IndyMac INDS Home Equity Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

External Parties

Table of Contents

Page

Seller

IndyMac Bank

1. Certificate Payment Report

2. Collection Account Report

Servicer(s)

3. Credit Enhancement Report

IndyMac Bank

4. Collateral Report

5. Delinquency Report

Underwriter(s)

6. REO Report

UBS Securities

7. Foreclosure Report

8. Prepayment Report

Swap Counterparty

9. Prepayment Detail Report

Bear Stearns Fin. Products.Inc

10. Realized Loss Report

11. Realized Loss Detail Report

12. Triggers and Adj. Cert. Report

13. Additional Certificate Report

14. Other Related Information

Total Number of Pages

Dates

Contacts

Cut-Off Date:

May 01, 2006

Jennifer Hermansader

Close Date:

May 22, 2006

Administrator

First Distribution Date:

June 26, 2006

(714) 247-6258

Jennifer.Vandyne@db.com

Address:

Distribution Date:

June 26, 2006

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

Record Date:

May 31, 2006

Factor Information:

(800) 735-7777

June 23, 2006

Main Phone Number:

(714) 247-6000

Determination Date:

June 19, 2006

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

Page 1 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution

Certificate Payment Report
Current Period Distribution -
				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)
			(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A	FLT/STEP/WA	$	253,302,000.00	253,302,000.00	1,283,200.14	6,890,791.05	8,173,991.19	0.00	0.00	246,411,208.95
A	FLT/STEP/WA	$	253,302,000.00	253,302,000.00	1,283,200.14	6,890,791.05	8,173,991.19	0.00	0.00	246,411,208.95
M-1	FLT/STEP/WA	$	19,242,000.00	19,242,000.00	101,032.29	0.00	101,032.29	0.00	0.00	19,242,000.00
M-2	FLT/STEP/WA	$	21,093,000.00	21,093,000.00	111,161.31	0.00	111,161.31	0.00	0.00	21,093,000.00
M-3	FLT/STEP/WA	$	9,066,000.00	9,066,000.00	47,954.62	0.00	47,954.62	0.00	0.00	9,066,000.00
M-4	FLT/STEP/WA	$	8,141,000.00	8,141,000.00	43,853.32	0.00	43,853.32	0.00	0.00	8,141,000.00
M-5	FLT/STEP/WA	$	8,696,000.00	8,696,000.00	47,096.58	0.00	47,096.58	0.00	0.00	8,696,000.00
M-6	FLT/STEP/WA	$	7,216,000.00	7,216,000.00	39,852.78	0.00	39,852.78	0.00	0.00	7,216,000.00
M-7	FLT/STEP/WA	$	6,105,000.00	6,105,000.00	36,981.39	0.00	36,981.39	0.00	0.00	6,105,000.00
M-8	FLT/STEP/WA	$	5,735,000.00	5,735,000.00	35,855.23	0.00	35,855.23	0.00	0.00	5,735,000.00
M-9	FLT/STEP/WA	$	6,846,000.00	6,846,000.00	48,125.87	0.00	48,125.87	0.00	0.00	6,846,000.00
M-10	FLT/STEP/WA	$	8,141,000.00	8,141,000.00	58,020.92	0.00	58,020.92	0.00	0.00	8,141,000.00
B-1	FIX	$	4,995,000.00	4,995,000.00	27,056.25	0.00	27,056.25	0.00	0.00	4,995,000.00
B-2	FIX	$	1,851,000.00	1,851,000.00	10,026.25	0.00	10,026.25	0.00	0.00	1,851,000.00
B-3	FIX	$	5,550,000.00	5,550,000.00	30,062.50	45,376.76	75,439.26	0.01	0.00	5,504,623.23
P	EXE	$	100.00	100.00	0.00	0.00	0.00	0.00	0.00	100.00
C	EXE	$	4,040,161.47	4,040,161.47	0.00	0.00	0.00	0.00	1,330,110.84	5,370,272.31
R	EXE/NPR	$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
R-X	EXE/NPR	$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		370,019,261.47	370,019,261.47	1,920,279.45	6,936,167.81	8,856,447.26	0.01	1,330,110.84	364,413,204.49
Total




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
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
			Method
					(1)	(1)	(2)	(3)	(4)=(2)+(3)	(5)

A	05/22/06	06/25/06	A-Act/360	43709UAA5	253,302,000.00	1,000.000000	5.065890	27.203856	32.269746	972.796144
A	05/22/06	06/25/06	A-Act/360	43709UAA5	253,302,000.00	1,000.000000	5.065890	27.203856	32.269746	972.796144
M-1	05/22/06	06/25/06	A-Act/360	43709UAB3	19,242,000.00	1,000.000000	5.250613	0.000000	5.250613	1,000.000000
M-2	05/22/06	06/25/06	A-Act/360	43709UAC1	21,093,000.00	1,000.000000	5.270057	0.000000	5.270057	1,000.000000
M-3	05/22/06	06/25/06	A-Act/360	43709UAD9	9,066,000.00	1,000.000000	5.289501	0.000000	5.289501	1,000.000000
M-4	05/22/06	06/25/06	A-Act/360	43709UAE7	8,141,000.00	1,000.000000	5.386724	0.000000	5.386724	1,000.000000
M-5	05/22/06	06/25/06	A-Act/360	43709UAF4	8,696,000.00	1,000.000000	5.415890	0.000000	5.415890	1,000.000000
M-6	05/22/06	06/25/06	A-Act/360	43709UAG2	7,216,000.00	1,000.000000	5.522835	0.000000	5.522835	1,000.000000
M-7	05/22/06	06/25/06	A-Act/360	43709UAH0	6,105,000.00	1,000.000000	6.057558	0.000000	6.057558	1,000.000000
M-8	05/22/06	06/25/06	A-Act/360	43709UAJ6	5,735,000.00	1,000.000000	6.252002	0.000000	6.252002	1,000.000000
M-9	05/22/06	06/25/06	A-Act/360	43709UAK3	6,846,000.00	1,000.000000	7.029779	0.000000	7.029779	1,000.000000
M-10	05/22/06	06/25/06	A-Act/360	43709UAL1	8,141,000.00	1,000.000000	7.127002	0.000000	7.127002	1,000.000000
B-1	05/01/06	05/30/06	F-30/360	43709UAM9	4,995,000.00	1,000.000000	5.416667	0.000000	5.416667	1,000.000000
B-2	05/01/06	05/30/06	F-30/360	43709UAN7	1,851,000.00	1,000.000000	5.416667	0.000000	5.416667	1,000.000000
B-3	05/01/06	05/30/06	F-30/360	43709UAP2	5,550,000.00	1,000.000000	5.416667	8.175993	13.592659	991.824005
P			100.00	1,000.000000	0.000000	0.000000	0.000000	1,000.000000
C			4,040,161.47	1,000.000000	0.000000	0.000000	0.000000	1,329.222198
R			0.00	0.000000	0.000000	0.000000	0.000000	0.000000
R-X			0.00	0.000000	0.000000	0.000000	0.000000	0.000000



Page 2 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


Distribution to Date -
									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	253,302,000.00	1,283,200.14	6,703,583.10	187,207.95	6,890,791.05	8,173,991.19	0.00	0.00	246,411,208.95
M-1	19,242,000.00	101,032.29	0.00	0.00	0.00	101,032.29	0.00	0.00	19,242,000.00
M-2	21,093,000.00	111,161.31	0.00	0.00	0.00	111,161.31	0.00	0.00	21,093,000.00
M-3	9,066,000.00	47,954.62	0.00	0.00	0.00	47,954.62	0.00	0.00	9,066,000.00
M-4	8,141,000.00	43,853.32	0.00	0.00	0.00	43,853.32	0.00	0.00	8,141,000.00
M-5	8,696,000.00	47,096.58	0.00	0.00	0.00	47,096.58	0.00	0.00	8,696,000.00
M-6	7,216,000.00	39,852.78	0.00	0.00	0.00	39,852.78	0.00	0.00	7,216,000.00
M-7	6,105,000.00	36,981.39	0.00	0.00	0.00	36,981.39	0.00	0.00	6,105,000.00
M-8	5,735,000.00	35,855.23	0.00	0.00	0.00	35,855.23	0.00	0.00	5,735,000.00
M-9	6,846,000.00	48,125.87	0.00	0.00	0.00	48,125.87	0.00	0.00	6,846,000.00
M-10	8,141,000.00	58,020.92	0.00	0.00	0.00	58,020.92	0.00	0.00	8,141,000.00
B-1	4,995,000.00	27,056.25	0.00	0.00	0.00	27,056.25	0.00	0.00	4,995,000.00
B-2	1,851,000.00	10,026.25	0.00	0.00	0.00	10,026.25	0.00	0.00	1,851,000.00
B-3	5,550,000.00	30,062.50	44,143.97	1,232.79	45,376.76	75,439.26	0.01	0.00	5,504,623.23
P	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	100.00
C	4,040,161.47	0.00	(1,293,974.59)	(36,136.25)	0.00	0.00	0.00	1,330,110.84	5,370,272.31
R	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
R-X	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total	370,019,261.47	1,920,279.45	5,453,752.48	152,304.49	6,936,167.81	8,856,447.26	0.01	1,330,110.84	364,413,204.49


Interest Detail -
	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	5.21063%	253,302,000.00	1,283,200.14	0.00	0.00	0.00	1,283,200.14	1,283,200.14	0.00
M-1	5.40063%	19,242,000.00	101,032.29	0.00	0.00	0.00	101,032.29	101,032.29	0.00
M-2	5.42063%	21,093,000.00	111,161.31	0.00	0.00	0.00	111,161.31	111,161.31	0.00
M-3	5.44063%	9,066,000.00	47,954.62	0.00	0.00	0.00	47,954.62	47,954.62	0.00
M-4	5.54063%	8,141,000.00	43,853.32	0.00	0.00	0.00	43,853.32	43,853.32	0.00
M-5	5.57063%	8,696,000.00	47,096.58	0.00	0.00	0.00	47,096.58	47,096.58	0.00
M-6	5.68063%	7,216,000.00	39,852.78	0.00	0.00	0.00	39,852.78	39,852.78	0.00
M-7	6.23063%	6,105,000.00	36,981.39	0.00	0.00	0.00	36,981.39	36,981.39	0.00
M-8	6.43063%	5,735,000.00	35,855.23	0.00	0.00	0.00	35,855.23	35,855.23	0.00
M-9	7.23063%	6,846,000.00	48,125.87	0.00	0.00	0.00	48,125.87	48,125.87	0.00
M-10	7.33063%	8,141,000.00	58,020.92	0.00	0.00	0.00	58,020.92	58,020.92	0.00
B-1	6.50000%	4,995,000.00	27,056.25	0.00	0.00	0.00	27,056.25	27,056.25	0.00
B-2	6.50000%	1,851,000.00	10,026.25	0.00	0.00	0.00	10,026.25	10,026.25	0.00
B-3	6.50000%	5,550,000.00	30,062.50	0.00	0.00	0.00	30,062.50	30,062.50	0.00
P	0.00000%	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C	395.06664%	4,040,161.47	0.00	0.00	0.00	0.00	0.00	1,330,110.84	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
R-X	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		370,019,261.47	1,920,279.45	0.00	0.00	0.00	1,920,279.45	3,250,390.29	0.00



Page 3 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Collection Account Report

SUMMARY

Total

Principal Collections

5,606,056.97

Principal Withrawals

0.00

Principal Other Accounts

0.00

TOTAL NET PRINCIPAL

5,606,056.97

Interest Collections

3,298,968.90

Interest Withdrawals

-0.00

Interest Other Accounts

-14,645.78

Interest Fees

-33,932.83

TOTAL NET INTEREST

3,250,390.29

TOTAL AVAILABLE FUNDS FOR DISTRIBUTION

8,856,447.26

PRINCIPAL - COLLECTIONS

Total

Scheduled Principal Received

152,304.49

Prepayments In Full

5,287,100.22

Curtailments

134,267.38

Liquidations

0.00

Insurance Principal

0.00

Repurchased Principal Amounts

32,384.88

Other Principal

0.00

Realized Loss Of Principal

-0.00

Delinquent Principal

-122,850.55

Advanced Principal

122,850.55

TOTAL PRINCIPAL COLLECTED

5,606,056.97

PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK

PRINCIPAL - OTHER ACCOUNTS

SPACE INTENTIONALLY LEFT BLANK

Page 4 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

INTEREST - COLLECTIONS

Total

Scheduled Interest

3,421,568.60

Liquidation Interest

0.00

Repurchased Interest

263.13

Insurance Interest

0.00

Other Interest

0.00

Realized Loss of Interest

-0.00

Relief Act Interest Shortfalls

-0.00

Prepayment Interest Shortfalls

-5,422.49

Compensating Interest

5,422.49

Delinquent Interest

-2,730,012.35

Interest Advanced

2,607,149.52

TOTAL INTEREST COLLECTED

3,298,968.90

INTEREST - WITHDRAWALS

Total

Nonrecoverable Advances

0.00

TOTAL INTEREST WITHDRAWALS

0.00

INTEREST - OTHER ACCOUNTS

Total

Prepayment Charges

45,376.76

0.00

Net Swap Receipts

(60,022.54)

. a)Swap Payment

(1,794,691.46)

. b)Counterparty Payment

1,734,668.92

Swap Termination Payment

0.00

TOTAL INTEREST OTHER ACCOUNTS

-14,645.78

INTEREST FEES

Total

Current Servicing Fees

31,311.86

Current Trustee Fees

2,620.97

TOTAL INTEREST OTHER FEES

33,932.83

Page 5 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Credit Enhancement Report

ACCOUNTS

Excess Reserve Account

Beginning Balance

0.00

Amount Deposited

0.00

Amount Withdrawn

0.00

Interest Earnings

0.00

Ending Balance

0.00

Supplemental Interest Account

Beginning Balance

1,000.00

Amount Deposited

1,734,668.92

Amount Withdrawn

1,794,691.46

Net Swap Amount

(60,022.54)

Interest Earnings

0.00

Ending Balance

1,000.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Total

Overcollateralized Amount - Prior Period

4,040,161.47

Current Period Principal Realized Loss

0.00

Overcollateralized Amount - After Current

5,370,272.31

Net Monthly Excess Cashflow

1,610,689.39

Overcollateralization Increase Amount

1,330,110.84

Overcollateralization Reduction Amount

0.00

Overcollateralization Amount - Ending

5,370,272.31

Overcollateralization Deficiency Amount

16,460,864.12

Required Overcollateralized Amount

21,831,136.43

Credit Enhancement Percentage

32.0288%

Page 6 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Collateral Report

COLLATERAL

Total

Loan Count:

Original

7,038

Prior

7,038

Prefunding

Scheduled Paid Offs

-0

Full Voluntary Prepayments

-92

Repurchases

-1

Liquidations

-0

Current

6,945

Principal Balance:

Original

370,019,261.46

Prior

370,019,261.46

Prefunding

0.00

Scheduled Principal

-152,304.49

Partial Prepayments

-134,267.38

Full Voluntary Prepayments

-5,287,100.22

Repurchases

-32,384.88

Liquidations

-0.00

Current

364,413,204.49

PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 7 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


CHARACTERISTICS
CHARACTERISTICS

							Total
Weighted Average Coupon Original							11.09725%
Weighted Average Coupon Prior							11.09725%
Weighted Average Coupon Current							11.09725%
Weighted Average Months to Maturity Original							187
Weighted Average Months to Maturity Prior							187
Weighted Average Months to Maturity Current							187
Weighted Avg Remaining Amortization Term Original							353
Weighted Avg Remaining Amortization Term Prior							353
Weighted Avg Remaining Amortization Term Current							353
Weighted Average Seasoning Original							3.86
Weighted Average Seasoning Prior							3.86
Weighted Average Seasoning Current							3.86

Page 8 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


ARM CHARACTERISTICS
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
SERVICING FEES & ADVANCES

		Total




Current Servicing Fees		31,311.86
Delinquent Servicing Fees		122,862.83
TOTAL SERVICING FEES		154,174.71


Total Servicing Fees		154,174.71
Compensating Interest		-5,422.49
Delinquent Servicing Fees		-122,862.83
COLLECTED SERVICING FEES		25,889.39


Total Advanced Interest		5,337,149.59
Total Advanced Principal		122,850.55
Unrecovered Advances		0.00
Non Recoverable Advance		0.00
Servicer Escrow Advances		0.00





ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
		Total
	Prepayment Interest Shortfall (PPIS)	5,422.49
	Compensating Interest	(5,422.49)
	Net Prepayment Interest Shortfall	0.00







Page 9 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution

Delinquency Report

TOTAL
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		11,923,204.78	142,619.46	131,775.75	12,197,599.99
	% Balance		3.27%	0.04%	0.04%	3.35%
	# Loans		246	2	1	249
	% # Loans		3.54%	0.03%	0.01%	3.59%
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	11,923,204.78	142,619.46	131,775.75	12,197,599.99
	% Balance	0.00%	3.27%	0.04%	0.04%	3.35%
	# Loans	0	246	2	1	249
	% # Loans	0.00%	3.54%	0.03%	0.01%	3.59%

Page 10 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

REO Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 11 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Foreclosure Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 12 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS

Total

Current

Number of Paid in Full Loans

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

Curtailments Amount

134,267.38

Paid in Full Balance

5,287,100.22

Repurchased Loans Balance

32,384.88

Total Prepayment Amount

5,453,752.48

Cumulative

Number of Paid in Full Loans

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

Paid in Full Balance

5,287,100.22

Repurchased Loans Balance

32,384.88

Curtailments Amount

134,267.38

Total Prepayment Amount

5,453,752.48

Page 13 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES



		Total





SMM	1.47%
3 Months Avg SMM	1.47%
12 Months Avg SMM	1.47%
Avg SMM Since Cut-off	1.47%



CPR	16.33%
3 Months Avg CPR	16.33%
12 Months Avg CPR	16.33%
Avg CPR Since Cut-off	16.33%



PSA	2,114.81%
3 Months Avg PSA Approximation	2,114.81%
12 Months Avg PSA Approximation	2,114.81%
Avg PSA Since Cut-off Approximation	2,114.81%

Page 14 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

PREPAYMENT CALCULATION METHODOLOGY

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

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

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

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

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

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

Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m)

Weighted Average Seasoning (WAS)

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

Dates correspond to distribution dates.

Page 15 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 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	First
&	Loan	Principal	Prepayment		Prepayment	Note	LTV at	&	Payment
Loan Group	Status	Balance	Amount		Date	Rate	Origination	Original Term	Date

120957693 1		10,000.00	9,947.03	22-May-2006	11.000%	CA - 82.44%	Paid Off - 180	01-Apr-2005
120957693 1		10,000.00	9,947.03	22-May-2006	11.000%	CA - 82.44%	Paid Off - 180	01-Apr-2005
121021112 1		66,100.00	65,805.94	17-May-2006	10.625%	CA - 80.00%	Paid Off - 180	01-Jul-2005
121250610 1		33,600.00	25,973.33	31-May-2006	10.625%	FL - 79.89%	Paid Off - 180	01-Oct-2005
121388235 1		77,500.00	77,015.23	12-Jun-2006	8.500%	NJ - 80.00%	Paid Off - 180	01-Aug-2005
121449195 1		44,000.00	43,788.41	31-May-2006	10.250%	CA - 80.00%	Paid Off - 180	01-Aug-2005
121451060 1		62,000.00	61,821.07	14-Jun-2006	12.625%	IL - 80.00%	Paid Off - 180	01-Jul-2005
121496928 1		34,000.00	33,873.65	30-May-2006	11.000%	VA - 80.00%	Paid Off - 180	01-Aug-2005
121550565 1		32,000.00	31,794.76	01-Jun-2006	8.375%	FL - 80.00%	Paid Off - 180	01-Aug-2005
121615800 1		63,200.00	62,929.43	02-Jun-2006	10.000%	FL - 80.00%	Paid Off - 180	01-Sep-2005
121679234 1		52,473.00	52,146.61	07-Jun-2006	7.375%	CA - 88.00%	Paid Off - 180	01-Oct-2005
121683619 1		37,000.00	36,812.16	02-Jun-2006	10.000%	MD - 80.00%	Paid Off - 180	01-Jul-2005
121683631 1		42,000.00	41,920.77	15-Jun-2006	8.000%	MD - 63.56%	Paid Off - 180	01-Jul-2005
121684240 1		46,250.00	46,037.69	25-May-2006	10.500%	MD - 80.00%	Paid Off - 180	01-Jul-2005
121721689 1		33,200.00	32,789.87	24-May-2006	10.800%	AZ - 80.00%	Paid Off - 240	01-Aug-2005
121729498 1		51,500.00	51,500.00	23-May-2006	12.375%	FL - 80.00%	Paid Off - 360	01-Aug-2005
121734217 1		60,000.00	59,822.24	02-Jun-2006	12.500%	NV - 80.00%	Paid Off - 180	01-Sep-2005
121748570 1		20,000.00	19,934.69	07-Jun-2006	9.875%	GA - 80.00%	Paid Off - 180	01-Nov-2005
121752127 1		150,000.00	149,487.01	19-May-2006	10.875%	CA - 80.00%	Paid Off - 180	01-Aug-2005
121756648 1		23,000.00	22,665.17	05-Jun-2006	9.500%	FL - 80.00%	Paid Off - 240	01-Aug-2005
121776901 1		20,000.00	19,679.67	02-Jun-2006	11.875%	MD - 80.00%	Paid Off - 180	01-Dec-2005
121779485 1		45,980.00	45,898.45	24-May-2006	11.875%	CA - 80.00%	Paid Off - 180	01-Jan-2006
121844475 1		93,000.00	92,672.37	31-May-2006	11.250%	MD - 70.00%	Paid Off - 180	01-Aug-2005
121929822 1		138,000.00	137,348.35	25-May-2006	8.750%	FL - 52.40%	Paid Off - 180	01-Oct-2005
121984568 1		76,500.00	76,323.33	13-Jun-2006	9.875%	WA - 67.50%	Paid Off - 180	01-Jan-2006
122008643 1		42,600.00	42,188.07	17-May-2006	7.875%	GA - 88.00%	Paid Off - 180	01-Nov-2005
122016276 1		49,600.00	49,213.72	26-May-2006	11.500%	NJ - 80.00%	Paid Off - 240	01-Oct-2005
122033460 1		56,400.00	56,190.53	22-May-2006	9.250%	OH - 80.00%	Paid Off - 180	01-Nov-2005
122043217 1		81,771.00	80,981.60	08-Jun-2006	11.125%	WA - 80.00%	Paid Off - 180	01-Dec-2005
122068704 1		164,295.00	163,382.85	09-Jun-2006	7.625%	CA - 57.49%	Paid Off - 180	01-Nov-2005
122071651 1		80,000.00	79,841.94	02-Jun-2006	8.125%	NY - 57.64%	Paid Off - 180	01-Mar-2006
122118889 1		115,000.00	114,574.52	02-Jun-2006	8.500%	CA - 61.72%	Paid Off - 180	01-Dec-2005
122198808 1		87,000.00	86,799.10	18-May-2006	9.875%	NV - 54.42%	Paid Off - 180	01-Jan-2006
122223989 1		61,800.00	61,628.03	31-May-2006	9.875%	VA - 80.00%	Paid Off - 180	01-Dec-2005
122229324 1		43,200.00	43,128.05	12-Jun-2006	12.250%	GA - 80.00%	Paid Off - 180	01-Dec-2005
122258661 1		31,440.00	31,420.95	01-Jun-2006	8.500%	NY - 80.00%	Paid Off - 180	01-May-2006
122291499 1		16,500.00	16,455.42	15-Jun-2006	9.125%	MN - 80.00%	Paid Off - 180	01-Jan-2006
122304346 1		51,000.00	51,000.00	24-May-2006	10.250%	CA - 80.00%	Paid Off - 360	01-Feb-2006
122307091 1		66,950.00	66,864.93	09-Jun-2006	12.625%	NJ - 80.00%	Paid Off - 180	01-Jan-2006
122374744 1		70,000.00	69,850.71	23-May-2006	10.250%	NH - 50.70%	Paid Off - 180	01-Jan-2006
122408247 1		50,000.00	49,886.82	23-May-2006	9.000%	CA - 79.87%	Paid Off - 180	01-Feb-2006


Page 16 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 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	First
&	Loan	Principal	Prepayment		Prepayment	Note	LTV at	&	Payment
Loan Group	Status	Balance	Amount		Date	Rate	Origination	Original Term	Date

122408263 1		150,000.00	149,658.91	02-Jun-2006	9.875%	CA - 75.00%	Paid Off - 180	01-Feb-2006
122408263 1		150,000.00	149,658.91	02-Jun-2006	9.875%	CA - 75.00%	Paid Off - 180	01-Feb-2006
122408300 1		35,500.00	35,457.87	02-Jun-2006	12.000%	CA - 80.00%	Paid Off - 180	01-Feb-2006
122410871 1		26,300.00	26,260.56	14-Jun-2006	15.000%	SC - 80.00%	Paid Off - 180	01-Feb-2006
122411004 1		22,500.00	22,470.02	05-Jun-2006	11.375%	CO - 80.00%	Paid Off - 180	01-Feb-2006
122411202 1		40,500.00	40,421.44	02-Jun-2006	12.500%	IL - 80.00%	Paid Off - 180	01-Feb-2006
122411329 1		42,603.00	42,530.81	01-Jun-2006	8.875%	UT - 80.00%	Paid Off - 180	01-Mar-2006
122411777 1		45,000.00	44,938.14	02-Jun-2006	9.875%	CA - 79.12%	Paid Off - 180	01-Mar-2006
122411790 1		53,500.00	53,418.30	18-May-2006	9.375%	AZ - 80.00%	Paid Off - 180	01-Mar-2006
122480517 1		32,985.00	32,928.96	31-May-2006	10.250%	MA - 80.00%	Paid Off - 180	01-Feb-2006
122584337 1		92,000.00	91,839.47	02-Jun-2006	10.125%	CO - 80.00%	Paid Off - 180	01-Feb-2006
122667304 1		51,000.00	50,870.82	06-Jun-2006	10.500%	FL - 75.39%	Paid Off - 180	01-Mar-2006
122692094 1		36,400.00	36,392.98	30-May-2006	13.750%	VA - 80.00%	Paid Off - 180	01-May-2006
122733798 1		43,972.00	2,511.48	01-Jun-2006	11.500%	FL - 79.99%	Paid Off - 180	01-Apr-2006
122762579 1		80,000.00	79,930.64	30-May-2006	12.000%	TN - 80.00%	Paid Off - 180	01-Mar-2006
122763539 1		100,000.00	99,947.09	26-May-2006	12.375%	MA - 58.79%	Paid Off - 180	01-Apr-2006
122789328 1		57,980.00	57,814.16	31-May-2006	13.125%	ME - 80.00%	Paid Off - 180	01-May-2006
122843253 1		50,400.00	50,371.80	25-May-2006	12.125%	GA - 79.37%	Paid Off - 180	01-Apr-2006
122850721 1		31,000.00	30,983.13	13-Jun-2006	12.250%	IL - 80.00%	Paid Off - 180	01-Apr-2006
122853194 1		38,800.00	38,776.42	23-May-2006	11.750%	CO - 80.00%	Paid Off - 180	01-Apr-2006
122855415 1		33,580.00	33,573.89	30-May-2006	14.000%	FL - 80.00%	Paid Off - 180	01-May-2006
122856467 1		85,050.00	84,963.77	17-May-2006	9.375%	AZ - 76.04%	Paid Off - 180	01-Apr-2006
122860260 1		55,600.00	55,569.75	08-Jun-2006	12.250%	MO - 80.00%	Paid Off - 180	01-Apr-2006
122886187 1		59,800.00	59,769.24	18-May-2006	12.500%	IL - 80.00%	Paid Off - 180	01-Apr-2006
122904944 1		73,500.00	73,456.53	15-Jun-2006	11.875%	CA - 80.00%	Paid Off - 180	01-Apr-2006
122907654 1		118,557.00	118,514.80	24-May-2006	14.125%	FL - 80.00%	Paid Off - 180	01-Apr-2006
122914678 1		55,000.00	54,967.53	08-Jun-2006	8.625%	CA - 76.24%	Paid Off - 180	01-May-2006
122916864 1		72,000.00	72,000.00	30-May-2006	10.125%	CA - 80.00%	Paid Off - 360	01-Apr-2006
122926730 1		37,900.00	37,880.00	22-May-2006	11.625%	CA - 80.00%	Paid Off - 360	01-Apr-2006
122947794 1		34,400.00	34,213.37	24-May-2006	8.750%	GA - 80.00%	Paid Off - 180	01-Apr-2006
122952790 1		48,980.00	48,956.82	01-Jun-2006	12.875%	VA - 80.00%	Paid Off - 180	01-Apr-2006
122959683 1		29,600.00	29,591.99	06-Jun-2006	12.250%	IL - 80.00%	Paid Off - 180	01-May-2006
122976795 1		13,725.00	13,704.05	02-Jun-2006	10.750%	MI - 70.99%	Paid Off - 360	01-Feb-2006
122978578 1		137,500.00	137,377.44	18-May-2006	11.875%	MD - 78.41%	Paid Off - 360	01-Mar-2006
123035232 1		24,000.00	23,989.50	02-Jun-2006	10.375%	MD - 80.00%	Paid Off - 180	01-May-2006
123038745 1		67,500.00	67,475.93	07-Jun-2006	11.000%	CA - 80.00%	Paid Off - 180	01-May-2006
123040595 1		39,600.00	39,590.42	08-Jun-2006	12.750%	IL - 79.99%	Paid Off - 180	01-May-2006
123041998 1		25,600.00	25,595.34	13-Jun-2006	14.000%	UT - 80.00%	Paid Off - 180	01-May-2006
123060212 1		95,000.00	94,977.65	09-Jun-2006	12.875%	NC - 67.74%	Paid Off - 180	01-May-2006
123061739 1		100,000.00	99,939.42	13-Jun-2006	8.500%	CO - 75.65%	Paid Off - 180	01-May-2006
123084298 1		72,000.00	71,975.69	30-May-2006	11.250%	NY - 68.70%	Paid Off - 180	01-May-2006
123088058 1		13,500.00	13,494.78	18-May-2006	10.625%	WA - 85.00%	Paid Off - 180	01-May-2006
123105696 1		54,000.00	54,000.00	12-Jun-2006	12.500%	NV - 80.00%	Paid Off - 180	01-Jun-2006
123105696 1			54,000.00		12.500%	NV - 80.00%	Paid Off - 180

Page 17 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

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

Loan Number

Original

Current

State &

Type Prepayment

First

Loan

Principal

Prepayment

Note

LTV at

Payment

Loan Group

Status

Balance

Amount

Date

Rate

Origination

Original Term

Date

123107639 1

27,350.00

27,343.56

31-May-2006

12.875%

OH - 75.71%

Paid Off - 180

01-May-2006

123120345 1

64,335.00

33,052.28

02-Jun-2006

14.125%

NV - 80.00%

Paid Off - 180

01-May-2006

123185556 1

43,940.00

43,924.33

01-May-2006

11.000%

TX - 80.00%

Paid Off - 180

01-May-2006

123265447 1

125,000.00

06-Jun-2006

11.000%

CA - 78.74%

Paid Off - 180

01-Jun-2006

123282968 1

11,000.00

01-Jun-2006

14.500%

AZ - 80.00%

Paid Off - 180

01-Jun-2006

123294054 1

85,500.00

08-Jun-2006

13.000%

FL - 80.00%

Paid Off - 180

01-Jun-2006

123314149 1

125,000.00

30-May-2006

11.875%

CA - 78.13%

Paid Off - 180

01-Jun-2006

123320093 1

35,800.00

23-May-2006

13.625%

IL - 80.00%

Paid Off - 180

01-Jun-2006

123381775 1

81,850.00

81,784.67

18-May-2006

10.500%

WV - 80.00%

Paid Off - 360

01-Apr-2006

123403407 1

24,200.00

12-Jun-2006

14.000%

NC - 80.00%

Paid Off - 180

01-Jun-2006

122889360 1

32,400.00

32,384.88

31-May-2006

9.750%

TX - 80.00%

Repur/Subs - 180

01-May-2006

TOTAL

5,412,066.00

5,319,485.10

Page 18 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES

Total

Current

Subsequent Recoveries

0.00

Number of Loans Liquidated

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

Collateral Realized Loss/(Gain) Amount

0.00

Net Liquidation Proceeds

0.00

Cumulative Subsequent Recoveries

0.00

Page 19 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 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 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

June 26, 2006 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 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Realized Loss Detail Report

Loan Number

Current

State &

Prior

Realized

Cumulative

Loan

Note

LTV at

Original

Principal

Loss/(Gain)

Realized

Loan Group

Status

Rate

Origination

Term

Balance

Revision

Loss/(Gain)

TOTAL

Page 22 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Total

Stepdown Date has occurred

Does a Trigger Event Exist

Does a Loss Trigger Event Exist

60+ days Delinqueny Bal.-3M Rolling Avg.

274,395.21

Delinquency Percentage

0.0742%

Cumulative Realized Loss

0.00

Cut off Date Principal Balance

370,019,261.47

Cumulative Loss Percentage

0.0000%

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Total

Current LIBOR Rate

5.080630%

Libor Rate Determination Date

05/18/2006

Next LIBOR Rate

5.322500%

Next Libor Determination Date

06/22/2006

Page 23 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

		Next Pass Through Rate	Interest Carryfrwd Due	Interest Carryfrwd Paid	NET WAC Shortfall CarryOver	NET WAC Shortfall Paid
CLASS

	A	0.05211%	$0.00	$0.00	$0.00	$0.00
		0.05211%	$0.00	$0.00	$0.00	$0.00
	M-1	0.05401%	$0.00	$0.00	$0.00	$0.00
		0.05401%	$0.00	$0.00	$0.00	$0.00
	M-2	0.05421%	$0.00	$0.00	$0.00	$0.00
		0.05421%	$0.00	$0.00	$0.00	$0.00
	M-3	0.05441%	$0.00	$0.00	$0.00	$0.00
		0.05441%	$0.00	$0.00	$0.00	$0.00
	M-4	0.05541%	$0.00	$0.00	$0.00	$0.00
		0.05541%	$0.00	$0.00	$0.00	$0.00
	M-5	0.05571%	$0.00	$0.00	$0.00	$0.00
		0.05571%	$0.00	$0.00	$0.00	$0.00
	M-6	0.05681%	$0.00	$0.00	$0.00	$0.00
		0.05681%	$0.00	$0.00	$0.00	$0.00
	M-7	0.06231%	$0.00	$0.00	$0.00	$0.00
		0.06231%	$0.00	$0.00	$0.00	$0.00
	M-8	0.06431%	$0.00	$0.00	$0.00	$0.00
		0.06431%	$0.00	$0.00	$0.00	$0.00
	M-9	0.07231%	$0.00	$0.00	$0.00	$0.00
		0.07231%	$0.00	$0.00	$0.00	$0.00
	M-10	0.07331%	$0.00	$0.00	$0.00	$0.00
		0.07331%	$0.00	$0.00	$0.00	$0.00
	B-1	0.06500%	$0.00	$0.00	$0.00	$0.00
		0.06500%	$0.00	$0.00	$0.00	$0.00
	B-2	0.06500%	$0.00	$0.00	$0.00	$0.00
		0.06500%	$0.00	$0.00	$0.00	$0.00
	B-3	0.06500%	$0.00	$0.00	$0.00	$0.00
		0.06500%	$0.00	$0.00	$0.00	$0.00
	P	0.00000%	$0.00	$0.00	$0.00	$0.00
		0.00000%	$0.00	$0.00	$0.00	$0.00
	C	0.00000%	$0.00	$0.00	$0.00	$0.00
		0.00000%	$0.00	$0.00	$0.00	$0.00
	R	0.00000%	$0.00	$0.00	$0.00	$0.00
		0.00000%	$0.00	$0.00	$0.00	$0.00
	R-X	0.00000%	$0.00	$0.00	$0.00	$0.00
		0.00000%	$0.00	$0.00	$0.00	$0.00




Page 24 of 25

IndyMac INDS Home Equity Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution

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



Current Scheduled Payments							3,573,873.09
Current Scheduled Payments 1 Month Prior							0.00
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





Page 25 of 25

IndyMac MBS, Inc. Home Equity Mortgage Loan Asset-Backed Trust, Series INDS 2006-A 10-D