Payment Date: 10/25/00
------------------------------------------------------------
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 33,080,817.91 6.821880% 2,057,385.39 188,061.14 2,245,446.53 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 28,547.50 28,547.50 0.00 0.00
AV1 118,855,665.60 6.881880% 2,137,616.85 681,625.36 2,819,242.21 0.00 0.00
MV1 8,127,000.00 7.221880% 0.00 48,910.18 48,910.18 0.00 0.00
MV2 7,740,000.00 7.671880% 0.00 49,483.63 49,483.63 0.00 0.00
BV 10,836,000.00 8.721880% 0.00 78,758.58 78,758.58 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 8,482,819.11 8.000000% 501,725.16 56,552.13 558,277.29 0.00 0.00
Residual R 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 259,031,483.51 - 4,696,727.40 1,651,247.38 6,347,974.78 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior AF1 31,023,432.52 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 116,718,048.75 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 7,981,093.95 56,552.13
Residual R 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 254,836,481.27 56,552.13
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 10/25/00
------------------------------------------------------------
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 33,080,817.91 6.821880% 456606AD4 54.141721 4.948977 816.406119
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 7.916667 1,000.000000
AV1 118,855,665.60 6.881880% 456606AK8 17.153080 5.469631 936.591629
MV1 8,127,000.00 7.221880% 456606AL6 0.000000 6.018233 1,000.000000
MV2 7,740,000.00 7.671880% 456606AM4 0.000000 6.393234 1,000.000000
BV 10,836,000.00 8.721880% 456606AN2 0.000000 7.268234 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 8,482,819.11 8.000000% 456606AQ5 47.193158 5.319394 750.715846
Residual R 0.00 0.000000% 456606AP7 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 259,031,483.51 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
INDYMAC ABS, INC
Home Equity Mortgage Loan Asset-Backed Trust, Series SPMD 2000-A
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 113,218,343.19 146,904,182.75 260,122,525.94
Loan count 1151 915 2066
Avg loan rate 10.589678% 10.034994% 10.28
Prepay amount 1,996,744.83 2,066,935.83 4,063,680.66
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 2,953.94 3,819.20 6,773.14
Sub servicer fees 47,014.93 62,071.03 109,085.95
Trustee fees 864.57 1,117.81 1,982.38
Agg advances N/A N/A N/A
Adv this period 149,639.23 196,876.80 346,516.03
--------------------------------------------------------------------------------
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% 259,031,483.51
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 172 21,182,192.46
60 to 89 days 62 7,528,902.33
90 or more 23 2,789,506.68
Foreclosure 46 5,710,003.65
Totals: 303 37,210,605.12
--------------------------------------------------------------------------------
<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 6,347,974.78 6,347,974.78
Principal remittance amount 4,696,727.40 4,696,727.40
Interest remittance amount 1,651,247.38 1,651,247.38
