IndyMac Residential Asset Securitization Trust 2006-A2

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

Morgan Stanley

7. Foreclosure Report

Countrywide Securities

8. Prepayment Report

Deutsche Bank Securities

9. Prepayment Detail Report

10. Realized Loss Report

Cap Provider

11. Realized Loss Detail Report

Bear Stearns Fin. Products.Inc

12. Triggers and Adj. Cert. Report

13. Other Related Information

Total Number of Pages

Dates

Contacts

Cut-Off Date:

March 01, 2006

Jennifer Hermansader

Close Date:

March 30, 2006

Administrator

First Distribution Date:

April 25, 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 18, 2006

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

Page 1 of 25

IndyMac Residential Asset Securitization Trust 2006-A2



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

Certificate Payment Report
Current Period Distribution - REMIC II
				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-1	SR	$	69,743,000.00	68,005,417.39	310,628.91	767,806.58	1,078,435.49	0.00	0.00	67,237,610.81
A-1	SR	$	69,743,000.00	68,005,417.39	310,628.91	767,806.58	1,078,435.49	0.00	0.00	67,237,610.81
A-2	SR/NTL	$	0.00	0.00	29,398.18	0.00	29,398.18	0.00	0.00	0.00
A-3	SR	$	167,595,000.00	165,488,371.10	827,441.86	1,200,304.28	2,027,746.14	0.00	0.00	164,288,066.82
A-4	SR	$	11,197,000.00	11,197,000.00	55,985.00	0.00	55,985.00	0.00	0.00	11,197,000.00
A-5	SR	$	30,000,000.00	29,501,647.90	142,130.33	265,069.80	407,200.13	0.00	0.00	29,236,578.10
A-6	SR/NTL	$	0.00	0.00	5,377.90	0.00	5,377.90	0.00	0.00	0.00
A-7	SR	$	23,207,000.00	22,797,000.00	113,985.00	205,000.00	318,985.00	0.00	0.00	22,592,000.00
A-8	SR	$	4,422,000.00	4,422,000.00	22,110.00	0.00	22,110.00	0.00	0.00	4,422,000.00
A-9	SR	$	20,000,000.00	19,670,257.49	98,351.29	187,879.01	286,230.30	0.00	0.00	19,482,378.48
A-10	SR	$	6,233,000.00	6,233,000.00	31,165.00	0.00	31,165.00	0.00	0.00	6,233,000.00
A-11	SR	$	39,214,000.00	39,214,000.00	196,070.00	0.00	196,070.00	0.00	0.00	39,214,000.00
A-12	SR	$	1,486,000.00	1,486,000.00	7,430.00	0.00	7,430.00	0.00	0.00	1,486,000.00
A-13	SR	$	6,118,000.00	6,041,098.21	30,205.49	43,816.71	74,022.20	0.00	0.00	5,997,281.50
A-R	SR/RES	$	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-X	SR/NTL	$	0.00	0.00	108,262.70	0.00	108,262.70	0.00	0.00	0.00
B-1	SUB	$	15,262,500.00	15,244,131.75	76,220.66	10,314.15	86,534.81	0.00	0.00	15,233,817.60
B-2	SUB	$	3,663,000.00	3,658,591.62	18,292.96	2,475.39	20,768.35	0.00	0.00	3,656,116.23
B-3	SUB	$	2,442,000.00	2,439,061.08	12,195.31	1,650.26	13,845.57	0.00	0.00	2,437,410.82
B-4	SUB/NOF	$	1,831,500.00	1,829,295.81	9,146.48	1,237.70	10,384.18	0.00	0.00	1,828,058.11
B-5	SUB/NOF	$	1,628,000.00	1,626,040.72	8,130.20	1,100.18	9,230.38	0.00	0.00	1,624,940.54
B-6	SUB/NOF	$	1,017,934.36	1,016,709.30	5,083.55	687.90	5,771.45	0.00	0.00	1,016,021.40
P	NOF	$	100.00	100.00	13,161.81	0.00	13,161.81	0.00	0.00	100.00
PO	SR	$	1,939,965.00	1,904,548.05	0.00	2,069.89	2,069.89	0.00	0.00	1,902,478.16


Total		407,000,099.36	401,774,270.42	2,120,772.63	2,689,411.85	4,810,184.48	0.00	0.00	399,084,858.57
Total





Page 2 of 25

IndyMac Residential Asset Securitization Trust 2006-A2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 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
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
			Method
					(1)	(1)	(2)	(3)	(4)=(2)+(3)	(5)

A-1	05/25/06	06/24/06	A-30/360	45661EBM5	69,743,000.00	975.085921	4.453908	11.009084	15.462993	964.076837
A-1	05/25/06	06/24/06	A-30/360	45661EBM5	69,743,000.00	975.085921	4.453908	11.009084	15.462993	964.076837
A-2	05/25/06	06/24/06	A-30/360	45661EBN3	69,743,000.00	975.085921	0.421522	0.000000	0.421522	964.076837
A-3	05/01/06	05/30/06	F-30/360	45661EBP8	167,595,000.00	987.430240	4.937151	7.161934	12.099085	980.268306
A-4	05/01/06	05/30/06	F-30/360	45661EBQ6	11,197,000.00	1,000.000000	5.000000	0.000000	5.000000	1,000.000000
A-5	05/25/06	06/24/06	A-30/360	45661EBR4	30,000,000.00	983.388263	4.737678	8.835660	13.573338	974.552603
A-6	05/25/06	06/24/06	A-30/360	45661EBS2	30,000,000.00	983.388263	0.179263	0.000000	0.179263	974.552603
A-7	05/01/06	05/30/06	F-30/360	45661EBT0	23,207,000.00	982.332917	4.911665	8.833542	13.745206	973.499375
A-8	05/01/06	05/30/06	F-30/360	45661EBU7	4,422,000.00	1,000.000000	5.000000	0.000000	5.000000	1,000.000000
A-9	05/01/06	05/30/06	F-30/360	45661EBV5	20,000,000.00	983.512875	4.917565	9.393951	14.311515	974.118924
A-10	05/01/06	05/30/06	F-30/360	45661EBW3	6,233,000.00	1,000.000000	5.000000	0.000000	5.000000	1,000.000000
A-11	05/01/06	05/30/06	F-30/360	45661EBX1	39,214,000.00	1,000.000000	5.000000	0.000000	5.000000	1,000.000000
A-12	05/01/06	05/30/06	F-30/360	45661EBY9	1,486,000.00	1,000.000000	5.000000	0.000000	5.000000	1,000.000000
A-13	05/01/06	05/30/06	F-30/360	45661EFA7	6,118,000.00	987.430240	4.937151	7.161934	12.099085	980.268307
A-R	05/01/06	05/30/06	F-30/360	45661ECB8	100.00	0.000000	0.000000	0.000000	0.000000	0.000000
A-X	05/01/06	05/30/06	F-30/360	45661ECA0	22,000,336.00	984.191366	4.920957	0.000000	4.920957	970.512047
B-1	05/01/06	05/30/06	F-30/360	45661ECC6	15,262,500.00	998.796511	4.993983	0.675784	5.669766	998.120727
B-2	05/01/06	05/30/06	F-30/360	45661ECD4	3,663,000.00	998.796511	4.993983	0.675782	5.669765	998.120729
B-3	05/01/06	05/30/06	F-30/360	45661ECE2	2,442,000.00	998.796511	4.993984	0.675782	5.669767	998.120729
B-4	05/01/06	05/30/06	F-30/360	45661ECF9	1,831,500.00	998.796511	4.993983	0.675785	5.669768	998.120726
B-5	05/01/06	05/30/06	F-30/360	45661ECG7	1,628,000.00	998.796511	4.993980	0.675786	5.669767	998.120725
B-6	05/01/06	05/30/06	F-30/360	45661ECH5	1,017,934.36	998.796524	4.993986	0.675780	5.669766	998.120743
P	05/01/06	05/30/06	F-30/360	45661ECJ1	100.00	1,000.000000	131,618.100000	0.000000	131,618.100000	1,000.000000
PO	05/01/06	05/30/06	F-30/360	45661EBZ6	1,939,965.00	981.743511	0.000000	1.066973	1.066973	980.676538




Page 3 of 25

IndyMac Residential Asset Securitization Trust 2006-A2



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


Distribution to Date - REMIC II
									Current


	Original		Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal

Class	Face Value	Interest	Principal	Principal	Principal	Distribution	Loss	Interest	Balance
(1)	(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
A-1	69,743,000.00	916,212.19	2,341,818.11	163,571.08	2,505,389.19	3,421,601.38	0.00	0.00	67,237,610.81
A-2	0.00	112,561.99	0.00	0.00	0.00	112,561.99	0.00	0.00	0.00
A-3	167,595,000.00	2,497,390.34	2,955,766.31	351,166.87	3,306,933.18	5,804,323.52	0.00	0.00	164,288,066.82
A-4	11,197,000.00	167,955.00	0.00	0.00	0.00	167,955.00	0.00	0.00	11,197,000.00
A-5	30,000,000.00	418,732.16	708,601.81	54,820.09	763,421.90	1,182,154.06	0.00	0.00	29,236,578.10
A-6	0.00	26,415.65	0.00	0.00	0.00	26,415.65	0.00	0.00	0.00
A-7	23,207,000.00	345,030.00	545,342.36	69,657.64	615,000.00	960,030.00	0.00	0.00	22,592,000.00
A-8	4,422,000.00	66,330.00	0.00	0.00	0.00	66,330.00	0.00	0.00	4,422,000.00
A-9	20,000,000.00	297,411.89	462,654.72	54,966.80	517,621.52	815,033.41	0.00	0.00	19,482,378.48
A-10	6,233,000.00	93,495.00	0.00	0.00	0.00	93,495.00	0.00	0.00	6,233,000.00
A-11	39,214,000.00	588,210.00	730,909.81	0.00	0.00	588,210.00	0.00	0.00	39,214,000.00
A-12	1,486,000.00	22,290.00	0.00	0.00	0.00	22,290.00	0.00	0.00	1,486,000.00
A-13	6,118,000.00	91,166.41	632,724.13	12,819.23	120,718.50	211,884.91	0.00	0.00	5,997,281.50
A-R	100.00	0.50	94.78	5.22	100.00	100.50	0.00	0.00	0.00
A-X	0.00	327,234.56	0.00	0.00	0.00	327,234.56	0.00	0.00	0.00
B-1	15,262,500.00	228,805.29	0.00	28,682.40	28,682.40	257,487.69	0.00	0.00	15,233,817.60
B-2	3,663,000.00	54,913.27	0.00	6,883.77	6,883.77	61,797.04	0.00	0.00	3,656,116.23
B-3	2,442,000.00	36,608.85	0.00	4,589.18	4,589.18	41,198.03	0.00	0.00	2,437,410.82
B-4	1,831,500.00	27,456.64	0.00	3,441.89	3,441.89	30,898.53	0.00	0.00	1,828,058.11
B-5	1,628,000.00	24,405.89	0.00	3,059.46	3,059.46	27,465.35	0.00	0.00	1,624,940.54
B-6	1,017,934.36	15,260.20	0.00	1,912.96	1,912.96	17,173.16	0.00	0.00	1,016,021.40
P	100.00	13,166.64	0.00	0.00	0.00	13,166.64	0.00	0.00	100.00
PO	1,939,965.00	0.00	33,180.94	4,305.90	37,486.84	37,486.84	0.00	0.00	1,902,478.16

Total	407,000,099.36	6,371,052.47	8,411,092.97	759,882.49	7,915,240.79	14,286,293.26	0.00	0.00	399,084,858.57




Page 4 of 25

IndyMac Residential Asset Securitization Trust 2006-A2



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


Interest Detail - REMIC II
	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-1	5.48125%	68,005,417.39	310,628.91	0.00	0.00	0.00	310,628.91	310,628.91	0.00
A-2	0.51875%	68,005,417.39	29,398.18	0.00	0.00	0.00	29,398.18	29,398.18	0.00
A-3	6.00000%	165,488,371.10	827,441.86	0.00	0.00	0.00	827,441.86	827,441.86	0.00
A-4	6.00000%	11,197,000.00	55,985.00	0.00	0.00	0.00	55,985.00	55,985.00	0.00
A-5	5.78125%	29,501,647.90	142,130.33	0.00	0.00	0.00	142,130.33	142,130.33	0.00
A-6	0.21875%	29,501,647.90	5,377.90	0.00	0.00	0.00	5,377.90	5,377.90	0.00
A-7	6.00000%	22,797,000.00	113,985.00	0.00	0.00	0.00	113,985.00	113,985.00	0.00
A-8	6.00000%	4,422,000.00	22,110.00	0.00	0.00	0.00	22,110.00	22,110.00	0.00
A-9	6.00000%	19,670,257.49	98,351.29	0.00	0.00	0.00	98,351.29	98,351.29	0.00
A-10	6.00000%	6,233,000.00	31,165.00	0.00	0.00	0.00	31,165.00	31,165.00	0.00
A-11	6.00000%	39,214,000.00	196,070.00	0.00	0.00	0.00	196,070.00	196,070.00	0.00
A-12	6.00000%	1,486,000.00	7,430.00	0.00	0.00	0.00	7,430.00	7,430.00	0.00
A-13	6.00000%	6,041,098.21	30,205.49	0.00	0.00	0.00	30,205.49	30,205.49	0.00
A-R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-X	6.00000%	21,652,540.74	108,262.70	0.00	0.00	0.00	108,262.70	108,262.70	0.00
B-1	6.00000%	15,244,131.75	76,220.66	0.00	0.00	0.00	76,220.66	76,220.66	0.00
B-2	6.00000%	3,658,591.62	18,292.96	0.00	0.00	0.00	18,292.96	18,292.96	0.00
B-3	6.00000%	2,439,061.08	12,195.31	0.00	0.00	0.00	12,195.31	12,195.31	0.00
B-4	6.00000%	1,829,295.81	9,146.48	0.00	0.00	0.00	9,146.48	9,146.48	0.00
B-5	6.00000%	1,626,040.72	8,130.20	0.00	0.00	0.00	8,130.20	8,130.20	0.00
B-6	6.00000%	1,016,709.30	5,083.55	0.00	0.00	0.00	5,083.55	5,083.55	0.00
P	157,941.72000%	100.00	0.00	0.00	0.00	0.00	0.00	13,161.81	0.00
PO	0.00000%	1,904,548.05	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total		520,933,876.45	2,107,610.82	0.00	0.00	0.00	2,107,610.82	2,120,772.63	0.00



Page 5 of 25

IndyMac Residential Asset Securitization Trust 2006-A2

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Collection Account Report

SUMMARY

Total

Principal Collections

2,689,411.85

Principal Withrawals

0.00

Principal Other Accounts

0.00

TOTAL NET PRINCIPAL

2,689,411.85

Interest Collections

2,133,291.00

Interest Withdrawals

-0.00

Interest Other Accounts

13,161.81

Interest Fees

-25,680.18

TOTAL NET INTEREST

2,120,772.63

TOTAL AVAILABLE FUNDS FOR DISTRIBUTION

4,810,184.48

PRINCIPAL - COLLECTIONS

Total

Scheduled Principal Received

272,098.28

Curtailments

138,637.99

Prepayments In Full

2,278,675.58

Repurchased/Substitutions

0.00

Liquidations

0.00

Insurance Principal

0.00

Other Additional Principal

0.00

Delinquent Principal

-209,254.86

Realized Losses

-0.00

Advanced Principal

209,254.86

TOTAL PRINCIPAL COLLECTED

2,689,411.85

PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK

PRINCIPAL - OTHER ACCOUNTS

Total

TOTAL PRINCIPAL OTHER ACCOUNTS

0.00

Page 6 of 25

IndyMac Residential Asset Securitization Trust 2006-A2

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

INTEREST - COLLECTIONS

Total

Scheduled Interest

2,212,634.78

Repurchased/Substitution Interest

0.00

Liquidation Interest

0.00

Insurance Interest

0.00

Interest Loss

-0.00

Other Additional Interest

0.00

Prepayment Interest Shortfalls

-3,162.30

Delinquent Interest

-1,710,227.91

Compensating Interest

3,162.30

Civil Relief Act Shortfalls

-0.00

Interest Advanced

1,630,884.14

TOTAL INTEREST COLLECTED

2,133,291.00

INTEREST - WITHDRAWALS

Total

TOTAL INTEREST WITHDRAWALS

0.00

INTEREST - OTHER ACCOUNTS

Total

Prepayment Charges

13,161.81

Class A-1 Yield Supplement Amount

0.00

Class A-5 Yield Supplement Amount

0.00

Capitalized interest Requirement

0.00

TOTAL INTEREST OTHER ACCOUNTS

13,161.81

INTEREST FEES

Total

Current Servicing Fees

23,169.09

Trustee Fees

2,511.09

TOTAL INTEREST FEES

25,680.18

Page 7 of 25

IndyMac Residential Asset Securitization Trust 2006-A2

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Credit Enhancement Report

ACCOUNTS

CLASS A-1 YIELD MAINTENANCE ACCOUNT

Beginning Account Balance

0.00

Amounts received from Cap Counterparty

0.00

Yield Supplement Amount

0.00

Ending Account Balance

0.00

CLASS A-5 YIELD MAINTENANCE ACCOUNT

Beginning Account Balance

0.00

Amounts received from Cap Counterparty

0.00

Yield Supplement Amount

0.00

Ending Account Balance

0.00

FINAL MATURITY RESERVE FUND

Final Maturity Reserve Fund Deposit

20,598.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

SPACE INTENTIONALLY LEFT BLANK

Page 8 of 25

IndyMac Residential Asset Securitization Trust 2006-A2



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

Collateral Report


COLLATERAL




		Total



Loan Count:


Original	532
Prior	670
Prefunding	0
Scheduled Paid Offs	-0
Full Voluntary Prepayments	-4
Repurchases	-0
Liquidations	-0
Current	666
Principal Balance:


Original	320,678,608.49
Prior	401,774,171.04
Prefunding	0.00
Scheduled Principal	-272,098.28
Partial Prepayments	-138,637.99
Full Voluntary Prepayments	-2,278,675.58
Repurchases	-0.00
Liquidations	-0.00
Current	399,084,759.19





PREFUNDING

	Total
Prefunding Account Original Balance	86,321,391.51
Prefunding Account Beginning Balance	0.00
Subsequent Loans Added to the Pool	0.00
Unused Prefunding Amount	0.00
Prefunding Account Ending Balance	0.00

Capitalized Interest Account Original Balance	0.00
Capitalized Interest Account Beginning Balance	0.00
Capitalized Interest Requirement	0.00
Capitalized Interest Account Ending Balance	0.00





Page 9 of 25

IndyMac Residential Asset Securitization Trust 2006-A2

Mortgage Pass-Through Certificates

June 26, 2006 Distribution



CHARACTERISTICS
CHARACTERISTICS

							Total
Weighted Average Coupon Original							6.61042%
Weighted Average Coupon Prior							6.60932%
Weighted Average Coupon Current							6.60859%
Weighted Average Months to Maturity Original							358
Weighted Average Months to Maturity Prior							358
Weighted Average Months to Maturity Current							356
Weighted Avg Remaining Amortization Term Original							358
Weighted Avg Remaining Amortization Term Prior							358
Weighted Avg Remaining Amortization Term Current							356
Weighted Average Seasoning Original							1.95
Weighted Average Seasoning Prior							2.71
Weighted Average Seasoning Current							3.72

Page 10 of 25

IndyMac Residential Asset Securitization Trust 2006-A2

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%





Page 11 of 25

IndyMac Residential Asset Securitization Trust 2006-A2

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

SERVICING FEES & ADVANCES

Total

Current Servicing Fees

23,169.09

Delinquent Servicing Fees

79,343.77

TOTAL SERVICING FEES

102,512.86

Total Servicing Fees

102,512.86

Compensating Interest

-3,162.30

Delinquent Servicing Fees

-79,343.77

COLLECTED SERVICING FEES

20,006.79

Total Advaced Interest

1,630,884.14

Total Advaced Principal

209,254.86

Aggregate Advances with respect to this Distribution

1,840,139.00

ADDITIONAL COLLATERAL INFORMATION

Total

Prepayment Interest Shortfall (PPIS)

3,162.30

Compensating Interest

(3,162.30)

Net Prepayment Interest Shortfall (PPIS)

0.00

Weighted Average Net Mortgage Rate

6.294912%

Page 12 of 25

IndyMac Residential Asset Securitization Trust 2006-A2



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		11,020,635.23	1,144,107.74	0.00	12,164,742.97
	% Balance		2.76%	0.29%	0.00%	3.05%
	# Loans		18	2	0	20
	% # Loans		2.70%	0.30%	0.00%	3.00%
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	11,020,635.23	1,144,107.74	0.00	12,164,742.97
	% Balance	0.00%	2.76%	0.29%	0.00%	3.05%
	# Loans	0	18	2	0	20
	% # Loans	0.00%	2.70%	0.30%	0.00%	3.00%

Page 13 of 25

IndyMac Residential Asset Securitization Trust 2006-A2

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 14 of 25

IndyMac Residential Asset Securitization Trust 2006-A2

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 15 of 25

IndyMac Residential Asset Securitization Trust 2006-A2

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

138,637.99

Paid in Full Balance

2,278,675.58

Repurchased Loans Balance

0.00

Total Prepayment Amount

2,417,313.57

Cumulative

Number of Paid in Full Loans

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

Paid in Full Balance

6,952,586.07

Repurchased Loans Balance

0.00

Curtailments Amount

201,805.43

Total Prepayment Amount

7,154,391.50

Page 16 of 25

IndyMac Residential Asset Securitization Trust 2006-A2



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


VOLUNTARY PREPAYMENTS RATES



		Total





SMM	0.60%
3 Months Avg SMM	0.67%
12 Months Avg SMM	0.67%
Avg SMM Since Cut-off	0.67%



CPR	6.99%
3 Months Avg CPR	7.76%
12 Months Avg CPR	7.76%
Avg CPR Since Cut-off	7.76%



PSA	940.82%
3 Months Avg PSA Approximation	1,389.44%
12 Months Avg PSA Approximation	1,389.44%
Avg PSA Since Cut-off Approximation	1,389.44%

Page 17 of 25

IndyMac Residential Asset Securitization Trust 2006-A2

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 18 of 25

IndyMac Residential Asset Securitization Trust 2006-A2

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

Principal

Prepayment

Note

LTV at

Payment

Loan Group

Status

Balance

Amount

Date

Rate

Origination

Original Term

Date

122706433 1

489,600.00

488,328.25

09-Jun-2006

6.750%

CA - 80.00%

Paid Off - 360

01-Mar-2006

122874980 1

870,000.00

869,304.28

16-May-2006

7.125%

CA - 72.50%

Paid Off - 360

01-May-2006

122942046 1

468,000.00

467,051.65

24-May-2006

8.000%

NY - 80.00%

Paid Off - 360

01-Mar-2006

123100995 1

455,000.00

453,991.40

08-Jun-2006

6.375%

CA - 77.78%

Paid Off - 360

01-Apr-2006

TOTAL

2,282,600.00

2,278,675.58

Page 19 of 25

IndyMac Residential Asset Securitization Trust 2006-A2

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES

Total

Current

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

Special Hazard Loss Coverage Amt

3,960,677.00

Fraud Loss Coverage Amt

9,620,358.00

Bankrupt Loss Coverage Amt

150,000.00

Page 20 of 25

IndyMac Residential Asset Securitization Trust 2006-A2



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 21 of 25

IndyMac Residential Asset Securitization Trust 2006-A2

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 22 of 25

IndyMac Residential Asset Securitization Trust 2006-A2

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 23 of 25

IndyMac Residential Asset Securitization Trust 2006-A2

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Total

Has Optional Termination Date Reached (0=No,1=Yes)

Has Sr. Prepay Stepdown Condition Occurred

Has Sr.Credit Supp.Depletion Date Occured

Have all Prepayment Penalties Expired? (0=No,1=Yes)

Has Special Haz. Cov. Term Date Occured

Has Fraud Loss Coverage Term Date Occured

Has BK Loss Cov. Term Date Occured (0=No,1=Yes)

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Total

Senior Percentage

93.544438%

Subordinate Percentage

6.455562%

Senior Prepayment Percentage

100.000000%

Subordinate Prepayment Percentage

0.000000%

Current LIBOR Rate

5.081250%

Next LIBOR Rate

0.000000%

Page 24 of 25

IndyMac Residential Asset Securitization Trust 2006-A2



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

Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
							Total
Current Scheduled Payments							2,484,733.06
Current Scheduled Payments 1 Month Prior							2,492,614.95
Current Scheduled Payments 2 Month Prior							1,982,049.44
Current Scheduled Payments 3 Month Prior							0.00
Current Scheduled Payments 4 Month Prior							0.00
Current Scheduled Payments 5 Month Prior							0.00
Current Scheduled Payments 6 Month Prior							0.00
Current Scheduled Payments 7 Month Prior							0.00
Current Scheduled Payments 8 Month Prior							0.00
Current Scheduled Payments 9 Month Prior							0.00
Current Scheduled Payments 10 Month Prior							0.00
Current Scheduled Payments 11 Month Prior							0.00


Delinquent 60+ Scheduled Payments							8,307.46
Delinq. 60+ Sched. Pmnts, 1 Month Prior							9,434.58
Delinq. 60+ Sched. Pmnts, 2 Month Prior							3,531.59
Delinq. 60+ Sched. Pmnts, 3 Month Prior							0.00
Delinq. 60+ Sched. Pmnts, 4 Month Prior							0.00
Delinq. 60+ Sched. Pmnts, 5 Month Prior							0.00
Delinq. 60+ Sched. Pmnts, 6 Month Prior							0.00
Delinq. 60+ Sched. Pmnts, 7 Month Prior							0.00
Delinq. 60+ Sched. Pmnts, 8 Month Prior							0.00
Delinq. 60+ Sched. Pmnts, 9 Month Prior							0.00
Delinq. 60+ Sched. Pmnts, 10 Month Prior							0.00
Delinq. 60+ Sched. Pmnts, 11 Month Prior							0.00







Page 25 of 25

Residential Asset Securitization Trust 2006-A2 10-D