Payment Date: 09/25/00
------------------------------------------------------------
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 34,348,018.92 6.820000% 1,267,201.01 201,718.28 1,468,919.29 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 120,733,349.39 6.880000% 1,877,683.79 715,278.02 2,592,961.81 0.00 0.00
MV1 8,127,000.00 7.220000% 0.00 50,527.37 50,527.37 0.00 0.00
MV2 7,740,000.00 7.670000% 0.00 51,120.55 51,120.55 0.00 0.00
BV 10,836,000.00 8.720000% 0.00 81,366.32 81,366.32 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 8,954,471.66 8.000000% 471,652.55 59,696.48 531,349.03 0.00 0.00
Residual R 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 262,176,368.31 - 3,616,537.35 1,707,563.38 5,324,100.73 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior AF1 33,080,817.91 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 118,855,665.60 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 8,482,819.11 59,696.48
Residual R 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 259,031,483.51 59,696.48
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 09/25/00
------------------------------------------------------------
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 34,348,018.92 6.820000% 456606AD4 33.347395 5.308376 870.547840
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 120,733,349.39 6.880000% 456606AK8 15.067275 5.739673 953.744709
MV1 8,127,000.00 7.220000% 456606AL6 0.000000 6.217223 1,000.000000
MV2 7,740,000.00 7.670000% 456606AM4 0.000000 6.604722 1,000.000000
BV 10,836,000.00 8.720000% 456606AN2 0.000000 7.508889 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 8,954,471.66 8.000000% 456606AQ5 44.364475 5.615157 797.909004
Residual R 0.00 0.000000% 456606AP7 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 262,176,368.31 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
INDYMAC ABS, INC
Home Equity Mortgage Loan Asset-Backed Trust, Series SPMD 2000-A
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 115,275,728.58 149,041,799.60 264,317,528.18
Loan count 1161 927 2088
Avg loan rate 10.585323% 10.042627% 10.28
Prepay amount 1,205,513.09 1,806,714.43 3,012,227.52
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 2,986.41 3,867.31 6,853.72
Sub servicer fees 47,578.22 62,853.38 110,431.60
Trustee fees 874.07 1,131.90 2,005.97
Agg advances N/A N/A N/A
Adv this period 112,470.00 151,615.67 264,085.67
--------------------------------------------------------------------------------
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% 262,176,368.31
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 131 14,965,478.56
60 to 89 days 52 6,996,921.35
90 or more 9 805,077.94
Foreclosure 42 5,605,133.20
Totals: 234 28,372,611.05
--------------------------------------------------------------------------------
<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 5,324,100.73 5,324,100.73
Principal remittance amount 3,616,537.35 3,616,537.35
Interest remittance amount 1,707,563.38 1,707,563.38
