8-K 1 efc5-0419_5661579form8k.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): October 28, 2004 IndyMac MBS, Inc. (as depositor under the Pooling and Servicing Agreement, dated as of October 1, 2004, providing for the issuance of the IndyMac MBS, Inc., Residential Asset Securitization Trust 2004-A9, Mortgage Pass-Through Certificates, Series 2004-I). IndyMac MBS, Inc. ------------------------------ (Exact name of registrant as specified in its charter) Delaware 333-119384-01 95-4791925 ---------------------------------- -------------------- ------------------------ (State or Other Jurisdiction (Commission (I.R.S. Employer of Incorporation) File Number) Identification No.) 155 North Lake Avenue Pasadena, California 91101 -------------------- ---------- (Address of Principal (Zip Code) Executive Offices) 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)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) Section 8. --------- Item 8.01 Other Events. ---------- ------------ On October 28, 2004, IndyMac MBS, Inc. (the "Company") entered into a Pooling and Servicing Agreement dated as of October 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 Residential Asset Securitization Trust 2004-A9, Mortgage Pass-Through Certificates, Series 2004-I (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 October 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: February 15, 2005 3 Exhibit Index ------------- Exhibit Page ------- ---- 99.1. Pooling and Servicing Agreement, dated as of October 1, 2004, by and among, the Company, IndyMac and the Trustee 5 4 EXHIBIT 99.1 ------------ 5

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): December 27, 2004 (Date of earliest event reported) Indymac MBS Inc (as Depositor under the Pooling and Servicing Agreement, dated as October 1, 2004, providing for the issuance of Residential Asset Securitization Trust Series 2004-A9 Mortgage Pass-Through Certificates, Series 2004-I) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-119384-01 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 December 27, 2004. 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: Dec 31, 2004 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT 99.1 Monthly Remittance Statement to the Certificateholders dated as of December 27, 2004.

IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
				External Parties					Table of Contents
												Page
				Seller
									1. Certificate Payment Report					2
				IndyMac Bank
									2. Collection Account Report					6
									3. Credit Enhancement Report					8
									4. Collateral Report					9
				Certificate Insurer(s)					5. Delinquency Report					12
									6. REO Report					13
									7. Foreclosure Report					14
									8. Prepayment Report					15
									9. Prepayment Detail Report					18
									10. Realized Loss Report					19
									11. Realized Loss Detail Report					22
				Servicer(s)
									12. Triggers and Adj. Cert. Report					23
				IndyMac Bank
									13. Other Related Information					24
				Underwriter(s)
				Deutsche Bank
				UBS Securities
									Total Number of Pages					24
				Dates					Contacts
				Cut-Off Date:		October 01, 2004			Brent Hoyler
				Close Date:		October 28, 2004			Administrator
				First Distribution Date:		November 26, 2004			(714) 247-6322
									Brent.Hoyler@db.com
									Address:
									1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:		December 27, 2004
									Factor Information:			(800) 735-7777
				Record Date:		November 30, 2004
									Main Phone Number:			(714) 247-6000
									https://www.tss.db.com/invr
Page 1 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					Prior											Current
	Class		Original		Principal					Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance	Interest		Principal		Distribution		Loss		Interest		Balance
					(1)	(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)
A-1	SR	$	45,832,000.00		44,856,688.90	149,522.30		968,386.05		1,117,908.35		0.00		0.00		43,888,302.85
A-2	SR	$	55,158,400.00		54,183,088.90	114,236.01		968,386.05		1,082,622.06		0.00		0.00		53,214,702.85
A-3	SR	$	0.00		0.00	224,408.29		0.00		224,408.29		0.00		0.00		0.00
A-4	SR	$	32,642,300.00		32,642,300.00	142,810.06		0.01		142,810.07		0.00		0.00		32,642,299.99
A-5	SR	$	1,968,000.00		1,977,430.00	0.00		0.00		0.00		0.00		9,475.19		1,986,905.19
A-6	SR	$	7,755,536.00		7,668,313.41	99,061.83		377,504.50		476,566.33		0.00		0.00		7,290,808.91
A-7	SR	$	45,700,342.00		45,299,118.09	137,029.84		1,736,520.60		1,873,550.44		0.00		0.00		43,562,597.49
A-8	SR	$	2,179,322.00		2,179,322.00	28,153.21		0.00		28,153.21		0.00		0.00		2,179,322.00
A-9	SR	$	41,550,000.00		41,550,000.00	199,093.75		0.00		199,093.75		0.00		0.00		41,550,000.00
A-10	SR	$	3,000,000.00		3,000,000.00	14,375.00		0.00		14,375.00		0.00		0.00		3,000,000.00
A-R	SR	$	100.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
A-X	NTL	$	0.00		0.00	47,658.03		0.00		47,658.03		0.00		0.00		0.00
B-1	SUB	$	6,806,217.00		6,782,678.93	32,500.34		6,202.57		38,702.91		0.00		0.00		6,776,476.36
B-2	SUB	$	1,608,750.00		1,603,186.43	7,681.93		1,466.07		9,148.00		0.00		0.00		1,601,720.36
B-3	SUB	$	866,250.00		863,254.23	4,136.43		789.42		4,925.85		0.00		0.00		862,464.81
B-4	SUB	$	866,250.00		863,254.23	4,136.43		789.42		4,925.85		0.00		0.00		862,464.81
B-5	SUB	$	247,500.00		246,644.07	1,181.84		225.55		1,407.39		0.00		0.00		246,418.52
B-6	SUB	$	742,500.00		739,932.24	3,545.51		676.57		4,222.08		0.00		0.00		739,255.67
P		$	100.00		100.00	0.00		0.00		0.00		0.00		0.00		100.00
PO	PO	$	576,561.00		575,996.79	0.00		2,596.83		2,596.83		0.00		0.00		573,399.96
Total			247,500,128.00		245,031,308.22	1,209,530.80		4,063,543.64		5,273,074.44		0.00		9,475.19		240,977,239.77
Page 2 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
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)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1	11/01/04		11/30/04		F-30/360	45660N5R2		45,832,000.00		978.719866		3.262400		21.129038		24.391437	957.590828
A-2	11/25/04		12/24/04		A-30/360	45660N5S0		55,158,400.00		982.317995		2.071054		17.556456		19.627510	964.761539
A-3	11/25/04		12/24/04		A-30/360	45660N5T8		55,158,400.00		982.317995		4.068434		0.000000		4.068434	964.761539
A-4	11/01/04		11/30/04		F-30/360	45660N5U5		32,642,300.00		1,000.000000		4.375000		0.000000		4.375000	1,000.000000
A-5	11/01/04		11/30/04		F-30/360	45660N5V3		1,968,000.00		1,004.791667		0.000000		0.000000		0.000000	1,009.606296
A-6	11/25/04		12/24/04		A-30/360	45660N5W1		7,755,536.00		988.753506		12.773048		48.675488		61.448536	940.078018
A-7	11/25/04		12/24/04		A-30/360	45660N5X9		45,700,342.00		991.220549		2.998442		37.997978		40.996421	953.222571
A-8	11/25/04		12/24/04		A-30/360	45660N5Y7		2,179,322.00		1,000.000000		12.918334		0.000000		12.918334	1,000.000000
A-9	11/01/04		11/30/04		F-30/360	45660N5Z4		41,550,000.00		1,000.000000		4.791667		0.000000		4.791667	1,000.000000
A-10	11/01/04		11/30/04		F-30/360	45660N6A8		3,000,000.00		1,000.000000		4.791667		0.000000		4.791667	1,000.000000
A-R	11/01/04		11/30/04		F-30/360	45660N6D2		100.00		0.000000		0.000000		0.000000		0.000000	0.000000
A-X	11/01/04		11/30/04		A-30/360	45660N6C4		185,236,261.00		987.059753		0.257282		0.000000		0.257282	971.448894
B-1	11/01/04		11/30/04		F-30/360	45660N6E0		6,806,217.00		996.541681		4.775096		0.911309		5.686406	995.630371
B-2	11/01/04		11/30/04		F-30/360	45660N6F7		1,608,750.00		996.541681		4.775092		0.911310		5.686402	995.630371
B-3	11/01/04		11/30/04		F-30/360	45660N6G5		866,250.00		996.541680		4.775100		0.911307		5.686407	995.630372
B-4	11/01/04		11/30/04		F-30/360	45660N6H3		866,250.00		996.541680		4.775100		0.911307		5.686407	995.630372
B-5	11/01/04		11/30/04		F-30/360	45660N6J9		247,500.00		996.541697		4.775111		0.911313		5.686424	995.630384
B-6	11/01/04		11/30/04		F-30/360	45660N6K6		742,500.00		996.541737		4.775098		0.911205		5.686303	995.630532
P	11/01/04		11/30/04		A-30/360			100.00		1,000.000000		0.000000		0.000000		0.000000	1,000.000000
PO	11/01/04		11/30/04		F-30/360	45660N6B6		576,561.00		999.021422		0.000000		4.503999		4.503999	994.517423
Page 3 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
Distribution to Date - REMIC II
																Current
	Original				Unscheduled	Scheduled		Total		Total		Realized		Deferred		Principal
Class	Face Value		Interest		Principal	Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)	(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A-1	45,832,000.00		302,295.63		1,565,246.94	378,450.21		1,943,697.15		2,245,992.78		0.00		0.00		43,888,302.85
A-2	55,158,400.00		218,117.66		1,565,246.94	378,450.21		1,943,697.15		2,161,814.81		0.00		0.00		53,214,702.85
A-3	0.00		465,266.64		0.00	0.00		0.00		465,266.64		0.00		0.00		0.00
A-4	32,642,300.00		285,620.12		0.01	0.00		0.01		285,620.13		0.00		0.00		32,642,299.99
A-5	1,968,000.00		0.00		0.00	0.00		0.00		0.00		0.00		18,905.19		1,986,905.19
A-6	7,755,536.00		207,277.41		415,521.36	49,205.73		464,727.09		672,004.50		0.00		0.00		7,290,808.91
A-7	45,700,342.00		264,990.80		1,911,398.18	226,346.33		2,137,744.51		2,402,735.31		0.00		0.00		43,562,597.49
A-8	2,179,322.00		58,562.02		0.00	0.00		0.00		58,562.02		0.00		0.00		2,179,322.00
A-9	41,550,000.00		398,187.50		0.00	0.00		0.00		398,187.50		0.00		0.00		41,550,000.00
A-10	3,000,000.00		28,750.00		0.00	0.00		0.00		28,750.00		0.00		0.00		3,000,000.00
A-R	100.00		0.48		66.44	33.56		100.00		100.48		0.00		0.00		0.00
A-X	0.00		96,669.51		0.00	0.00		0.00		96,669.51		0.00		0.00		0.00
B-1	6,806,217.00		65,113.46		0.00	29,740.64		29,740.64		94,854.10		0.00		0.00		6,776,476.36
B-2	1,608,750.00		15,390.52		0.00	7,029.64		7,029.64		22,420.16		0.00		0.00		1,601,720.36
B-3	866,250.00		8,287.21		0.00	3,785.19		3,785.19		12,072.40		0.00		0.00		862,464.81
B-4	866,250.00		8,287.21		0.00	3,785.19		3,785.19		12,072.40		0.00		0.00		862,464.81
B-5	247,500.00		2,367.78		0.00	1,081.48		1,081.48		3,449.26		0.00		0.00		246,418.52
B-6	742,500.00		7,103.32		0.00	3,244.33		3,244.33		10,347.65		0.00		0.00		739,255.67
P	100.00		0.00		0.00	0.00		0.00		0.00		0.00		0.00		100.00
PO	576,561.00		0.00		1,980.59	1,180.45		3,161.04		3,161.04		0.00		0.00		573,399.96
Total	247,500,128.00		2,432,287.27		5,459,460.46	1,082,332.96		6,541,793.42		8,974,080.69		0.00		18,905.19		240,977,239.77
Page 4 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
Interest Detail - REMIC II
	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		Interest		Interest
					(1)	(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1	4.00000%		44,856,688.90		149,522.30	0.00		0.00		0.00		149,522.30		149,522.30		0.00
A-2	2.53000%		54,183,088.90		114,236.01	0.00		0.00		0.00		114,236.01		114,236.01		0.00
A-3	4.97000%		54,183,088.90		224,408.29	0.00		0.00		0.00		224,408.29		224,408.29		0.00
A-4	5.25000%		32,642,300.00		142,810.06	0.00		0.00		0.00		142,810.06		142,810.06		0.00
A-5	5.75000%		1,977,430.00		9,475.19	0.00		0.00		0.00		9,475.19		9,475.19		0.00
A-6	15.50200%		7,668,313.41		99,061.83	0.00		0.00		0.00		99,061.83		99,061.83		0.00
A-7	3.63000%		45,299,118.09		137,029.83	0.00		0.00		0.00		137,029.83		137,029.84		0.00
A-8	15.50200%		2,179,322.00		28,153.21	0.00		0.00		0.00		28,153.21		28,153.21		0.00
A-9	5.75000%		41,550,000.00		199,093.75	0.00		0.00		0.00		199,093.75		199,093.75		0.00
A-10	5.75000%		3,000,000.00		14,375.00	0.00		0.00		0.00		14,375.00		14,375.00		0.00
A-R	0.00000%		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
A-X	0.31279%		182,839,257.98		47,658.03	0.00		0.00		0.00		47,658.03		47,658.03		0.00
B-1	5.75000%		6,782,678.93		32,500.34	0.00		0.00		0.00		32,500.34		32,500.34		0.00
B-2	5.75000%		1,603,186.43		7,681.93	0.00		0.00		0.00		7,681.93		7,681.93		0.00
B-3	5.75000%		863,254.23		4,136.43	0.00		0.00		0.00		4,136.43		4,136.43		0.00
B-4	5.75000%		863,254.23		4,136.43	0.00		0.00		0.00		4,136.43		4,136.43		0.00
B-5	5.75000%		246,644.07		1,181.84	0.00		0.00		0.00		1,181.84		1,181.84		0.00
B-6	5.75000%		739,932.24		3,545.51	0.00		0.00		0.00		3,545.51		3,545.51		0.00
P	0.00000%		100.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
PO	0.00000%		575,996.79		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Total			482,053,655.10		1,219,005.98	0.00		0.00		0.00		1,219,005.98		1,219,005.99		0.00
Page 5 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
Collection Account Report
SUMMARY
													Total
Principal Collections													4,054,068.52
Principal Withrawals													0.00
Principal Other Accounts													0.00
TOTAL NET PRINCIPAL													4,054,068.52
Interest Collections													1,237,041.27
Interest Withdrawals													-0.00
Interest Other Accounts													0.00
Interest Fees													-18,035.35
TOTAL NET INTEREST													1,219,005.92
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION													5,273,074.44
PRINCIPAL - COLLECTIONS
														Total
Scheduled Principal Received														224,113.76
Curtailments														103,118.33
Prepayments In Full														3,726,836.43
Repurchased/Substitutions														0.00
Liquidations														0.00
Insurance Principal														0.00
Other Additional Principal														0.00
Delinquent Principal														-170,032.11
Realized Losses														-0.00
Advanced Principal														170,032.11
TOTAL PRINCIPAL COLLECTED														4,054,068.52
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
													Total
TOTAL PRINCIPAL OTHER ACCOUNTS													0.00
Page 6 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
INTEREST - COLLECTIONS
													Total
Scheduled Interest													1,282,761.64
Repurchased/Substitution Interest													0.00
Liquidation Interest													0.00
Insurance Interest													0.00
Other Additional Interest													0.00
Prepayment Interest Shortfalls													-3,278.56
Delinquent Interest													-951,921.60
Compensating Interest													3,278.56
Interest Advanced													906,201.23
TOTAL INTEREST COLLECTED													1,237,041.27
INTEREST - WITHDRAWALS
													Total
TOTAL INTEREST WITHDRAWALS													0.00
INTEREST - OTHER ACCOUNTS
													Total
Prepayment Charges													0.00
TOTAL INTEREST OTHER ACCOUNTS													0.00
INTEREST - FEES
													Total
Current Servicing Fees													15,993.42
Trustee Fees													2,041.93
TOTAL INTEREST FEES													18,035.35
Page 7 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
Credit Enhancement Report
ACCOUNTS
SPACE INTENTIONALLY LEFT BLANK
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
SPACE INTENTIONALLY LEFT BLANK
Page 8 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
Collateral Report
COLLATERAL
														Total
Loan Count:
Original													552
Prior													547
Prefunding													0
Scheduled Paid Offs													-0
Full Voluntary Prepayments													-6
Repurchases													-0
Liquidations													-0
Current													541
Principal Balance:
Original													247,500,028.87
Prior													245,031,209.04
Prefunding													0.00
Scheduled Principal													-224,113.76
Partial Prepayments													-103,118.33
Full Voluntary Prepayments													-3,726,836.43
Repurchases													-0.00
Liquidations													-0.00
Current													240,977,140.52
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 9 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
CHARACTERISTICS
													Total
Weighted Average Coupon Original													6.28663%
Weighted Average Coupon Prior													6.28663%
Weighted Average Coupon Current													6.28211%
Weighted Average Months to Maturity Original													351
Weighted Average Months to Maturity Prior													351
Weighted Average Months to Maturity Current													350
Weighted Avg Remaining Amortization Term Original													351
Weighted Avg Remaining Amortization Term Prior													351
Weighted Avg Remaining Amortization Term Current													350
Weighted Average Seasoning Original													8.81
Weighted Average Seasoning Prior													8.81
Weighted Average Seasoning Current													9.72
Page 10 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 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													15,993.42
Delinquent Servicing Fees													45,720.37
TOTAL SERVICING FEES													61,713.79
Total Servicing Fees													61,713.79
Compensating Interest													-3,278.56
Delinquent Servicing Fees													-45,720.37
COLLECTED SERVICING FEES													12,714.87
Total Advaced Interest													906,201.23
Total Advaced Principal													170,032.11
Aggregate Advances with respect to this Distribution													1,076,233.34
ADDITIONAL COLLATERAL INFORMATION
													Total
Prepayment Interest Shortfall (PPIS)													3,278.56
Compensating Interest													-3,278.56
Net Prepayment Interest Shortfall (PPIS)													0.00
Weighted Average Net Mortgage Rate													5.969881%
Page 11 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			10,972,242.15		0.00		566,743.47		11,538,985.62
			% Balance			4.55%		0.00%		0.24%		4.79%
			# Loans			24		0		1		25
			% # Loans			4.44%		0.00%		0.18%		4.62%
	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	10,972,242.15		0.00		566,743.47		11,538,985.62
			% Balance		0.00%	4.55%		0.00%		0.24%		4.79%
			# Loans		0	24		0		1		25
			% # Loans		0.00%	4.44%		0.00%		0.18%		4.62%
Page 12 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
REO Report
Loan Number			Original		Stated			Current		State &
													First
&			Principal		Principal	Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance	Date		Rate		Origination		Term		Date
SPACE INTENTIONALLY LEFT BLANK
TOTAL
Page 13 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
Foreclosure Report
Loan Number			Original		Stated			Current		State &
													First
&			Principal		Principal	Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance	Date		Rate		Origination		Term		Date
TOTAL
Page 14 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
														Total
Current
Number of Paid in Full Loans													6
Number of Repurchased Loans													0
Total Number of Loans Prepaid in Full													6
Curtailments Amount													103,118.33
Paid in Full Balance													3,726,836.43
Repurchased Loans Balance													0.00
Total Prepayment Amount													3,829,954.76
Cumulative
Number of Paid in Full Loans													10
Number of Repurchased Loans													1
Total Number of Loans Prepaid in Full													11
Paid in Full Balance													5,330,805.76
Repurchased Loans Balance													623,270.83
Curtailments Amount													113,414.57
Total Prepayment Amount													6,067,491.16
Page 15 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
VOLUNTARY PREPAYMENTS RATES
														Total
SMM													1.56%
3 Months Avg SMM													1.24%
12 Months Avg SMM													1.24%
Avg SMM Since Cut-off													1.24%
CPR													17.24%
3 Months Avg CPR													13.86%
12 Months Avg CPR													13.86%
Avg CPR Since Cut-off													13.86%
PSA													886.38%
3 Months Avg PSA Approximation													747.55%
12 Months Avg PSA Approximation													747.55%
Avg PSA Since Cut-off Approximation													747.55%
Page 16 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
PREPAYMENT CALCULATION METHODOLOGY
	Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal)
	Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
	PSA Standard Prepayment Model: CPR/(0.002*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 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, liquidations, and repurchases.
	Dates correspond to distribution dates.
Page 17 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 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		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
1299553 1			400,000.00		386,112.77		23-Nov-2004		6.125%		OR - 80.00%		Paid Off - 360		11/1/2001
1613104 1			349,500.00		340,274.05		23-Nov-2004		6.500%		CA - 69.90%		Paid Off - 360		6/1/2002
2457263 1			1,094,000.00		1,074,161.07		24-Nov-2004		6.000%		CA - 63.79%		Paid Off - 360		5/1/2003
3100536 1			508,000.00		502,540.35		02-Dec-2004		6.250%		CA - 80.00%		Paid Off - 360		12/1/2003
120167891 1			1,000,000.00		998,097.38		30-Nov-2004		6.250%		CA - 67.16%		Paid Off - 360		10/1/2004
120330226 1			426,000.00		425,650.81		19-Nov-2004		7.000%		VA - 76.16%		Paid Off - 360		11/1/2004
TOTAL			3,777,500.00		3,726,836.43
Page 18 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
														Total
Current
Number of Loans Liquidated													0
Collateral Principal Realized Loss/(Gain) Amount													0.00
Collateral Interest Realized Loss/(Gain) Amount													0.00
Net Liquidation Proceeds													0.00
Cumulative
Number of Loans Liquidated													0
Collateral Realized Loss/(Gain) Amount													0.00
Net Liquidation Proceeds													0.00
		Special Hazard Loss Coverage Amt													2,682,916.22
		Fraud Loss Coverage Amt													2,475,000.00
		Bankrupt Loss Coverage Amt													100,000.00
		Class B-1 Writedown Amount													0.00
		Class B-2 Writedown Amount													0.00
		Class B-3 Writedown Amount													0.00
		Class B-4 Writedown Amount													0.00
		Class B-5 Writedown Amount													0.00
		Class B-6 Writedown Amount													0.00
Page 19 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
DEFAULT SPEEDS
														Total
MDR													0.00%
3 Months Avg MDR													0.00%
12 Months Avg MDR													0.00%
Avg MDR Since Cut-off													0.00%
CDR													0.00%
3 Months Avg CDR													0.00%
12 Months Avg CDR													0.00%
Avg CDR Since Cut-off													0.00%
SDA													0.00%
3 Months Avg SDA Approximation													0.00%
12 Months Avg SDA Approximation													0.00%
Avg SDA Since Cut-off Approximation													0.00%
Loss Severity Approximation for Current Period													0.00%
3 Months Avg Loss Severity Approximation													0.00%
12 Months Avg Loss Severity Approximation													0.00%
Avg Loss Severity Approximation Since Cut-off													0.00%
Page 20 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
	Conditional Default Rate (CDR): 1-((1-MDR)^12)
	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.
Page 21 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
Realized Loss Detail Report
Loan Number			Current		State &			Prior		Realized				Cumulative
&		Loan	Note		LTV at	Original		Principal		Loss/(Gain)		Realized		Realized
Loan Group		Status	Rate		Origination	Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
TOTAL
Page 22 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
													Total
Has Optional Termination Date Reached (0=No,1=Yes)													0
Has Sr. Credit Supp. Depletion Date Occured (0=No,1=Yes)													0
Has Special Haz. Cov. Term Date Occured (0=No,1=Yes)													0
Has Fraud Loss Coverage Term Date Occured (0=No,1=Yes)													0
Has BK Loss Cov. Term Date Occured (0=No,1=Yes)													0
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
													Total
Current Senior Percentage													95.459720%
Next Senior Percentage													95.387426%
Current Subordinate Percentage													4.540280%
Next Subordinate Percentage													4.612574%
Senior Prepayment Percentage													100.000000%
Next Senior Prepayment Percentage													100.000000%
Subordinate Prepayment Percentage													0.000000%
Next Subordinate Prepayment Percentage													0.000000%
Page 23 of 24
IndyMac Residential Asset Securitization Trust 2004-A9
Collateralized Asset-Backed Bonds
2004-A9
December 27, 2004 Distribution
Other Related Information
ADDITIONAL INFORMATION
													Total
Current Scheduled Payments													1,506,875.40
Current Scheduled Payments 1 Month Prior													1,524,654.11
Current Scheduled Payments 2 Month Prior													0.00
Current Scheduled Payments 3 Month Prior													0.00
Current Scheduled Payments 4 Month Prior													0.00
Current Scheduled Payments 5 Month Prior													0.00
Current Scheduled Payments 6 Month Prior													0.00
Current Scheduled Payments 7 Month Prior													0.00
Current Scheduled Payments 8 Month Prior													0.00
Current Scheduled Payments 9 Month Prior													0.00
Current Scheduled Payments 10 Month Prior													0.00
Current Scheduled Payments 11 Month Prior													0.00
Delinquent 60+ Scheduled Payments													3,527.33
Delinq. 60+ Sched. Pmnts, 1 Month Prior													3,527.33
Delinq. 60+ Sched. Pmnts, 2 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 3 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 4 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 5 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 6 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 7 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 8 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 9 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 10 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 11 Month Prior													0.00
Page 24 of 24

Filing Compare · IndyMac MBS, Inc. Residential Asset Securitization Trust 2004-A9