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): August 26, 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

August 26, 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 August 26, 2002.


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


	August 26, 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: August 26, 2002
	Underwriter(s):		CS First Boston					Record Date: July 31, 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 August 26, 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			141,214,907.03	1,066,221.82	1,729,795.89	2,796,017.71	-	-	139,485,111.15
I-2		81,664,046.52			79,237,393.19	546,722.71	1,989,168.56	2,535,891.27	-	-	77,248,224.63
I-3		30,860,499.14			30,314,500.08	228,885.03	379,711.29	608,596.32	-	-	29,934,788.78
I-4		17,086,572.79			16,806,281.09	115,960.09	407,420.07	523,380.16	-	-	16,398,861.02
I-5		-			-	-	-	-	-	-	-
ITP		100.00			100.00	65,846.18	-	65,846.18	-	-	100.00
ITR		-			-	0.01	-	0.01	-	-	-


Total		275,000,818.06			267,573,181.39	2,023,635.84	4,506,095.81	6,529,731.65	-	-	263,067,085.58


	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	971.286168	7.333549	11.897659	19.231209	959.388509
I-2				A-Act/360		81,664,046.52	970.284924	6.694779	24.357948	31.052726	945.926977
I-3				A-Act/360		30,860,499.14	982.307510	7.416764	12.304120	19.720884	970.003390
I-4				A-Act/360		17,086,572.79	983.595792	6.786621	23.844458	30.631079	959.751334
I-5				A-Act/360		-	-	-	-	-	-
ITP				A-Act/360		100.00	1,000.000000	658,461.800000	-	658,461.800000	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 August 26, 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		4,338,127.75		-	5,904,488.46	5,904,488.46	10,242,616.21	-	-	139,485,111.15
I-2	81,664,046.52		2,222,141.51		-	4,415,821.89	4,415,821.89	6,637,963.40	-	-	77,248,224.63
I-3	30,860,499.14		460,633.65		-	925,710.36	925,710.36	1,386,344.01	-	-	29,934,788.78
I-4	17,086,572.79		233,600.79		-	687,711.77	687,711.77	921,312.56	-	-	16,398,861.02
I-5	-		700,589.15		-	-	-	700,589.15	-	-	-
ITP	100.00		119,441.88		-	-	-	119,441.88	-	-	100.00
ITR	-		0.02		-	-	-	0.02	-	-	-


Total	275,000,818.06		8,074,534.75		-	11,933,732.48	11,933,732.48	20,008,267.23	-	-	263,067,085.58


	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	9.06042%	141,214,907.03			1,066,221.82	-	-	-	1,066,221.82	1,066,221.82	-
I-2	8.27977%	79,237,393.19			546,722.71	-	-	-	546,722.71	546,722.71	-
I-3	9.06042%	30,314,500.08			228,885.05	-	-	-	228,885.03	228,885.03	-
I-4	8.27977%	16,806,281.09			115,960.09	-	-	-	115,960.09	115,960.09	-
I-5		-			-	-	-	-	-	-	-
ITP		100.00			65,846.18	-	-	-	65,846.18	65,846.18	-
ITR		-			6,318.53	-	-	-	6,318.53	0.01	-


Total		267,573,181.39			2,029,954.38	-	-	-	2,029,954.36	2,023,635.84	-


							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 August 26, 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			915,752.29	6,318.53	280,289.32	286,607.85	-	-	635,462.97
PB		97,578,690.11			95,127,921.99	656,364.29	2,116,299.31	2,772,663.60	-	-	93,011,622.68
PC		176,250,098.75			171,529,407.11	1,295,106.87	2,109,507.18	3,404,614.05	-	-	169,419,899.93
PP		100.00			100.00	65,846.18	-	65,846.18	-	-	100.00
PI		-			-	-	-	-	-	-	-
PR		-			-	-	-	-	-	-	-


Total		275,000,818.06			267,573,181.39	2,023,635.87	4,506,095.81	6,529,731.68	-	-	263,067,085.58


	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	781.405814	5.391563	239.169158	244.560721	542.236656
PB				A-Act/360		97,578,690.11	974.884187	6.726513	21.688130	28.414643	953.196057
PC				A-Act/360		176,250,098.75	973.215949	7.348120	11.968828	19.316948	961.247121
PP				A-Act/360		100.00	1,000.000000	658,461.800000	-	658,461.800000	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 August 26, 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		27,490.71		-	536,466.23	536,466.23	563,956.94	-	-	635,462.97
PB	97,578,690.11		2,428,251.58		-	4,567,067.43	4,567,067.43	6,995,319.01	-	-	93,011,622.68
PC	176,250,098.75		4,798,761.42		-	6,830,198.82	6,830,198.82	11,628,960.24	-	-	169,419,899.93
PP	100.00		119,441.88		-	-	-	119,441.88	-	-	100.00
PI	-		700,589.15		-	-	-	700,589.15	-	-	-
PR	-		-		-	-	-	-	-	-	-


Total	275,000,818.06		8,074,534.74		-	11,933,732.48	11,933,732.48	20,008,267.22	-	-	263,067,085.58


	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	8.27977%	915,752.29			656,364.29	-	-	-	656,364.29	6,318.53	-
PB	8.27977%	95,127,921.99			1,295,106.87	-	-	-	1,295,106.87	656,364.29	-
PC	9.06042%	171,529,407.11			65,846.18	-	-	-	65,846.18	1,295,106.87	-
PP		100.00			-	-	-	-	-	65,846.18	-
PI		-			-	-	-	-	-	-	-
PR		-			540,756.64	-	-	-	540,756.64	-	-


Total		267,573,181.39			2,558,073.98	-	-	-	2,558,073.98	2,023,635.87	-


							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 August 26, 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			71,620,087.90	540,756.64	68,823.51	609,580.15	-	-	71,551,264.39
SA-B		104,250,098.75			99,909,319.21	754,350.22	2,040,683.67	2,795,033.89	-	-	97,868,635.54
SB-A		23,100,000.00			22,843,823.09	156,976.42	280,289.32	437,265.74	-	-	22,563,533.77
SB-B		75,650,619.31			73,199,851.19	503,009.14	2,116,299.31	2,619,308.45	-	-	71,083,551.88
SB-CF		-			-	2,697.23	-	2,697.23	-	-	-
SP		100.00			100.00	65,846.18	-	65,846.18	-	-	100.00
SI		-			-	-	-	-	-	-	-
SR		-			-	-	-	-	-	-	-


Total		275,000,818.06			267,573,181.39	2,023,635.83	4,506,095.81	6,529,731.64	-	-	263,067,085.58


	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	994.723443	7.510509	0.955882	8.466391	993.767561
SA-B				A-Act/360		104,250,098.75	958.361866	7.235966	19.574885	26.810851	938.786982
SB-A				A-Act/360		23,100,000.00	988.910090	6.795516	12.133737	18.929253	976.776354
SB-B				A-Act/360		75,650,619.31	967.604124	6.649108	27.974646	34.623754	939.629477
SB-CF				A-Act/360		1,171,929.20	553.628325	2.301530	-	2.301530	534.728207
SP				A-Act/360		100.00	1,000.000000	658,461.800000	-	658,461.800000	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 August 26, 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		1,981,879.58		-	448,735.61	448,735.61	2,430,615.19	-	-	71,551,264.39
SA-B	104,250,098.75		2,816,881.81		-	6,381,463.21	6,381,463.21	9,198,345.02	-	-	97,868,635.54
SB-A	23,100,000.00		576,878.19		-	536,466.23	536,466.23	1,113,344.42	-	-	22,563,533.77
SB-B	75,650,619.31		1,865,698.30		-	4,567,067.43	4,567,067.43	6,432,765.73	-	-	71,083,551.88
SB-CF	-		13,165.82		-	-	-	13,165.82	-	-	-
SP	100.00		119,441.88		-	-	-	119,441.88	-	-	100.00
SI	-		700,589.15		-	-	-	700,589.15	-	-	-
SR	-		-		-	-	-	-	-	-	-


Total	275,000,818.06		8,074,534.73		-	11,933,732.48	11,933,732.48	20,008,267.21	-	-	263,067,085.58


	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	9.06042%	71,620,087.90			156,976.42	-	-	-	754,350.22	540,756.64	-
SA-B	9.06042%	99,909,319.21			754,350.22	-	-	-	156,976.42	754,350.22	-
SB-A	8.24607%	22,843,823.09			503,009.14	-	-	-	503,009.14	156,976.42	-
SB-B	8.24607%	73,199,851.19			2,697.23	-	-	-	2,697.23	503,009.14	-
SB-CF	4.98861%	648,813.20			65,846.18	-	-	-	65,846.18	2,697.23	-
SP		100.00			-	-	-	-	-	65,846.18	-
SI		-			-	-	-	-	-	-	-
SR		-			145,590.47	-	-	-	145,590.47	-	-


Total		268,221,994.59			1,628,469.66	-	-	-	1,628,469.66	2,023,635.83	-


							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 August 26, 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			20,498,906.65	145,590.47	1,054,753.59	1,200,344.06	-	-	19,444,153.06
IAR		50.00			-	-	-	-	-	-	-
IAF-2		33,842,500.00			33,842,500.00	240,361.39	-	240,361.39	-	-	33,842,500.00
IAF-3		10,416,000.00			10,416,000.00	73,978.11	-	73,978.11	-	-	10,416,000.00
IAF-4		7,312,500.00			7,312,500.00	51,935.96	-	51,935.96	-	-	7,312,500.00
IAV		40,500,000.00			39,029,126.86	265,029.92	1,198,294.31	1,463,324.23	-	-	37,830,832.55
I1A-IO		-			-	293,333.33	-	293,333.33	-	-	-
I2A-IO		-			-	93,534.41	-	93,534.41	-	-	-
I1M-1		7,906,000.00			7,906,000.00	55,160.42	-	55,160.42	-	-	7,906,000.00
I1M-2		6,531,500.00			6,531,500.00	45,570.49	-	45,570.49	-	-	6,531,500.00
I1B		5,500,000.00			5,500,000.00	38,373.68	-	38,373.68	-	-	5,500,000.00
ADC		140,250,568.06			136,536,447.88	652,224.25	2,253,047.91	2,905,272.16	-	-	134,283,399.97
IR		-			-	-	-	-	-	-	-
IP		100.00			100.00	65,846.18	-	65,846.18	-	-	100.00
II		-			-	-	-	-	-	-	-
I-CF		-			-	2,697.23	-	2,697.23	-	-	-


Total		275,000,718.06			267,573,081.39	2,023,635.84	4,506,095.81	6,529,731.65	-	-	263,066,985.58


	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	901.387624	6.401973	46.380124	52.782097	855.007500
IAR				A-Act/360		50.00	-	-	-	-	-
IAF-2				A-Act/360		33,842,500.00	1,000.000000	7.102353	-	7.102353	1,000.000000
IAF-3				A-Act/360		10,416,000.00	1,000.000000	7.102353	-	7.102353	1,000.000000
IAF-4				A-Act/360		7,312,500.00	1,000.000000	7.102354	-	7.102354	1,000.000000
IAV				A-Act/360		40,500,000.00	963.682145	6.543949	29.587514	36.131462	934.094631
I1A-IO				A-Act/360		72,000,000.00	977.777778	4.074074	-	4.074074	977.777778
I2A-IO				A-Act/360		23,100,000.00	988.910090	4.049109	-	4.049109	988.910090
I1M-1				A-Act/360		7,906,000.00	1,000.000000	6.977033	-	6.977033	1,000.000000
I1M-2				A-Act/360		6,531,500.00	1,000.000000	6.977033	-	6.977033	1,000.000000
I1B				A-Act/360		5,500,000.00	1,000.000000	6.977033	-	6.977033	1,000.000000
ADC				A-Act/360		140,250,568.06	973.517967	4.650421	16.064448	20.714869	957.453519
IR				A-Act/360		-	-	-	-	-	-
IP				A-Act/360		100.00	1,000.000000	658,461.800000	-	658,461.800000	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 August 26, 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		557,197.44		-	3,297,346.94	3,297,346.94	3,854,544.38	-	-	19,444,153.06
IAR	50.00		0.29		-	50.00	50.00	50.29	-	-	-
IAF-2	33,842,500.00		873,546.72		-	-	-	873,546.72	-	-	33,842,500.00
IAF-3	10,416,000.00		268,859.06		-	-	-	268,859.06	-	-	10,416,000.00
IAF-4	7,312,500.00		188,751.13		-	-	-	188,751.13	-	-	7,312,500.00
IAV	40,500,000.00		984,729.92		-	2,669,167.45	2,669,167.45	3,653,897.37	-	-	37,830,832.55
I1A-IO	-		891,666.66		-	-	-	891,666.66	-	-	-
I2A-IO	-		338,779.40		-	-	-	338,779.40	-	-	-
I1M-1	7,906,000.00		200,779.79		-	-	-	200,779.79	-	-	7,906,000.00
I1M-2	6,531,500.00		165,873.16		-	-	-	165,873.16	-	-	6,531,500.00
I1B	5,500,000.00		139,677.31		-	-	-	139,677.31	-	-	5,500,000.00
ADC	140,250,568.06		2,222,506.16		-	6,376,138.95	6,376,138.95	8,598,645.11	-	408,970.86	134,283,399.97
IR	-		-		-	-	-	-	-	-	-
IP	100.00		119,441.88		-	-	-	119,441.88	-	-	100.00
II	-		700,589.15		-	-	-	700,589.15	-	-	-
I-CF	-		13,165.82		-	-	-	13,165.82	-	-	-


Total	275,000,718.06		7,665,563.89		-	12,342,703.34	12,342,703.34	20,008,267.23	-	408,970.86	263,066,985.58


	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	8.52282%	20,498,906.65			-	-	-	-	-	145,590.47	-
IAR	8.52282%	-			240,361.39	-	-	-	240,361.39	-	-
IAF-2	8.52282%	33,842,500.00			73,978.11	-	-	-	73,978.11	240,361.39	-
IAF-3	8.52282%	10,416,000.00			51,935.96	-	-	-	51,935.96	73,978.11	-
IAF-4	8.52282%	7,312,500.00			265,029.92	-	-	-	265,029.92	51,935.96	-
IAV	8.14868%	39,029,126.86			293,333.33	-	-	-	293,333.33	265,029.92	-
I1A-IO	5.00000%	70,400,000.00			93,534.41	-	-	-	93,534.41	293,333.33	-
I2A-IO	4.91342%	22,843,823.09			55,160.42	-	-	-	55,160.42	93,534.41	-
I1M-1	8.37244%	7,906,000.00			45,570.49	-	-	-	45,570.49	55,160.42	-
I1M-2	8.37244%	6,531,500.00			38,373.68	-	-	-	38,373.68	45,570.49	-
I1B	8.37244%	5,500,000.00			652,224.25	-	-	-	652,224.25	38,373.68	-
ADC	3.79919%	136,536,447.88			-	-	-	-	-	652,224.25	-
IR		-			65,846.18	-	-	-	65,846.18	-	-
IP		100.00			-	-	-	-	-	65,846.18	-
II		-			2,697.23	-	-	-	2,697.23	-	-
I-CF		-			74,229.00	-	-	-	74,229.00	2,697.23	-


Total		360,816,904.48			1,952,274.37	-	-	-	1,952,274.37	2,023,635.84	-


							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 August 26, 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			40,997,813.30	74,229.00	2,109,507.18	2,183,736.18	-	-	38,888,306.12
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		-			-	391,951.44	-	391,951.44	-	-	-
AV		81,000,000.00			78,058,253.73	147,573.81	2,396,588.63	2,544,162.44	-	-	75,661,665.10
M-1		15,812,000.00			15,812,000.00	36,358.89	-	36,358.89	-	-	15,812,000.00
M-2		13,063,000.00			13,063,000.00	35,843.48	-	35,843.48	-	-	13,063,000.00
B		11,000,000.00			11,000,000.00	38,298.38	-	38,298.38	-	-	11,000,000.00
AR		100.00			-	-	-	-	-	-	-
P		-			-	65,846.18	-	65,846.18	-	-	-
X		-			-	725,137.13	-	725,137.13	-	-	-
CF		-			-	-	-	-	-	-	-


Total		269,500,100.00			262,073,067.03	2,020,938.61	4,506,095.81	6,527,034.42	-	-	257,566,971.22


	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	901.387624	1.632016	46.380124	48.012140	855.007500
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	4.584227	-	4.584227	-
AV				A-Act/360	43708AAF9	81,000,000.00	963.682145	1.821899	29.587514	31.409413	934.094631
M-1				A-Act/360	43708AAG7	15,812,000.00	1,000.000000	2.299449	-	2.299449	1,000.000000
M-2				A-Act/360	43708AAH5	13,063,000.00	1,000.000000	2.743893	-	2.743893	1,000.000000
B				A-Act/360	43708AAJ1	11,000,000.00	1,000.000000	3.481671	-	3.481671	1,000.000000
AR				-	43708AAE2	100.00	-	-	-	-	-
P				-	IN02C11P1	-	-	-	-	-	-
X				A-Act/360	IN02C11X1	5,500,518.06	1,000.000000	131.830697	-	131.830697	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 August 26, 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		358,660.56		6,113,948.02	480,745.86	6,594,693.88	6,953,354.44	-	-	38,888,306.12
AF-2	67,685,000.00		1,231,641.40		-	-	-	1,231,641.40	-	-	67,685,000.00
AF-3	20,832,000.00		480,524.80		-	-	-	480,524.80	-	-	20,832,000.00
AF-4	14,625,000.00		310,635.00		-	-	-	310,635.00	-	-	14,625,000.00
A-IO	-		1,236,377.09		-	-	-	1,236,377.09	-	-	-
AV	81,000,000.00		684,490.05		5,107,388.78	230,946.12	5,338,334.90	6,022,824.95	-	-	75,661,665.10
M-1	15,812,000.00		164,717.20		-	-	-	164,717.20	-	-	15,812,000.00
M-2	13,063,000.00		162,206.24		-	-	-	162,206.24	-	-	13,063,000.00
B	11,000,000.00		173,109.49		-	-	-	173,109.49	-	-	11,000,000.00
AR	100.00		-		-	100.00	100.00	100.00	-	-	-
P	-		119,441.88		-	-	-	119,441.88	-	-	-
X	-		3,140,168.92		-	-	-	3,140,168.92	-	-	-
CF	-		-		-	-	-	-	-	-	-


Total	269,500,100.00		8,061,972.63		11,221,336.80	711,791.98	11,933,128.78	19,995,101.41	-	-	257,566,971.22


	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	2.03688%	40,997,813.30			307,910.35	-	-	-	307,910.35	74,229.00	-
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			391,951.44	-	-	-	391,951.44	77,658.75	-
A-IO		85,500,000.00			147,573.81	-	-	-	147,573.81	391,951.44	-
AV	2.12688%	78,058,253.73			36,358.89	-	-	-	36,358.89	147,573.81	-
M-1	2.58688%	15,812,000.00			35,843.48	-	-	-	35,843.48	36,358.89	-
M-2	3.08688%	13,063,000.00			38,298.38	-	-	-	38,298.38	35,843.48	-
B	3.91688%	11,000,000.00			-	-	-	-	-	38,298.38	-
AR		-			-	-	-	-	65,846.18	-	-
P		-			14,515.77	-	-	-	725,137.13	65,846.18	-
X	2.96886%	5,500,518.06			-	-	-	-	-	725,137.13	-
CF		-			-	-	-	-	-	-	-


Total		353,073,585.09			1,170,242.07	-	-	-	1,946,709.61	2,020,938.61	-


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

	Collection Account Report for August 26, 2002 Distribution


	Collection Account Report


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

	Principal Collections					2,116,299.31	2,109,507.18	4,225,806.49
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					2,116,299.31	2,109,507.18	4,225,806.49

	Interest Collections					578,694.13	1,366,364.61	1,945,058.74
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					48,507.44	17,338.74	65,846.18
	Interest Fees					(32,483.76)	(71,257.76)	(103,741.52)
	TOTAL NET INTEREST					594,717.81	1,312,445.59	1,907,163.40

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					2,711,017.12	3,421,952.77	6,132,969.89


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

	Scheduled Principal Received					46,982.44	128,900.13	175,882.57
	Prepayments In Full					2,067,777.81	2,053,723.83	4,121,501.64
	Curtailments					1,539.06	(73,116.78)	(71,577.72)
	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					(1,480.43)	(2,424.40)	(3,904.83)
	Advanced Principal					1,480.43	2,424.40	3,904.83

	TOTAL PRINCIPAL COLLECTED					2,116,299.31	2,109,507.18	4,225,806.49


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

	Collection Account Report for August 26, 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					580,008.03	1,368,292.74	1,948,300.77
	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					(26,405.38)	(39,289.82)	(65,695.20)
	Interest Advanced					25,091.48	37,361.69	62,453.17

	TOTAL INTEREST COLLECTED					578,694.13	1,366,364.61	1,945,058.74


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

	Collection Account Report for August 26, 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					48,507.44	17,338.74	65,846.18
	Capitalized Interest Requirement					0.00	0.00	0.00


	TOTAL INTEREST OTHER ACCOUNTS					48,507.44	17,338.74	65,846.18


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

	Current Servicing Fees					31,691.63	69,542.46	101,234.09

	Trustee Fee					792.13	1,715.30	2,507.43


	TOTAL INTEREST OTHER FEES					32,483.76	71,257.76	103,741.52


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

	Credit Enhancement Report for August 26, 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 August 26, 2002 Distribution


	Collateral Report


COLLATERAL				SUBGROUP 2B	SUBGROUP 1B	SUBGROUP 2A	SUBGROUP 1A	TOTAL
	Loan Count:
	*Original*			103	373	476	1483	2435
	Prior			102	368	465	1,436	2,371
	Prefunding			-	-	-	-	-
	Scheduled Paid Offs			-	-	-	-	-
	Full Voluntary Prepayments			(1)	(1)	(10)	(21)	(33)
	Repurchases			-	-	-	-	-
	Liquidations			-	-	-	-	-
	Current			101	367	455	1,415	2,338

	*Principal Balance:*
	Original			17,086,572.79	30,860,499.14	81,664,046.52	145,389,599.61	275,000,718.06
	Prior			16,830,395.88	30,480,587.04	79,213,278.40	141,048,820.07	267,573,081.39
	Prefunding			-	-	-	-	-
	Scheduled Principal			(9,878.20)	(25,617.79)	(46,982.44)	(103,282.34)	(185,760.77)
	Partial and Full Voluntary Prepayments			(270,411.12)	(43,205.72)	(2,069,316.87)	(1,937,401.33)	(4,320,335.04)
	Repurchases			-	-	-	-	-
	Liquidations			-	-	-	-	-
	Current			16,550,106.56	30,411,763.53	77,096,979.09	139,008,136.40	263,066,985.58

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 August 26, 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			8.801005%	9.551938%	8.783487%	9.587550%	9.295232%
	Weighted Average Coupon Current			8.816435%	9.553926%	8.786527%	9.576415%	9.292209%
	Weighted Average Months to Maturity Original			358	305	357	320	332
	Weighted Average Months to Maturity Prior			356	303	355	319	330
	Weighted Average Months to Maturity Current			354	302	354	318	329
	Weighted Avg Remaining Amortization Term Original			358	330	357	344	347
	Weighted Avg Remaining Amortization Term Prior			356	327	354	342	345
	Weighted Avg Remaining Amortization Term Current			354	326	353	341	344
	Weighted Average Seasoning Original			1.07	1.38	3.29	3.26	2.92
	Weighted Average Seasoning Prior			3.08	3.36	5.29	5.24	4.90
	Weighted Average Seasoning Current			4.10	4.35	6.27	6.24	5.89

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 August 26, 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%	6.141%	9.588%
	Weighted Average Margin Current			6.093%	9.554%	6.142%	9.576%
	Weighted Average Max Rate Original			15.647%	9.554%	15.569%	9.600%
	Weighted Average Max Rate Prior			15.646%	9.552%	15.565%	9.588%
	Weighted Average Max Rate Current			15.660%	9.554%	15.567%	9.576%
	Weighted Average Min Rate Original			6.668%		7.034%
	Weighted Average Min Rate Prior			6.669%		7.014%
	Weighted Average Min Rate Current			6.670%		7.012%
	Weighted Average Cap Up Original			1.127%		1.081%
	Weighted Average Cap Up Prior			1.127%		1.079%
	Weighted Average Cap Up Current			1.129%		1.081%
	Weighted Average Cap Down Original			1.127%		1.081%
	Weighted Average Cap Down Prior			1.127%		1.079%
	Weighted Average Cap Down Current			1.129%		1.081%

Note: Original information refers to deal issue.

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

	Current Servicing Fees					31,691.63	69,542.46	101,234.09
	Delinquent Servicing Fees					1,313.91	1,928.13	3,242.04
	TOTAL SERVICING FEES					33,005.54	71,470.59	104,476.13

	Prepayment Interest Shortfall					0.00	0.00	0.00
	Compensating Interest					0.00	0.00	0.00

	Delinquent Servicing Fees					(1,313.91)	(1,928.13)	(3,242.04)
	COLLECTED SERVICING FEES					31,691.63	69,542.46	101,234.09

	Aggregate Advances with respect to this Distribution					26,571.91	39,786.09	66,358.00
	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							725,137.13

	Ending Pool Stated Principal Balance					77,096,979.09	169,419,899.93	246,516,879.02


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

	Delinquency Report for August 26, 2002 Distribution


	Delinquency Report - Total


				CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT		Balance		###########	3,619,560.79	429,472.13	334,587.79	4,383,620.71
		% Balance		96.91%	1.38%	0.16%	0.13%	1.67%
		# Loans		2,273	33	4	3	40
		% # Loans		97.22%	1.41%	0.17%	0.13%	1.71%
FORECLOSURE		Balance		-	-	1,161,155.43	2,394,431.77	3,555,587.20
		% Balance		0.00%	0.00%	0.44%	0.91%	1.35%
		# Loans		-	-	7	16	23
		% # Loans		0.00%	0.00%	0.30%	0.68%	0.98%
BANKRUPTCY		Balance		-	-	-	181,855.57	181,855.57
		% Balance		0.00%	0.00%	0.00%	0.07%	0.07%
		# Loans		-	-	-	2	2
		% # Loans		0.00%	0.00%	0.00%	0.09%	0.09%
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		###########	3,619,560.79	1,590,627.56	2,910,875.13	8,121,063.48
		% Balance		96.91%	1.38%	0.60%	1.11%	3.09%
		# Loans		2,273	33	11	21	65
		% # Loans		97.22%	1.41%	0.47%	0.90%	2.78%
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 August 26, 2002 Distribution


	Delinquency Report - Subgroup 1A Group


				CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT		Balance		###########	2,057,285.48	23,272.28	238,926.30	2,319,484.06
		% Balance		96.96%	1.48%	0.02%	0.17%	1.67%
		# Loans		1,378	18	1	2	21
		% # Loans		97.39%	1.27%	0.07%	0.14%	1.48%
FORECLOSURE		Balance		-	-	527,719.05	1,198,028.90	1,725,747.95
		% Balance		0.00%	0.00%	0.38%	0.86%	1.24%
		# Loans		-	-	4	10	14
		% # Loans		0.00%	0.00%	0.28%	0.71%	0.99%
BANKRUPTCY		Balance		-	-	-	181,855.57	181,855.57
		% Balance		0.00%	0.00%	0.00%	0.13%	0.13%
		# Loans		-	-	-	2	2
		% # Loans		0.00%	0.00%	0.00%	0.14%	0.14%
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		###########	2,057,285.48	550,991.33	1,618,810.77	4,227,087.58
		% Balance		96.96%	1.48%	0.40%	1.16%	3.04%
		# Loans		1,378	18	5	14	37
		% # Loans		97.39%	1.27%	0.35%	0.99%	2.61%
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 August 26, 2002 Distribution


	Delinquency Report - Subgroup 2A Group


				CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT		Balance		73,945,085.68	1,064,705.04	406,199.85	95,661.49	1,566,566.38
		% Balance		95.91%	1.38%	0.53%	0.12%	2.03%
		# Loans		434	9	3	1	13
		% # Loans		95.38%	1.98%	0.66%	0.22%	2.86%
FORECLOSURE		Balance		-	-	388,924.16	1,196,402.87	1,585,327.03
		% Balance		0.00%	0.00%	0.50%	1.55%	2.06%
		# Loans		-	-	2	6	8
		% # Loans		0.00%	0.00%	0.44%	1.32%	1.76%
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		73,945,085.68	1,064,705.04	795,124.01	1,292,064.36	3,151,893.41
		% Balance		95.91%	1.38%	1.03%	1.68%	4.09%
		# Loans		434	9	5	7	21
		% # Loans		95.38%	1.98%	1.10%	1.54%	4.62%
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 August 26, 2002 Distribution


	Delinquency Report - Subgroup 1B Group


				CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT		Balance		30,013,763.79	397,999.74	-	-	397,999.74
		% Balance		98.69%	1.31%	0.00%	0.00%	1.31%
		# Loans		362	5	-	-	5
		% # Loans		98.64%	1.36%	0.00%	0.00%	1.36%
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		30,013,763.79	397,999.74	-	-	397,999.74
		% Balance		98.69%	1.31%	0.00%	0.00%	1.31%
		# Loans		362	5	-	-	5
		% # Loans		98.64%	1.36%	0.00%	0.00%	1.36%
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 August 26, 2002 Distribution


	Delinquency Report - Subgroup 2B Group


				CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT		Balance		16,206,023.81	99,570.53	-	-	99,570.53
		% Balance		97.92%	0.60%	0.00%	0.00%	0.60%
		# Loans		99	1	-	-	1
		% # Loans		98.02%	0.99%	0.00%	0.00%	0.99%
FORECLOSURE		Balance		-	-	244,512.22	-	244,512.22
		% Balance		0.00%	0.00%	1.48%	0.00%	1.48%
		# Loans		-	-	1	-	1
		% # Loans		0.00%	0.00%	0.99%	0.00%	0.99%
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		16,206,023.81	99,570.53	244,512.22	-	344,082.75
		% Balance		97.92%	0.60%	1.48%	0.00%	2.08%
		# Loans		99	1	1	-	2
		% # Loans		98.02%	0.99%	0.99%	0.00%	1.98%
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 August 26, 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 August 26, 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	1	10	21	33
	Number of Repurchased Loans			-	-	-	-	-
	Total Number of Loans Prepaid in Full			1	1	10	21	33

	Paid in Full Balance			259,749.90	35,110.42	2,067,777.81	2,018,613.41	4,381,251.54
	Repurchased Loans Balance			-	-	-	-	-
	Curtailments Amount			10,661.22	8,095.30	1,539.06	(81,212.08)	(60,916.50)
	Total Prepayment Amount			270,411.12	43,205.72	2,069,316.87	1,937,401.33	4,320,335.04

	*Cumulative*
	Number of Paid in Full Loans			2	5	21	67	95
	Number of Repurchased Loans			-	1	-	-	1
	Total Number of Loans Prepaid in Full			2	6	21	67	96

	Paid in Full Balance			479,590.67	244,442.63	4,361,251.63	5,935,394.01	11,020,678.94
	Repurchased Loans Balance			-	87,120.25	-	-	87,120.25
	Curtailments Amount			17,153.83	15,706.01	14,591.41	66,690.06	114,141.31
	Total Prepayment Amount			496,744.50	347,268.89	4,375,843.04	6,002,084.07	11,221,940.50

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 August 26, 2002 Distribution


	Prepayment Report - Voluntary Prepayments


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

	SMM			1.61%	0.14%	2.61%	1.37%	1.62%
	3 Months Avg SMM			0.97%	0.35%	1.47%	1.16%	1.15%
	12 Months Avg SMM
	Avg SMM Since Cut-off			0.74%	0.28%	1.37%	1.05%	1.04%

	CPR			17.67%	1.69%	27.23%	15.30%	17.76%
	3 Months Avg CPR			11.03%	4.12%	16.30%	13.04%	12.92%
	12 Months Avg CPR
	Avg CPR Since Cut-off			8.49%	3.35%	15.25%	11.90%	11.77%

	PSA			2154.34%	194.04%	2171.44%	1226.61%	1506.00%
	3 Months Avg PSA Approximation			1787.36%	613.47%	1542.44%	1243.40%	1317.56%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation			1643.76%	584.10%	1593.92%	1253.82%	1335.38%



	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 August 26, 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 August 26, 2002 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 33						Loan Group 1 = Subgroup 1A Group
Total Original Principal Balance = 4,401,060.00						Loan Group 2 = Subgroup 2A Group
Total Prepayment Amount = 4,381,251.54						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

1249504 1			21,500.00	21,372.54	Jul-08-02	10.250%	NJ - 80.00%	Paid Off - 180	Oct-23-01
1272774 1			100,000.00	99,735.61	Jul-02-02	11.500%	CA - 21.28%	Paid Off - 360	Oct-23-01
1281652 1			99,000.00	98,772.05	Jul-22-02	11.500%	IL - 90.00%	Paid Off - 360	Nov-16-01
1331010 1			22,800.00	22,500.03	Jul-17-02	13.000%	CA - 80.00%	Paid Off - 180	Nov-27-01
1349896 1			38,000.00	37,940.41	Jul-01-02	10.625%	AZ - 80.00%	Paid Off - 180	Feb-28-02
1363456 1			30,250.00	28,093.18	Jul-15-02	11.000%	CA - 80.00%	Paid Off - 180	Jan-21-02
1370995 1			146,300.00	145,742.38	Jul-11-02	9.125%	AZ - 95.00%	Paid Off - 360	Nov-08-01
1385464 1			28,500.00	28,146.43	Jul-02-02	9.875%	CA - 80.00%	Paid Off - 180	Jan-22-02
1386794 1			37,000.00	36,914.80	Jul-16-02	11.500%	CA - 80.00%	Paid Off - 180	Nov-16-01
1423248 1			200,000.00	199,316.12	Jul-10-02	8.885%	CA - 61.54%	Paid Off - 360	Dec-19-01
1433218 1			33,000.00	32,931.49	Jul-26-02	10.375%	CA - 80.00%	Paid Off - 180	Jan-15-02
1444895 1			210,000.00	209,559.46	Jul-15-02	9.250%	NJ - 75.00%	Paid Off - 360	Feb-08-02
1448958 1			98,300.00	98,152.51	Jul-03-02	11.875%	CA - 75.36%	Paid Off - 180	Jan-28-02
1452526 1			115,000.00	114,764.98	Jul-18-02	9.375%	NY - 61.83%	Paid Off - 360	Feb-11-02
1454681 1			112,000.00	110,686.97	Jul-09-02	10.500%	DC - 80.00%	Paid Off - 180	Jan-31-02
1457505 1			154,000.00	153,634.87	Jul-26-02	9.750%	CA - 80.00%	Paid Off - 360	Jan-25-02
1458984 1			75,000.00	74,888.57	Jul-02-02	10.875%	CA - 80.00%	Paid Off - 180	Feb-21-02
1459487 1			283,500.00	282,734.09	Jul-02-02	9.125%	NY - 90.00%	Paid Off - 360	Jan-04-02
1464836 1			85,000.00	84,873.71	Jul-11-02	10.875%	AZ - 70.00%	Paid Off - 180	Feb-25-02
1495019 1			21,980.00	21,961.23	Jul-19-02	13.375%	CA - 80.00%	Paid Off - 180	Feb-25-02
1545085 1			116,100.00	115,891.98	Jul-16-02	10.000%	FL - 90.00%	Paid Off - 360	Feb-15-02
1327714 2			112,080.00	111,556.26	Jul-26-02	8.125%	VA - 80.00%	Paid Off - 360	Nov-07-01
1328267 2			227,500.00	227,070.24	Jul-31-02	9.750%	NY - 59.09%	Paid Off - 360	Feb-06-02
1354355 2			241,600.00	237,586.06	Jul-24-02	7.125%	CA - 72.12%	Paid Off - 360	Sep-19-01
1387088 2			461,250.00	459,313.91	Jul-31-02	7.875%	MD - 75.00%	Paid Off - 360	Dec-14-01
1421597 2			149,000.00	148,725.87	Jul-02-02	9.875%	MD - 69.30%	Paid Off - 360	Feb-07-02
1429313 2			124,000.00	123,706.02	Jul-30-02	9.750%	NJ - 72.94%	Paid Off - 360	Jan-11-02
1436198 2			69,000.00	68,743.70	Jul-31-02	9.250%	OH - 89.61%	Paid Off - 360	Nov-20-01
1442214 2			132,000.00	131,509.77	Jul-03-02	9.250%	IL - 80.00%	Paid Off - 360	Nov-26-01
1473326 2			136,000.00	135,441.01	Jul-01-02	10.000%	IL - 85.00%	Paid Off - 360	Dec-18-01
1522527 2			425,700.00	424,124.97	Jul-25-02	8.500%	FL - 90.00%	Paid Off - 360	Dec-18-01
1565165 3			35,700.00	35,110.42	Jul-30-02	8.750%	KY - 85.00%	Paid Off - 180	Mar-29-02
1525251 4			260,000.00	259,749.90	Jul-09-02	9.625%	CA - 78.79%	Paid Off - 360	Apr-12-02


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

	Realized Loss Report for August 26, 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 August 26, 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 August 26, 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 August 26, 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 August 26, 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					81,504.07	2,439,186.13
	(y) Stated Principal Balance (incl Pre_Funding Amount)					93,647,085.65	169,419,899.93
	Quotient of (x) over (y)					0.09%	1.44%

	Trigger Event Percentage					0.00%	1.44%	1.44%
	Trigger Event % of Sr Enhancement Percentage						0.10%


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