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~~April 25, ~~2006~~2007 (Date of earliest event reported) IndyMac MBS Inc (as Depositor under the Pooling and Servicing Agreement, dated as August 1, 2003, providing for the issuance of IndyMac MBS, Inc. Residential Asset- Securitization Trust Series 2003-A9 Mortgage Pass-Through Certificates Series 2003-I. (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-102888-08 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~~April 25, ~~2006~~2007. Signatures Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized. Deutsche Bank National Trust Company, in its capacity as Trustee under the Pooling and Servicing Agreement on behalf of IndyMac MBS INC., Registrant Date: ~~Aug~~Apr 0125, ~~2006~~2007 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~~April 25, ~~2006~~2007.

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

External Parties

Table of Contents

Page

Seller

IndyMac Bank

1. Certificate Payment Report

IndyMac Bank

2. Collection Account Report

Servicer(s)

3. Credit Enhancement Report

IndyMac Bank

4. Collateral Report

Servicer(s)

4. Collateral Report

IndyMac Bank

5. Delinquency Report

Underwriter(s)

6. REO Report

Greenwich Capital Markets

7. Foreclosure Report

Underwriter(s)

7. Foreclosure Report

Greenwich Capital Markets

8. Prepayment Report

9. Prepayment Detail Report

1618

10. Realized Loss Report

1719

11. Realized Loss Detail Report

2022

12. Triggers and Adj. Cert. Report

2123

13. Other Related Information

2224

Total Number of Pages

2224

Dates

Contacts

Cut-Off Date:

July 01, 2003

~~Aaron~~Kiet ~~Masters~~Nguyen

Close Date:

July 28, 2003

Administrator

First Distribution Date:

August 25, 2003

(714) 247-~~6266~~6312

Aaron.Masters@db.com

Kiet.Nguyen@db.com

Address:

Distribution Date:

~~July~~April 25, ~~2006~~2007

1761 East St. Andrew Place, Santa Ana, CA 92705-4934

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

Record Date:

~~June~~March 30, ~~2006~~2007

Factor Information:

(800) 735-7777

Main Phone Number:

(714) 247-6000

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

Page 1 of 22

Page 1 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

Certificate Payment Report

Current Period Distribution - Senior Certificates

Prior

~~Prior~~

Current

~~Current~~

Class

Original

~~Original~~Principal

~~Principal~~

Total

~~Total~~Realized

~~Realized~~Deferred

~~Deferred~~Principal

~~Principal~~

Class

Type

~~Cur~~Face Value

~~Face Value~~Balance

~~Balance~~Interest

~~Interest~~Principal

~~Principal~~Distribution

~~Distribution~~Loss

~~Loss~~Interest

~~Interest~~Balance

~~Balance~~

(1)

(2)

(3)

(4)=(2)+(3)

(5)

(6)

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

A-1

AD,AS

$35,000,000.00

3513,~~000~~026,~~000~~860.0072

1543,~~022,996~~422.2487

50206,~~076~~145.6670

~~155~~249,~~964~~568.7957

~~206,041~~0.4500

0.00

012,820,715.0002

~~14,867,031.45~~

A-2

Z,AS

$3,175,425.00

3,~~175~~676,~~425~~143.0059

~~3,567,675~~0.0700

0.00

012,253.0081

113,~~892~~688,397.2640

~~3,579,567.33~~

A-3

FLT,AS

$108,612,255.00

~~108~~41,~~612~~921,~~255~~607.0055

47205,~~942,287~~066.1653

~~234~~621,~~617~~138.5782

~~468~~826,~~365~~205.6035

~~702,983~~0.1700

0.00

041,300,468.0073

~~47,473,921.56~~

A-4

IO,INV,NTL

$0.00

0.00

074,410.0085

~~84,997~~0.6800

074,410.0085

~~84,997~~0.6800

0.00

~~0.00~~

A-5

AD,TAC,AS

$80,000,000.00

8032,~~000~~717,~~000~~748.0051

37109,~~731,163~~059.3316

~~125~~517,~~770~~747.5537

~~391~~626,~~714~~806.9653

~~517,485~~0.5100

0.00

032,200,001.0014

~~37,339,448.37~~

A-6

Z,SUP,AD

$12,845,000.00

~~12,845,000~~0.00

0.00

~~0.00~~

A-7

AD,TAC,AS

$50,000,000.00

5020,~~000~~448,~~000~~593.0012

2359,~~581,977~~641.3073

68323,~~780~~592.7711

~~244~~383,~~821~~233.84

~~313,602~~0.6100

0.00

020,125,001.0001

~~23,337,155.46~~

A-8

IO,NTL

$0.00

0.00

08,520.0025

~~9,825~~0.8300

08,520.0025

~~9,825~~0.8300

0.00

~~0.00~~

PO,RSTP

$112,246.00

~~112~~63,~~246~~391.0097

~~69,906~~0.1300

095.0094

~~104~~95.5694

~~104~~0.5600

0.00

063,296.0003

~~69,801.57~~

A-X

IO,CSTR,NTL

$0.00

0.00

015,319.0012

~~18,750~~0.3900

015,319.0012

~~18,750~~0.3900

0.00

~~0.00~~

R,AS

$100.00

~~100~~0.00

0.00

~~0.00~~

B-1

SUB,NAS

$7,585,000.00

76,~~585~~858,~~000~~064.0039

631,~~959,942~~432.5180

319,~~899~~460.7453

940,~~004~~893.8233

~~40,904~~0.5600

0.00

06,848,603.0086

~~6,950,937.69~~

B-2

SUB,NAS

$2,275,500.00

2,~~275~~057,~~500~~419.0029

29,~~087,982~~429.7284

92,~~569~~838.9316

212,~~701~~268.4500

~~12,271~~0.3800

0.00

02,054,581.0013

~~2,085,281.27~~

B-3

SUB,NAS

$1,517,000.00

1,~~517~~371,~~000~~612.0081

16,~~391,988~~286.4556

61,~~379~~892.9511

18,~~800~~178.9767

~~8,180~~0.9200

0.00

01,369,720.0070

~~1,390,187.48~~

B-4

SUB,NAS

$758,500.00

~~758~~685,~~500~~806.0035

~~695~~3,~~994~~143.1828

~~3,189~~946.9805

~~900~~4,089.4933

~~4,090~~0.4700

0.00

0684,860.0030

~~695,093.69~~

B-5

SUB,NAS

$303,400.00

~~303~~274,~~400~~322.0048

~~278~~1,~~397~~257.6231

~~1,275~~378.9942

~~360~~1,635.2073

~~1,636~~0.1900

0.00

0273,944.0006

~~278,037.42~~

B-6

SUB,NAS

$1,213,601.00

1912,~~213,601~~781.0024

~~926~~4,~~762~~183.6958

41,~~247~~259.6716

15,~~199~~442.0074

~~5,446~~0.6700

0.00

0911,522.0008

~~925,563.69~~

SUB

$100.00

100.00

~~100~~0.00

0.00

0100.00

~~100.00~~

Total

303,398,127.00

~~140~~124,~~257~~014,~~173~~452.4002

~~649~~571,~~382~~173.7188

1,~~276~~685,~~938~~494.6837

12,~~926~~256,~~321~~668.3925

0.00

1112,~~892~~253.2681

~~138~~122,~~992~~341,~~126~~211.9846

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

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

Orig. Principal

Prior

Current

Period

(with Notional)

Principal

Total

Principal

Class

Starting

Ending

Method

Cusip

Balance

Interest

Principal

Distribution

Balance

(1)

(2)

(3)

(4)=(2)+(3)

(5)

A-1

0603/01/0607

0603/30/0607

F-30/360

45660NSW6

35,000,000.00

~~429~~372.~~228464~~196021

1.~~430762~~240653

45.~~456137~~889877

57.~~886899~~130531

~~424~~366.~~772327~~306143

A-2

0603/01/0607

0603/30/0607

F-30/360

45660NSX4

3,175,425.00

1,~~123~~157.~~526794~~685535

0.000000

1,~~127~~161.~~271886~~544486

A-3

0603/25/0607

0704/24/0607

A-30/360

45660NSY2

108,612,255.00

~~441~~385.~~407714~~974930

21.~~160139~~888061

45.~~312272~~718865

67.~~472411~~606926

~~437~~380.~~095442~~256065

A-4

0603/25/0607

0704/24/0607

A-30/360

45660NSZ9

108,612,255.00

~~441~~385.~~407714~~974930

0.~~782579~~685105

0.000000

0.~~782579~~685105

~~437~~380.~~095442~~256065

A-5

0603/01/0607

0603/30/0607

F-30/360

45660NTA3

80,000,000.00

~~471~~408.~~639542~~971856

1.~~572132~~363240

46.~~896437~~471842

67.~~468569~~835082

~~466~~402.~~743105~~500014

A-6

0603/01/0607

0603/30/0607

F-30/360

45660NTB1

12,845,000.00

0.000000

A-7

0603/01/0607

0603/30/0607

F-30/360

45660NTC9

50,000,000.00

~~471~~408.~~639546~~971862

1.~~375615~~192835

46.~~896437~~471842

67.~~272052~~664677

~~466~~402.~~743109~~500020

A-8

0603/01/0607

0603/30/0607

F-30/360

45660NTD7

50,000,000.00

~~471~~408.~~639546~~971862

0.~~196517~~170405

0.000000

0.~~196517~~170405

~~466~~402.~~743109~~500020

0603/01/0607

0603/30/0607

F-30/360

45660NTE5

112,246.00

~~622~~564.~~793953~~759279

0.000000

0.~~931525~~854730

~~621~~563.~~862427~~904549

A-X

0603/01/0607

0603/30/0607

A-30/360

45660NTF2

221,083,608.00

~~402~~350.~~528811~~667438

0.~~084811~~069291

0.000000

0.~~084811~~069291

~~397~~343.~~153590~~417321

45660NTG0

100.00

0.000000

B-1

0603/01/0607

0603/30/0607

F-30/360

45660NTH8

7,585,000.00

~~917~~904.~~592948~~161423

4.~~205635~~144074

1.~~187188~~247268

5.~~392823~~391342

~~916~~902.~~405760~~914154

B-2

0603/01/0607

0603/30/0607

F-30/360

45660NTJ4

2,275,500.00

~~917~~904.~~592933~~161411

4.~~205638~~144074

1.~~187190~~247269

5.~~392828~~391343

~~916~~902.~~405744~~914142

B-3

0603/01/0607

0603/30/0607

F-30/360

45660NTK1

1,517,000.00

~~917~~904.~~592914~~161378

4.~~205636~~144074

1.~~187192~~247271

5.~~392828~~391345

~~916~~902.~~405722~~914107

B-4

0603/01/0607

0603/30/0607

F-30/360

758,500.00

~~917~~904.~~592854~~161305

4.~~205643~~144074

1.~~187198~~247264

5.~~392841~~391338

~~916~~902.~~405656~~914041

B-5

0603/01/0607

0603/30/0607

F-30/360

303,400.00

~~917~~904.~~592683~~161107

4.~~205636~~144067

1.~~187212~~247264

5.~~392848~~391332

~~916~~902.~~405471~~913843

B-6

0603/01/0607

0603/30/0607

F-30/360

1,213,601.00

~~763~~752.~~646940~~126308

3.~~500055~~447245

01.~~987969~~037540

4.~~488024~~484785

~~762~~751.~~658971~~088768

100.00

1,000.000000

0.000000

1,000.000000

Page 2 of 22

Page 2 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

Distribution to Date - Senior Certificates

Current

Original

Unscheduled

Scheduled

Total

Realized

Deferred

Principal

Class

Face Value

Interest

Principal

Distribution

Loss

Interest

Balance

(1)

(2)

(3)

(4)

(5)=(3)+(4)

(6)=(2)+(5)

(7)

(8)

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

A-1

35,000,000.00

23,~~918~~338,~~412~~447.8258

1719,~~812~~679,~~347~~327.6182

2,~~320~~499,~~620~~957.9416

2022,~~132~~179,~~968~~284.5598

2325,~~051~~517,~~381~~732.3756

0.00

1412,~~867~~820,~~031~~715.4502

A-2

3,175,425.00

0.00

~~404~~512,~~142~~972.3340

3,~~579~~688,~~567~~397.3340

A-3

108,612,255.00

68,~~443~~422,~~614~~938.6400

5459,~~091~~725,~~522~~002.5658

7,~~046~~586,~~810~~783.8869

6167,~~138~~311,~~333~~786.4427

6775,~~581~~734,~~948~~724.0827

0.00

4741,~~473~~300,~~921~~468.5673

A-4

0.00

1112,~~836~~548,~~503~~955.2986

0.00

1112,~~836~~548,~~503~~955.2986

0.00

A-5

80,000,000.00

78,~~028~~083,~~592~~535.9357

3742,~~838~~527,~~932~~965.4192

45,~~821~~272,~~619~~032.2193

4247,~~660~~799,~~551~~998.6285

4955,~~689~~883,~~144~~534.5542

0.00

3732,~~339~~200,~~448~~001.3714

A-6

12,845,000.00

0.00

11,630,448.77

1,703,964.24

13,334,413.01

0.00

489,413.01

0.00

A-7

50,000,000.00

34,~~843~~420,~~761~~683.8362

2326,~~649~~579,~~332~~978.5644

3,~~013~~295,~~511~~020.9955

2629,~~662~~874,~~844~~999.5500

3034,~~506~~295,~~606~~682.3862

0.00

2320,~~337~~125,~~155~~001.4601

A-8

0.00

~~549~~631,~~108~~526.9235

0.00

~~549~~631,~~108~~526.9235

0.00

112,246.00

0.00

3843,~~014~~696.6712

45,~~429~~253.7584

4248,~~444~~949.4296

0.00

6963,~~801~~296.5703

A-X

0.00

1,~~500~~647,~~760~~800.2922

0.00

1,~~500~~647,~~760~~800.2922

0.00

100.00

0.31

34.70

65.30

100.00

100.31

0.00

B-1

7,585,000.00

1,~~192~~477,~~910~~598.1633

~~402~~19,608.9707

~~633~~716,~~659~~788.3508

~~634~~736,~~062~~396.3215

12,~~826~~213,~~972~~994.48

0.00

6,~~950~~848,~~937~~603.6986

B-2

2,275,500.00

~~357~~443,~~873~~279.1358

~~120~~5,882.8942

~~190~~215,~~097~~036.8546

~~190~~220,~~218~~918.7488

~~548~~664,~~091~~198.8746

0.00

2,~~085~~054,~~281~~581.2713

B-3

1,517,000.00

~~238~~295,~~582~~519.0873

803,921.5961

~~126~~143,~~731~~357.9369

~~126~~147,~~812~~279.5230

~~365~~442,~~394~~799.6003

0.00

1,~~390~~369,~~187~~720.4870

B-4

758,500.00

~~119~~147,~~291~~759.0892

401,960.2981

6371,~~366~~678.0289

6373,~~406~~639.3170

~~182~~221,~~697~~399.3962

0.00

~~695~~684,~~093~~860.6930

B-5

303,400.00

4759,~~716~~104.4600

16784.1232

2528,~~346~~671.4662

2529,~~362~~455.5894

7388,~~079~~559.0494

0.00

~~278~~273,~~037~~944.4206

B-6

1,213,601.00

~~177~~215,~~917~~813.0774

892,646.1840

98109,~~683~~748.2487

98112,~~772~~395.4826

~~276~~328,~~689~~209.5500

189,~~264~~683.8258

0.00

~~925~~911,~~563~~522.6908

100.00

294,747.72

0.00

294,747.72

0.00

100.00

Total

303,398,127.00

3642,~~549~~027,~~792~~710.7353

~~145~~160,~~061~~221,~~383~~257.3298

2021,~~048~~648,~~907~~359.1632

~~165~~181,~~110~~869,~~290~~617.5430

~~201~~223,~~660~~897,~~083~~327.2783

189,~~264~~683.8258

~~893~~1,~~555~~002,385.3441

~~138~~122,~~992~~341,~~126~~211.9846

Interest Detail - Senior Certificates

Pass

Prior Principal

Non-

Prior

Unscheduled

Paid or

Current

Through

(with Notional)

Accrued

Supported

Unpaid

Interest

Optimal

Deferred

Unpaid

Class

Rate

Balance

Interest

Interest SF

Interest

Adjustment

Interest

(1)

(2)

(3)

(4)

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

(6)

(7)=(5)-(6)

A-1

4.00000%

1513,~~022~~026,~~996~~860.2472

5043,~~076~~422.6587

0.00

5043,~~076~~422.6587

5043,~~076~~422.6687

0.00

A-2

4.00000%

3,~~567~~676,~~675~~143.0759

1112,~~892~~253.2581

0.00

1112,~~892~~253.2581

1112,~~892~~253.2681

0.00

A-3

5.~~87250~~87000%

4741,~~942~~921,~~287~~607.1655

~~234~~205,~~617~~066.5753

0.00

~~234~~205,~~617~~066.5753

0.00

A-4

2.~~12750~~13000%

4741,~~942~~921,~~287~~607.1655

8474,~~997~~410.6885

0.00

8474,~~997~~410.6885

0.00

A-5

4.00000%

3732,~~731~~717,~~163~~748.3351

~~125~~109,~~770~~059.5416

0.00

~~125~~109,~~770~~059.5416

~~125~~109,~~770~~059.5516

0.00

A-6

0.00000%

0.00

A-7

3.50000%

2320,~~581~~448,~~977~~593.3012

6859,~~780~~641.7773

0.00

6859,~~780~~641.7773

0.00

A-8

0.50000%

2320,~~581~~448,~~977~~593.3012

98,~~825~~520.8225

0.00

98,~~825~~520.8225

98,~~825~~520.8325

0.00

0.00000%

6963,~~906~~391.1397

0.00

A-X

0.~~25284~~23712%

8877,~~992~~526,~~521~~822.9440

1815,~~750~~319.3912

0.00

1815,~~750~~319.3912

0.00

0.00000%

0.00

B-1

5.50000%

6,~~959~~858,~~942~~064.5139

31,~~899~~432.7480

0.00

31,~~899~~432.7480

0.00

B-2

5.50000%

2,~~087~~057,~~982~~419.7229

9,~~569~~429.9284

0.00

9,~~569~~429.9284

9,~~569~~429.9384

0.00

B-3

5.50000%

1,~~391~~371,~~988~~612.4581

6,~~379~~286.9556

0.00

6,~~379~~286.9556

0.00

B-4

5.50000%

~~695~~685,~~994~~806.1835

3,~~189~~143.9728

0.00

3,~~189~~143.9728

3,~~189~~143.9828

0.00

B-5

5.50000%

~~278~~274,~~397~~322.6248

1,~~275~~257.9931

0.00

1,~~275~~257.9931

0.00

B-6

5.50000%

~~926~~912,~~762~~781.6924

4,~~247~~183.6658

0.00

4,~~247~~183.6658

4,~~247~~183.6758

0.00

0.00000%

100.00

0.00

Total

~~300~~263,~~773~~911,~~959~~475.8009

~~661~~583,~~274~~427.9069

0.00

~~661~~583,~~274~~427.9069

~~661~~583,~~274~~427.9769

0.00

Page 3 of 22

Page 3 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

Collection Account Report

SUMMARY

Total

Principal Collections

1,~~265~~673,~~046~~240.4356

Principal Withrawals

0.00

Principal Withdrawals

0.00

Principal Other Accounts

0.00

TOTAL NET PRINCIPAL

1,~~265~~673,~~046~~240.4356

Interest Collections

~~668~~588,~~686~~929.8923

Interest Withdrawals

-0.00

Interest Other Accounts

0.00

Interest Fees

-75,~~411~~501.9554

TOTAL NET INTEREST

~~661~~583,~~274~~427.9469

TOTAL AVAILABLE FUNDS FOR DISTRIBUTION

12,~~926~~256,~~321~~668.3725

PRINCIPAL - COLLECTIONS

Total

Scheduled Principal Received

~~181~~171,~~468~~077.3829

Curtailments

1815,~~096~~837.3397

Prepayments In Full

1,~~065~~486,~~481~~325.7230

Repurchased/Substitutions

0.00

Liquidations

0.00

Insurance Principal

0.00

Other Additional Principal

0.00

Delinquent Principal

-~~148~~146,~~315~~979.9786

Realized Losses

-0.00

Advanced Principal

~~148~~146,~~315~~979.9786

TOTAL PRINCIPAL COLLECTED

1,~~265~~673,~~046~~240.4356

PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK

PRINCIPAL - OTHER ACCOUNTS

Total

TOTAL PRINCIPAL OTHER ACCOUNTS

0.00

Page 4 of 22

Page 4 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

INTEREST - COLLECTIONS

Total

Scheduled Interest

~~696~~614,~~563~~561.0350

Repurchased/Substitution Interest

0.00

Liquidation Interest

0.00

Insurance Interest

0.00

Other Additional Interest

0.00

Prepayment Interest Shortfalls

-~~1,114~~156.5578

Delinquent Interest

-~~565~~520,~~151~~223.5698

Compensating Interest

~~1,114~~156.5578

Civil Relief Act Shortfalls

-0.00

Interest Advanced

~~537~~494,~~275~~591.4371

TOTAL INTEREST COLLECTED

668,686.89

Interest Realized Loss

0.00

TOTAL INTEREST COLLECTED

588,929.23

INTEREST - WITHDRAWALS

Total

TOTAL INTEREST WITHDRAWALS

0.00

INTEREST - OTHER ACCOUNTS

~~Total~~

Total

Prepayment Charges

~~Prepayment Charges~~

~~0.00~~

0.00

TOTAL INTEREST OTHER ACCOUNTS

~~TOTAL INTEREST OTHER ACCOUNTS~~

~~0.00~~

0.00

INTEREST FEES

~~Total~~

Total

Current Servicing Fees

~~Current Servicing Fees~~

~~6,535.33~~

4,726.45

Trustee Fees

~~Trustee Fees~~

~~876.62~~

775.09

REMIC Tax Filing Fees

~~REMIC Tax Filing Fees~~

~~0.00~~

0.00

TOTAL INTEREST FEES

~~TOTAL INTEREST FEES~~

~~7,411.95~~

5,501.54

Page 5 of 22

Page 5 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

Credit Enhancement Report

ACCOUNTS

SPACE INTENTIONALLY LEFT BLANK

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

SPACE INTENTIONALLY LEFT BLANK

Page 6 of 22

Page 6 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

Collateral Report

COLLATERAL

Total

Loan Count:

Original

810

Prior

~~386~~342

Prefunding

Scheduled Paid Offs

-0

Full Voluntary Prepayments

-4

Repurchases

-0

Liquidations

-0

Current

~~382~~338

Principal Balance:

Original

303,250,183.98

Prior

~~140~~124,~~257~~014,~~073~~352.4002

Prefunding

0.00

Scheduled Principal

-~~181~~171,~~468~~077.3829

Partial Prepayments

-1815,~~096~~837.3397

Full Voluntary Prepayments

-1,~~065~~486,~~481~~325.7230

Repurchases

-0.00

Liquidations

-0.00

Current

~~138~~122,~~992~~341,~~026~~111.9746

PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 7 of 22

Page 7 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

CHARACTERISTICS

Total

Weighted Average Coupon Original

6.10169%

Weighted Average Coupon Prior

5.~~95823~~94619%

Weighted Average Coupon Current

5.~~95960~~94668%

Weighted Average Months to Maturity Original

358

Weighted Average Months to Maturity Prior

~~320~~310

Weighted Average Months to Maturity Current

~~319~~309

Weighted Avg Remaining Amortization Term Original

358

Weighted Avg Remaining Amortization Term Prior

~~320~~310

Weighted Avg Remaining Amortization Term Current

~~319~~309

Weighted Average Seasoning Original

1.15

Weighted Average Seasoning Prior

3544.1113

Weighted Average Seasoning Current

3645.1012

Page 8 of 22

Page 8 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

ARM CHARACTERISTICS

Total

Weighted Average Margin Original

0.00000%

Weighted Average Margin Prior

0.00000%

Weighted Average Margin Current

0.00000%

Weighted Average Max Rate Original

0.00000%

Weighted Average Max Rate Prior

0.00000%

Weighted Average Max Rate Current

0.00000%

Weighted Average Min Rate Original

0.00000%

Weighted Average Min Rate Prior

0.00000%

Weighted Average Min Rate Current

0.00000%

Weighted Average Cap Up Original

0.00000%

Weighted Average Cap Up Prior

0.00000%

Weighted Average Cap Up Current

0.00000%

Weighted Average Cap Down Original

0.00000%

Weighted Average Cap Down Prior

0.00000%

Weighted Average Cap Down Current

0.00000%

SERVICING FEES & ADVANCES

Total

Current Servicing Fees

64,~~535~~726.3345

Delinquent Servicing Fees

2725,~~876~~632.1427

TOTAL SERVICING FEES

3430,~~411~~358.4572

Total Servicing Fees

3430,~~411~~358.4572

Compensating Interest

-~~1,114~~156.5578

Delinquent Servicing Fees

-2725,~~876~~632.1427

COLLECTED SERVICING FEES

54,~~420~~569.7768

Total Advaced Interest

537,275.43

Total Advanced Interest

494,591.71

Total Advaced Principal

148,315.97

Total Advanced Principal

146,979.86

Aggregate Advances with respect to this Distribution

~~685~~641,~~591~~571.4057

ADDITIONAL COLLATERAL INFORMATION

Total

Prepayment Interest Shortfall (PPIS)

~~Prepayment Interest Shortfall (PPIS)~~

~~1,114~~156.5578

Compensating Interest

~~Compensating Interest~~

(~~1,114~~156.5578)

Net Prepayment Interest Shortfall (PPIS)

~~Net Prepayment Interest Shortfall (PPIS)~~

0.00

Weighted Average Net Mortgage Rate

~~Weighted Average Net Mortgage Rate~~

5.~~657682~~645421%

Page 9 of 22

Page 9 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

Delinquency Report

TOTAL

< 1 PAYMENT

1 PAYMENT

2 PAYMENTS

3+ PAYMENTS

TOTAL

DELINQUENT

Balance

21,~~512~~162,~~220~~274.7440

~~224~~389,~~663~~472.7457

0.00

21,~~736~~551,~~884~~746.4897

% Balance

10.8195%

0.1632%

0.00%

1.9727%

# Loans

% # Loans

10.5789%

0.5259%

0.00%

21.0948%

FORECLOSURE

Balance

0.00

~~385~~643,~~060~~740.4397

% Balance

0.00%

0.2853%

# Loans

% # Loans

0.00%

0.2689%

BANKRUPTCY

Balance

~~452,789~~0.8300

0.00

0447,450.0093

0551,931.0020

~~452~~999,~~789~~382.8313

% Balance

0.3300%

0.00%

0.0037%

0.0045%

0.3382%

# Loans

% # Loans

0.2600%

0.00%

0.0030%

0.2659%

REO

Balance

0.00

% Balance

0.00%

# Loans

% # Loans

0.00%

TOTAL

Balance

~~452,789~~0.8300

21,~~512~~162,~~220~~274.7440

~~224~~836,~~663~~923.7450

~~385~~1,~~060~~195,672.4317

3,~~574~~194,~~734~~870.7407

% Balance

0.3300%

10.8195%

0.1668%

0.2898%

2.5761%

# Loans

% # Loans

0.2600%

10.5789%

0.5289%

01.2618%

2.6296%

Page 10 of 22

Page 10 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

REO Report

Loan Number

Original

~~Original~~Stated

~~Stated~~

Current

~~Current~~State &

~~State &~~

First

~~First~~

Principal

~~Principal~~Paid to

~~Paid to~~Note

~~Note~~LTV at

~~LTV at~~Original

~~Original~~Payment

~~Payment~~

Loan Group

Balance

~~Balance~~Date

~~Date~~Rate

~~Rate~~Origination

~~Origination~~Term

~~Term~~Date

~~Date~~

Page 11 of 22

Page 11 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

Foreclosure Report

Loan Number

Original

~~Original~~Stated

~~Stated~~

Current

~~Current~~State &

~~State &~~

First

~~First~~

Principal

~~Principal~~Paid to

~~Paid to~~Note

~~Note~~LTV at

~~LTV at~~Original

~~Original~~Payment

~~Payment~~

Loan Group

Balance

~~Balance~~Date

~~Date~~Rate

~~Rate~~Origination

~~Origination~~Term

~~Term~~Date

~~Date~~

Became Foreclosure Property in a Prior Period:

2508438 1

398,400.00

385,060.43

01-May-2005

6.875%

NY - 80.00%

360

01-Aug-2003

2480409 1

47,000.00

44,870.78

01-Jun-2006

6.625%

AZ - 62.67%

360

01-Aug-2003

TOTAL

398,400.00

385,060.43

2661693 1

155,000.00

145,765.66

01-Aug-2006

6.250%

NY - 24.22%

360

01-Sep-2003

Page 12 of 22

2688411 1

476,000.00

453,104.53

01-Oct-2006

6.625%

CA - 80.00%

360

01-Jul-2003

TOTAL

678,000.00

643,740.97

Page 12 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS

Total

Current

Number of Paid in Full Loans

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

Curtailments Amount

1815,~~096~~837.3397

Paid in Full Balance

1,~~065~~486,~~481~~325.7230

Repurchased Loans Balance

0.00

Total Prepayment Amount

1,~~083~~502,~~578~~163.0527

Cumulative

Number of Paid in Full Loans

~~388~~431

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

~~427~~470

Paid in Full Balance

~~142~~157,~~750~~216,~~891~~338.6669

Repurchased Loans Balance

11,419,822.54

Curtailments Amount

1,~~248~~461,~~785~~869.5169

Total Prepayment Amount

~~155~~170,~~419~~098,~~499~~030.7192

Page 13 of 22

Page 13 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

VOLUNTARY PREPAYMENTS RATES

VOLUNTARY PREPAYMENTS RATES - Including Liquidated Balances

Total

SMM

01.7721%

3 Months Avg SMM

1.0117%

12 Months Avg SMM

1.8921%

Avg SMM Since Cut-off

21.0388%

CPR

813.9062%

3 Months Avg CPR

1113.4816%

12 Months Avg CPR

2013.4659%

Avg CPR Since Cut-off

2120.8640%

PSA

~~148~~227.3004%

3 Months Avg PSA Approximation

~~191~~219.3832%

12 Months Avg PSA Approximation

~~355~~226.3447%

Avg PSA Since Cut-off Approximation

~~606~~499.7770%

Page 14 of 22

(*) SMM, CPR, PSA Figures Include Liquidated Balances

Page 14 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

PREPAYMENT CALCULATION METHODOLOGY

PREPAYMENT CALCULATION METHODOLOGY - Including Liquidated Balances

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidation Balance)/(Beg Principal Balance - Sched Principal)

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidated Balances)/(Beg Principal Balance - Sched Principal)

Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)

PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))

PSA Standard Prepayment Model: CPR/(0.002*min(30,WAS))

Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)*(1-SMMn+1)*...*(1-SMMm)]^(1/months in period n,m)

Average SMM over period between nth month and mth month (AvgSMMn,m): 1 - [(1-SMMn)*(1-SMMn+1)*...*(1-SMMm)]^(1/months in period n,m)

Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)

Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))

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)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.

Dates correspond to distribution dates.

Page 15 of 22

Page 15 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

VOLUNTARY PREPAYMENTS RATES - Excluding Liquidated Balances

Total

SMM

1.21%

3 Months Avg SMM

1.17%

12 Months Avg SMM

1.19%

Avg SMM Since Cut-off

1.87%

CPR

13.62%

3 Months Avg CPR

13.16%

12 Months Avg CPR

13.34%

Avg CPR Since Cut-off

20.30%

PSA

227.04%

3 Months Avg PSA Approximation

219.32%

12 Months Avg PSA Approximation

222.35%

Avg PSA Since Cut-off Approximation

497.34%

(*) SMM, CPR, PSA Figures Exclude Liquidated Balances

Page 16 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

April 25, 2007 Distribution

PREPAYMENT CALCULATION METHODOLOGY - Excluding Liquidated Balances

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)

Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)

PSA Standard Prepayment Model: CPR/(0.002*min(30,WAS))

Average SMM over period between nth month and mth month (AvgSMMn,m): 1 - [(1-SMMn)*(1-SMMn+1)*...*(1-SMMm)]^(1/months in period n,m)

Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^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)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.

Dates correspond to distribution dates.

Page 17 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

April 25, 2007 Distribution

Prepayment Detail Report

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

Loan Number

~~Original~~

Original

~~Current~~

~~State &~~Current

~~Type~~State ~~Prepayment~~&

~~First~~Type Prepayment

First

Loan

Principal

Prepayment

~~Prepayment~~Note

~~Note~~LTV at

~~LTV at~~&

&Payment

~~Payment~~

Loan Group

Status

Balance

Amount

Date

~~Date~~Rate

~~Rate~~Origination

~~Origination~~Original Term

~~Original Term~~Date

~~Date~~

2206866 1

56,100.00

54,035.29

13-Jul-2006

7.000%

FL - 48.57%

Paid Off - 360

01-Mar-2003

2155102 1

527,000.00

496,830.95

29-Mar-2007

6.000%

MN - 52.70%

Paid Off - 360

01-Jul-2003

2275577 1

188,575.00

181,582.89

03-Jul-2006

6.875%

CA - 95.00%

Paid Off - 360

01-Apr-2003

2582953 1

95,000.00

90,493.29

13-Apr-2007

6.125%

CA - 58.28%

Paid Off - 360

01-Sep-2003

2593181 1

441,421.00

444,853.57

27-Jun-2006

6.375%

CA - 95.00%

Paid Off - 360

01-Aug-2003

2609884 1

350,000.00

329,402.76

03-Apr-2007

6.125%

MA - 53.85%

Paid Off - 360

01-May-2003

2731888 1

397,779.00

385,009.97

20-Jun-2006

7.250%

FL - 95.00%

Paid Off - 360

01-Jul-2003

4042956 1

600,000.00

569,598.30

11-Apr-2007

6.000%

CA - 49.18%

Paid Off - 360

01-Aug-2003

TOTAL

1,~~083~~572,~~875~~000.00

1,~~065~~486,~~481~~325.7230

Page 16 of 22

Page 18 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES

Total

Current

~~Number of Loans Liquidated~~

Number of Loans Liquidated

~~Collateral Principal Realized Loss/(Gain) Amount~~

Collateral Principal Realized Loss/(Gain) Amount

~~0.00~~

0.00

~~Collateral Interest Realized Loss/(Gain) Amount~~

Collateral Interest Realized Loss/(Gain) Amount

~~0.00~~

0.00

Net Liquidation Proceeds

~~0.00~~

0.00

Cumulative

~~Number of Loans Liquidated~~

Number of Loans Liquidated

~~Collateral Realized Loss/(Gain) Amount~~

Collateral Realized Loss/(Gain) Amount

~~189,264.65~~

189,683.31

Net Liquidation Proceeds

~~134,588.12~~

518,405.29

Special Hazard Loss Coverage Amt

~~4,066,039.36~~

4,066,039.36

Fraud Loss Coverage Amt

~~1,402,570.73~~

1,402,570.73

Bankrupt Loss Coverage Amt

~~100,000.00~~

100,000.00

Class B-1 Writedown Amount

~~0.00~~

0.00

Class B-2 Writedown Amount

~~0.00~~

0.00

Class B-3 Writedown Amount

~~0.00~~

0.00

Class B-4 Writedown Amount

~~0.00~~

0.00

Class B-5 Writedown Amount

~~0.00~~

0.00

Class B-6 Writedown Amount

~~0.00~~

0.00

Page 17 of 22

Page 19 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

DEFAULT SPEEDS

Total

MDR

0.00%

3 Months Avg MDR

0.00%

12 Months Avg MDR

0.0002%

Avg MDR Since Cut-off

0.0001%

CDR

0.00%

3 Months Avg CDR

0.00%

12 Months Avg CDR

0.0028%

Avg CDR Since Cut-off

0.0612%

SDA

0.00%

3 Months Avg SDA Approximation

0.00%

12 Months Avg SDA Approximation

0.0047%

Avg SDA Since Cut-off Approximation

0.1526%

Loss Severity Approximation for Current Period

0.00%

Principal Only Loss Severity Approx for Current Period

0.00%

3 Months Avg Loss Severity Approximation

0.00%

12 Months Avg Loss Severity Approximation

0.0011%

Avg Loss Severity Approximation Since Cut-off

1.62%

Avg Loss Severity Approximation Since Cut-Off

26.87%

Page 18 of 22

Principal & Interest Loss Severity Approx for Current Period

0.00%

3 Months Avg Loss Severity Approximation

0.00%

12 Months Avg Loss Severity Approximation

0.11%

Avg Loss Severity Approximation Since Cut-Off

26.76%

Page 20 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 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)

Principal Only Loss Severity Approximation for current period:

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

Sum(Principal Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Principal & Interest Loss Severity Approximation for current period:

Sum(Principal & Interest Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Average Loss Severity Approximation over period between nth month and mth month:

Sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans for months in the period n,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

All Realized Losses in excess of Principal Balance are treated as Interest Realized Losses.

Page 21 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

Realized Loss Detail Report

Loan Number

Current

State &

Prior

Realized

Cumulative

Loan

Note

LTV at

Original

Principal

Loss/(Gain)

Realized

Loan Group

Status

Rate

Origination

Term

Balance

Revision

Loss/(Gain)

TOTAL

Page 20 of 22

Page 22 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Total

Has Optional Termination Date Reached (0=No,1=Yes)

Has Optional Termination Date Reached

Has Sr. Prepay Stepdown Condition Occurred

1Yes

Has Sr. Credit Supp. Depletion Date Occured

0No

Has Special Haz. Cov. Term Date Occured

0No

Has Fraud Loss Coverage Term Date Occured

0No

Has BK Loss Cov. Term Date Occured (0=No,1=Yes)

Has BK Loss Cov. Term Date Occured

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Total

Current Senior Percentage

9190.~~196720~~189663%

Next Senior Percentage

9190.~~128057~~069145%

Current Subordinate Percentage

89.~~803280~~810337%

Next Subordinate Percentage

89.~~871943~~930855%

Senior Prepayment Percentage

100.000000%

Next Senior Prepayment Percentage

100.000000%

Subordinate Prepayment Percentage

0.000000%

Next Subordinate Prepayment Percentage

0.000000%

Current LIBOR Rate

5.~~322500~~320000%

Next LIBOR Rate

5.3932%

Page 21 of 22

Page 23 of 24

IndyMac Residential Asset Securitization Trust 2003-A9

Mortgage Pass-Through Certificates

July 25, 2006 Distribution

April 25, 2007 Distribution

Other Related Information

ADDITIONAL INFORMATION

Total

Current Scheduled Payments

~~878~~785,~~031~~638.4178

Current Scheduled Payments 1 Month Prior

~~885~~797,~~092~~605.6604

Current Scheduled Payments 2 Month Prior

~~896~~804,~~653~~634.9765

Current Scheduled Payments 3 Month Prior

~~907~~816,~~610~~406.3066

Current Scheduled Payments 4 Month Prior

~~919~~829,~~343~~714.1128

Current Scheduled Payments 5 Month Prior

~~925~~843,~~906~~947.2541

Current Scheduled Payments 6 Month Prior

~~940~~857,~~510~~170.4989

Current Scheduled Payments 7 Month Prior

~~959~~866,~~964~~382.3339

Current Scheduled Payments 8 Month Prior

~~992~~871,~~706~~086.7407

Current Scheduled Payments 9 Month Prior

1878,~~029,372~~031.8341

Current Scheduled Payments 10 Month Prior

1885,~~055,706~~092.7266

Current Scheduled Payments 11 Month Prior

1896,~~090,326~~653.8897

Delinquent 60+ Scheduled Payments

613,~~878~~158.0423

Delinq. 60+ Sched. Pmnts, 1 Month Prior

1017,~~408~~352.9859

Delinq. 60+ Sched. Pmnts, 2 Month Prior

1518,~~959~~506.2410

Delinq. 60+ Sched. Pmnts, 3 Month Prior

1316,~~494~~372.9269

Delinq. 60+ Sched. Pmnts, 4 Month Prior

12,~~497~~298.7657

Delinq. 60+ Sched. Pmnts, 5 Month Prior

1311,~~217~~145.5206

Delinq. 60+ Sched. Pmnts, 6 Month Prior

1311,~~217~~519.5308

Delinq. 60+ Sched. Pmnts, 7 Month Prior

1217,~~814~~733.6058

Delinq. 60+ Sched. Pmnts, 8 Month Prior

1015,~~975~~531.0672

Delinq. 60+ Sched. Pmnts, 9 Month Prior

76,~~160~~878.6604

Delinq. 60+ Sched. Pmnts, 10 Month Prior

710,~~160~~408.6598

Delinq. 60+ Sched. Pmnts, 11 Month Prior

15,~~003~~959.7524

Page 22 of 22

Page 24 of 24

Filing Compare · INDYMAC MBS INC RESIDENTIAL ASSET SEC TRUST 2004 R1