INDYMAC ABS INC HOME EQUITY LN AST BK TR SE SPMD 2000-A
8-K, EX-99.1466, 2001-01-08
ASSET-BACKED SECURITIES
Previous: INDYMAC ABS INC HOME EQUITY LN AST BK TR SE SPMD 2000-A, 8-K, 2001-01-08
Next: INDYMAC ABS INC HOME EQUITY LN AST BK TR SE SPMD 2000-A, 8-K, 2001-01-08



                             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





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission