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


                                        FORM 8-K


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

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

            Indymac MBS Inc (as Depositor under the Pooling and Servicing
            Agreement, dated as March 1, 2005, providing for the issuance
            of IndyMac MBS, Inc. Home Equity Mortgage Loan Asset-Backed
            Trust Series INABS 2005-A Home Equity Mortgage Loan Asset-
                       Backed Certificates INABS 2005-A
                 (Exact name of registrant as specified in charter)

                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-120706-03                         95-4685267
          (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:  (626) 535-5555


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

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

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

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

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

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


     Item 8.01  Other Events

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


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

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

                                    Signatures

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


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


          Date:  Jul 25, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

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



IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				IndyMac Bank						1. Certificate Payment Report					2
				IndyMac Bank						2. Collection Account Report					6
										2. Collection Account Report					6
										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12
				Certificate Insurer(s)						5. Delinquency Report					12
										6. REO Report					15

										7. Foreclosure Report					16
										8. Prepayment Report					17
										9. Prepayment Detail Report					20
										9. Prepayment Detail Report					20
										10. Realized Loss Report					23
										11. Realized Loss Detail Report					27
				Servicer(s)						11. Realized Loss Detail Report					27
				Servicer(s)						12. Triggers and Adj. Cert. Report					28
				IndyMac Bank						12. Triggers and Adj. Cert. Report					28
				IndyMac Bank						13. Additional Certificate Report					29
										13. Additional Certificate Report					29
										14. Other Related Information					30


				Underwriter(s)
				UBS Securities


										Total Number of Pages					30
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			March 01, 2005			Brent Hoyler
				Close Date:			March 11, 2005			Administrator
				First Distribution Date:			April 25, 2005			(714) 247-6322
										Brent.Hoyler@db.com
										Brent.Hoyler@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			July 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			June 30, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							July 22, 2005
							July 22, 2005

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






Page 1 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

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


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

A-I-1	AFC/FLT/STE	$	463,377,000.00		438,225,025.94		1,208,072.46		12,817,430.00		14,025,502.46		0.00		0.00		425,407,595.94
A-I-1	AFC/FLT/STE	$	463,377,000.00		438,225,025.94		1,208,072.46		12,817,430.00		14,025,502.46		0.00		0.00		425,407,595.94
A-I-2	AFC/FLT/STE	$	115,844,000.00		109,556,020.06		307,130.08		3,204,350.59		3,511,480.67		0.00		0.00		106,351,669.47
A-II-1	AFC/FLT/STE	$	100,916,000.00		84,930,504.68		226,204.47		6,391,524.21		6,617,728.68		0.00		0.00		78,538,980.47
A-II-2	AFC/FLT/STE	$	117,178,000.00		117,178,000.00		320,295.13		0.00		320,295.13		0.00		0.00		117,178,000.00
A-II-3	AFC/FLT/STE	$	14,185,000.00		14,185,000.00		40,317.96		0.00		40,317.96		0.00		0.00		14,185,000.00
M-1	AFC/FLT/STE	$	31,000,000.00		31,000,000.00		91,245.61		0.00		91,245.61		0.00		0.00		31,000,000.00
M-2	AFC/FLT/STE	$	29,500,000.00		29,500,000.00		87,518.83		0.00		87,518.83		0.00		0.00		29,500,000.00
M-3	AFC/FLT/STE	$	19,000,000.00		19,000,000.00		57,106.95		0.00		57,106.95		0.00		0.00		19,000,000.00
M-4	AFC/FLT/STE	$	15,000,000.00		15,000,000.00		47,067.77		0.00		47,067.77		0.00		0.00		15,000,000.00
M-5	AFC/FLT/STE	$	15,500,000.00		15,500,000.00		48,998.36		0.00		48,998.36		0.00		0.00		15,500,000.00
M-6	AFC/FLT/STE	$	14,000,000.00		14,000,000.00		45,127.69		0.00		45,127.69		0.00		0.00		14,000,000.00
M-7	AFC/FLT/STE	$	12,000,000.00		12,000,000.00		43,067.55		0.00		43,067.55		0.00		0.00		12,000,000.00
M-8	AFC/FLT/STE	$	8,000,000.00		8,000,000.00		29,333.92		0.00		29,333.92		0.00		0.00		8,000,000.00
M-9	AFC/FLT/STE	$	7,500,000.00		7,500,000.00		32,167.22		0.00		32,167.22		0.00		0.00		7,500,000.00
M-10	AFC/FLT/STE	$	7,000,000.00		7,000,000.00		37,100.51		0.00		37,100.51		0.00		0.00		7,000,000.00
M-11	AFC/FLT/STE	$	10,000,000.00		10,000,000.00		53,000.73		0.00		53,000.73		0.00		0.00		10,000,000.00
C	EXE/WAC	$	19,999,900.00		20,000,000.00		2,632,281.11		0.00		2,632,281.11		0.00		0.00		20,000,000.00
P	FIX	$	100.00		100.00		284,214.35		0.00		284,214.35		0.00		0.00		100.00
R	FIX/EXE	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,000,000,000.00		952,574,650.68		5,590,250.70		22,413,304.80		28,003,555.50		0.00		0.00		930,161,345.88
Total





Page 2 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution

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

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-I-1	06/27/05		07/24/05		A-Act/360		43708AAL6		463,377,000.00		945.720279		2.607105		27.660911		30.268016	918.059368
A-I-2	06/27/05		07/24/05		A-Act/360		43708AAM4		115,844,000.00		945.720280		2.651239		27.660911		30.312150	918.059368
A-II-1	06/27/05		07/24/05		A-Act/360		43708AAN2		100,916,000.00		841.596027		2.241512		63.335093		65.576605	778.260935
A-II-2	06/27/05		07/24/05		A-Act/360		43708AAP7		117,178,000.00		1,000.000000		2.733407		0.000000		2.733407	1,000.000000
A-II-3	06/27/05		07/24/05		A-Act/360		43708AAQ5		14,185,000.00		1,000.000000		2.842295		0.000000		2.842295	1,000.000000
M-1	06/27/05		07/24/05		A-Act/360		43708AAR3		31,000,000.00		1,000.000000		2.943407		0.000000		2.943407	1,000.000000
M-2	06/27/05		07/24/05		A-Act/360		43708AAS1		29,500,000.00		1,000.000000		2.966740		0.000000		2.966740	1,000.000000
M-3	06/27/05		07/24/05		A-Act/360		43708AAT9		19,000,000.00		1,000.000000		3.005629		0.000000		3.005629	1,000.000000
M-4	06/27/05		07/24/05		A-Act/360		43708AAU6		15,000,000.00		1,000.000000		3.137851		0.000000		3.137851	1,000.000000
M-5	06/27/05		07/24/05		A-Act/360		43708AAV4		15,500,000.00		1,000.000000		3.161185		0.000000		3.161185	1,000.000000
M-6	06/27/05		07/24/05		A-Act/360		43708AAW2		14,000,000.00		1,000.000000		3.223406		0.000000		3.223406	1,000.000000
M-7	06/27/05		07/24/05		A-Act/360		43708AAX0		12,000,000.00		1,000.000000		3.588963		0.000000		3.588963	1,000.000000
M-8	06/27/05		07/24/05		A-Act/360		43708AAY8		8,000,000.00		1,000.000000		3.666740		0.000000		3.666740	1,000.000000
M-9	06/27/05		07/24/05		A-Act/360		43708AAZ5		7,500,000.00		1,000.000000		4.288963		0.000000		4.288963	1,000.000000
M-10	06/27/05		07/24/05		A-Act/360		43708ABA9		7,000,000.00		1,000.000000		5.300073		0.000000		5.300073	1,000.000000
M-11	06/27/05		07/24/05		A-Act/360		456606GP1		10,000,000.00		1,000.000000		5.300073		0.000000		5.300073	1,000.000000
C	06/01/05		06/30/05		A-30/360		IN05S101C		19,999,900.00		1,000.005000		131.614714		0.000000		131.614714	1,000.005000
P	06/01/05		06/30/05		A-30/360		IN05S101P		100.00		1,000.000000		2,842,143.500000		0.000000		2,842,143.500000	1,000.000000
R	06/01/05		06/30/05		A-30/360		IN05S101R		0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 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)
A-I-1	463,377,000.00		5,524,995.87		3,115,371.33		1,274,559.93		37,969,404.06		43,494,399.93		0.00		0.00		425,407,595.94
A-I-2	115,844,000.00		1,406,816.15		0.00		318,639.29		9,492,330.53		10,899,146.68		0.00		0.00		106,351,669.47
A-II-1	100,916,000.00		1,115,607.47		21,589,210.86		787,808.67		22,377,019.53		23,492,627.00		0.00		0.00		78,538,980.47
A-II-2	117,178,000.00		1,423,318.50		0.00		0.00		0.00		1,423,318.50		0.00		0.00		117,178,000.00
A-II-3	14,185,000.00		179,802.31		0.00		0.00		0.00		179,802.31		0.00		0.00		14,185,000.00
M-1	31,000,000.00		408,165.71		0.00		0.00		0.00		408,165.71		0.00		0.00		31,000,000.00
M-2	29,500,000.00		391,759.08		0.00		0.00		0.00		391,759.08		0.00		0.00		29,500,000.00
M-3	19,000,000.00		255,908.31		0.00		0.00		0.00		255,908.31		0.00		0.00		19,000,000.00
M-4	15,000,000.00		211,666.21		0.00		0.00		0.00		211,666.21		0.00		0.00		15,000,000.00
M-5	15,500,000.00		220,478.41		0.00		0.00		0.00		220,478.41		0.00		0.00		15,500,000.00
M-6	14,000,000.00		203,372.91		0.00		0.00		0.00		203,372.91		0.00		0.00		14,000,000.00
M-7	12,000,000.00		195,626.30		0.00		0.00		0.00		195,626.30		0.00		0.00		12,000,000.00
M-8	8,000,000.00		133,439.76		0.00		0.00		0.00		133,439.76		0.00		0.00		8,000,000.00
M-9	7,500,000.00		147,766.44		0.00		0.00		0.00		147,766.44		0.00		0.00		7,500,000.00
M-10	7,000,000.00		172,293.11		0.00		0.00		0.00		172,293.11		0.00		0.00		7,000,000.00
M-11	10,000,000.00		246,133.02		0.00		0.00		0.00		246,133.02		0.00		0.00		10,000,000.00
C	19,999,900.00		8,157,865.85		-97.49		-2.83		0.00		8,157,865.85		0.00		100.06		20,000,000.00
P	100.00		690,601.27		0.00		0.00		0.00		690,601.27		0.00		0.00		100.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total	1,000,000,000.00		21,085,616.68		24,704,484.70		2,381,005.06		69,838,754.12		90,924,370.80		0.00		100.06		930,161,345.88



Page 4 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 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)
A-I-1	3.54438%		438,225,025.94		1,208,072.46		0.00		0.00		0.00		1,208,072.46		1,208,072.46		0.00
A-I-2	3.60438%		109,556,020.06		307,130.08		0.00		0.00		0.00		307,130.08		307,130.08		0.00
A-II-1	3.42438%		84,930,504.68		226,204.47		0.00		0.00		0.00		226,204.47		226,204.47		0.00
A-II-2	3.51438%		117,178,000.00		320,295.13		0.00		0.00		0.00		320,295.13		320,295.13		0.00
A-II-3	3.65438%		14,185,000.00		40,317.96		0.00		0.00		0.00		40,317.96		40,317.96		0.00
M-1	3.78438%		31,000,000.00		91,245.61		0.00		0.00		0.00		91,245.61		91,245.61		0.00
M-2	3.81438%		29,500,000.00		87,518.83		0.00		0.00		0.00		87,518.83		87,518.83		0.00
M-3	3.86438%		19,000,000.00		57,106.95		0.00		0.00		0.00		57,106.95		57,106.95		0.00
M-4	4.03438%		15,000,000.00		47,067.77		0.00		0.00		0.00		47,067.77		47,067.77		0.00
M-5	4.06438%		15,500,000.00		48,998.36		0.00		0.00		0.00		48,998.36		48,998.36		0.00
M-6	4.14438%		14,000,000.00		45,127.69		0.00		0.00		0.00		45,127.69		45,127.69		0.00
M-7	4.61438%		12,000,000.00		43,067.55		0.00		0.00		0.00		43,067.55		43,067.55		0.00
M-8	4.71438%		8,000,000.00		29,333.92		0.00		0.00		0.00		29,333.92		29,333.92		0.00
M-9	5.51438%		7,500,000.00		32,167.22		0.00		0.00		0.00		32,167.22		32,167.22		0.00
M-10	6.81438%		7,000,000.00		37,100.51		0.00		0.00		0.00		37,100.51		37,100.51		0.00
M-11	6.81438%		10,000,000.00		53,000.73		0.00		0.00		0.00		53,000.73		53,000.73		0.00
C	157.93687%		20,000,000.00		0.00		0.00		0.00		0.00		0.00		2,632,281.11		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		284,214.35		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			952,574,650.68		2,673,755.24		0.00		0.00		0.00		2,673,755.24		5,590,250.70		0.00



Page 5 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
										Group 2		Group 1		Total
Principal Collections										6,391,524.21		16,021,780.59		22,413,304.80
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										6,391,524.21		16,021,780.59		22,413,304.80
Interest Collections										1,515,386.45		3,857,787.85		5,373,174.30
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Other Accounts										0.00		284,214.35		284,214.35
Interest Fees										-19,878.02		-47,259.93		-67,137.94
TOTAL NET INTEREST										1,495,508.43		4,094,742.27		5,590,250.71
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										7,887,032.64		20,116,522.86		28,003,555.51



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											149,134.80		473,243.82		622,378.62
Prepayments In Full											6,237,900.57		15,513,359.47		21,751,260.04
Curtailments											4,488.84		#######		39,666.14
Liquidations											0.00		0.00		0.00
Insurance Principal											0.00		0.00		0.00
Repurchased Principal Amounts											0.00		0.00		0.00
Other Principal											0.00		0.00		0.00
Total Realized Loss Of Principal											-0.00		-0.00		-0.00
Delinquent Principal											-123,441.85		-400,736.24		-524,178.09
Advanced Principal											123,441.85		400,736.24		524,178.09
TOTAL PRINCIPAL COLLECTED											6,391,524.21		16,021,780.59		22,413,304.80


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL OTHER ACCOUNTS PRINCIPAL										0.00		0.00		0.00





Page 6 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										1,608,562.58		4,095,967.50		5,704,530.08
Liquidation Interest										0.00		0.00		0.00
Repurchased Interest										0.00		0.00		0.00
Insurance Interest										0.00		0.00		0.00
Other Interest										0.00		0.00		0.00
Relief Act Interest Shortfalls										-0.00		-0.00		-0.00
Prepayment Interest Shortfalls										-3,793.56		-8,674.80		-12,468.36
Compensating Interest										3,793.56		8,674.81		12,468.36
Delinquent Interest										-1,356,600.87		-3,452,305.17		-4,808,906.04
Interest Advanced										1,263,424.74		3,214,125.53		4,477,550.27
TOTAL INTEREST COLLECTED										1,515,386.45		3,857,787.85		5,373,174.30


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges										0.00		284,214.35		284,214.35
TOTAL INTEREST OTHER ACCOUNTS										0.00		284,214.35		284,214.35



INTEREST - FEES
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										19,427.60		46,122.72		65,550.33
Current Trustee Fees										450.41		1,137.21		1,587.62
TOTAL INTEREST OTHER FEES										19,878.02		47,259.93		67,137.94




Page 7 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution
Credit Enhancement Report

ACCOUNTS


RESERVE

Initial Deposit						0.00
Amount Withdrawn						-0.01
Releases						-0.01




INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Overcollateralized Amount														20,000,000.00
Overcollateralization Target Amount														20,000,000.00
Overcollateralization Release Amount														0.00
Overcollateralization Deficiency Amount														0.00



Page 8 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										639		3,220		3,859
Prior										954		3,917		4,871
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-20		-79		-99
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										934		3,838		4,772
Principal Balance:


Original										195,915,767.25		560,385,537.49		756,301,304.74
Prior										270,248,970.21		682,325,680.47		952,574,650.68
Prefunding										0.00		0.00		0.00
Scheduled Principal										-149,134.80		-473,243.82		-622,378.62
Partial Prepayments										-4,488.84		-35,177.30		-39,666.14
Full Voluntary Prepayments										-6,237,900.57		-15,513,359.47		-21,751,260.04
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										263,857,446.00		666,303,899.88		930,161,345.88





PREFUNDING
PREFUNDING
										Group 2		Group 1		Total
Prefunding Account Beginning Balance										0.00		0.00		0.00
Prefund Release to Certificate Holders										0.00		0.00		0.00
Prefunding Account Ending Balance										0.00		0.00		0.00






Page 9 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										7.16864%		7.19991%		7.19181%
Weighted Average Coupon Prior										7.14329%		7.20444%		7.18687%
Weighted Average Coupon Current										7.14258%		7.20354%		7.18625%
Weighted Average Months to Maturity Original										356		355		355
Weighted Average Months to Maturity Prior										355		353		353
Weighted Average Months to Maturity Current										354		352		352
Weighted Avg Remaining Amortization Term Original										356		355		355
Weighted Avg Remaining Amortization Term Prior										355		353		353
Weighted Avg Remaining Amortization Term Current										354		352		352
Weighted Average Seasoning Original										2.71		2.69		2.69
Weighted Average Seasoning Prior										4.22		4.28		4.26
Weighted Average Seasoning Current										5.22		5.27		5.26









Page 10 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										5.38160%		5.36545%		5.36973%
Weighted Average Margin Prior										5.37529%		5.43089%		5.41412%
Weighted Average Margin Current										5.36927%		5.43182%		5.41316%
Weighted Average Max Rate Original										13.48262%		13.44100%		13.45203%
Weighted Average Max Rate Prior										13.43405%		13.48152%		13.46720%
Weighted Average Max Rate Current										13.43160%		13.48176%		13.46680%
Weighted Average Min Rate Original										5.44125%		5.41203%		5.41977%
Weighted Average Min Rate Prior										5.43471%		5.47140%		5.46033%
Weighted Average Min Rate Current										5.43030%		5.47233%		5.45979%
Weighted Average Cap Up Original										1.03325%		1.05382%		1.04837%
Weighted Average Cap Up Prior										1.02995%		1.04971%		1.04375%
Weighted Average Cap Up Current										1.03079%		1.05031%		1.04449%
Weighted Average Cap Down Original										1.03325%		1.05382%		1.04837%
Weighted Average Cap Down Prior										1.02995%		1.04971%		1.04375%
Weighted Average Cap Down Current										1.03079%		1.05031%		1.04449%




SERVICING FEES & ADVANCES

											Group 2		Group 1		Total




Current Servicing Fees										19,427.60		46,122.72		65,550.33
Delinquent Servicing Fees										93,176.13		238,179.64		331,355.77
TOTAL SERVICING FEES										112,603.73		284,302.37		396,906.10


Compensating Interest										-3,793.56		-8,674.81		-12,468.36
Delinquent Servicing Fees										-93,176.13		-238,179.64		-331,355.77
COLLECTED SERVICING FEES										15,634.05		37,447.92		53,081.97


Aggregate Advances with respect to this Distribution										1,386,866.59		3,614,861.77		5,001,728.36





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Net Prepayment Interest Shortfall										0.00		0.00		0.00
Libor For Current Period														3.3144%

Total Net Monthly Excess Cashflow												2,632,281.12		2,632,281.12




Page 11 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				19,977,987.57		8,722,301.66		1,044,643.63		29,744,932.86
			% Balance				2.15%		0.94%		0.11%		3.20%
			# Loans				123		47		6		176
			% # Loans				2.58%		0.98%		0.13%		3.69%
	FORECLOSURE		Balance		0.00		0.00		0.00		1,998,744.71		1,998,744.71
			% Balance		0.00%		0.00%		0.00%		0.21%		0.21%
			# Loans		0		0		0		9		9
			% # Loans		0.00%		0.00%		0.00%		0.19%		0.19%
	BANKRUPTCY		Balance		1,787,502.49		103,488.08		0.00		0.00		1,890,990.57
			% Balance		0.19%		0.01%		0.00%		0.00%		0.20%
			# Loans		12		1		0		0		13
			% # Loans		0.25%		0.02%		0.00%		0.00%		0.27%
	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		1,787,502.49		20,081,475.65		8,722,301.66		3,043,388.34		33,634,668.14
			% Balance		0.19%		2.16%		0.94%		0.33%		3.62%
			# Loans		12		124		47		15		198
			% # Loans		0.25%		2.60%		0.98%		0.31%		4.15%









Page 12 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				12,361,265.82		5,365,866.74		703,834.57		18,430,967.13
			% Balance				1.86%		0.81%		0.11%		2.77%
			# Loans				84		33		4		121
			% # Loans				2.19%		0.86%		0.10%		3.15%
	FORECLOSURE		Balance		0.00		0.00		0.00		937,570.58		937,570.58
			% Balance		0.00%		0.00%		0.00%		0.14%		0.14%
			# Loans		0		0		0		5		5
			% # Loans		0.00%		0.00%		0.00%		0.13%		0.13%
	BANKRUPTCY		Balance		1,351,616.03		103,488.08		0.00		0.00		1,455,104.11
			% Balance		0.20%		0.02%		0.00%		0.00%		0.22%
			# Loans		11		1		0		0		12
			% # Loans		0.29%		0.03%		0.00%		0.00%		0.31%
	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		1,351,616.03		12,464,753.90		5,365,866.74		1,641,405.15		20,823,641.82
			% Balance		0.20%		1.87%		0.81%		0.25%		3.13%
			# Loans		11		85		33		9		138
			% # Loans		0.29%		2.21%		0.86%		0.23%		3.60%










Page 13 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				7,616,721.75		3,356,434.92		340,809.06		11,313,965.73
			% Balance				2.89%		1.27%		0.13%		4.29%
			# Loans				39		14		2		55
			% # Loans				4.18%		1.50%		0.21%		5.89%
	FORECLOSURE		Balance		0.00		0.00		0.00		1,061,174.13		1,061,174.13
			% Balance		0.00%		0.00%		0.00%		0.40%		0.40%
			# Loans		0		0		0		4		4
			% # Loans		0.00%		0.00%		0.00%		0.43%		0.43%
	BANKRUPTCY		Balance		435,886.46		0.00		0.00		0.00		435,886.46
			% Balance		0.17%		0.00%		0.00%		0.00%		0.17%
			# Loans		1		0		0		0		1
			% # Loans		0.11%		0.00%		0.00%		0.00%		0.11%
	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		435,886.46		7,616,721.75		3,356,434.92		1,401,983.19		12,811,026.32
			% Balance		0.17%		2.89%		1.27%		0.53%		4.86%
			# Loans		1		39		14		6		60
			% # Loans		0.11%		4.18%		1.50%		0.64%		6.42%









Page 14 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

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

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 15 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

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

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
120380683 1
120380683 1			185,600.00		184,503.71		01-Feb-2005		6.125%		CA - 80.00%		360		01-Feb-2005

120381858 1			45,000.00		44,796.44		01-Feb-2005		7.500%		TX - 90.00%		360		01-Feb-2005
120692891 1			300,000.00		299,096.93		01-Feb-2005		9.500%		MI - 100.00%		360		01-Feb-2005
120716428 1			276,000.00		274,510.81		01-Feb-2005		5.625%		NY - 80.00%		360		01-Mar-2005
120761837 1			135,000.00		134,662.69		01-Feb-2005		9.500%		NY - 45.00%		360		01-Mar-2005
120379756 2			456,000.00		453,702.99		01-Jan-2005		7.750%		TX - 80.00%		360		01-Jan-2005
120561181 2			211,000.00		210,665.60		01-Feb-2005		11.625%		CA - 51.46%		360		01-Mar-2005
120688915 2			285,000.00		284,359.00		01-Feb-2005		10.000%		GA - 52.29%		360		01-Mar-2005
120777785 2			112,700.00		112,446.54		01-Feb-2005		10.000%		MD - 70.00%		360		01-Mar-2005


TOTAL			2,006,300.00		1,998,744.71


Page 16 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										20		79		99
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										20		79		99
Curtailments Amount										4,488.84		35,177.30		39,666.14
Paid in Full Balance										6,237,900.57		15,513,359.47		21,751,260.04
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										6,242,389.41		15,548,536.77		21,790,926.18

Cumulative


Number of Paid in Full Loans										68		221		289
Number of Repurchased Loans										3		20		23
Total Number of Loans Prepaid in Full										71		241		312
Paid in Full Balance										21,149,325.87		41,831,752.80		62,981,078.67
Repurchased Loans Balance										603,866.60		3,443,797.91		4,047,664.51
Curtailments Amount										51,096.11		346,037.44		397,133.55
Total Prepayment Amount										#######		45,621,588.15		67,425,876.73










Page 17 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

											Group 2		Group 1		Total



SMM										2.31%		2.28%		2.29%
3 Months Avg SMM										2.21%		1.56%		1.74%
12 Months Avg SMM										2.14%		1.76%		1.87%
Avg SMM Since Cut-off										2.14%		1.76%		1.87%


CPR										24.47%		24.18%		24.26%
3 Months Avg CPR										23.53%		17.16%		19.03%
12 Months Avg CPR										22.88%		19.16%		20.27%
Avg CPR Since Cut-off										22.88%		19.16%		20.27%


PSA										2,343.63%		2,294.12%		2,308.08%
3 Months Avg PSA Approximation										2,781.07%		2,004.06%		2,230.21%
12 Months Avg PSA Approximation										2,971.37%		2,467.84%		2,616.69%
Avg PSA Since Cut-off Approximation										2,971.36%		2,467.84%		2,616.69%










Page 18 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

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













Page 19 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

3689015 2			232,000.00		225,149.76			05-Jul-2005		5.375%		NJ - 80.00%		Paid Off - 360		01-Jun-2004
			232,000.00

120165682 1			163,000.00		161,626.95			27-Jun-2005		7.500%		FL - 83.59%		Paid Off - 360		01-Aug-2004
120165682 1					161,626.95			27-Jun-2005		7.500%		FL - 83.59%		Paid Off - 360		01-Aug-2004
120166793 1			333,000.00		333,000.00			16-Jun-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Oct-2004
120166793 1					333,000.00			16-Jun-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Oct-2004
120168326 1			208,000.00		207,994.57			29-Jun-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Oct-2004
120168326 1					207,994.57			29-Jun-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Oct-2004
120173019 1			325,000.00		322,440.10			08-Jul-2005		6.875%		CA - 57.02%		Paid Off - 360		01-Oct-2004
120173019 1					322,440.10			08-Jul-2005		6.875%		CA - 57.02%		Paid Off - 360		01-Oct-2004
120300787 2			360,000.00		358,046.77			30-Jun-2005		7.375%		NY - 88.89%		Paid Off - 360		01-Dec-2004
120300787 2					358,046.77			30-Jun-2005		7.375%		NY - 88.89%		Paid Off - 360		01-Dec-2004
120371062 1			157,000.00		155,894.79			08-Jul-2005		6.750%		NV - 84.86%		Paid Off - 360		01-Nov-2004
120371062 1					155,894.79			08-Jul-2005		6.750%		NV - 84.86%		Paid Off - 360		01-Nov-2004
120372974 1			330,000.00		326,107.53			08-Jul-2005		5.900%		MA - 76.74%		Paid Off - 360		01-Nov-2004
120372974 1					326,107.53			08-Jul-2005		5.900%		MA - 76.74%		Paid Off - 360		01-Nov-2004
120373089 2			360,000.00		357,471.03			29-Jun-2005		6.750%		CA - 75.00%		Paid Off - 360		01-Nov-2004
120373089 2					357,471.03			29-Jun-2005		6.750%		CA - 75.00%		Paid Off - 360		01-Nov-2004
120376016 1			310,500.00		308,211.41			28-Jun-2005		6.500%		NY - 90.00%		Paid Off - 360		01-Nov-2004
120376016 1					308,211.41			28-Jun-2005		6.500%		NY - 90.00%		Paid Off - 360		01-Nov-2004
120376128 1			73,150.00		72,411.02			06-Jul-2005		8.000%		CA - 95.00%		Paid Off - 360		01-Dec-2004
120376128 1					72,411.02			06-Jul-2005		8.000%		CA - 95.00%		Paid Off - 360		01-Dec-2004
120379386 1			218,500.00		217,408.31			12-Jul-2005		7.000%		CA - 95.00%		Paid Off - 360		01-Jan-2005
120379386 1					217,408.31			12-Jul-2005		7.000%		CA - 95.00%		Paid Off - 360		01-Jan-2005
120379417 1			273,600.00		272,299.92			05-Jul-2005		7.250%		CA - 95.00%		Paid Off - 360		01-Jan-2005
120379417 1					272,299.92			05-Jul-2005		7.250%		CA - 95.00%		Paid Off - 360		01-Jan-2005
120379869 1			346,800.00		345,192.17			12-Jul-2005		7.375%		CA - 85.00%		Paid Off - 360		01-Jan-2005
120379869 1					345,192.17			12-Jul-2005		7.375%		CA - 85.00%		Paid Off - 360		01-Jan-2005
120380649 1			229,500.00		228,352.45			08-Jul-2005		6.990%		TX - 85.00%		Paid Off - 360		01-Jan-2005
120380649 1					228,352.45			08-Jul-2005		6.990%		TX - 85.00%		Paid Off - 360		01-Jan-2005
120380653 1			343,000.00		341,101.87			30-Jun-2005		6.750%		NJ - 89.09%		Paid Off - 360		01-Jan-2005
120380653 1					341,101.87			30-Jun-2005		6.750%		NJ - 89.09%		Paid Off - 360		01-Jan-2005
120380677 1			165,600.00		165,600.00			07-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005
120380677 1					165,600.00			07-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005
120380685 1			86,250.00		85,715.90			22-Jun-2005		5.875%		FL - 75.00%		Paid Off - 360		01-Jan-2005
120380685 1					85,715.90			22-Jun-2005		5.875%		FL - 75.00%		Paid Off - 360		01-Jan-2005
120381748 1			188,000.00		188,000.00			30-Jun-2005		6.375%		CA - 80.00%		Paid Off - 360		01-Feb-2005
120381748 1					188,000.00			30-Jun-2005		6.375%		CA - 80.00%		Paid Off - 360		01-Feb-2005
120381810 1			190,000.00		188,526.26			22-Jun-2005		7.000%		CA - 76.92%		Paid Off - 360		01-Feb-2005
120381810 1					188,526.26			22-Jun-2005		7.000%		CA - 76.92%		Paid Off - 360		01-Feb-2005
120382624 1			252,000.00		252,000.00			22-Jun-2005		6.625%		CA - 80.00%		Paid Off - 360		01-Feb-2005
120382624 1					252,000.00			22-Jun-2005		6.625%		CA - 80.00%		Paid Off - 360		01-Feb-2005
120382627 1			280,500.00		279,522.05			01-Jul-2005		7.875%		CA - 85.00%		Paid Off - 360		01-Feb-2005
120382627 1					279,522.05			01-Jul-2005		7.875%		CA - 85.00%		Paid Off - 360		01-Feb-2005
120383069 1			210,254.00		209,316.19			27-Jun-2005		6.625%		SC - 80.00%		Paid Off - 360		01-Feb-2005
120383069 1					209,316.19			27-Jun-2005		6.625%		SC - 80.00%		Paid Off - 360		01-Feb-2005
120383073 1			59,500.00		59,329.69			01-Jul-2005		7.875%		MN - 82.07%		Paid Off - 360		01-Mar-2005
120383073 1					59,329.69			01-Jul-2005		7.875%		MN - 82.07%		Paid Off - 360		01-Mar-2005
120414160 1			110,000.00		109,586.67			30-Jun-2005		7.500%		MI - 31.98%		Paid Off - 360		01-Feb-2005
120414160 1					109,586.67			30-Jun-2005		7.500%		MI - 31.98%		Paid Off - 360		01-Feb-2005
120507466 2			95,000.00		94,679.53			24-Jun-2005		11.500%		CA - 23.46%		Paid Off - 360		01-Dec-2004
120507466 2					94,679.53			24-Jun-2005		11.500%		CA - 23.46%		Paid Off - 360		01-Dec-2004
120519557 1			284,000.00		283,909.20			27-Jun-2005		7.625%		CA - 80.00%		Paid Off - 360		01-Jan-2005
120519557 1					283,909.20			27-Jun-2005		7.625%		CA - 80.00%		Paid Off - 360		01-Jan-2005
120522500 1			201,000.00		200,744.99			30-Jun-2005		10.250%		MD - 44.67%		Paid Off - 360		01-Apr-2005
120522500 1					200,744.99			30-Jun-2005		10.250%		MD - 44.67%		Paid Off - 360		01-Apr-2005
120530754 1			79,200.00		79,015.72			08-Jul-2005		8.750%		MI - 90.00%		Paid Off - 360		01-Mar-2005
120530754 1					79,015.72			08-Jul-2005		8.750%		MI - 90.00%		Paid Off - 360		01-Mar-2005
120542649 1			238,000.00		236,264.10			27-Jun-2005		6.750%		NY - 70.00%		Paid Off - 360		01-Nov-2004
120542649 1					236,264.10			27-Jun-2005		6.750%		NY - 70.00%		Paid Off - 360		01-Nov-2004
120551883 1			68,000.00		67,841.77			30-Jun-2005		8.750%		MD - 85.00%		Paid Off - 360		01-Mar-2005
120551883 1					67,841.77			30-Jun-2005		8.750%		MD - 85.00%		Paid Off - 360		01-Mar-2005
120557924 1			167,400.00		166,692.58			30-Jun-2005		7.750%		MD - 89.76%		Paid Off - 360		01-Feb-2005
120557924 1					166,692.58			30-Jun-2005		7.750%		MD - 89.76%		Paid Off - 360		01-Feb-2005
120597929 1			165,000.00		165,000.00			22-Jun-2005		7.375%		MD - 64.71%		Paid Off - 360		01-Feb-2005
120597929 1					165,000.00			22-Jun-2005		7.375%		MD - 64.71%		Paid Off - 360		01-Feb-2005
120620010 2			157,000.00		156,714.91			06-Jul-2005		11.000%		RI - 68.26%		Paid Off - 360		01-Feb-2005
120620010 2					156,714.91			06-Jul-2005		11.000%		RI - 68.26%		Paid Off - 360		01-Feb-2005
120625973 1			195,500.00		194,783.46			11-Jul-2005		7.625%		MI - 90.72%		Paid Off - 360		01-Feb-2005
120625973 1					194,783.46			11-Jul-2005		7.625%		MI - 90.72%		Paid Off - 360		01-Feb-2005
120636828 1			172,000.00		170,724.70			23-Jun-2005		5.750%		CA - 74.78%		Paid Off - 360		01-Dec-2004
120636828 1					170,724.70			23-Jun-2005		5.750%		CA - 74.78%		Paid Off - 360		01-Dec-2004
120667658 1			80,000.00		79,832.18			22-Jun-2005		9.250%		SC - 88.89%		Paid Off - 360		01-Mar-2005
120667658 1					79,832.18					9.250%		SC - 88.89%		Paid Off - 360


Page 20 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

120677418 1			300,000.00		300,000.00			11-Jul-2005		6.250%		CA - 60.00%		Paid Off - 360		01-Feb-2005
			300,000.00

120677872 1			140,000.00		140,000.00			15-Jul-2005		6.875%		MD - 80.00%		Paid Off - 360		01-Feb-2005
120677872 1					140,000.00			15-Jul-2005		6.875%		MD - 80.00%		Paid Off - 360		01-Feb-2005
120695235 1			342,000.00		340,649.84			14-Jul-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Feb-2005
120695235 1					340,649.84			14-Jul-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Feb-2005
120705317 1			55,800.00		55,653.12			23-Jun-2005		9.250%		VA - 90.00%		Paid Off - 360		01-Feb-2005
120705317 1					55,653.12			23-Jun-2005		9.250%		VA - 90.00%		Paid Off - 360		01-Feb-2005
120706943 1			130,000.00		129,610.45			05-Jul-2005		7.500%		LA - 89.66%		Paid Off - 360		01-Mar-2005
120706943 1					129,610.45			05-Jul-2005		7.500%		LA - 89.66%		Paid Off - 360		01-Mar-2005
120713247 1			112,000.00		111,667.43			01-Jul-2005		7.875%		MI - 80.00%		Paid Off - 360		01-Mar-2005
120713247 1					111,667.43			01-Jul-2005		7.875%		MI - 80.00%		Paid Off - 360		01-Mar-2005
120722257 2			170,000.00		169,699.53			07-Jul-2005		11.125%		CA - 54.84%		Paid Off - 360		01-Feb-2005
120722257 2					169,699.53			07-Jul-2005		11.125%		CA - 54.84%		Paid Off - 360		01-Feb-2005
120729532 2			644,000.00		644,000.00			17-Jun-2005		6.625%		CA - 80.00%		Paid Off - 360		01-Feb-2005
120729532 2					644,000.00			17-Jun-2005		6.625%		CA - 80.00%		Paid Off - 360		01-Feb-2005
120731830 1			205,000.00		204,775.61			20-Jun-2005		5.500%		CA - 59.42%		Paid Off - 360		01-Jan-2005
120731830 1					204,775.61			20-Jun-2005		5.500%		CA - 59.42%		Paid Off - 360		01-Jan-2005
120737634 1			320,000.00		320,000.00			01-Jul-2005		7.625%		GA - 80.00%		Paid Off - 360		01-Feb-2005
120737634 1					320,000.00			01-Jul-2005		7.625%		GA - 80.00%		Paid Off - 360		01-Feb-2005
120741636 1			204,500.00		203,917.06			15-Jul-2005		7.750%		VA - 56.81%		Paid Off - 360		01-Mar-2005
120741636 1					203,917.06			15-Jul-2005		7.750%		VA - 56.81%		Paid Off - 360		01-Mar-2005
120743737 1			320,000.00		318,967.24			01-Jul-2005		7.125%		CA - 73.56%		Paid Off - 360		01-Mar-2005
120743737 1					318,967.24			01-Jul-2005		7.125%		CA - 73.56%		Paid Off - 360		01-Mar-2005
120750245 2			151,000.00		150,808.42			16-Jun-2005		10.250%		VA - 64.81%		Paid Off - 360		01-Apr-2005
120750245 2					150,808.42			16-Jun-2005		10.250%		VA - 64.81%		Paid Off - 360		01-Apr-2005
120751938 1			270,000.00		269,190.94			29-Jun-2005		7.500%		MD - 70.61%		Paid Off - 360		01-Mar-2005
120751938 1					269,190.94			29-Jun-2005		7.500%		MD - 70.61%		Paid Off - 360		01-Mar-2005
120768980 1			204,000.00		203,516.31			24-Jun-2005		9.750%		CA - 85.00%		Paid Off - 360		01-Feb-2005
120768980 1					203,516.31			24-Jun-2005		9.750%		CA - 85.00%		Paid Off - 360		01-Feb-2005
120773482 1			398,750.00		397,398.47			17-Jun-2005		6.875%		MA - 72.50%		Paid Off - 360		01-Mar-2005
120773482 1					397,398.47			17-Jun-2005		6.875%		MA - 72.50%		Paid Off - 360		01-Mar-2005
120775150 1			112,000.00		111,799.26			13-Jul-2005		8.625%		MA - 80.00%		Paid Off - 360		01-Apr-2005
120775150 1					111,799.26			13-Jul-2005		8.625%		MA - 80.00%		Paid Off - 360		01-Apr-2005
120779540 1			270,000.00		269,353.17			05-Jul-2005		9.625%		CA - 74.59%		Paid Off - 360		01-Mar-2005
120779540 1					269,353.17			05-Jul-2005		9.625%		CA - 74.59%		Paid Off - 360		01-Mar-2005
120786810 1			252,000.00		251,391.84			27-Jun-2005		7.125%		MI - 90.00%		Paid Off - 360		01-Apr-2005
120786810 1					251,391.84			27-Jun-2005		7.125%		MI - 90.00%		Paid Off - 360		01-Apr-2005
120794766 2			415,000.00		415,000.00			30-Jun-2005		7.625%		CA - 61.48%		Paid Off - 360		01-Apr-2005
120794766 2					415,000.00			30-Jun-2005		7.625%		CA - 61.48%		Paid Off - 360		01-Apr-2005
120795488 1			180,000.00		179,485.78			30-Jun-2005		9.750%		NJ - 61.02%		Paid Off - 360		01-Jan-2005
120795488 1					179,485.78			30-Jun-2005		9.750%		NJ - 61.02%		Paid Off - 360		01-Jan-2005
120795493 1			348,000.00		346,176.81			08-Jul-2005		6.750%		NJ - 79.63%		Paid Off - 360		01-Jan-2005
120795493 1					346,176.81			08-Jul-2005		6.750%		NJ - 79.63%		Paid Off - 360		01-Jan-2005
120797632 1			175,500.00		175,012.11			27-Jun-2005		7.875%		FL - 65.00%		Paid Off - 360		01-Mar-2005
120797632 1					175,012.11			27-Jun-2005		7.875%		FL - 65.00%		Paid Off - 360		01-Mar-2005
120798565 1			141,600.00		141,595.92			27-Jun-2005		6.125%		CA - 80.00%		Paid Off - 360		01-Mar-2005
120798565 1					141,595.92			27-Jun-2005		6.125%		CA - 80.00%		Paid Off - 360		01-Mar-2005
120799475 1			166,000.00		165,317.19			15-Jul-2005		5.875%		MD - 79.81%		Paid Off - 360		01-Mar-2005
120799475 1					165,317.19			15-Jul-2005		5.875%		MD - 79.81%		Paid Off - 360		01-Mar-2005
120800749 1			160,000.00		159,402.50			27-Jun-2005		6.375%		FL - 80.00%		Paid Off - 360		01-Mar-2005
120800749 1					159,402.50			27-Jun-2005		6.375%		FL - 80.00%		Paid Off - 360		01-Mar-2005
120802956 2			170,000.00		169,835.44			30-Jun-2005		11.500%		NY - 47.89%		Paid Off - 360		01-Apr-2005
120802956 2					169,835.44			30-Jun-2005		11.500%		NY - 47.89%		Paid Off - 360		01-Apr-2005
120807138 1			162,000.00		161,693.98			01-Jul-2005		9.750%		CA - 61.13%		Paid Off - 360		01-Mar-2005
120807138 1					161,693.98			01-Jul-2005		9.750%		CA - 61.13%		Paid Off - 360		01-Mar-2005
120819133 1			157,000.00		156,634.71			27-Jun-2005		8.750%		WA - 83.51%		Paid Off - 360		01-Mar-2005
120819133 1					156,634.71			27-Jun-2005		8.750%		WA - 83.51%		Paid Off - 360		01-Mar-2005
120823975 1			204,250.00		203,970.20			08-Jul-2005		8.375%		NV - 95.00%		Paid Off - 360		01-May-2005
120823975 1					203,970.20			08-Jul-2005		8.375%		NV - 95.00%		Paid Off - 360		01-May-2005
120828078 1			186,200.00		185,841.35			21-Jun-2005		8.250%		IL - 95.00%		Paid Off - 360		01-Apr-2005
120828078 1					185,841.35			21-Jun-2005		8.250%		IL - 95.00%		Paid Off - 360		01-Apr-2005
120829159 1			76,000.00		75,777.28			30-Jun-2005		7.625%		VA - 66.67%		Paid Off - 360		01-Mar-2005
120829159 1					75,777.28			30-Jun-2005		7.625%		VA - 66.67%		Paid Off - 360		01-Mar-2005
120832312 1			173,000.00		172,384.37			16-Jun-2005		6.625%		CA - 41.69%		Paid Off - 360		01-Mar-2005
120832312 1					172,384.37			16-Jun-2005		6.625%		CA - 41.69%		Paid Off - 360		01-Mar-2005
120834175 2			108,000.00		107,835.17			05-Jul-2005		10.750%		CT - 50.23%		Paid Off - 360		01-Mar-2005
120834175 2					107,835.17			05-Jul-2005		10.750%		CT - 50.23%		Paid Off - 360		01-Mar-2005
120836738 1			130,000.00		129,676.90			30-Jun-2005		8.875%		IL - 36.62%		Paid Off - 360		01-Mar-2005
120836738 1					129,676.90			30-Jun-2005		8.875%		IL - 36.62%		Paid Off - 360		01-Mar-2005
120839004 1			85,500.00		85,306.11			08-Jul-2005		8.875%		FL - 90.00%		Paid Off - 360		01-Mar-2005
120839004 1					85,306.11			08-Jul-2005		8.875%		FL - 90.00%		Paid Off - 360		01-Mar-2005
120866580 2			452,000.00		452,000.00			14-Jul-2005		7.750%		FL - 80.00%		Paid Off - 360		01-Apr-2005
120866580 2					452,000.00			14-Jul-2005		7.750%		FL - 80.00%		Paid Off - 360		01-Apr-2005
120869292 2			280,500.00		280,500.00			01-Jul-2005		7.625%		MD - 85.00%		Paid Off - 360		01-Mar-2005
120869292 2					280,500.00					7.625%		MD - 85.00%		Paid Off - 360


Page 21 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

120878326 1			125,000.00		124,685.96			30-Jun-2005		8.375%		NJ - 42.37%		Paid Off - 360		01-Mar-2005
			125,000.00

120884315 2			367,500.00		366,981.45			29-Jun-2005		9.750%		CA - 75.00%		Paid Off - 360		01-Apr-2005
120884315 2					366,981.45			29-Jun-2005		9.750%		CA - 75.00%		Paid Off - 360		01-Apr-2005
120884359 2			600,000.00		599,037.53			05-Jul-2005		7.125%		NJ - 71.43%		Paid Off - 360		01-May-2005
120884359 2					599,037.53			05-Jul-2005		7.125%		NJ - 71.43%		Paid Off - 360		01-May-2005
120916327 1			165,000.00		164,729.68			11-Jul-2005		9.125%		NV - 75.00%		Paid Off - 360		01-Apr-2005
120916327 1					164,729.68			11-Jul-2005		9.125%		NV - 75.00%		Paid Off - 360		01-Apr-2005
120941120 2			379,850.00		378,498.30			17-Jun-2005		6.625%		FL - 70.00%		Paid Off - 360		01-Mar-2005
120941120 2					378,498.30			17-Jun-2005		6.625%		FL - 70.00%		Paid Off - 360		01-Mar-2005
120951874 1			238,000.00		237,233.11			14-Jul-2005		5.625%		NJ - 83.51%		Paid Off - 360		01-Apr-2005
120951874 1					237,233.11			14-Jul-2005		5.625%		NJ - 83.51%		Paid Off - 360		01-Apr-2005
120959407 1			144,000.00		143,685.35			06-Jul-2005		7.625%		FL - 87.27%		Paid Off - 360		01-Apr-2005
120959407 1					143,685.35			06-Jul-2005		7.625%		FL - 87.27%		Paid Off - 360		01-Apr-2005
120961414 1			296,000.00		295,040.68			07-Jul-2005		5.875%		NY - 80.00%		Paid Off - 360		01-Apr-2005
120961414 1					295,040.68			07-Jul-2005		5.875%		NY - 80.00%		Paid Off - 360		01-Apr-2005
120964453 1			258,400.00		257,914.80			08-Jul-2005		8.375%		IL - 95.00%		Paid Off - 360		01-Apr-2005
120964453 1					257,914.80			08-Jul-2005		8.375%		IL - 95.00%		Paid Off - 360		01-Apr-2005
120996570 1			133,000.00		132,898.33			28-Jun-2005		10.700%		CA - 70.00%		Paid Off - 360		01-May-2005
120996570 1					132,898.33			28-Jun-2005		10.700%		CA - 70.00%		Paid Off - 360		01-May-2005
121001739 1			280,000.00		279,572.57			24-Jun-2005		7.375%		CA - 80.00%		Paid Off - 360		01-May-2005
121001739 1					279,572.57			24-Jun-2005		7.375%		CA - 80.00%		Paid Off - 360		01-May-2005
121005494 1			113,750.00		113,680.87			14-Jul-2005		11.750%		MN - 61.49%		Paid Off - 360		01-May-2005
121005494 1					113,680.87			14-Jul-2005		11.750%		MN - 61.49%		Paid Off - 360		01-May-2005
121016248 1			328,000.00		327,246.06			20-Jun-2005		7.375%		IL - 80.00%		Paid Off - 360		01-Apr-2005
121016248 1					327,246.06			20-Jun-2005		7.375%		IL - 80.00%		Paid Off - 360		01-Apr-2005
121018004 2			500,000.00		499,236.74			05-Jul-2005		7.375%		NY - 60.61%		Paid Off - 360		01-May-2005
121018004 2					499,236.74			05-Jul-2005		7.375%		NY - 60.61%		Paid Off - 360		01-May-2005
121029226 1			168,950.00		168,739.25			14-Jul-2005		8.375%		VA - 78.77%		Paid Off - 360		01-May-2005
121029226 1					168,739.25			14-Jul-2005		8.375%		VA - 78.77%		Paid Off - 360		01-May-2005
121030544 1			106,050.00		105,985.54			23-Jun-2005		11.750%		MI - 70.00%		Paid Off - 360		01-May-2005
121030544 1					105,985.54			23-Jun-2005		11.750%		MI - 70.00%		Paid Off - 360		01-May-2005
121036800 1			127,000.00		126,884.13			28-Jun-2005		9.875%		MD - 61.95%		Paid Off - 360		01-May-2005
121036800 1					126,884.13			28-Jun-2005		9.875%		MD - 61.95%		Paid Off - 360		01-May-2005
121044503 2			425,600.00		425,600.00			12-Jul-2005		8.125%		CA - 80.00%		Paid Off - 360		01-May-2005
121044503 2					425,600.00			12-Jul-2005		8.125%		CA - 80.00%		Paid Off - 360		01-May-2005
121047441 2			346,950.00		346,458.68			05-Jul-2005		7.750%		IL - 90.00%		Paid Off - 360		01-May-2005
121047441 2					346,458.68			05-Jul-2005		7.750%		IL - 90.00%		Paid Off - 360		01-May-2005
121058176 2			40,410.00		40,347.31			28-Jun-2005		8.750%		SC - 90.00%		Paid Off - 360		01-May-2005
121058176 2					40,347.31			28-Jun-2005		8.750%		SC - 90.00%		Paid Off - 360		01-May-2005
121059670 1			42,400.00		42,342.91			28-Jun-2005		8.000%		AL - 80.00%		Paid Off - 360		01-May-2005
121059670 1					42,342.91			28-Jun-2005		8.000%		AL - 80.00%				01-May-2005
121066795 1			196,000.00		195,884.11			28-Jun-2005		11.875%		MD - 70.00%		Paid Off - 360		01-May-2005
121066795 1					195,884.11			28-Jun-2005		11.875%		MD - 70.00%		Paid Off - 360		01-May-2005
121075943 1			200,000.00		199,662.98			06-Jul-2005		6.875%		NY - 67.34%		Paid Off - 360		01-May-2005
121075943 1					199,662.98			06-Jul-2005		6.875%		NY - 67.34%		Paid Off - 360		01-May-2005
121077890 1			156,800.00		156,560.64			13-Jul-2005		7.375%		FL - 80.00%		Paid Off - 360		01-May-2005
121077890 1					156,560.64			13-Jul-2005		7.375%		FL - 80.00%		Paid Off - 360		01-May-2005


TOTAL			21,817,514.00		21,751,260.04
TOTAL


Page 22 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



											Group 2		Group 1		Total


Current
Current



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
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






		Class C Writedown Amount														0.00
		Class M-11 Writedown Amount														0.00
		Class M-10 Writedown Amount														0.00
		Class M-9 Writedown Amount														0.00
		Class M-8 Writedown Amount														0.00
		Class M-7 Writedown Amount														0.00
		Class M-6 Writedown Amount														0.00
		Class M-5 Writedown Amount														0.00
		Class M-4 Writedown Amount														0.00
		Class M-3 Writedown Amount														0.00
		Class M-2 Writedown Amount														0.00
		Class M-1 Writedown Amount														0.00







Page 23 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 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%


Loss Severity Approximation 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 24 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution








Page 25 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution



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



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

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

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

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

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

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

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




Page 26 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

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

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




TOTAL



Page 27 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
										Group 2		Group 1		Total
						Stepdown Date has occurred (0 = No, 1=Yes)								0
						Does a Trigger Event Exist-Either a) or b) Yes?								0
						Does a Loss Trigger Event Exists (0=No,1=Yes)								0
						60+ days Delinqueny Bal.-3M Rolling Avg.								5,543,522.93
						Ending Collateral Balance
						Delinquency Percentage								0.6000%
						Beginning Balance of Mezzanine and C Class
						Beginning Collateral Balance
						Credit Enhancement Percentage								19.7900%
						Cumulative Loss Percentage								0.0000%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
										Group 2		Group 1		Total

Cap Contract Payments														0.00




Page 28 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

													NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS

			A-I-1										$0.00		$0.00
													$0.00		$0.00
			A-I-2										$0.00		$0.00
													$0.00		$0.00
			A-II-1										$0.00		$0.00
													$0.00		$0.00
			A-II-2										$0.00		$0.00
													$0.00		$0.00
			A-II-3										$0.00		$0.00
													$0.00		$0.00
			M-1										$0.00		$0.00
													$0.00		$0.00
			M-2										$0.00		$0.00
													$0.00		$0.00
			M-3										$0.00		$0.00
													$0.00		$0.00
			M-4										$0.00		$0.00
													$0.00		$0.00
			M-5										$0.00		$0.00
													$0.00		$0.00
			M-6										$0.00		$0.00
													$0.00		$0.00
			M-7										$0.00		$0.00
													$0.00		$0.00
			M-8										$0.00		$0.00
													$0.00		$0.00
			M-9										$0.00		$0.00
													$0.00		$0.00
			M-10										$0.00		$0.00
													$0.00		$0.00
			M-11										$0.00		$0.00
													$0.00		$0.00




Page 29 of 30
IndyMac INABS 2005-A

Multifamily Mortgage Pass-Through Certificates
Multifamily Mortgage Pass-Through Certificates
2005-A

July 25, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Sched. Payments for 60+Day Delinquent Loans										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 1 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 2 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 3 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 4 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 5 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 6 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 7 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 8 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 9 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 10 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 11 Month Prior										0.00		0.00		0.00



Current Scheduled Payments														6,326,908.69
Current Scheduled Payments 1 Month Prior														6,428,883.61
Current Scheduled Payments 2 Month Prior														6,517,448.87
Current Scheduled Payments 3 Month Prior														5,008,212.83
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




Page 30 of 30

Home Equity Mortgage Loan Asset Backed Trust Series 2005-A 8-K