Payment Date: 06/25/00
------------------------------------------------------------
INDYMAC ABS, INC
Home Equity Mortgage Loan Asset-Backed Trust, Series SPMD 2000-A
------------------------------------------------------------
<TABLE>
<CAPTION>
Class Information Current Payment Information
----------------------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru Principal Interest Total Principal Interest
Type Class Code Name Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Shortfalls
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Senior AF1 37,306,279.95 6.810000% 491,075.88 225,827.35 716,903.23 0.00 0.00
AF2 39,000,000.00 7.820000% 0.00 254,150.00 254,150.00 0.00 0.00
AF3 29,973,000.00 8.310000% 0.00 207,563.03 207,563.03 0.00 0.00
MF1 4,207,000.00 8.620000% 0.00 30,220.28 30,220.28 0.00 0.00
MF2 3,606,000.00 9.110000% 0.00 27,375.55 27,375.55 0.00 0.00
BF 3,606,000.00 9.500000% 0.00 29,064.37 29,064.37 0.00 0.00
AV1 123,772,992.14 6.870000% 1,152,605.94 755,840.41 1,908,446.35 0.00 0.00
MV1 8,127,000.00 7.210000% 0.00 52,085.04 52,085.04 0.00 0.00
MV2 7,740,000.00 7.660000% 0.00 52,700.80 52,700.80 0.00 0.00
BV 10,836,000.00 8.710000% 0.00 83,894.72 83,894.72 0.00 0.00
XF 1,802,045.00 0.000000% 0.00 0.00 0.00 0.00 0.00
XV 3,482,955.00 0.000000% 0.00 0.00 0.00 0.00 0.00
BB 10,499,999.99 8.000000% 320,698.82 70,000.00 390,698.82 0.00 0.00
Residual R 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 268,174,272.09 - 1,964,380.64 1,788,721.55 3,753,102.19 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior AF1 36,815,204.07 0.00
AF2 39,000,000.00 0.00
AF3 29,973,000.00 0.00
MF1 4,207,000.00 0.00
MF2 3,606,000.00 0.00
BF 3,606,000.00 0.00
AV1 122,620,386.20 0.00
MV1 8,127,000.00 0.00
MV2 7,740,000.00 0.00
BV 10,836,000.00 0.00
XF 1,802,045.00 0.00
XV 3,482,955.00 0.00
BB 10,179,301.17 70,000.00
Residual R 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 266,530,590.27 70,000.00
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 06/25/00
------------------------------------------------------------
INDYMAC ABS, INC
Home Equity Mortgage Loan Asset-Backed Trust, Series SPMD 2000-A
------------------------------------------------------------
<TABLE>
<CAPTION>
Class Information Current Payment Information
Factors per $1,000
------------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru CUSIP Principal Interest Ending Cert./
Type Class Code Name Cert. Bal.(Face) Rate Numbers Dist. Dist. Notional Bal.
------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
------------------------------------------------------------------------------------------------------------------------
Senior AF1 37,306,279.95 6.810000% 456606AD4 12.923049 5.942825 968.821160
AF2 39,000,000.00 7.820000% 456606AE2 0.000000 6.516667 1,000.000000
AF3 29,973,000.00 8.310000% 456606AF9 0.000000 6.925000 1,000.000000
MF1 4,207,000.00 8.620000% 456606AG7 0.000000 7.183333 1,000.000000
MF2 3,606,000.00 9.110000% 456606AH5 0.000000 7.591667 1,000.000000
BF 3,606,000.00 9.500000% 456606AJ1 0.000000 8.060003 1,000.000000
AV1 123,772,992.14 6.870000% 456606AK8 9.248964 6.065161 983.954311
MV1 8,127,000.00 7.210000% 456606AL6 0.000000 6.408889 1,000.000000
MV2 7,740,000.00 7.660000% 456606AM4 0.000000 6.808889 1,000.000000
BV 10,836,000.00 8.710000% 456606AN2 0.000000 7.742222 1,000.000000
XF 1,802,045.00 0.000000% 456606AR3 0.000000 0.000000 1,000.000000
XV 3,482,955.00 0.000000% 456606AR3 0.000000 0.000000 1,000.000000
BB 10,499,999.99 8.000000% 456606AQ5 30.165500 6.584324 957.483115
Residual R 0.00 0.000000% 456606AP7 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 268,174,272.09 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
INDYMAC ABS, INC
Home Equity Mortgage Loan Asset-Backed Trust, Series SPMD 2000-A
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 99,727,512.79 128,870,689.15 228,598,201.94
Loan count 987 784 1771
Avg loan rate 10.595684% 10.043769% 10.28
Prepay amount 392,739.66 779,561.80 1,172,301.46
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 2,566.89 3,323.79 5,890.69
Sub servicer fees 40,726.00 53,986.97 94,712.97
Trustee fees 751.29 972.82 1,724.10
Agg advances N/A N/A N/A
Adv this period 0.00 0.00 0.00
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00 0.00
Cumulative losses 0.00 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00 0.00
Fraud 0.00 0.00 0.00
Special Hazard 0.00 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 268,174,272.09
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 81 9,582,216.80
60 to 89 days 20 2,844,195.24
90 or more 4 416,968.91
Foreclosure 0 0.00
Totals: 105 12,843,380.95
--------------------------------------------------------------------------------
<PAGE>
--------------------------------------------------------------------------------
REO INFORMATION
--------------------------------------------------------------------------------
REO Date Loan Number Ending Stated Balance Book Value
-------- ----------- --------------------- ----------
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
Totals: 0 N/A
Current Total Outstanding Balance: 0.00
Current Total Outstanding Number of Loans: 0
<PAGE>
--------------------------------------------------------------------------------
OTHER INFORMATION
--------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 3,753,102.19 3,753,102.19
Principal remittance amount 1,964,380.64 1,964,380.64
Interest remittance amount 1,788,721.55 1,788,721.55
