SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K /A

Current Report Pursuant To Section 13 or 15(d) of

the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 25, 2002

INDYMAC ABS, INC.

(as Depositor, IndyMac Bank, F.S.B. as Seller and as Master Servicer,

and Deutsche Bank National Trust Company, formerly known as

Bankers Trust Company of California, N.A., as Trustee

"Trustee") under the Pooling and Servicing Agreement, dated as of

April 1, 2002, providing for the issuance of IndyMac ABS, Inc. Home

Equity Mortgage Loan Asset-Backed Trust Series SPMD 2002-A Home

Equity Mortgage Loan Asset-Backed Certificates, Series SPMD 2002-A).

INDY MAC ABS INC. HOME EQUITY MOR LN AS BK TR SER SPMD 2002-A

(Exact name of Registrant as specified in its Charter)

DELAWARE

(State or Other Jurisdiction of Incorporation)

333-47158-05 95-4685267

(Commission File Number) (I.R.S. Employer Identification No.)

155 NORTH LAKE AVENUE

PASADENA, CALIFORNIA 91101

(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, Including Area Code: (800) 669-2300

Item 5. Other Events

Attached hereto is a copy of the Monthly Remittance Statements to the

Certificateholders which was derived from the monthly information

submitted by the Master Servicer of the Trust to the Trustee.

Item 7. Financial Statement and Exhibits

Exhibits: (as noted in Item 5 above)

Monthly Remittance Statement to the Certificateholders dated as of

July 25, 2002.

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of

1934, the Registrant has duly caused this report to be signed on its

behalf by the undersigned, hereunto duly authorized.

Deutsche Bank National Trust Company,

formerly known as Bankers Trust Company of

California, N.A., not in its

individual capacity, but solely as a

duly authorized agent of the Registrant

pursuant to the Pooling and Servicing

Agreement, dated as of April 1, 2002.

Date: Jan 23, 2003 By: /s/ Katie Wannenmacher

Katie Wannenmacher

Vice President

EXHIBIT INDEX

DOCUMENT

Monthly Remittance Statement to the Certificateholders

dated as of July 25, 2002.


	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates


	July 25, 2002 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				12
			4.	Credit Enhancement Report				15
			5.	Collateral Report				16
			6.	Delinquency Report				19
			7.	REO Report				24
			8.	Prepayment Report				25
			9.	Prepayment Detail Report				28
			10.	Realized Loss Report				29
			11.	Realized Loss Detail Report				32
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				33





				Total Number of Pages				33




			CONTACTS

				Administrator: James F Noriega
				Direct Phone Number: (714)247-6281
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

				Web Site: http://www-apps.gis.deutsche-bank.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000




ISSUANCE INFORMATION

	Seller:		IndyMac Bank					Cut-Off Date: April 1, 2002
	Certificate Insurer(s):							Closing Date: April 4, 2002
								First Payment Date: May 25, 2002
	Servicer(s):		IndyMac Bank Master Servicer
			IndyMac Bank

								Distribution Date: July 25, 2002
	Underwriter(s):		CS First Boston					Record Date: June 28, 2002
			CS First Boston Underwriter




						Page 1 of 33					© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates
	Initial REMIC
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

I-1		145,389,599.61			142,806,424.87	1,079,289.90	1,591,517.84	2,670,807.74	-	-	141,214,907.03
I-2		81,664,046.52			80,479,093.31	554,940.29	1,241,700.12	1,796,640.41	-	-	79,237,393.19
I-3		30,860,499.14			30,663,857.65	231,748.62	349,357.57	581,106.19	-	-	30,314,500.08
I-4		17,086,572.79			17,060,605.21	117,640.70	254,324.12	371,964.82	-	-	16,806,281.09
I-5		-			-	-	-	-	-	-	-
ITP		100.00			100.00	14,536.67	-	14,536.67	-	-	100.00
ITR		-			-	0.01	-	0.01	-	-	-


Total		275,000,818.06			271,010,081.04	1,998,156.19	3,436,899.65	5,435,055.84	-	-	267,573,181.39


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

I-1				A-Act/360		145,389,599.61	982.232741	7.423433	10.946573	18.370005	971.286168
I-2				A-Act/360		81,664,046.52	985.489903	6.795405	15.204979	22.000384	970.284924
I-3				A-Act/360		30,860,499.14	993.628052	7.509555	11.320542	18.830097	982.307510
I-4				A-Act/360		17,086,572.79	998.480235	6.884979	14.884443	21.769422	983.595792
I-5				A-Act/360		-	-	-	-	-	-
ITP				A-Act/360		100.00	1,000.000000	145,366.700000	-	145,366.700000	1,000.000000
ITR				A-Act/360		-	-	-	-	-	-


							Page 2 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates
	Initial REMIC
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

I-1	145,389,599.61		3,271,905.93		-	4,174,692.58	4,174,692.58	7,446,598.51	-	-	141,214,907.03
I-2	81,664,046.52		1,675,418.80		-	2,426,653.33	2,426,653.33	4,102,072.13	-	-	79,237,393.19
I-3	30,860,499.14		231,748.62		-	545,999.06	545,999.06	777,747.68	-	-	30,314,500.08
I-4	17,086,572.79		117,640.70		-	280,291.70	280,291.70	397,932.40	-	-	16,806,281.09
I-5	-		700,589.15		-	-	-	700,589.15	-	-	-
ITP	100.00		53,595.70		-	-	-	53,595.70	-	-	100.00
ITR	-		0.01		-	-	-	0.01	-	-	-


Total	275,000,818.06		6,050,898.91		-	7,427,636.67	7,427,636.67	13,478,535.58	-	-	267,573,181.39


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

I-1	9.06925%	142,806,424.87			1,079,289.90	-	-	-	1,079,289.90	1,079,289.90	-
I-2	8.27455%	80,479,093.31			554,940.29	-	-	-	554,940.29	554,940.29	-
I-3	9.06925%	30,663,857.65			231,748.62	-	-	-	231,748.62	231,748.62	-
I-4	8.27455%	17,060,605.21			117,640.70	-	-	-	117,640.70	117,640.70	-
I-5		-			-	-	-	-	-	-	-
ITP		100.00			14,536.67	-	-	-	14,536.67	14,536.67	-
ITR		-			7,901.92	-	-	-	7,901.92	0.01	-


Total		271,010,081.04			2,006,058.10	-	-	-	2,006,058.10	1,998,156.19	-


							Page 3 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates
	Preliminary REMIC
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

PA		1,171,929.20			1,145,961.62	7,901.92	230,209.33	238,111.25	-	-	915,752.29
PB		97,578,690.11			96,393,736.90	664,679.06	1,265,814.91	1,930,493.97	-	-	95,127,921.99
PC		176,250,098.75			173,470,282.52	1,311,038.52	1,940,875.41	3,251,913.93	-	-	171,529,407.11
PP		100.00			100.00	14,536.67	-	14,536.67	-	-	100.00
PI		-			-	-	-	-	-	-	-
PR		-			-	-	-	-	-	-	-


Total		275,000,818.06			271,010,081.04	1,998,156.17	3,436,899.65	5,435,055.82	-	-	267,573,181.39


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

PA				A-Act/360		1,171,929.20	977.842023	6.742660	196.436210	203.178870	781.405814
PB				A-Act/360		97,578,690.11	987.856435	6.811724	12.972247	19.783971	974.884187
PC				A-Act/360		176,250,098.75	984.228002	7.438512	11.012053	18.450565	973.215949
PP				A-Act/360		100.00	1,000.000000	145,366.700000	-	145,366.700000	1,000.000000
PI				A-Act/360		-	-	-	-	-	-
PR				A-Act/360		-	-	-	-	-	-


							Page 4 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates
	Preliminary REMIC
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

PA	1,171,929.20		21,172.18		-	256,176.91	256,176.91	277,349.09	-	-	915,752.29
PB	97,578,690.11		1,771,887.29		-	2,450,768.12	2,450,768.12	4,222,655.41	-	-	95,127,921.99
PC	176,250,098.75		3,503,654.55		-	4,720,691.64	4,720,691.64	8,224,346.19	-	-	171,529,407.11
PP	100.00		53,595.70		-	-	-	53,595.70	-	-	100.00
PI	-		700,589.15		-	-	-	700,589.15	-	-	-
PR	-		-		-	-	-	-	-	-	-


Total	275,000,818.06		6,050,898.87		-	7,427,636.67	7,427,636.67	13,478,535.54	-	-	267,573,181.39


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

PA	8.27455%	1,145,961.62			664,679.06	-	-	-	664,679.06	7,901.92	-
PB	8.27455%	96,393,736.90			1,311,038.52	-	-	-	1,311,038.52	664,679.06	-
PC	9.06925%	173,470,282.52			14,536.67	-	-	-	14,536.67	1,311,038.52	-
PP		100.00			-	-	-	-	-	14,536.67	-
PI		-			-	-	-	-	-	-	-
PR		-			542,669.12	-	-	-	542,669.12	-	-


Total		271,010,081.04			2,532,923.37	-	-	-	2,532,923.37	1,998,156.17	-


							Page 5 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates
	Subsidiary REMIC
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

SA-A		72,000,000.00			71,803,358.51	542,669.12	183,270.61	725,939.73	-	-	71,620,087.90
SA-B		104,250,098.75			101,666,924.01	768,369.38	1,757,604.80	2,525,974.18	-	-	99,909,319.21
SB-A		23,100,000.00			23,074,032.42	158,466.85	230,209.33	388,676.18	-	-	22,843,823.09
SB-B		75,650,619.31			74,465,666.10	511,412.10	1,265,814.91	1,777,227.01	-	-	73,199,851.19
SB-CF		-			-	2,702.04	-	2,702.04	-	-	-
SP		100.00			100.00	14,536.67	-	14,536.67	-	-	100.00
SI		-			-	-	-	-	-	-	-
SR		-			-	-	-	-	-	-	-


Total		275,000,818.06			271,010,081.04	1,998,156.16	3,436,899.65	5,435,055.81	-	-	267,573,181.39


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

SA-A				A-Act/360		72,000,000.00	997.268868	7.537071	2.545425	10.082496	994.723443
SA-B				A-Act/360		104,250,098.75	975.221369	7.370443	16.859502	24.229945	958.361866
SB-A				A-Act/360		23,100,000.00	998.875862	6.860037	9.965772	16.825809	988.910090
SB-B				A-Act/360		75,650,619.31	984.336504	6.760184	16.732380	23.492564	967.604124
SB-CF				A-Act/360		1,171,929.20	554.613367	2.305634	-	2.305634	553.628325
SP				A-Act/360		100.00	1,000.000000	145,366.700000	-	145,366.700000	1,000.000000
SI				A-Act/360		-	-	-	-	-	-
SR				A-Act/360		-	-	-	-	-	-


							Page 6 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates
	Subsidiary REMIC
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

SA-A	72,000,000.00		1,441,122.94		-	379,912.10	379,912.10	1,821,035.04	-	-	71,620,087.90
SA-B	104,250,098.75		2,062,531.59		-	4,340,779.54	4,340,779.54	6,403,311.13	-	-	99,909,319.21
SB-A	23,100,000.00		419,901.77		-	256,176.91	256,176.91	676,078.68	-	-	22,843,823.09
SB-B	75,650,619.31		1,362,689.16		-	2,450,768.12	2,450,768.12	3,813,457.28	-	-	73,199,851.19
SB-CF	-		10,468.59		-	-	-	10,468.59	-	-	-
SP	100.00		53,595.70		-	-	-	53,595.70	-	-	100.00
SI	-		700,589.15		-	-	-	700,589.15	-	-	-
SR	-		-		-	-	-	-	-	-	-


Total	275,000,818.06		6,050,898.90		-	7,427,636.67	7,427,636.67	13,478,535.57	-	-	267,573,181.39


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

SA-A	9.06925%	71,803,358.51			158,466.85	-	-	-	768,369.38	542,669.12	-
SA-B	9.06925%	101,666,924.01			768,369.38	-	-	-	158,466.85	768,369.38	-
SB-A	8.24131%	23,074,032.42			511,412.10	-	-	-	511,412.10	158,466.85	-
SB-B	8.24131%	74,465,666.10			2,702.04	-	-	-	2,702.04	511,412.10	-
SB-CF	4.98863%	649,967.60			14,536.67	-	-	-	14,536.67	2,702.04	-
SP		100.00			-	-	-	-	-	14,536.67	-
SI		-			-	-	-	-	-	-	-
SR		-			153,342.98	-	-	-	153,342.98	-	-


Total		271,660,048.64			1,608,830.02	-	-	-	1,608,830.02	1,998,156.16	-


							Page 7 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates
	Intermediate REMIC
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

IAF-1		22,741,500.00			21,469,344.36	153,342.98	970,437.71	1,123,780.69	-	-	20,498,906.65
IAR		50.00			-	-	-	-	-	-	-
IAF-2		33,842,500.00			33,842,500.00	241,717.20	-	241,717.20	-	-	33,842,500.00
IAF-3		10,416,000.00			10,416,000.00	74,395.40	-	74,395.40	-	-	10,416,000.00
IAF-4		7,312,500.00			7,312,500.00	52,228.91	-	52,228.91	-	-	7,312,500.00
IAV		40,500,000.00			39,777,138.98	269,926.61	748,012.12	1,017,938.73	-	-	39,029,126.86
I1A-IO		-			-	298,333.33	-	298,333.33	-	-	-
I2A-IO		-			-	95,725.60	-	95,725.60	-	-	-
I1M-1		7,906,000.00			7,906,000.00	55,336.40	-	55,336.40	-	-	7,906,000.00
I1M-2		6,531,500.00			6,531,500.00	45,715.87	-	45,715.87	-	-	6,531,500.00
I1B		5,500,000.00			5,500,000.00	38,496.10	-	38,496.10	-	-	5,500,000.00
ADC		140,250,568.06			138,254,897.70	655,699.08	1,718,449.82	2,374,148.90	-	-	136,536,447.88
IR		-			-	-	-	-	-	-	-
IP		100.00			100.00	14,536.67	-	14,536.67	-	-	100.00
II		-			-	-	-	-	-	-	-
I-CF		-			-	2,702.04	-	2,702.04	-	-	-


Total		275,000,718.06			271,009,981.04	1,998,156.19	3,436,899.65	5,435,055.84	-	-	267,573,081.39


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

IAF-1				A-Act/360		22,741,500.00	944.060170	6.742870	42.672546	49.415416	901.387624
IAR				A-Act/360		50.00	-	-	-	-	-
IAF-2				A-Act/360		33,842,500.00	1,000.000000	7.142416	-	7.142416	1,000.000000
IAF-3				A-Act/360		10,416,000.00	1,000.000000	7.142416	-	7.142416	1,000.000000
IAF-4				A-Act/360		7,312,500.00	1,000.000000	7.142415	-	7.142415	1,000.000000
IAV				A-Act/360		40,500,000.00	982.151580	6.664855	18.469435	25.134290	963.682145
I1A-IO				A-Act/360		72,000,000.00	994.444444	4.143518	-	4.143518	977.777778
I2A-IO				A-Act/360		23,100,000.00	998.875862	4.143965	-	4.143965	998.875862
I1M-1				A-Act/360		7,906,000.00	1,000.000000	6.999292	-	6.999292	1,000.000000
I1M-2				A-Act/360		6,531,500.00	1,000.000000	6.999291	-	6.999291	1,000.000000
I1B				A-Act/360		5,500,000.00	1,000.000000	6.999291	-	6.999291	1,000.000000
ADC				A-Act/360		140,250,568.06	985.770679	4.675197	12.252712	16.927909	973.517967
IR				A-Act/360		-	-	-	-	-	-
IP				A-Act/360		100.00	1,000.000000	145,366.700000	-	145,366.700000	1,000.000000
II				A-Act/360		5,500,518.06	-	-	-	-	-
I-CF				A-Act/360		-	-	-	-	-	-


							Page 8 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates
	Intermediate REMIC
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

IAF-1	22,741,500.00		411,606.97		-	2,242,593.35	2,242,593.35	2,654,200.32	-	-	20,498,906.65
IAR	50.00		0.29		-	50.00	50.00	50.29	-	-	-
IAF-2	33,842,500.00		633,185.33		-	-	-	633,185.33	-	-	33,842,500.00
IAF-3	10,416,000.00		194,880.95		-	-	-	194,880.95	-	-	10,416,000.00
IAF-4	7,312,500.00		136,815.17		-	-	-	136,815.17	-	-	7,312,500.00
IAV	40,500,000.00		719,700.00		-	1,470,873.14	1,470,873.14	2,190,573.14	-	-	39,029,126.86
I1A-IO	-		598,333.33		-	-	-	598,333.33	-	-	-
I2A-IO	-		245,244.99		-	-	-	245,244.99	-	-	-
I1M-1	7,906,000.00		145,619.37		-	-	-	145,619.37	-	-	7,906,000.00
I1M-2	6,531,500.00		120,302.67		-	-	-	120,302.67	-	-	6,531,500.00
I1B	5,500,000.00		101,303.63		-	-	-	101,303.63	-	-	5,500,000.00
ADC	140,250,568.06		1,570,281.91		-	4,123,091.04	4,123,091.04	5,693,372.95	-	408,970.86	136,536,447.88
IR	-		-		-	-	-	-	-	-	-
IP	100.00		53,595.70		-	-	-	53,595.70	-	-	100.00
II	-		700,589.15		-	-	-	700,589.15	-	-	-
I-CF	-		10,468.59		-	-	-	10,468.59	-	-	-


Total	275,000,718.06		5,641,928.05		-	7,836,607.53	7,836,607.53	13,478,535.58	-	408,970.86	267,573,081.39


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

IAF-1	8.57090%	21,469,344.36			-	-	-	-	-	153,342.98	-
IAR	8.57090%	-			241,717.20	-	-	-	241,717.20	-	-
IAF-2	8.57090%	33,842,500.00			74,395.40	-	-	-	74,395.40	241,717.20	-
IAF-3	8.57090%	10,416,000.00			52,228.91	-	-	-	52,228.91	74,395.40	-
IAF-4	8.57090%	7,312,500.00			269,926.61	-	-	-	269,926.61	52,228.91	-
IAV	8.14317%	39,777,138.98			298,333.33	-	-	-	298,333.33	269,926.61	-
I1A-IO	5.00000%	71,600,000.00			95,725.60	-	-	-	95,725.60	298,333.33	-
I2A-IO	4.97835%	23,074,032.42			55,336.40	-	-	-	55,336.40	95,725.60	-
I1M-1	8.39915%	7,906,000.00			45,715.87	-	-	-	45,715.87	55,336.40	-
I1M-2	8.39915%	6,531,500.00			38,496.10	-	-	-	38,496.10	45,715.87	-
I1B	8.39915%	5,500,000.00			655,699.08	-	-	-	655,699.08	38,496.10	-
ADC	3.77906%	138,254,897.70			-	-	-	-	-	655,699.08	-
IR		-			14,536.67	-	-	-	14,536.67	-	-
IP		100.00			-	-	-	-	-	14,536.67	-
II		-			2,702.04	-	-	-	2,702.04	-	-
I-CF		-			72,995.77	-	-	-	128,616.02	2,702.04	-


Total		365,684,013.46			1,917,808.98	-	-	-	1,973,429.23	1,998,156.19	-


							Page 9 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates
	Master REMIC
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

AF-1		45,483,000.00			42,938,688.71	128,616.02	1,940,875.41	2,069,491.43	-	-	40,997,813.30
AF-2		67,685,000.00			67,685,000.00	307,910.35	-	307,910.35	-	-	67,685,000.00
AF-3		20,832,000.00			20,832,000.00	120,131.20	-	120,131.20	-	-	20,832,000.00
AF-4		14,625,000.00			14,625,000.00	77,658.75	-	77,658.75	-	-	14,625,000.00
A-IO		-			-	394,906.26	-	394,906.26	-	-	-
AV		81,000,000.00			79,554,277.97	244,240.37	1,496,024.24	1,740,264.61	-	-	78,058,253.73
M-1		15,812,000.00			15,812,000.00	58,438.53	-	58,438.53	-	-	15,812,000.00
M-2		13,063,000.00			13,063,000.00	57,531.63	-	57,531.63	-	-	13,063,000.00
B		11,000,000.00			11,000,000.00	61,380.00	-	61,380.00	-	-	11,000,000.00
AR		100.00			-	-	-	-	-	-	-
P		-			-	14,536.67	-	14,536.67	-	-	-
X		-			-	530,104.37	-	530,104.37	-	-	-
CF		-			-	-	-	-	-	-	-


Total		269,500,100.00			265,509,966.68	1,995,454.15	3,436,899.65	5,432,353.80	-	-	262,073,067.03


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

AF-1				A-Act/360	43708AAA0	45,483,000.00	944.060170	2.827782	42.672546	45.500328	901.387624
AF-2				F-30/360	43708AAB8	67,685,000.00	1,000.000000	4.549167	-	4.549167	1,000.000000
AF-3				F-30/360	43708AAC6	20,832,000.00	1,000.000000	5.766667	-	5.766667	1,000.000000
AF-4				F-30/360	43708AAD4	14,625,000.00	1,000.000000	5.310000	-	5.310000	1,000.000000
A-IO				F-30/360	43708AAK8	85,500,000.00	1,000.000000	4.618787	-	4.618787	-
AV				A-Act/360	43708AAF9	81,000,000.00	982.151580	3.015313	18.469435	21.484748	963.682145
M-1				A-Act/360	43708AAG7	15,812,000.00	1,000.000000	3.695834	-	3.695834	1,000.000000
M-2				A-Act/360	43708AAH5	13,063,000.00	1,000.000000	4.404167	-	4.404167	1,000.000000
B				A-Act/360	43708AAJ1	11,000,000.00	1,000.000000	5.580000	-	5.580000	1,000.000000
AR				-	43708AAE2	100.00	-	-	-	-	-
P				-	IN02C11P1	-	-	-	-	-	-
X				A-Act/360	IN02C11X1	5,500,518.06	1,000.000000	96.373535	-	96.373535	999.908427
CF				-		-	-	-	-	-	-


							Page 10 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates
	Master REMIC
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

AF-1	45,483,000.00		284,431.56		4,133,340.97	351,845.73	4,485,186.70	4,769,618.26	-	-	40,997,813.30
AF-2	67,685,000.00		923,731.05		-	-	-	923,731.05	-	-	67,685,000.00
AF-3	20,832,000.00		360,393.60		-	-	-	360,393.60	-	-	20,832,000.00
AF-4	14,625,000.00		232,976.25		-	-	-	232,976.25	-	-	14,625,000.00
A-IO	-		844,425.65		-	-	-	844,425.65	-	-	-
AV	81,000,000.00		536,916.24		2,767,660.79	174,085.48	2,941,746.27	3,478,662.51	-	-	78,058,253.73
M-1	15,812,000.00		128,358.31		-	-	-	128,358.31	-	-	15,812,000.00
M-2	13,063,000.00		126,362.76		-	-	-	126,362.76	-	-	13,063,000.00
B	11,000,000.00		134,811.11		-	-	-	134,811.11	-	-	11,000,000.00
AR	100.00		-		-	100.00	100.00	100.00	-	-	-
P	-		53,595.70		-	-	-	53,595.70	-	-	-
X	-		2,415,031.79		-	-	-	2,415,031.79	-	-	-
CF	-		-		-	-	-	-	-	-	-


Total	269,500,100.00		6,041,034.02		6,901,001.76	526,031.21	7,427,032.97	13,468,066.99	-	-	262,073,067.03


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

AF-1	2.04000%	42,938,688.71			307,910.35	-	-	-	307,910.35	128,616.02	-
AF-2	5.45900%	67,685,000.00			120,131.20	-	-	-	120,131.20	307,910.35	-
AF-3	6.92000%	20,832,000.00			77,658.75	-	-	-	77,658.75	120,131.20	-
AF-4	6.37200%	14,625,000.00			394,906.26	-	-	-	394,906.26	77,658.75	-
A-IO		85,500,000.00			141,208.84	-	-	-	244,240.37	394,906.26	-
AV	2.13000%	79,554,277.97			34,127.57	-	-	-	58,438.53	244,240.37	-
M-1	2.59000%	15,812,000.00			33,637.23	-	-	-	57,531.63	58,438.53	-
M-2	3.09000%	13,063,000.00			35,933.33	-	-	-	61,380.00	57,531.63	-
B	3.92000%	11,000,000.00			-	-	-	-	-	61,380.00	-
AR		-			-	-	-	-	14,536.67	-	-
P		-			15,233.92	-	-	-	530,104.37	14,536.67	-
X	3.32345%	5,500,518.06			-	-	-	-	-	530,104.37	-
CF		-			-	-	-	-	-	-	-


Total		356,510,484.74			1,160,747.45	-	-	-	1,866,838.13	1,995,454.15	-


							Page 11 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Collection Account Report for July 25, 2002 Distribution


	Collection Account Report


SUMMARY				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Principal Collections					1,265,814.91	1,940,875.41	3,206,690.32
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					1,265,814.91	1,940,875.41	3,206,690.32

	Interest Collections					587,633.83	1,383,869.07	1,971,502.90
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					11,682.64	2,854.03	14,536.67
	Interest Fees					(32,899.04)	(72,830.55)	(105,729.59)
	TOTAL NET INTEREST					566,417.43	1,313,892.55	1,880,309.98

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					1,832,232.34	3,254,767.96	5,087,000.30


PRINCIPAL - COLLECTIONS				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Scheduled Principal Received					47,919.04	117,437.75	165,356.79
	Prepayments In Full					1,213,822.72	1,744,530.14	2,958,352.86
	Curtailments					4,073.15	78,907.52	82,980.67
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Repurchased Principal Amounts					0.00	0.00	0.00
	Other Principal					0.00	0.00	0.00
	Total Realized Loss Of Principal					0.00	0.00	0.00
	Delinquent Principal					(1,637.70)	(1,711.73)	(3,349.43)
	Advanced Principal					1,637.70	1,711.73	3,349.43

	TOTAL PRINCIPAL COLLECTED					1,265,814.91	1,940,875.41	3,206,690.32


				Page 12 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Collection Account Report for July 25, 2002 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Unused Pre-Funding Amount					0.00	0.00	0.00

	TOTAL OTHER ACCOUNTS PRINCIPAL					0.00	0.00	0.00


INTEREST - COLLECTIONS				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Scheduled Interest					589,072.53	1,385,052.51	1,974,125.04
	Liquidation Interest					0.00	0.00	0.00
	Repurchased Interest					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Relief Act Interest Shortfalls					0.00	0.00	0.00
	Net Prepayment Interest Shortfalls					0.00	0.00	0.00
	Delinquent Interest					(28,631.65)	(24,218.14)	(52,849.79)
	Interest Advanced					27,192.95	23,034.70	50,227.65

	TOTAL INTEREST COLLECTED					587,633.83	1,383,869.07	1,971,502.90


				Page 13 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Collection Account Report for July 25, 2002 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Trust Fund Expenses					0.00	0.00	0.00
	Nonrecoverable Advances					0.00	0.00	0.00
	Reimbursements to Master Servicer					0.00	0.00	0.00

	TOTAL INTEREST WITHDRAWALS					0.00	0.00	0.00


INTEREST - OTHER ACCOUNTS				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Prepayment Charges					11,682.64	2,854.03	14,536.67
	Capitalized Interest Requirement					0.00	0.00	0.00


	TOTAL INTEREST OTHER ACCOUNTS					11,682.64	2,854.03	14,536.67


INTEREST - FEES				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Current Servicing Fees					32,094.25	71,095.85	103,190.10

	Trustee Fee					804.79	1,734.70	2,539.49


	TOTAL INTEREST OTHER FEES					32,899.04	72,830.55	105,729.59


				Page 14 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Credit Enhancement Report for July 25, 2002 Distribution


	Credit Enhancement Report


ACCOUNTS				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Excess Reserve Fund Account						10,000.00	10,000.00


INSURANCE				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Subordinated Amount						5,500,014.36	5,500,014.36
	Specified Subordinated Amount						5,500,014.36	5,500,014.36
	Senior Enhancement Percentage						0.07	0.07


				Page 15 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Collateral Report for July 25, 2002 Distribution


	Collateral Report


COLLATERAL				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL
	Loan Count:
	*Original*			103	373	476	1483	2435
	Prior			103	370	471	1,456	2,400
	Prefunding			-	-	-	-	-
	Scheduled Paid Offs			-	-	-	-	-
	Full Voluntary Prepayments			(1)	(2)	(6)	(19)	(28)
	Repurchases			-	-	-	-	-
	Liquidations			-	-	-	-	-
	Current			102	368	465	1,436	2,371

	*Principal Balance:*
	Original			17,086,572.79	30,860,499.14	81,664,046.52	145,389,599.61	275,000,718.06
	Prior			17,060,605.21	30,663,857.65	80,479,093.31	142,806,424.87	271,009,981.04
	Prefunding			-	-	-	-	-
	Scheduled Principal			(9,929.66)	(25,405.15)	(47,919.04)	(92,032.60)	(175,286.45)
	Partial and Full Voluntary Prepayments			(220,279.67)	(157,865.46)	(1,217,895.87)	(1,665,572.20)	(3,261,613.20)
	Repurchases			-	-	-	-	-
	Liquidations			-	-	-	-	-
	Current			16,830,395.88	30,480,587.04	79,213,278.40	141,048,820.07	267,573,081.39

PREFUNDING				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Pre-Funding Amount Beginning Balance					0.00	0.00	0.00
	Withdrawal for Subsequent Loans					0.00	0.00	0.00
	Unused Pre-Funding Amount					0.00	0.00	0.00
	Pre-Funding Amount Ending Balance					0.00	0.00	0.00


	Subgroup 1A		Subgroup 1B
	Subgroup 2A		Subgroup 2B
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 16 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Collateral Report for July 25, 2002 Distribution


	Collateral Report


CHARACTERISTICS				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Weighted Average Coupon Original			8.801171%	9.553937%	8.792398%	9.599631%	9.305177%
	Weighted Average Coupon Prior			8.800915%	9.552443%	8.789254%	9.593456%	9.301262%
	Weighted Average Coupon Current			8.801005%	9.551938%	8.783487%	9.587550%	9.295232%
	Weighted Average Months to Maturity Original			358	305	357	320	332
	Weighted Average Months to Maturity Prior			357	304	356	319	331
	Weighted Average Months to Maturity Current			356	303	355	319	330
	Weighted Avg Remaining Amortization Term Original			358	330	357	344	347
	Weighted Avg Remaining Amortization Term Prior			357	329	355	343	346
	Weighted Avg Remaining Amortization Term Current			356	327	354	342	345
	Weighted Average Seasoning Original			1.07	1.38	3.29	3.26	2.92
	Weighted Average Seasoning Prior			2.07	2.37	4.29	4.25	3.91
	Weighted Average Seasoning Current			3.08	3.36	5.29	5.24	4.90

Note: Original information refers to deal issue.


	Subgroup 1A		Subgroup 1B
	Subgroup 2A		Subgroup 2B
WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 17 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Collateral Report for July 25, 2002 Distribution


	Collateral Report


ARM CHARACTERISTICS				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Weighted Average Margin Original			6.099%	9.554%	6.144%	9.600%
	Weighted Average Margin Prior			6.100%	9.552%	6.142%	9.593%
	Weighted Average Margin Current			6.100%	9.552%	6.141%	9.588%
	Weighted Average Max Rate Original			15.647%	9.554%	15.569%	9.600%
	Weighted Average Max Rate Prior			15.646%	9.552%	15.568%	9.593%
	Weighted Average Max Rate Current			15.646%	9.552%	15.565%	9.588%
	Weighted Average Min Rate Original			6.668%		7.034%
	Weighted Average Min Rate Prior			6.669%		7.025%
	Weighted Average Min Rate Current			6.669%		7.014%
	Weighted Average Cap Up Original			1.127%		1.081%
	Weighted Average Cap Up Prior			1.127%		1.079%
	Weighted Average Cap Up Current			1.127%		1.079%
	Weighted Average Cap Down Original			1.127%		1.081%
	Weighted Average Cap Down Prior			1.127%		1.079%
	Weighted Average Cap Down Current			1.127%		1.079%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Current Servicing Fees					32,094.25	71,095.85	103,190.10
	Delinquent Servicing Fees					1,438.70	1,183.44	2,622.14
	TOTAL SERVICING FEES					33,532.95	72,279.29	105,812.24

	Prepayment Interest Shortfall					0.00	0.00	0.00
	Compensating Interest					0.00	0.00	0.00

	Delinquent Servicing Fees					(1,438.70)	(1,183.44)	(2,622.14)
	COLLECTED SERVICING FEES					32,094.25	71,095.85	103,190.10

	Aggregate Advances with respect to this Distribution					28,830.65	24,746.43	53,577.08
	Current Nonrecoverable Advances					0.00	0.00	0.00
	Cumulative Nonrecoverable Advances					0.00	0.00	0.00


ADDITIONAL COLLATERAL INFORMATION				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Net Prepayment Interest Shortfall					0.00	0.00	0.00

	Total Monthly Excess Spread							530,104.37

	Ending Pool Stated Principal Balance					79,213,278.40	171,529,407.11	250,742,685.51


				Page 18 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Delinquency Report for July 25, 2002 Distribution


	Delinquency Report - Total


				CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT		Balance		###########	3,599,343.03	1,980,248.75	842,495.43	6,422,087.21
		% Balance		97.44%	1.35%	0.74%	0.31%	2.40%
		# Loans		2,322	26	15	4	45
		% # Loans		97.93%	1.10%	0.63%	0.17%	1.90%
FORECLOSURE		Balance		-	-	-	205,694.98	205,694.98
		% Balance		0.00%	0.00%	0.00%	0.08%	0.08%
		# Loans		-	-	-	2	2
		% # Loans		0.00%	0.00%	0.00%	0.08%	0.08%
BANKRUPTCY		Balance		-	194,725.52	32,128.76	-	226,854.28
		% Balance		0.00%	0.07%	0.01%	0.00%	0.08%
		# Loans		-	1	1	-	2
		% # Loans		0.00%	0.04%	0.04%	0.00%	0.08%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		###########	3,794,068.55	2,012,377.51	1,048,190.41	6,854,636.47
		% Balance		97.44%	1.42%	0.75%	0.39%	2.56%
		# Loans		2,322	27	16	6	49
		% # Loans		97.93%	1.14%	0.67%	0.25%	2.07%
Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 19 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Delinquency Report for July 25, 2002 Distribution


	Delinquency Report - Subgroup 1A Group


				CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT		Balance		###########	1,070,710.07	1,430,431.11	99,578.45	2,600,719.63
		% Balance		97.99%	0.76%	1.01%	0.07%	1.84%
		# Loans		1,412	9	11	1	21
		% # Loans		98.33%	0.63%	0.77%	0.07%	1.46%
FORECLOSURE		Balance		-	-	-	205,694.98	205,694.98
		% Balance		0.00%	0.00%	0.00%	0.15%	0.15%
		# Loans		-	-	-	2	2
		% # Loans		0.00%	0.00%	0.00%	0.14%	0.14%
BANKRUPTCY		Balance		-	-	32,128.76	-	32,128.76
		% Balance		0.00%	0.00%	0.02%	0.00%	0.02%
		# Loans		-	-	1	-	1
		% # Loans		0.00%	0.00%	0.07%	0.00%	0.07%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		###########	1,070,710.07	1,462,559.87	305,273.43	2,838,543.37
		% Balance		97.99%	0.76%	1.04%	0.22%	2.01%
		# Loans		1,412	9	12	3	24
		% # Loans		98.33%	0.63%	0.84%	0.21%	1.67%
Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 20 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Delinquency Report for July 25, 2002 Distribution


	Delinquency Report - Subgroup 2A Group


				CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT		Balance		75,762,032.58	1,963,785.68	549,817.64	742,916.98	3,256,520.30
		% Balance		95.64%	2.48%	0.69%	0.94%	4.11%
		# Loans		443	14	4	3	21
		% # Loans		95.27%	3.01%	0.86%	0.65%	4.52%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	194,725.52	-	-	194,725.52
		% Balance		0.00%	0.25%	0.00%	0.00%	0.25%
		# Loans		-	1	-	-	1
		% # Loans		0.00%	0.22%	0.00%	0.00%	0.22%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		75,762,032.58	2,158,511.20	549,817.64	742,916.98	3,451,245.82
		% Balance		95.64%	2.72%	0.69%	0.94%	4.36%
		# Loans		443	15	4	3	22
		% # Loans		95.27%	3.23%	0.86%	0.65%	4.73%
Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 21 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Delinquency Report for July 25, 2002 Distribution


	Delinquency Report - Subgroup 1B Group


				CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT		Balance		30,480,587.04	-	-	-	-
		% Balance		100.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		368	-	-	-	-
		% # Loans		100.00%	0.00%	0.00%	0.00%	0.00%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		30,480,587.04	-	-	-	-
		% Balance		100.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		368	-	-	-	-
		% # Loans		100.00%	0.00%	0.00%	0.00%	0.00%
Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 22 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Delinquency Report for July 25, 2002 Distribution


	Delinquency Report - Subgroup 2B Group


				CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT		Balance		16,265,548.60	564,847.28	-	-	564,847.28
		% Balance		96.64%	3.36%	0.00%	0.00%	3.36%
		# Loans		99	3	-	-	3
		% # Loans		97.06%	2.94%	0.00%	0.00%	2.94%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		16,265,548.60	564,847.28	-	-	564,847.28
		% Balance		96.64%	3.36%	0.00%	0.00%	3.36%
		# Loans		99	3	-	-	3
		% # Loans		97.06%	2.94%	0.00%	0.00%	2.94%
Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 23 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	REO Report for July 25, 2002 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Subgroup 1A Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Subgroup 2A Group; REO Book Value = 000.00
Total Current Balance = 000.00				Loan Group 3 = Subgroup 1B Group; REO Book Value = 000.00
REO Book Value = 000.00				Loan Group 4 = Subgroup 2B Group; REO Book Value = 000.00

REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.

Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


				Page 24 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Prepayment Report for July 25, 2002 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	*Current*
	Number of Paid in Full Loans			1	2	6	19	28
	Number of Repurchased Loans			-	-	-	-	-
	Total Number of Loans Prepaid in Full			1	2	6	19	28

	Paid in Full Balance			219,840.77	145,100.21	1,213,822.72	1,599,429.93	3,178,193.63
	Repurchased Loans Balance			-	-	-	-	-
	Curtailments Amount			438.90	12,765.25	4,073.15	66,142.27	83,419.57
	Total Prepayment Amount			220,279.67	157,865.46	1,217,895.87	1,665,572.20	3,261,613.20

	*Cumulative*
	Number of Paid in Full Loans			1	4	11	46	62
	Number of Repurchased Loans			-	1	-	-	1
	Total Number of Loans Prepaid in Full			1	5	11	46	63

	Paid in Full Balance			219,840.77	209,332.21	2,293,473.82	3,916,780.60	6,639,427.40
	Repurchased Loans Balance			-	87,120.25	-	-	87,120.25
	Curtailments Amount			6,492.61	7,610.71	13,052.35	147,902.14	175,057.81
	Total Prepayment Amount			226,333.38	304,063.17	2,306,526.17	4,064,682.74	6,901,605.46

SPACE INTENTIONALLY LEFT BLANK


Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)


				Page 25 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Prepayment Report for July 25, 2002 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	SMM			1.29%	0.52%	1.51%	1.17%	1.20%
	3 Months Avg SMM			0.44%	0.33%	0.95%	0.94%	0.84%
	12 Months Avg SMM
	Avg SMM Since Cut-off			0.44%	0.33%	0.95%	0.94%	0.84%

	CPR			14.45%	6.01%	16.73%	13.14%	13.53%
	3 Months Avg CPR			5.20%	3.89%	10.84%	10.74%	9.68%
	12 Months Avg CPR
	Avg CPR Since Cut-off			5.20%	3.89%	10.84%	10.74%	9.68%

	PSA			2342.10%	895.50%	1581.23%	1254.06%	1379.59%
	3 Months Avg PSA Approximation			1253.72%	821.86%	1263.37%	1263.60%	1237.48%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation			1253.72%	821.86%	1263.37%	1263.60%	1237.48%



	Subgroup 1A		Subgroup 1B
	Subgroup 2A		Subgroup 2B


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 26 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Prepayment Report for July 25, 2002 Distribution


	Prepayment Report - Voluntary Prepayments

	Subgroup 1A		Subgroup 1B
	Subgroup 2A		Subgroup 2B

CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off


PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off


PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(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 27 of 33				© COPYRIGHT 2002 Deutsche Bank


	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Prepayment Detail Report for July 25, 2002 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 28						Loan Group 1 = Subgroup 1A Group
Total Original Principal Balance = 3,214,625.00						Loan Group 2 = Subgroup 2A Group
Total Prepayment Amount = 3,178,193.63						Loan Group 3 = Subgroup 1B Group
						Loan Group 4 = Subgroup 2B Group



Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

1249416 1			100,000.00	99,775.94	Jun-07-02	11.625%	CA - 75.00%	Paid Off - 180	Oct-17-01
1277933 1			231,300.00	230,339.58	Jun-27-02	9.375%	WA - 90.00%	Paid Off - 360	Sep-19-01
1283899 1			42,900.00	42,822.09	Jun-10-02	11.000%	NV - 79.99%	Paid Off - 180	Dec-03-01
1287778 1			200,000.00	199,428.82	Jun-24-02	10.500%	FL - 80.00%	Paid Off - 360	Oct-15-01
1342033 1			45,750.00	45,644.30	Jun-20-02	10.750%	FL - 80.00%	Paid Off - 180	Nov-16-01
1370162 1			65,000.00	64,897.54	Jun-28-02	12.500%	CA - 80.00%	Paid Off - 180	Nov-13-01
1385301 1			13,150.00	13,061.09	Jun-04-02	13.500%	CA - 80.00%	Paid Off - 180	Dec-07-01
1393789 1			45,300.00	45,217.75	Jun-27-02	11.000%	CA - 80.00%	Paid Off - 180	Dec-07-01
1394334 1			66,500.00	66,372.53	Jun-13-02	10.750%	FL - 70.00%	Paid Off - 360	Dec-17-01
1411030 1			26,000.00	25,939.95	Jun-18-02	9.875%	MN - 78.49%	Paid Off - 180	Dec-11-01
1423395 1			223,250.00	221,782.47	Jun-13-02	9.125%	IN - 95.00%	Paid Off - 360	Jan-02-02
1440012 1			44,250.00	43,868.75	Jun-25-02	11.375%	FL - 75.00%	Paid Off - 180	Jan-17-02
1444487 1			74,000.00	73,918.68	Jun-28-02	12.250%	CA - 80.00%	Paid Off - 180	Jan-11-02
1446892 1			39,000.00	11,182.45	Jun-10-02	10.500%	MD - 80.00%	Paid Off - 180	Feb-05-02
1486402 1			193,300.00	193,145.70	Jun-10-02	10.500%	NY - 79.98%	Paid Off - 360	Mar-22-02
1486889 1			24,750.00	24,737.96	Jun-25-02	12.750%	CA - 75.00%	Paid Off - 180	Feb-26-02
1489161 1			60,500.00	60,441.43	Jun-25-02	11.500%	CA - 80.00%	Paid Off - 180	Feb-12-02
1495123 1			69,800.00	69,465.63	Jun-26-02	10.125%	CA - 77.10%	Paid Off - 180	Mar-06-02
1548529 1			67,425.00	67,387.27	Jun-27-02	12.125%	CA - 80.00%	Paid Off - 180	Mar-20-02
1358383 2			499,000.00	497,125.06	Jun-04-02	7.500%	CA - 72.32%	Paid Off - 360	Dec-13-01
1429562 2			147,000.00	146,730.95	Jun-17-02	8.500%	CA - 94.84%	Paid Off - 360	Feb-01-02
1447021 2			142,950.00	142,707.11	Jun-28-02	10.250%	CA - 64.98%	Paid Off - 360	Jan-29-02
1475650 2			150,000.00	149,565.06	Jun-10-02	8.790%	CA - 75.00%	Paid Off - 360	Dec-21-01
1503841 2			30,000.00	29,946.00	Jun-04-02	11.900%	PA - 48.00%	Paid Off - 360	Nov-13-01
1522293 2			248,000.00	247,748.54	Jun-28-02	9.375%	CA - 80.00%	Paid Off - 360	Mar-05-02
1557244 3			45,500.00	45,482.40	Jun-19-02	10.625%	WV - 54.82%	Paid Off - 360	Apr-12-02
1568767 3			100,000.00	99,617.81	Jun-11-02	8.340%	MN - 72.46%	Paid Off - 360	Mar-29-02
1549317 4			220,000.00	219,840.77	Jun-28-02	7.625%	CA - 80.00%	Paid Off - 360	Apr-15-02


					Page 28 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Realized Loss Report for July 25, 2002 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	*Current*
	Number of Loans Liquidated			-	-	-	-	-
	Collateral Realized Loss/(Gain) Amount			-	-	-	-	-
	Net Liquidation Proceeds			-	-	-	-	-

	*Cumulative*
	Number of Loans Liquidated			-	-	-	-	-
	Collateral Realized Loss/(Gain) Amount			-	-	-	-	-
	Net Liquidation Proceeds			-	-	-	-	-

	Note: Collateral realized losses may include adjustments to loans liquidated in prior periods.


	Cumulative Loss Percentage					0.00%	0.00%	0.00%


	Subgroup 1A		Subgroup 1B				3 Months Moving Average
	Subgroup 2A		Subgroup 2B

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 29 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Realized Loss Report for July 25, 2002 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	MDR			0.00%	0.00%	0.00%	0.00%	0.00%
	3 Months Avg MDR			0.00%	0.00%	0.00%	0.00%	0.00%
	12 Months Avg MDR
	Avg MDR Since Cut-off			0.00%	0.00%	0.00%	0.00%	0.00%

	CDR			0.00%	0.00%	0.00%	0.00%	0.00%
	3 Months Avg CDR			0.00%	0.00%	0.00%	0.00%	0.00%
	12 Months Avg CDR
	Avg CDR Since Cut-off			0.00%	0.00%	0.00%	0.00%	0.00%

	SDA			0.00%	0.00%	0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation			0.00%	0.00%	0.00%	0.00%	0.00%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation			0.00%	0.00%	0.00%	0.00%	0.00%

	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off

	Subgroup 1A		Subgroup 1B
	Subgroup 2A		Subgroup 2B
CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 30 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Realized Loss Report for July 25, 2002 Distribution


	Realized Loss Report - Collateral

	Subgroup 1A		Subgroup 1B
	Subgroup 2A		Subgroup 2B

CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off


SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off


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 31 of 33				© COPYRIGHT 2002 Deutsche Bank


	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Realized Loss Detail Report for July 25, 2002 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 0						Loan Group 1 = Subgroup 1A Group
Total Original Principal Balance = 0.00						Loan Group 2 = Subgroup 2A Group
Total Prior Principal Balance = 0.00						Loan Group 3 = Subgroup 1B Group
Total Realized Loss Amount = 0.00						Loan Group 4 = Subgroup 2B Group
Total Net Liquidation Proceeds = 0.00


Loan Number			Original	Prior		Current	State &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


					Page 32 of 33				© COPYRIGHT 2002 Deutsche Bank
	IndyMac ABS Inc 2002-A SPMD
	Home Equity Loan Asset-Backed Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for July 25, 2002 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Has a Stepdown Date occurred?					No	No
	Trigger Event exists after Stepdown Date if:
	(x) 3-Month Rolling Avg of 60+ Day Delq					0.00	1,020,189.31
	(y) Stated Principal Balance (incl Pre_Funding Amount)					96,043,674.28	171,529,407.11
	Quotient of (x) over (y)					0.00%	0.59%

	Trigger Event Percentage					0.00%	0.59%	0.59%
	Trigger Event % of Sr Enhancement Percentage						0.04%


ADJUSTABLE RATE CERTIFICATE INFORMATION				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL

	Net WAC Cap CarryForward Amount						0.00	0.00
	Net WAC Cap CarryForward Paid						0.00	0.00
	Unpaid Net WAC Cap CarryForward						0.00	0.00


				Page 33 of 33				© COPYRIGHT 2002 Deutsche Bank

INDY MAC ABS INC HOME EQUITY MOR LN AS BK TR SER SPMD 2002-A 8-K/A