,353,676.07
			% Balance		0.23%		1.75%		0.00%		0.26%		2.24%
			# Loans		2		14		0		2		18
			% # Loans		0.22%		1.52%		0.00%		0.22%		1.95%









Page 10 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 11 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 12 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

															Total




Current


Number of Paid in Full Loans														7
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														7
Curtailments Amount														22,963.03
Paid in Full Balance														1,613,354.70
Repurchased Loans Balance														0.00
Total Prepayment Amount														1,636,317.73

Cumulative


Number of Paid in Full Loans														28
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														28
Paid in Full Balance														6,500,948.10
Repurchased Loans Balance														0.00
Curtailments Amount														109,045.09
Total Prepayment Amount														6,609,993.19










Page 13 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

															Total



SMM														0.83%
3 Months Avg SMM														0.95%
12 Months Avg SMM														0.83%
Avg SMM Since Cut-off														0.83%


CPR														9.56%
3 Months Avg CPR														10.82%
12 Months Avg CPR														9.52%
Avg CPR Since Cut-off														9.52%


PSA														856.40%
3 Months Avg PSA Approximation														1,182.60%
12 Months Avg PSA Approximation														1,167.97%
Avg PSA Since Cut-off Approximation														1,167.97%










Page 14 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.













Page 15 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

120380906 1			246,700.00		245,545.31			14-Jul-2005		6.375%		VA - 89.98%		Paid Off - 360		01-Feb-2005
			246,700.00

120383450 1			122,900.00		122,889.27			05-Jul-2005		6.000%		IL - 79.29%		Paid Off - 360		01-Feb-2005
120383450 1					122,889.27			05-Jul-2005		6.000%		IL - 79.29%		Paid Off - 360		01-Feb-2005
120686517 1			263,000.00		262,017.83			24-Jun-2005		6.375%		HI - 52.60%		Paid Off - 360		01-Mar-2005
120686517 1					262,017.83			24-Jun-2005		6.375%		HI - 52.60%		Paid Off - 360		01-Mar-2005
120960610 1			335,000.00		333,994.45			17-Jun-2005		6.000%		NY - 53.60%		Paid Off - 360		01-Apr-2005
120960610 1					333,994.45			17-Jun-2005		6.000%		NY - 53.60%		Paid Off - 360		01-Apr-2005
121001030 1			272,000.00		271,221.71			30-Jun-2005		6.250%		MA - 48.57%		Paid Off - 360		01-Apr-2005
121001030 1					271,221.71			30-Jun-2005		6.250%		MA - 48.57%		Paid Off - 360		01-Apr-2005
121005042 1			239,000.00		238,247.81			28-Jun-2005		5.750%		CT - 72.42%		Paid Off - 360		01-Apr-2005
121005042 1					238,247.81			28-Jun-2005		5.750%		CT - 72.42%		Paid Off - 360		01-Apr-2005
121054230 1			140,000.00		139,438.32			07-Jul-2005		6.000%		CA - 70.00%		Paid Off - 360		01-Mar-2005
121054230 1					139,438.32			07-Jul-2005		6.000%		CA - 70.00%		Paid Off - 360		01-Mar-2005


TOTAL			1,618,600.00		1,613,354.70
TOTAL


Page 16 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



															Total


Current
Current



Number of Loans Liquidated														0
Collateral Principal Realized Loss/(Gain) Amount														0.00
Collateral Interest Realized Loss/(Gain) Amount														0.00
Net Liquidation Proceeds														0.00

Cumulative
Cumulative



Number of Loans Liquidated														0
Collateral Realized Loss/(Gain) Amount														0.00
Net Liquidation Proceeds														0.00





		Special Hazard Loss Coverage Amt														1,965,092.53
		Fraud Loss Coverage Amt														2,522,545.60
		Bankrupt Loss Coverage Amt														100,000.00
		Class B-1 Writedown Amount														0.00
		Class B-2 Writedown Amount														0.00
		Class B-3 Writedown Amount														0.00
		Class B-4 Writedown Amount														0.00
		Class B-5 Writedown Amount														0.00
		Class B-6 Writedown Amount														0.00









Page 17 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution


DEFAULT SPEEDS



															Total



MDR														0.00%
3 Months Avg MDR														0.00%
12 Months Avg MDR														0.00%
Avg MDR Since Cut-off														0.00%


CDR														0.00%
3 Months Avg CDR														0.00%
12 Months Avg CDR														0.00%
Avg CDR Since Cut-off														0.00%


SDA														0.00%
3 Months Avg SDA Approximation														0.00%
12 Months Avg SDA Approximation														0.00%
Avg SDA Since Cut-off Approximation														0.00%


Loss Severity Approximation for Current Period														0.00%
3 Months Avg Loss Severity Approximation														0.00%
12 Months Avg Loss Severity Approximation														0.00%
Avg Loss Severity Approximation Since Cut-off														0.00%












Page 18 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution





COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)



	Conditional Default Rate (CDR): 1-((1-MDR)^12)

	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))

	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)

	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))

	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

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

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




Page 19 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
															Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)




TOTAL



Page 20 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
														Total
						Has Optional Termination Date Reached (0=No,1=Yes)								0
						Has Sr. Prepay Stepdown Condition Occurred								0
						Has Sr. Credit Supp. Depletion Date Occured								0
						Have all Prepayment Penalties Expired? (0=No,1=Yes)								0
						Has Special Haz. Cov. Term Date Occured								0
						Has Fraud Loss Coverage Term Date Occured								0
						Has BK Loss Cov. Term Date Occured (0=No,1=Yes)								0



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total
Current Senior Percentage														95.354969%
Next Senior Percentage														95.315683%
Current Subordinate Percentage														4.645031%
Next Subordinate Percentage														4.684317%
Senior Prepayment Percentage														100.000000%
Next Senior Prepayment Percentage														100.000000%
Subordinate Prepayment Percentage														0.000000%
Next Subordinate Prepayment Percentage														0.000000%




Page 21 of 22
IndyMac Residential Asset Securitization Trust 2005-A4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-A4

July 25, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total
Current Scheduled Payments														1,156,041.94
Current Scheduled Payments 1 Month Prior														1,168,295.44
Current Scheduled Payments 2 Month Prior														1,179,181.84
Current Scheduled Payments 3 Month Prior														1,187,328.36
Current Scheduled Payments 4 Month Prior														0.00
Current Scheduled Payments 5 Month Prior														0.00
Current Scheduled Payments 6 Month Prior														0.00
Current Scheduled Payments 7 Month Prior														0.00
Current Scheduled Payments 8 Month Prior														0.00
Current Scheduled Payments 9 Month Prior														0.00
Current Scheduled Payments 10 Month Prior														0.00
Current Scheduled Payments 11 Month Prior														0.00


Delinquent 60+ Scheduled Payments														5,783.39
Delinq. 60+ Sched. Pmnts, 1 Month Prior														4,208.50
Delinq. 60+ Sched. Pmnts, 2 Month Prior														1,984.15
Delinq. 60+ Sched. Pmnts, 3 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 4 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 5 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 6 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 7 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 8 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 9 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 10 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 11 Month Prior														0.00


Variable Rate Certificates - Next PTR Details:
Next Period Pass Through Rate - Class A-1														0.450000%
Next Period Pass Through Rate - Class A-2														1.735620%


Payments Received from CAP Contract														0.00
CAP Contract Strike Rate:5.05%




Page 22 of 22

IndyMac RAST 2005-A4 8-K