IndyMac Residential Asset Securitization Trust 2007-A2

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

External Parties

Table of Contents

Page

Seller

1. Certificate Payment Report

IndyMac Bank

2. Collection Account Report

3. Credit Enhancement Report

Servicer(s)

4. Collateral Report

IndyMac Bank, F.S.B.

5. Delinquency Report

6. REO Report

Underwriter(s)

7. Foreclosure Report

HSBC Bank

8. Prepayment Report

9. Prepayment Detail Report

10. Realized Loss Report

11. Realized Loss Detail Report

12. Triggers and Adj. Cert. Report

13. Other Related Information

Total Number of Pages

Dates

Contacts

Cut-Off Date:

February 01, 2007

Jennifer Hermansader

Close Date:

February 27, 2007

Administrator

First Distribution Date:

March 26, 2007

(714) 247-6258

Jennifer.Vandyne@db.com

Address:

Distribution Date:

May 25, 2007

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

Record Date:

April 30, 2007

Factor Information:

(800) 735-7777

Main Phone Number:

(714) 247-6000

Determination Date:

May 18, 2007

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

Page 1 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution

Certificate Payment Report
Current Period Distribution - REMIC III
			Prior						Current
			Prior

	Class	Original	Principal			Total	Realized	Deferred	Principal

Class	Type	Face Value	Balance	Interest	Principal	Distribution	Loss	Interest	Balance
			(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
1-A-1	SR	20,000,000.00	20,000,000.00	100,000.00	0.00	100,000.00	0.00	0.00	20,000,000.00
1-A-1	SR	20,000,000.00	20,000,000.00	100,000.00	0.00	100,000.00	0.00	0.00	20,000,000.00
1-A-2	SR	250,000,000.00	248,566,124.09	1,242,830.62	2,023,256.07	3,266,086.69	0.00	0.00	246,542,868.02
1-A-3	SR	40,697,676.00	40,653,329.32	203,266.65	1,014,249.41	1,217,516.06	0.00	0.00	39,639,079.91
1-A-4	SR	2,936,340.00	2,936,340.00	14,681.70	0.00	14,681.70	0.00	0.00	2,936,340.00
1-A-5	SR	12,507,000.00	12,507,000.00	62,535.00	0.00	62,535.00	0.00	0.00	12,507,000.00
1-A-6	SR	49,526,000.00	49,242,674.78	246,213.37	582,186.94	828,400.31	0.00	0.00	48,660,487.84
1-A-7	SR	499,997.00	499,997.00	2,499.99	0.00	2,499.99	0.00	0.00	499,997.00
1-A-8	SR	12,128,343.00	12,128,343.00	60,641.72	0.00	60,641.72	0.00	0.00	12,128,343.00
1-A-9	SR	497,657.00	497,657.00	2,488.29	0.00	2,488.29	0.00	0.00	497,657.00
2-A-1	SR	50,263,000.00	50,263,000.00	245,032.13	0.00	245,032.13	0.00	0.00	50,263,000.00
2-A-2	SR	202,537,000.00	196,304,408.23	1,063,315.54	5,238,099.97	6,301,415.51	0.00	0.00	191,066,308.26
2-A-3	SR	2,045,699.00	2,045,699.00	11,080.87	0.00	11,080.87	0.00	0.00	2,045,699.00
2-A-4	NTL/SR	0.00	0.00	27,713.29	0.00	27,713.29	0.00	0.00	0.00
2-A-5	SR	900,000.00	900,000.00	4,387.50	0.00	4,387.50	0.00	0.00	900,000.00
PO	SR	3,350,001.00	3,345,045.58	0.00	3,478.83	3,478.83	0.00	0.00	3,341,566.75
A-X	SR/NTL	0.00	0.00	165,573.79	0.00	165,573.79	0.00	0.00	0.00
A-R	SR/RES	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-1	SUB	13,676,000.00	13,664,324.37	70,569.99	5,854.56	76,424.55	0.00	0.00	13,658,469.81
B-2	SUB	7,864,000.00	7,857,286.25	40,579.30	3,366.50	43,945.80	0.00	0.00	7,853,919.75
B-3	SUB	4,103,000.00	4,099,497.14	21,172.03	1,756.45	22,928.48	0.00	0.00	4,097,740.69
B-4	NOF/SUB	4,445,000.00	4,441,205.16	22,936.80	1,902.86	24,839.66	0.00	0.00	4,439,302.30
B-5	NOF/SUB	3,419,000.00	3,416,081.09	17,642.50	1,463.64	19,106.14	0.00	0.00	3,414,617.45
B-6	NOF/SUB	2,391,852.75	2,389,810.77	12,342.28	1,023.92	13,366.20	0.00	0.00	2,388,786.85


Total		683,787,665.75	675,757,822.78	3,637,503.36	8,876,639.15	12,514,142.51	0.00	0.00	666,881,183.63
Total





Page 2 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face Value
					Orig. Principal	Prior				Current
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
			Method
					(1)	(1)	(2)	(3)	(4)=(2)+(3)	(5)

1-A-1	04/01/07	04/30/07	F-30/360	761120AA2	20,000,000.00	1,000.000000	5.000000	0.000000	5.000000	1,000.000000
1-A-1	04/01/07	04/30/07	F-30/360	761120AA2	20,000,000.00	1,000.000000	5.000000	0.000000	5.000000	1,000.000000
1-A-2	04/01/07	04/30/07	F-30/360	761120AB0	250,000,000.00	994.264496	4.971322	8.093024	13.064347	986.171472
1-A-3	04/01/07	04/30/07	F-30/360	761120AC8	40,697,676.00	998.910339	4.994552	24.921556	29.916108	973.988783
1-A-4	04/01/07	04/30/07	F-30/360	761120AD6	2,936,340.00	1,000.000000	5.000000	0.000000	5.000000	1,000.000000
1-A-5	04/01/07	04/30/07	F-30/360	761120AE4	12,507,000.00	1,000.000000	5.000000	0.000000	5.000000	1,000.000000
1-A-6	04/01/07	04/30/07	F-30/360	761120AF1	49,526,000.00	994.279263	4.971396	11.755178	16.726574	982.524085
1-A-7	04/01/07	04/30/07	F-30/360	761120AG9	499,997.00	1,000.000000	5.000010	0.000000	5.000010	1,000.000000
1-A-8	04/01/07	04/30/07	F-30/360	761120AH7	12,128,343.00	1,000.000000	5.000000	0.000000	5.000000	1,000.000000
1-A-9	04/01/07	04/30/07	F-30/360	761120AJ3	497,657.00	1,000.000000	5.000010	0.000000	5.000010	1,000.000000
2-A-1	04/01/07	04/30/07	F-30/360	761120AK0	50,263,000.00	1,000.000000	4.875000	0.000000	4.875000	1,000.000000
2-A-2	04/01/07	04/30/07	F-30/360	761120AL8	202,537,000.00	969.227392	5.249982	25.862435	31.112417	943.364957
2-A-3	04/01/07	04/30/07	F-30/360	761120AM6	2,045,699.00	1,000.000000	5.416667	0.000000	5.416667	1,000.000000
2-A-4	04/01/07	04/30/07	F-30/360	761120AN4	66,511,900.00	1,000.000000	0.416667	0.000000	0.416667	1,000.000000
2-A-5	04/01/07	04/30/07	F-30/360	761120AP9	900,000.00	1,000.000000	4.875000	0.000000	4.875000	1,000.000000
PO		761120AQ7	3,350,001.00	998.520771	0.000000	1.038456	1.038456	997.482314
A-X	04/01/07	04/30/07	A-30/360	761120AR5	486,363,284.73	985.538724	0.340432	0.000000	0.340432	970.440655
A-R	04/01/07	04/30/07	F-30/360	761120AS3	100.00	0.000000	0.000000	0.000000	0.000000	0.000000
B-1	04/01/07	04/30/07	A-30/360	761120AT1	13,676,000.00	999.146269	5.160134	0.428090	5.588224	998.718179
B-2	04/01/07	04/30/07	A-30/360	761120AU8	7,864,000.00	999.146268	5.160135	0.428090	5.588225	998.718178
B-3	04/01/07	04/30/07	A-30/360	761120AV6	4,103,000.00	999.146269	5.160134	0.428089	5.588223	998.718179
B-4	04/01/07	04/30/07	A-30/360	761120AW4	4,445,000.00	999.146268	5.160135	0.428090	5.588225	998.718178
B-5	04/01/07	04/30/07	A-30/360	761120AX2	3,419,000.00	999.146268	5.160135	0.428090	5.588225	998.718178
B-6	04/01/07	04/30/07	A-30/360	761120AY0	2,391,852.75	999.146277	5.160134	0.428087	5.588220	998.718190




Page 3 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


Distribution to Date - REMIC III
									Current


	Original		Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal

Class	Face Value	Interest	Principal	Principal	Principal	Distribution	Loss	Interest	Balance
(1)	(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
1-A-1	20,000,000.00	300,000.00	0.00	0.00	0.00	300,000.00	0.00	0.00	20,000,000.00
1-A-2	250,000,000.00	3,742,091.29	3,055,182.12	401,949.86	3,457,131.98	7,199,223.27	0.00	0.00	246,542,868.02
1-A-3	40,697,676.00	610,220.54	997,625.57	60,970.52	1,058,596.09	1,668,816.63	0.00	0.00	39,639,079.91
1-A-4	2,936,340.00	44,045.10	0.00	0.00	0.00	44,045.10	0.00	0.00	2,936,340.00
1-A-5	12,507,000.00	187,605.00	0.00	0.00	0.00	187,605.00	0.00	0.00	12,507,000.00
1-A-6	49,526,000.00	741,327.28	776,786.00	88,726.16	865,512.16	1,606,839.44	0.00	0.00	48,660,487.84
1-A-7	499,997.00	7,499.97	0.00	0.00	0.00	7,499.97	0.00	0.00	499,997.00
1-A-8	12,128,343.00	181,925.16	0.00	0.00	0.00	181,925.16	0.00	0.00	12,128,343.00
1-A-9	497,657.00	7,464.87	0.00	0.00	0.00	7,464.87	0.00	0.00	497,657.00
2-A-1	50,263,000.00	735,096.39	0.00	0.00	0.00	735,096.39	0.00	0.00	50,263,000.00
2-A-2	202,537,000.00	3,240,661.50	11,203,314.46	267,377.28	11,470,691.74	14,711,353.24	0.00	0.00	191,066,308.26
2-A-3	2,045,699.00	33,242.61	0.00	0.00	0.00	33,242.61	0.00	0.00	2,045,699.00
2-A-4	0.00	83,139.87	0.00	0.00	0.00	83,139.87	0.00	0.00	0.00
2-A-5	900,000.00	13,162.50	0.00	0.00	0.00	13,162.50	0.00	0.00	900,000.00
PO	3,350,001.00	0.00	2,465.63	5,968.62	8,434.25	8,434.25	0.00	0.00	3,341,566.75
A-X	0.00	504,835.50	0.00	0.00	0.00	504,835.50	0.00	0.00	0.00
A-R	100.00	0.52	0.00	100.00	100.00	100.52	0.00	0.00	0.00
B-1	13,676,000.00	211,799.92	0.00	17,530.19	17,530.19	229,330.11	0.00	0.00	13,658,469.81
B-2	7,864,000.00	121,789.60	0.00	10,080.25	10,080.25	131,869.85	0.00	0.00	7,853,919.75
B-3	4,103,000.00	63,543.07	0.00	5,259.31	5,259.31	68,802.38	0.00	0.00	4,097,740.69
B-4	4,445,000.00	68,839.63	0.00	5,697.70	5,697.70	74,537.33	0.00	0.00	4,439,302.30
B-5	3,419,000.00	52,949.98	0.00	4,382.55	4,382.55	57,332.53	0.00	0.00	3,414,617.45
B-6	2,391,852.75	37,042.57	0.00	3,065.90	3,065.90	40,108.47	0.00	0.00	2,388,786.85

Total	683,787,665.75	10,988,282.87	16,035,373.78	871,108.34	16,906,482.12	27,894,764.99	0.00	0.00	666,881,183.63




Page 4 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


Interest Detail - REMIC III
	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)
1-A-1	6.00000%	20,000,000.00	100,000.00	0.00	0.00	0.00	100,000.00	100,000.00	0.00
1-A-2	6.00000%	248,566,124.09	1,242,830.62	0.00	0.00	0.00	1,242,830.62	1,242,830.62	0.00
1-A-3	6.00000%	40,653,329.32	203,266.65	0.00	0.00	0.00	203,266.65	203,266.65	0.00
1-A-4	6.00000%	2,936,340.00	14,681.70	0.00	0.00	0.00	14,681.70	14,681.70	0.00
1-A-5	6.00000%	12,507,000.00	62,535.00	0.00	0.00	0.00	62,535.00	62,535.00	0.00
1-A-6	6.00000%	49,242,674.78	246,213.37	0.00	0.00	0.00	246,213.37	246,213.37	0.00
1-A-7	6.00000%	499,997.00	2,499.99	0.00	0.00	0.00	2,499.99	2,499.99	0.00
1-A-8	6.00000%	12,128,343.00	60,641.72	0.00	0.00	0.00	60,641.72	60,641.72	0.00
1-A-9	6.00000%	497,657.00	2,488.29	0.00	0.00	0.00	2,488.29	2,488.29	0.00
2-A-1	5.85000%	50,263,000.00	245,032.13	0.00	0.00	0.00	245,032.13	245,032.13	0.00
2-A-2	6.50000%	196,304,408.23	1,063,315.54	0.00	0.00	0.00	1,063,315.54	1,063,315.54	0.00
2-A-3	6.50000%	2,045,699.00	11,080.87	0.00	0.00	0.00	11,080.87	11,080.87	0.00
2-A-4	0.50000%	66,511,900.00	27,713.29	0.00	0.00	0.00	27,713.29	27,713.29	0.00
2-A-5	5.85000%	900,000.00	4,387.50	0.00	0.00	0.00	4,387.50	4,387.50	0.00
PO	0.00000%	3,345,045.58	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-X	0.41451%	479,329,850.84	165,573.78	0.00	0.00	0.00	165,573.78	165,573.79	0.00
A-R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-1	6.19745%	13,664,324.37	70,569.99	0.00	0.00	0.00	70,569.99	70,569.99	0.00
B-2	6.19745%	7,857,286.25	40,579.30	0.00	0.00	0.00	40,579.30	40,579.30	0.00
B-3	6.19745%	4,099,497.14	21,172.03	0.00	0.00	0.00	21,172.03	21,172.03	0.00
B-4	6.19745%	4,441,205.16	22,936.80	0.00	0.00	0.00	22,936.80	22,936.80	0.00
B-5	6.19745%	3,416,081.09	17,642.50	0.00	0.00	0.00	17,642.50	17,642.50	0.00
B-6	6.19745%	2,389,810.77	12,342.28	0.00	0.00	0.00	12,342.28	12,342.28	0.00


Total		1,221,599,573.62	3,637,503.35	0.00	0.00	0.00	3,637,503.35	3,637,503.36	0.00



Page 5 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution

Collection Account Report
SUMMARY

	Group 2	Group 1	Total
Principal Collections	5,243,161.09	3,633,478.07	8,876,639.16
Principal Withdrawals	0.00	0.00	0.00
Principal Other Accounts	0.00	0.00	0.00
TOTAL NET PRINCIPAL	5,243,161.09	3,633,478.07	8,876,639.16
Interest Collections	1,540,292.72	2,128,756.96	3,669,049.67
Interest Withdrawals	-0.00	-0.00	-0.00
Interest Other Accounts	0.00	0.00	0.00
Interest Fees	-11,337.03	-20,209.31	-31,546.33
TOTAL NET INTEREST	1,528,955.69	2,108,547.64	3,637,503.34
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	6,772,116.78	5,742,025.71	12,514,142.50




PRINCIPAL - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Principal Received	93,397.54	196,929.31	290,326.85
Curtailments	274,846.08	406,430.03	681,276.11
Prepayments In Full	4,874,917.47	3,030,118.73	7,905,036.20
Repurchased/Substitutions	0.00	0.00	0.00
Liquidations	0.00	0.00	0.00
Insurance Principal	0.00	0.00	0.00
Other Additional Principal	0.00	0.00	0.00
Delinquent Principal	-74,888.99	-146,961.41	-221,850.40
Realized Losses	-0.00	-0.00	-0.00
Advanced Principal	74,888.99	146,961.41	221,850.40
TOTAL PRINCIPAL COLLECTED	5,243,161.09	3,633,478.07	8,876,639.16




PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK




PRINCIPAL - OTHER ACCOUNTS

	Group 2	Group 1	Total
PRINCIPAL OTHER ACCOUNTS	0.00	0.00	0.00






Page 6 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


INTEREST - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Interest	1,577,420.74	2,185,280.42	3,762,701.16
Repurchased/Substitution Interest	0.00	0.00	0.00
Liquidation Interest	0.00	0.00	0.00
Insurance Interest	0.00	0.00	0.00
Other Additional Interest	0.00	0.00	0.00
Prepayment Interest Shortfalls	-4,086.54	-1,495.73	-5,582.27
Delinquent Interest	-1,265,456.93	-1,654,678.75	-2,920,135.68
Compensating Interest	4,086.54	1,495.73	5,582.27
Civil Relief Act Shortfalls	-0.00	-0.00	-0.00
Interest Advanced	1,228,328.91	1,598,155.28	2,826,484.19
Interest Realized Loss	0.00	0.00	0.00
TOTAL INTEREST COLLECTED	1,540,292.72	2,128,756.96	3,669,049.67




INTEREST - WITHDRAWALS

	Group 2	Group 1	Total
Interest Withdrawals	0.00	0.00	0.00




INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
	Group 2	Group 1	Total
Prepayment Charges Collected. *
Prepayment Charges Waived. *
Prepayment Charges paid by the servicer. *

TOTAL INTEREST OTHER ACCOUNTS	0.00	0.00	0.00






* Information not available with Trustee



INTEREST FEES
INTEREST FEES
	Group 2	Group 1	Total
Current Servicing Fees	9,159.79	17,999.52	27,159.31
Trustee Fees	1,208.84	1,888.38	3,097.22
PMI	968.40	321.40	1,289.80
TOTAL INTEREST FEES	11,337.03	20,209.31	31,546.33



Page 7 of 29

IndyMac Residential Asset Securitization Trust 2007-A2

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

Credit Enhancement Report

ACCOUNTS

Distribution Account

Beginning Balance

3,134.18

Ending Balance

0.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

SPACE INTENTIONALLY LEFT BLANK

Page 8 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution

Collateral Report


COLLATERAL




		Group 2	Group 1	Total



Loan Count:


Original	457	658	1,115
Prior	449	656	1,105
Prefunding	0	0	0
Scheduled Paid Offs	-0	-0	-0
Full Voluntary Prepayments	-7	-4	-11
Repurchases	-0	-0	-0
Liquidations	-0	-0	-0
Current	442	652	1,094
Principal Balance:


Original	269,989,867.56	413,797,798.90	683,787,666.46
Prior	263,746,566.81	412,011,256.66	675,757,823.47
Prefunding	0.00	0.00	0.00
Scheduled Principal	-93,397.54	-196,929.31	-290,326.85
Partial Prepayments	-274,846.08	-406,430.03	-681,276.11
Full Voluntary Prepayments	-4,874,917.47	-3,030,118.73	-7,905,036.20
Repurchases	-0.00	-0.00	-0.00
Liquidations	-0.00	-0.00	-0.00
Current	258,503,405.72	408,377,778.59	666,881,184.31





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 9 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


CHARACTERISTICS
CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Coupon Original	7.18945%	6.36492%	6.69048%
Weighted Average Coupon Prior	7.18168%	6.36494%	6.68526%
Weighted Average Coupon Current	7.17698%	6.36472%	6.68174%
Weighted Average Months to Maturity Original	358	358	358
Weighted Average Months to Maturity Prior	357	357	357
Weighted Average Months to Maturity Current	355	355	355
Weighted Avg Remaining Amortization Term Original	363	359	361
Weighted Avg Remaining Amortization Term Prior	362	358	360
Weighted Avg Remaining Amortization Term Current	361	357	358
Weighted Average Seasoning Original	2.11	1.76	1.90
Weighted Average Seasoning Prior	3.10	2.76	2.89
Weighted Average Seasoning Current	4.06	3.76	3.87

Page 10 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


ARM CHARACTERISTICS
ARM CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Margin Original	0.00000%	0.00000%	0.00000%
Weighted Average Margin Prior	0.00000%	0.00000%	0.00000%
Weighted Average Margin Current	0.00000%	0.00000%	0.00000%
Weighted Average Max Rate Original	0.00000%	0.00000%	0.00000%
Weighted Average Max Rate Prior	0.00000%	0.00000%	0.00000%
Weighted Average Max Rate Current	0.00000%	0.00000%	0.00000%
Weighted Average Min Rate Original	0.00000%	0.00000%	0.00000%
Weighted Average Min Rate Prior	0.00000%	0.00000%	0.00000%
Weighted Average Min Rate Current	0.00000%	0.00000%	0.00000%
Weighted Average Cap Up Original	0.00000%	0.00000%	0.00000%
Weighted Average Cap Up Prior	0.00000%	0.00000%	0.00000%
Weighted Average Cap Up Current	0.00000%	0.00000%	0.00000%
Weighted Average Cap Down Original	0.00000%	0.00000%	0.00000%
Weighted Average Cap Down Prior	0.00000%	0.00000%	0.00000%
Weighted Average Cap Down Current	0.00000%	0.00000%	0.00000%





Page 11 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

	Group 2	Group 1	Total




Current Servicing Fees	9,159.79	17,999.52	27,159.31
Delinquent Servicing Fees	37,128.02	56,523.46	93,651.48
TOTAL SERVICING FEES	46,287.81	74,522.98	120,810.79


Total Servicing Fees	46,287.81	74,522.98	120,810.79
Compensating Interest	-4,086.54	-1,495.73	-5,582.27
Delinquent Servicing Fees	-37,128.02	-56,523.46	-93,651.48
COLLECTED SERVICING FEES	5,073.26	16,503.79	21,577.05


Total Advanced Interest	1,228,328.91	1,598,155.28	2,826,484.19
Total Advanced Principal	74,888.99	146,961.41	221,850.40
Aggregate Advances with respect to this Distribution	1,303,217.90	1,745,116.69	3,048,334.59


Any additional servicing compensation received by the
Servicer attributable to penalties, fees, Excess Proceeds
or other similar charges or fees and items. *


The aggregate amount of Advances reimbursed
during the related Due Period. *
The general source of funds for such reimbursements. *
The aggregate amount of Advances outstanding as
of the close of business on the Distribution Date. *


The aggregate amount of Servicing Advances
reimbursed during the related Due Period. *
The general source of funds for such reimbursements. *
The aggregate amount of Servicing Advances outstanding
as of the close of business on the Distribution Date. *



* Information not available with Trustee




ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
	Group 2	Group 1	Total
Prepayment Interest Shortfall (PPIS)	4,086.54	1,495.73	5,582.27
Compensating Interest	(4,086.54)	(1,495.73)	(5,582.27)
Net Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00

Weighted Average Net Mortgage Rate	6.956477%	6.141233%	6.459421%

The number and aggregate balance of any
Delayed Delivery Mortgage Loans not delivered
within the time periods specified in the
definition of Delayed Delivery Mortgage Loans. *

* Information not available with Trustee




Page 12 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution

Delinquency Report

TOTAL
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		10,446,559.05	5,414,600.94	3,624,583.74	19,485,743.73
	% Balance		1.57%	0.81%	0.54%	2.92%
	# Loans		20	9	6	35
	% # Loans		1.83%	0.82%	0.55%	3.20%
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	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%
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	0.00	10,446,559.05	5,414,600.94	3,624,583.74	19,485,743.73
	% Balance	0.00%	1.57%	0.81%	0.54%	2.92%
	# Loans	0	20	9	6	35
	% # Loans	0.00%	1.83%	0.82%	0.55%	3.20%

Page 13 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


GROUP 1
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		3,938,768.61	610,371.19	490,162.67	5,039,302.47
	% Balance		0.96%	0.15%	0.12%	1.23%
	# Loans		7	1	1	9
	% # Loans		1.07%	0.15%	0.15%	1.38%
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	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%
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	0.00	3,938,768.61	610,371.19	490,162.67	5,039,302.47
	% Balance	0.00%	0.96%	0.15%	0.12%	1.23%
	# Loans	0	7	1	1	9
	% # Loans	0.00%	1.07%	0.15%	0.15%	1.38%

Page 14 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


GROUP 2
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		6,507,790.44	4,804,229.75	3,134,421.07	14,446,441.26
	% Balance		2.52%	1.86%	1.21%	5.59%
	# Loans		13	8	5	26
	% # Loans		2.94%	1.81%	1.13%	5.88%
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	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%
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	0.00	6,507,790.44	4,804,229.75	3,134,421.07	14,446,441.26
	% Balance	0.00%	2.52%	1.86%	1.21%	5.59%
	# Loans	0	13	8	5	26
	% # Loans	0.00%	2.94%	1.81%	1.13%	5.88%

Page 15 of 29

IndyMac Residential Asset Securitization Trust 2007-A2

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

REO Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 16 of 29

IndyMac Residential Asset Securitization Trust 2007-A2

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

Foreclosure Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 17 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS



		Group 2	Group 1	Total


Current


Number of Paid in Full Loans	7	4	11
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	7	4	11
Curtailments Amount	274,846.08	406,430.03	681,276.11
Paid in Full Balance	4,874,917.47	3,030,118.73	7,905,036.20
Repurchased Loans Balance	0.00	0.00	0.00
Total Prepayment Amount	5,149,763.55	3,436,548.76	8,586,312.31
Cumulative


Number of Paid in Full Loans	15	6	21
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	15	6	21
Paid in Full Balance	10,817,966.11	4,352,118.73	15,170,084.84
Repurchased Loans Balance	0.00	0.00	0.00
Curtailments Amount	385,999.94	476,553.90	862,553.84
Total Prepayment Amount	11,203,966.05	4,828,672.63	16,032,638.68

Page 18 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


VOLUNTARY PREPAYMENTS RATES - Including Liquidated Balances



		Group 2	Group 1	Total





SMM	1.95%	0.83%	1.27%
3 Months Avg SMM	1.40%	0.39%	0.79%
12 Months Avg SMM	1.40%	0.39%	0.79%
Avg SMM Since Cut-off	1.40%	0.39%	0.79%



CPR	21.08%	9.57%	14.23%
3 Months Avg CPR	15.61%	4.59%	9.06%
12 Months Avg CPR	15.61%	4.59%	9.06%
Avg CPR Since Cut-off	15.61%	4.59%	9.06%



PSA	2,598.13%	1,273.37%	1,837.40%
3 Months Avg PSA Approximation	2,525.73%	831.83%	1,568.63%
12 Months Avg PSA Approximation	2,525.73%	831.83%	1,568.63%
Avg PSA Since Cut-off Approximation	2,525.73%	831.83%	1,568.64%


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

Page 19 of 29

IndyMac Residential Asset Securitization Trust 2007-A2

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

PREPAYMENT CALCULATION METHODOLOGY - Including Liquidated Balances

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/(0.20%*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/(0.20%*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 20 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


VOLUNTARY PREPAYMENTS RATES - Excluding Liquidated Balances



		Group 2	Group 1	Total





SMM	1.95%	0.83%	1.27%
3 Months Avg SMM	1.40%	0.39%	0.79%
12 Months Avg SMM	1.40%	0.39%	0.79%
Avg SMM Since Cut-off	1.40%	0.39%	0.79%



CPR	21.08%	9.57%	14.23%
3 Months Avg CPR	15.61%	4.59%	9.06%
12 Months Avg CPR	15.61%	4.59%	9.06%
Avg CPR Since Cut-off	15.61%	4.59%	9.06%



PSA	2,598.13%	1,273.37%	1,837.40%
3 Months Avg PSA Approximation	2,525.73%	831.83%	1,568.63%
12 Months Avg PSA Approximation	2,525.73%	831.83%	1,568.63%
Avg PSA Since Cut-off Approximation	2,525.73%	831.83%	1,568.64%

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

Page 21 of 29

IndyMac Residential Asset Securitization Trust 2007-A2

Mortgage Pass-Through Certificates

May 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/(0.20%*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/(0.20%*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 22 of 29

IndyMac Residential Asset Securitization Trust 2007-A2

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

Prepayment Detail Report

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

Loan Number

Original

Current

State &

Type Prepayment

First

Loan

Principal

Prepayment

Note

LTV at

Payment

Loan Group

Status

Balance

Amount

Date

Rate

Origination

Original Term

Date

6078322 2

430,000.00

428,612.24

26-Apr-2007

7.125%

CA - 63.70%

Paid Off - 360

01-Jan-2007

6078828 2

1,500,000.00

1,499,484.37

03-May-2007

8.250%

NY - 58.82%

Paid Off - 360

01-Jul-2006

6082966 2

719,200.00

23-Apr-2007

7.875%

SC - 80.00%

Paid Off - 360

01-Jan-2007

6088853 2

492,000.00

490,752.86

16-Apr-2007

6.875%

AZ - 78.10%

Paid Off - 360

01-Feb-2007

6090344 1

440,000.00

02-May-2007

6.625%

UT - 80.00%

Paid Off - 360

01-Feb-2007

6090463 1

600,000.00

02-May-2007

6.500%

MA - 63.16%

Paid Off - 360

01-Feb-2007

6091917 2

444,868.00

27-Apr-2007

8.000%

CA - 80.00%

Paid Off - 360

01-Feb-2007

125195667 2

788,000.00

09-May-2007

7.375%

CA - 80.00%

Paid Off - 360

01-Mar-2007

125255134 1

1,288,500.00

1,282,054.72

24-Apr-2007

6.250%

CA - 51.54%

Paid Off - 360

01-Dec-2006

125355799 1

710,000.00

708,064.01

10-May-2007

6.500%

NV - 49.82%

Paid Off - 360

01-Feb-2007

125369375 2

504,000.00

25-Apr-2007

8.500%

CA - 80.00%

Paid Off - 360

01-Feb-2007

TOTAL

7,916,568.00

7,905,036.20

Page 23 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES


		Group 2	Group 1	Total


Current





	Subsequent Recoveries		0.00	0.00	0.00

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




	Number of Loans Liquidated		0	0	0

	Collateral Realized Loss/(Gain) Amount		0.00	0.00	0.00
	Net Liquidation Proceeds		0.00	0.00	0.00
Cumulative Subsequent Recoveries		0.00	0.00	0.00



	Special Hazard Loss Coverage Amt				3,658,455.90
	Fraud Loss Coverage Amt				13,675,753.33
	Bankrupt Loss Coverage Amt				214,520.52

	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 24 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


DEFAULT SPEEDS
DEFAULT SPEEDS
	Group 2	Group 1	Total




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


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


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


Principal Only Loss Severity Approx for Current Period	0.00%	0.00%	0.00%
3 Months Avg Loss Severity Approximation	0.00%	0.00%	0.00%
12 Months Avg Loss Severity Approximation	0.00%	0.00%	0.00%
Avg Loss Severity Approximation Since Cut-Off	0.00%	0.00%	0.00%


Principal & Interest Loss Severity Approx for Current Period	0.00%	0.00%	0.00%
3 Months Avg Loss Severity Approximation	0.00%	0.00%	0.00%
12 Months Avg Loss Severity Approximation	0.00%	0.00%	0.00%
Avg Loss Severity Approximation Since Cut-Off	0.00%	0.00%	0.00%

Page 25 of 29

IndyMac Residential Asset Securitization Trust 2007-A2

Mortgage Pass-Through Certificates

May 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)

Principal Only Loss Severity Approximation for current period:

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.

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

Page 26 of 29

IndyMac Residential Asset Securitization Trust 2007-A2

Mortgage Pass-Through Certificates

May 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 27 of 29

IndyMac Residential Asset Securitization Trust 2007-A2

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Group 2

Group 1

Total

Has Optional Termination Date Reached ?

Has Sr. Credit Supp. Depletion Date Occured ?

Has Special Haz. Cov. Term Date Occured ?

Has Fraud Loss Coverage Term Date Occured ?

Has BK Loss Cov. Term Date Occured ?

Does an Event of Default Exist?

Has Senior Stepdown Condition Satisfied?

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Group 2

Group 1

Total

Senior Percentage

94.628103%

94.690029%

94.665746%

Subordinate Percentage

5.371897%

5.309971%

5.334254%

Senior Prepayment Percentage

100.000000%

Subordinate Prepayment Percentage

0.000000%

Subordinate Pass Through Rate

6.197452%

Page 28 of 29

IndyMac Residential Asset Securitization Trust 2007-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution

Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
	Group 2	Group 1	Total
Current Scheduled Payments	1,670,818.28	2,382,209.73	4,053,028.01
Current Scheduled Payments 1 Month Prior	1,690,789.60	2,391,481.96	4,082,271.56
Current Scheduled Payments 2 Month Prior	1,713,088.91	2,391,564.52	4,104,653.43
Current Scheduled Payments 3 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 4 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 5 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 6 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 7 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 8 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 9 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 10 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 11 Month Prior	0.00	0.00	0.00



Delinquent 60+ Scheduled Payments	52,293.02	6,988.14	59,281.16
Delinq. 60+ Sched. Pmnts, 1 Month Prior	21,693.98	6,657.98	28,351.96
Delinq. 60+ Sched. Pmnts, 2 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 3 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 4 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 5 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 6 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 7 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 8 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 9 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 10 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 11 Month Prior	0.00	0.00	0.00





Page 29 of 29

Residential Asset Securitization Trust 2007-A2 10-D