8-K 1 efc4-1667_5596038form8k.txt ------------------------------------------------------------------------------ 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): June 29, 2004 IndyMac MBS, Inc. (as depositor under the Pooling and Servicing Agreement, dated as of June 1, 2004, providing for the issuance of the IndyMac MBS, Inc., IndyMac INDX Mortgage Loan Trust 2004-AR4, Mortgage Pass-Through Certificates, Series 2004- AR4). IndyMac MBS, Inc. ------------------ (Exact name of registrant as specified in its charter)

~~SECURITIES~~Delaware ~~AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8~~333-K116470 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 26, 2004 INDYMAC MBS, INC. as Depositor, IndyMac Bank, F.S.B. as Seller and as Master Servicer, and Deutsche Bank National Trust Company, as trustee under the Pooling and Servicing Agreement, dated as of June 1, 2004, providing for the issuance of IndyMac MBS, Inc. IndyMac INDX Mortgage Loan Trust 200495-~~AR4~~4791925 ~~Mortgage Pass~~-~~Through~~---------------------------------------- ~~Certificates Series 2004~~-~~AR4.~~--------- ~~INDYMAC INDX MORTGAGE LOAN TRUST 2004~~-~~AR2~~---------------------- (~~Exact name of Registrant as specified in its Charter) DELAWARE (~~State or Other Jurisdiction ~~of Incorporation) 333-116470-05 95-4791925~~ (Commission ~~File Number)~~ (I.R.S. Employer of Incorporation) File Number) Identification No.) 155 ~~NORTH~~North ~~LAKE~~Lake ~~AVENUE~~Avenue ~~PASADENA~~Pasadena, ~~CALIFORNIA~~California 91101 -------------------- -------- (Address of ~~principal~~Principal ~~executive offices)~~ (Zip Code) ~~Registrant's~~Executive ~~Telephone Number, Including Area Code: (800~~Offices) 669-2300 Item 5. 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 7. Financial Statement and Exhibits Exhibits: (as noted in Item 5 above) Monthly Remittance Statement to the Certificateholders dated as of July 26, 2004. SIGNATURE 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, not in it individual capacity, but solely as a duly authorized agent of the Registrant pursuant to the Pooling and Servicing Agreement, dated as of June 1,2004. Date: Aug 12, 2004 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT Monthly Remittance Statement to the Certificateholders dated as of July 26, 2004.

Registrant's telephone number, including area code (800) 669-2300 ----- -------- ------------------------------------------------------------------------------ Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any 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)) Section 8 --------- Item 8.01. Other Events. ---- ------------ On June 29, 2004, IndyMac MBS, Inc. (the "Company") entered into a Pooling and Servicing Agreement dated as of June 1, 2004 (the "Pooling and Servicing Agreement"), by and among the Company, as depositor, IndyMac Bank, F.S.B. ("IndyMac"), as seller and as master servicer, and Deutsche Bank National Trust Company, as trustee (the "Trustee"), providing for the issuance of the Company's IndyMac INDX Mortgage Loan Trust 2004-AR4, Mortgage Pass-Through Certificates, Series 2004-AR4 (the "Certificates"). The Pooling and Servicing Agreement is annexed hereto as Exhibit 99.1. Section 9 --------- Item-9.01. Financial Statements, Pro Forma Financial Information and ---- --------------------------------------------------------- Exhibits. -------- Not applicable. Not applicable. Exhibits: 99.1. Pooling and Servicing Agreement, dated as of June 1, 2004, by and among the Company, IndyMac and the Trustee. 2 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. INDYMAC MBS, INC. By: /s/ Victor H. Woodworth ---------------------------- Victor H. Woodworth Vice President Dated: September 14, 2004 3 Exhibit Index Exhibit Page ------- ---- 99.1. Pooling and Servicing Agreement, dated as of June 1, 2004, by and among, the Company, IndyMac and the Trustee 5 4

	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	July 26, 2004 Distribution
	Contents
			TABLE OF CONTENTS
								Page
			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				15
			8.	Prepayment Report				16
			9.	Prepayment Detail Report				19
			10.	Realized Loss Report				20
			11.	Realized Loss Detail Report				23
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				24
			13.	Other Related Information				25
			14.	Additional Certificate Report				26
				Total Number of Pages				26
			CONTACTS
				Administrator: Brent Hoyler
				Direct Phone Number: (714)247-6322
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705
				Web Site: https://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:		IndyMac Bank					Cut-Off Date: June 1, 2004
	Certificate Insurer(s):							Closing Date: June 29, 2004
								First Payment Date: July 26, 2004
	Servicer(s):		IndyMac Bank Master Servicer
								Distribution Date: July 26, 2004
	Underwriter(s):		Lehman Brothers Underwriter					Record Date: June 30, 2004
						Page 1 of 26					© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	REMIC I Series 2004-AR4
	Certificate Payment Report for July 26, 2004 Distribution
	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
1-A		332,882,000.00			332,882,000.00	1,337,679.36	2,868,645.83	4,206,325.19	-	-	330,013,354.17
2-A		183,084,000.00			183,084,000.00	796,561.12	985,643.47	1,782,204.59	-	-	182,098,356.53
3-A		213,509,000.00			213,509,000.00	881,214.94	1,397,336.46	2,278,551.40	-	-	212,111,663.54
A-R		100.00			100.00	-	100.00	100.00	-	-	-
B-1		30,591,000.00			30,591,000.00	126,455.03	10,368.75	136,823.78	-	-	30,580,631.25
B-2		8,628,000.00			8,628,000.00	35,665.85	2,924.44	38,590.29	-	-	8,625,075.56
B-3		4,706,000.00			4,706,000.00	19,453.35	1,595.09	21,048.44	-	-	4,704,404.91
B-4		5,098,000.00			5,098,000.00	21,073.77	1,727.96	22,801.73	-	-	5,096,272.04
B-5		3,530,000.00			3,530,000.00	14,592.08	1,196.49	15,788.57	-	-	3,528,803.51
B-6		2,353,358.00			2,353,358.00	9,728.15	797.66	10,525.81	-	-	2,352,560.34
P		100.00			100.00	4,875.53	-	4,875.53	-	-	100.00
Total		784,381,558.00			784,381,558.00	3,247,299.18	5,270,336.14	8,517,635.32	-	-	779,111,221.86
	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)
1-A	05/31/04	06/30/04		A-30/360	45660NQ24	332,882,000.00	1,000.000000	4.018479	8.617606	12.636085	991.382394
2-A	05/31/04	06/30/04		A-30/360	45660NQ32	183,084,000.00	1,000.000000	4.350796	5.383559	9.734355	994.616441
3-A	05/31/04	06/30/04		A-30/360	45660NQ40	213,509,000.00	1,000.000000	4.127296	6.544626	10.671922	993.455374
A-R				A-30/360	45660NQ57	100.00	1,000.000000	-	1,000.000000	1,000.000000	-
B-1	05/31/04	06/30/04		A-30/360	45660NQ65	30,591,000.00	1,000.000000	4.133733	0.338948	4.472681	999.661052
B-2	05/31/04	06/30/04		A-30/360	45660NQ73	8,628,000.00	1,000.000000	4.133733	0.338948	4.472681	999.661052
B-3	05/31/04	06/30/04		A-30/360	45660NQ81	4,706,000.00	1,000.000000	4.133734	0.338948	4.472681	999.661052
B-4	05/31/04	06/30/04		A-30/360	45660NQ99	5,098,000.00	1,000.000000	4.133733	0.338948	4.472681	999.661052
B-5	05/31/04	06/30/04		A-30/360	45660NR23	3,530,000.00	1,000.000000	4.133734	0.338948	4.472681	999.661052
B-6	05/31/04	06/30/04		A-30/360	45660NR31	2,353,358.00	1,000.000000	4.133731	0.338946	4.472678	999.661054
P	05/31/04	06/30/04		F-30/360	IN04A401P	100.00	1,000.000000	48,755.300000	-	48,755.300000	1,000.000000
							Page 2 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	REMIC I Series 2004-AR4
	Certificate Payment Report for July 26, 2004 Distribution
	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
1-A	332,882,000.00		1,337,679.36		2,757,052.11	111,593.72	2,868,645.83	4,206,325.19	-	-	330,013,354.17
2-A	183,084,000.00		796,561.12		912,130.24	73,513.23	985,643.47	1,782,204.59	-	-	182,098,356.53
3-A	213,509,000.00		881,214.94		1,335,289.80	62,046.66	1,397,336.46	2,278,551.40	-	-	212,111,663.54
A-R	100.00		-		-	100.00	100.00	100.00	-	-	-
B-1	30,591,000.00		126,455.03		(0.00)	10,368.75	10,368.75	136,823.78	-	-	30,580,631.25
B-2	8,628,000.00		35,665.85		(0.00)	2,924.44	2,924.44	38,590.29	-	-	8,625,075.56
B-3	4,706,000.00		19,453.35		(0.00)	1,595.09	1,595.09	21,048.44	-	-	4,704,404.91
B-4	5,098,000.00		21,073.77		(0.00)	1,727.96	1,727.96	22,801.73	-	-	5,096,272.04
B-5	3,530,000.00		14,592.08		(0.00)	1,196.49	1,196.49	15,788.57	-	-	3,528,803.51
B-6	2,353,358.00		9,728.15		(0.00)	797.67	797.66	10,525.81	-	-	2,352,560.34
P	100.00		4,875.53		-	-	-	4,875.53	-	-	100.00
Total	784,381,558.00		3,247,299.18		5,004,472.15	265,863.99	5,270,336.14	8,517,635.32	-	-	779,111,221.86
	Interest Detail
	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	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
1-A	4.82217%	332,882,000.00			1,337,679.36	-	-	-	1,337,679.36	1,337,679.36	-
2-A	5.22095%	183,084,000.00			796,561.12	-	-	-	796,561.12	796,561.12	-
3-A	4.95276%	213,509,000.00			881,214.94	-	-	-	881,214.94	881,214.94	-
A-R		100.00			-	-	-	-	-	-	-
B-1	4.96048%	30,591,000.00			126,455.03	-	-	-	126,455.03	126,455.03	-
B-2	4.96048%	8,628,000.00			35,665.85	-	-	-	35,665.85	35,665.85	-
B-3	4.96048%	4,706,000.00			19,453.35	-	-	-	19,453.35	19,453.35	-
B-4	4.96048%	5,098,000.00			21,073.77	-	-	-	21,073.77	21,073.77	-
B-5	4.96048%	3,530,000.00			14,592.08	-	-	-	14,592.08	14,592.08	-
B-6	4.96048%	2,353,358.00			9,728.15	-	-	-	9,728.15	9,728.15	-
P		100.00			-	-	-	-	-	4,875.53	-
Total		784,381,558.00			3,242,423.65	-	-	-	3,242,423.65	3,247,299.18	-
							Page 3 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Collection Account Report for July 26, 2004 Distribution
	Collection Account Report
SUMMARY					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Principal Collections				1,402,006.53	991,176.76	2,877,152.85	5,270,336.14
	Principal Withdrawals				0.00	0.00	0.00	0.00
	Principal Other Accounts				0.00	0.00	0.00	0.00
	TOTAL PRINCIPAL				1,402,006.53	991,176.76	2,877,152.85	5,270,336.14
	Interest Collections				978,079.07	883,218.50	1,492,759.93	3,354,057.50
	Interest Withdrawals				0.00	0.00	0.00	0.00
	Interest Other Accounts				0.00	0.00	4,875.53	4,875.53
	Interest Fees				(30,537.77)	(26,700.87)	(54,395.22)	(111,633.85)
	TOTAL INTEREST				947,541.30	856,517.63	1,443,240.24	3,247,299.18
	TOTAL AVAILABLE FUNDS TO BONDHOLDERS				2,349,547.83	1,847,694.39	4,320,393.09	8,517,635.32
	Interest Payable to Bondholders				947,541.30	856,517.63	1,443,240.24	3,247,299.18
PRINCIPAL - COLLECTIONS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Scheduled Principal				66,716.73	79,046.52	120,100.74	265,863.99
	Curtailments				32,309.27	26,473.02	328,989.02	387,771.31
	Prepayments in Full				1,302,980.53	885,657.22	2,428,063.09	4,616,700.84
	Repurchases/Substitutions				0.00	0.00	0.00	0.00
	Liquidations				0.00	0.00	0.00	0.00
	Insurance Principal				0.00	0.00	0.00	0.00
	Other Additional Principal				0.00	0.00	0.00	0.00
	LESS: Delinquent Principal				(37,423.57)	(46,620.46)	(82,580.27)	(166,624.30)
	LESS: Realized Losses				0.00	0.00	0.00	0.00
	PLUS: Recoveries				0.00	0.00	0.00	0.00
	PLUS: Substitution Shortfall Principal				0.00	0.00	0.00	0.00
	PLUS: Principal Loan Adjustments				0.00	0.00	0.00	0.00
	PLUS: Principal Advanced				37,423.57	46,620.46	82,580.27	166,624.30
	TOTAL PRINCIPAL				1,402,006.53	991,176.76	2,877,152.85	5,270,336.14
				Page 4 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Collection Account Report for July 26, 2004 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS					GROUP 3	GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	TOTAL PRINCIPAL OTHER ACCOUNTS				0.00	0.00	0.00	0.00
INTEREST - COLLECTIONS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Scheduled Interest				1,020,337.04	918,940.12	1,551,860.78	3,491,137.94
	Repurchases/Substitutions				0.00	0.00	0.00	0.00
	Liquidations				0.00	0.00	0.00	0.00
	Insurance Interest				0.00	0.00	0.00	0.00
	Other Additional Interest				0.00	0.00	0.00	0.00
	LESS: Prepayment Interest Shortfalls				(2,372.08)	(43.70)	(2,777.57)	(5,193.35)
	LESS: Delinquent Interest				(598,575.52)	(531,287.35)	(815,283.76)	(1,945,146.63)
	LESS: Interest Realized Losses				0.00	0.00	0.00	0.00
	PLUS: Compensating Interest				2,372.08	43.70	2,777.57	5,193.35
	LESS: Civil Relief Act Shorfalls				0.00	0.00	0.00	0.00
	PLUS: Substiution Shortfall Interest				0.00	0.00	0.00	0.00
	PLUS: Interest Loan Adjustments				0.00	0.00	0.00	0.00
	LESS: Excess, Special Hazard, Fraud, & Bankruptcy Interest Losses				0.00	0.00	0.00	0.00
	Interest Advanced				556,317.55	495,565.73	756,182.91	1,808,066.19
	TOTAL INTEREST				978,079.07	883,218.50	1,492,759.93	3,354,057.50
				Page 5 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Collection Account Report for July 26, 2004 Distribution
	Collection Account Report
INTEREST - WITHDRAWALS					GROUP 3	GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - OTHER ACCOUNTS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Prepayment Penalties				0.00	0.00	4,875.53	4,875.53
	TOTAL INTEREST OTHER ACCOUNTS				0.00	0.00	4,875.53	4,875.53
INTEREST - FEES					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees				29,485.53	25,798.57	52,754.67	108,038.77
	Trustee Fees				1,052.24	902.30	1,640.55	3,595.08
	PMI Fees				0.00	0.00	0.00	0.00
	TOTAL INTEREST FEES				30,537.77	26,700.87	54,395.22	111,633.85
				Page 6 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Credit Enhancement Report for July 26, 2004 Distribution
	Credit Enhancement Report
ACCOUNTS					GROUP 3	GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INSURANCE					GROUP 3	GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES					GROUP 3	GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
				Page 7 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Collateral Report for July 26, 2004 Distribution
	Collateral Report
COLLATERAL					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Loan Count:
	Original				468	989	1343	2800
	Prior				-	-	-	-
	Prefunding				-	-	-	-
	Scheduled Paid Offs				-	-	-	-
	Full Voluntary Prepayments				(3)	(3)	(10)	(16)
	Repurchases				-	-	-	-
	Liquidations				-	-	-	-
	Current				465	986	1,333	2,784
	Principal Balance:
	Original				229,579,204.05	196,864,609.76	357,937,644.19	784,381,458.00
	Prior				-	-	-	-
	Prefunding				-	-	-	-
	Scheduled Principal				(66,716.73)	(79,046.52)	(120,100.74)	(265,863.99)
	Partial and Full Voluntary Prepayments				(1,335,289.80)	(912,130.24)	(2,757,052.11)	(5,004,472.15)
	Repurchases				-	-	-	-
	Liquidations				-	-	-	-
	Current				228,177,197.52	195,873,433.00	355,060,491.34	779,111,121.86
PREFUNDING					GROUP 3	GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
	Group 1		Group 3
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 8 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Collateral Report for July 26, 2004 Distribution
	Collateral Report
CHARACTERISTICS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Weighted Average Coupon Original				5.333255%	5.601454%	5.202674%	5.340980%
	Weighted Average Coupon Prior
	Weighted Average Coupon Current				5.333255%	5.601454%	5.202674%	5.340980%
	Weighted Average Months to Maturity Original				356	359	359	358
	Weighted Average Months to Maturity Prior				-	-	-	-
	Weighted Average Months to Maturity Current				356	359	359	358
	Weighted Avg Remaining Amortization Term Original				356	358	358	357
	Weighted Avg Remaining Amortization Term Prior				-	-	-	-
	Weighted Avg Remaining Amortization Term Current				356	358	358	357
	Weighted Average Seasoning Original				2.15	1.82	1.92	1.96
	Weighted Average Seasoning Prior				-	-	-	-
	Weighted Average Seasoning Current				2.15	1.82	1.92	1.96
Note: Original information refers to deal issue.
	Group 1		Group 3
	Group 2
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 9 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Collateral Report for July 26, 2004 Distribution
	Collateral Report
ARM CHARACTERISTICS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Weighted Average Margin Original				2.590%	2.609%	2.618%
	Weighted Average Margin Prior
	Weighted Average Margin Current				2.590%	2.609%	2.618%
	Weighted Average Max Rate Original				11.074%	11.442%	11.040%
	Weighted Average Max Rate Prior
	Weighted Average Max Rate Current				11.074%	11.442%	11.040%
	Weighted Average Min Rate Original				2.590%	2.609%	2.618%
	Weighted Average Min Rate Prior
	Weighted Average Min Rate Current				2.590%	2.609%	2.618%
	Weighted Average Cap Up Original				1.773%	1.596%	1.515%
	Weighted Average Cap Up Prior
	Weighted Average Cap Up Current				1.773%	1.596%	1.515%
	Weighted Average Cap Down Original				1.773%	1.596%	1.515%
	Weighted Average Cap Down Prior
	Weighted Average Cap Down Current				1.773%	1.596%	1.515%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees				29,485.53	25,798.57	52,754.67	108,038.77
	Delinquent Servicing Fees				42,257.98	35,721.62	59,100.84	137,080.44
	TOTAL SERVICING FEES				71,743.51	61,520.19	111,855.51	245,119.21
	Total Servicing Fees				71,743.51	61,520.19	111,855.51	245,119.21
	Compensating Interest				(2,372.08)	(43.70)	(2,777.57)	(5,193.35)
	Delinquent Servicing Fees				(42,257.98)	(35,721.62)	(59,100.84)	(137,080.44)
	COLLECTED SERVICING FEES				27,113.45	25,754.87	49,977.10	102,845.42
	Total Advanced Principal For Current Payment Date				37,423.57	46,620.46	82,580.27	166,624.30
	Total Advanced Interest For Current Payment Date				556,317.55	495,565.73	756,182.91	1,808,066.19
	TOTAL ADVANCES FOR CURRENT PERIOD				593,741.12	542,186.19	838,763.18	1,974,690.49
ADDITIONAL COLLATERAL INFORMATION					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Prepayment Interest Shortfall (PPIS)				2,372.08	43.70	2,777.57	5,193.35
	Compensating Interest				(2,372.08)	(43.70)	(2,777.57)	(5,193.35)
	Net Prepayment Interest Shortfall (Net PPIS)				0.00	0.00	0.00	0.00
	Weighted Average Net Mortgage Rate				4.952755%	5.220954%	4.822174%	4.960480%
				Page 10 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Delinquency Report for July 26, 2004 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance		###########	6,112,148.04	191,250.00	-	6,303,398.04
		% Balance		54.79%	0.78%	0.02%	0.00%	0.81%
		# Loans		1,517	24	1	-	25
		% # Loans		54.49%	0.86%	0.04%	0.00%	0.90%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		-	6,112,148.04	191,250.00	-	6,303,398.04
		% Balance		0.00%	0.78%	0.02%	0.00%	0.81%
		# Loans		-	24	1	-	25
		% # Loans		0.00%	0.86%	0.04%	0.00%	0.90%
Note: <1 Payment = 1-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 11 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Delinquency Report for July 26, 2004 Distribution
	Delinquency Report - Group 1 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance		###########	4,013,816.66	-	-	4,013,816.66
		% Balance		52.11%	1.13%	0.00%	0.00%	1.13%
		# Loans		680	14	-	-	14
		% # Loans		51.01%	1.05%	0.00%	0.00%	1.05%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		-	4,013,816.66	-	-	4,013,816.66
		% Balance		0.00%	1.13%	0.00%	0.00%	1.13%
		# Loans		-	14	-	-	14
		% # Loans		0.00%	1.05%	0.00%	0.00%	1.05%
Note: <1 Payment = 1-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 12 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Delinquency Report for July 26, 2004 Distribution
	Delinquency Report - Group 2 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance		###########	2,098,331.38	191,250.00	-	2,289,581.38
		% Balance		57.16%	1.07%	0.10%	0.00%	1.17%
		# Loans		569	10	1	-	11
		% # Loans		57.71%	1.01%	0.10%	0.00%	1.12%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		-	2,098,331.38	191,250.00	-	2,289,581.38
		% Balance		0.00%	1.07%	0.10%	0.00%	1.17%
		# Loans		-	10	1	-	11
		% # Loans		0.00%	1.01%	0.10%	0.00%	1.12%
Note: <1 Payment = 1-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 13 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Delinquency Report for July 26, 2004 Distribution
	Delinquency Report - Group 3 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance		###########	-	-	-	-
		% Balance		56.93%	0.00%	0.00%	0.00%	0.00%
		# Loans		268	-	-	-	-
		% # Loans		57.63%	0.00%	0.00%	0.00%	0.00%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
Note: <1 Payment = 1-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 14 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	REO Report for July 26, 2004 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Group 1; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2; REO Book Value = 000.00
Total Current Balance = 000.00				Loan Group 3 = Group 3; REO Book Value = 000.00
REO Book Value = 000.00
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
				Page 15 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Prepayment Report for July 26, 2004 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Current
	Number of Paid in Full Loans				3	3	10	16
	Number of Repurchased Loans				-	-	-	-
	Total Number of Loans Prepaid in Full				3	3	10	16
	Paid in Full Balance				1,302,980.53	885,657.22	2,428,063.09	4,616,700.84
	Repurchased Loans Balance				-	-	-	-
	Curtailments Amount				32,309.27	26,473.02	328,989.02	387,771.31
	Total Prepayment Amount				1,335,289.80	912,130.24	2,757,052.11	5,004,472.15
	Cumulative
	Number of Paid in Full Loans				3	3	10	16
	Number of Repurchased Loans				-	-	-	-
	Total Number of Loans Prepaid in Full				3	3	10	16
	Paid in Full Balance				1,302,980.53	885,657.22	2,428,063.09	4,616,700.84
	Repurchased Loans Balance				-	-	-	-
	Curtailments Amount				32,309.27	26,473.02	328,989.02	387,771.31
	Total Prepayment Amount				1,335,289.80	912,130.24	2,757,052.11	5,004,472.15
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 16 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Prepayment Report for July 26, 2004 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES					GROUP 3	GROUP 2	GROUP 1	TOTAL
	SMM				0.58%	0.46%	0.77%	0.64%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off				0.58%	0.46%	0.77%	0.64%
	CPR				6.76%	5.42%	8.86%	7.40%
	3 Months Avg CPR
	12 Months Avg CPR
	Avg CPR Since Cut-off				6.76%	5.42%	8.86%	7.40%
	PSA				1570.40%	1486.08%	2309.67%	1883.01%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation				1570.40%	1486.08%	2309.67%	1883.01%
	Group 1		Group 3
	Group 2
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 17 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Prepayment Report for July 26, 2004 Distribution
	Prepayment Report - Voluntary Prepayments
	Group 1		Group 3
	Group 2
CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off
PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off
PREPAYMENT CALCULATION METHODOLOGY
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/(0.02*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 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 18 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Prepayment Detail Report for July 26, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 16						Loan Group 1 = Group 1
Total Original Principal Balance = 4,630,750.00						Loan Group 2 = Group 2
Total Prepayment Amount = 4,616,700.84						Loan Group 3 = Group 3
Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date
1986437 1			650,000.00	637,306.76	Jun-30-04	5.250%	HI - 59.09%	Paid Off - 360	Nov-22-02
3596764 1			85,500.00	85,321.05	Jul-09-04	5.750%	FL - 90.00%	Paid Off - 360	Mar-31-04
3630865 1			127,000.00	126,870.52	Jun-23-04	5.875%	FL - 75.59%	Paid Off - 360	Apr-22-04
3639549 1			300,000.00	300,000.00	Jun-01-04	5.750%	NY - 80.00%	Paid Off - 360	Jun-18-04
3650554 1			262,500.00	262,500.00	Jul-09-04	6.000%	TX - 75.00%	Paid Off - 360	May-27-04
3750726 1			149,600.00	149,464.76	Jun-28-04	6.500%	CA - 80.00%	Paid Off - 360	Apr-16-04
3762200 1			160,000.00	160,000.00	Jul-06-04	7.625%	FL - 80.00%	Paid Off - 360	May-14-04
3786660 1			114,000.00	114,000.00	Jun-01-04	4.125%	VA - 80.00%	Paid Off - 360	Apr-29-04
3871594 1			165,800.00	165,800.00	Jun-01-04	5.875%	TX - 79.99%	Paid Off - 360	Jun-15-04
3935890 1			426,800.00	426,800.00	Jul-12-04	4.750%	CA - 80.00%	Paid Off - 360	Apr-14-04
3131299 2			322,700.00	322,700.00	Jul-13-04	6.750%	NV - 77.76%	Paid Off - 360	Dec-05-03
3434276 2			301,050.00	300,750.30	Jul-02-04	6.000%	NV - 94.99%	Paid Off - 360	Apr-23-04
3486838 2			262,450.00	262,206.92	Jun-30-04	6.375%	NV - 80.00%	Paid Off - 360	Feb-28-04
3656203 3			543,750.00	543,750.00	Jul-07-04	6.875%	FL - 75.00%	Paid Off - 360	May-06-04
3839618 3			345,600.00	345,230.53	Jun-25-04	5.625%	NJ - 65.21%	Paid Off - 360	Jun-16-03
3856610 3			414,000.00	414,000.00	Jun-01-04	6.375%	CA - 90.00%	Paid Off - 360	Jun-01-04
					Page 19 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Realized Loss Report for July 26, 2004 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Current
	Number of Loans Liquidated				-	-	-	-
	Collateral Realized Loss/(Gain) Amount				-	-	-	-
	Net Liquidation Proceeds				-	-	-	-
	Cumulative
	Number of Loans Liquidated				-	-	-	-
	Collateral Realized Loss/(Gain) Amount				-	-	-	-
	Net Liquidation Proceeds				-	-	-	-
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
	Current Realized Losses							0.00
	Supplemental Losses (Recoveries)							0.00
	Current Net Realized Losses (Recoveries)							0.00
	Prior Cumulative Realized Loss							0.00
	Current Net Realized Loss (Recoveries)							0.00
	Current Cumulative Realized Loss							0.00
	Current Special Hazard Loss Coverage Amount							7,858,029.00
	Current Fraud Loss Coverage Amount							23,531,443.00
	Current Bankruptcy Loss Coverage Amount							302,827.00
	Class B-1 Write Down Amount							0.00
	Class B-2 Write Down Amount							0.00
	Class B-3 Write Down Amount							0.00
	Class B-4 Write Down Amount							0.00
	Class B-5 Write Down Amount							0.00
	Class B-6 Write Down Amount							0.00
	Group 1		Group 3				3 Months Moving Average
	Group 2
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 20 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Realized Loss Report for July 26, 2004 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	MDR				0.00%	0.00%	0.00%	0.00%
	3 Months Avg MDR
	12 Months Avg MDR
	Avg MDR Since Cut-off				0.00%	0.00%	0.00%	0.00%
	CDR				0.00%	0.00%	0.00%	0.00%
	3 Months Avg CDR
	12 Months Avg CDR
	Avg CDR Since Cut-off				0.00%	0.00%	0.00%	0.00%
	SDA				0.00%	0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation				0.00%	0.00%	0.00%	0.00%
	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off
	Group 1		Group 3
	Group 2
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 21 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Realized Loss Report for July 26, 2004 Distribution
	Realized Loss Report - Collateral
	Group 1		Group 3
	Group 2
CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off
SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off
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 22 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Realized Loss Detail Report for July 26, 2004 Distribution
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
SUMMARY							LOAN GROUP
Total Loan Count Current Losses = 0
Total Loan Count Revisions = 0						Loan Group 1 = Group 1
Total Prior Principal Balance = 0.00						Loan Group 2 = Group 2
Total Current Realized Loss Amount = 0.00						Loan Group 3 = Group 3
Total Revisions Amount = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.
Loan Number			Current	State &		Prior	Realized		Cumulative
&		Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized
Loan Group		Status	Rate	Origination	Term	Balance	Revisions	Loss/(Gain)	Loss/(Gain)
SPACE INTENTIONALLY LEFT BLANK
					Page 23 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Triggers, Adj. Rate Cert. and Miscellaneous Report for July 26, 2004 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Have the Sr. Prepay Step Down Cond been satisfied?							No
	Has the Sr. Credit Supp. Depletion Date been reached?							No
	Has the Spec. Haz. Coverage Term Date been reached?							No
	Has the Fraud LossCoverage Term. Date been reached?							No
	Has the Bank LossCoverage Term. Date been reached?							No
ADJUSTABLE RATE CERTIFICATE INFORMATION					GROUP 3	GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Current Senior Percentage				93.000148%	92.999956%	93.000025%	93.000044%
	Next Senior Percentage				0.000000%	0.000000%	0.000000%	0.000000%
	Current Subordinate Percentage				6.999852%	7.000044%	6.999975%	6.999956%
	Next Subordinate Percentage				0.000000%	0.000000%	0.000000%	0.000000%
	Current Senior Prepayment Percentage				100.000000%	100.000000%	100.000000%	100.000000%
	Next Projected Senior Prepayment Percentage				0.000000%	0.000000%	0.000000%	0.000000%
	Current Subordinated Prepayment Percentage				0.000000%	0.000000%	0.000000%	0.000000%
	Next Projected Subordinated Prepayment Percentage				0.000000%	0.000000%	0.000000%	0.000000%
				Page 24 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Other Related Information for July 26, 2004 Distribution
	Other Related Information
ADDITIONAL INFORMATION					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Scheduled Principal
	1 Month Prior							265,863.99
	2 Months Prior							0.00
	3 Months Prior							0.00
	4 Months Prior							0.00
	5 Months Prior							0.00
	6 Months Prior							0.00
	7 Months Prior							0.00
	8 Months Prior							0.00
	9 Months Prior							0.00
	10 Months Prior							0.00
	11 Months Prior							0.00
	12 Months Prior							0.00
	Scheduled Principal on 60+ Day Delinquent Loans
	1 Month Prior							0.00
	2 Months Prior							0.00
	3 Months Prior							0.00
	4 Months Prior							0.00
	5 Months Prior							0.00
	6 Months Prior							0.00
	7 Months Prior							0.00
	8 Months Prior							0.00
	9 Months Prior							0.00
	10 Months Prior							0.00
	11 Months Prior							0.00
	12 Months Prior							0.00
				Page 25 of 26				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR4
	Collateralized Asset-Backed Bonds
	Additional Certificate Report for July 26, 2004 Distribution
	Additional Certificate Report
	CLASS	Net PPIS & Relief Act Shortfall Allocation	Unpaid Interest Amount Due	Unpaid Interest Paid	Remaining Unpaid Interest Amount
		0.00	0.00	0.00	0.00
		0.00	0.00	0.00	0.00
		0.00	0.00	0.00	0.00
		0.00	0.00	0.00	0.00
		0.00	0.00	0.00	0.00
		0.00	0.00	0.00	0.00
		0.00	0.00	0.00	0.00
		0.00	0.00	0.00	0.00
		0.00	0.00	0.00	0.00
		0.00	0.00	0.00	0.00
		0.00	0.00	0.00	0.00
				Page 26 of 26				© COPYRIGHT 2004 Deutsche Bank

Filing Compare · IndyMac INDX Mortgage Loan Trust 2004-AR4