SEC Info - IndyMac INDX Mortgage Loan Trust 2006-AR14 - ‘10-D/A’ for 12/26/06

SEC Info℠

Home

Help

Please Sign In

IndyMac INDX Mortgage Loan Trust 2006-AR14 – ‘10-D/A’ for 12/26/06 – EX-1

On: Monday, 3/5/07, at 12:39pm ET · For: 12/26/06 · Accession #: 1020242-7-377 · File #: 333-132042-40

  As Of                Filer                Filing    For·On·As Docs:Size              Issuer               Agent

 3/05/07  IndyMac INDX Mtge Loan… 2006-AR14 10-D/A     12/26/06    2:833K                                   Deutsche Bank Nat’l … Co

Amendment to Periodic Distribution Report by an Asset-Backed Issuer — Form 10-D
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 10-D/A      Amendment to Periodic Distribution Report by an        3±    13K 
                          Asset-Backed Issuer                                    
 2: EX-1        Underwriting Agreement                              HTML    561K

EX-1 — Underwriting Agreement

This exhibit is an HTML Document rendered as filed. [ Alternative Formats ]

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

December 26, 2006 Distribution

External Parties

Table of Contents

Page

Seller

IndyMac Bank

1. Certificate Payment Report

2. Collection Account Report

Servicer(s)

3. Credit Enhancement Report

IndyMac Bank, F.S.B.

4. Collateral Report

5. Delinquency Report

Underwriter(s)

6. REO Report

Lehman Brothers

7. Foreclosure Report

8. Prepayment Report

Cap Provider

9. Prepayment Detail Report

Lehman Brothers

10. Realized Loss Report

11. Realized Loss Detail Report

12. Triggers and Adj. Cert. Report

13. Additional Certificate Report

14. Other Related Information

Total Number of Pages

Dates

Contacts

Cut-Off Date:

October 01, 2006

Jennifer Hermansader

Close Date:

October 31, 2006

Administrator

First Distribution Date:

November 27, 2006

(714) 247-6258

Jennifer.Vandyne@db.com

Address:

Distribution Date:

December 26, 2006

1761 East St. Andrew Place, Santa Ana, CA 92705

Record Date:

November 30, 2006

Factor Information:

(800) 735-7777

December 22, 2006

Main Phone Number:

(714) 247-6000

Determination Date:

December 18, 2006

https://www.tss.db.com/invr

Revised Statement

Page 1 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution

Certificate Payment Report
Current Period Distribution - IndyMac INDX Mortgage Loan Trust 2006-AR14
			Prior						Current
			Prior

	Class	Original	Principal			Total	Realized	Deferred	Principal

Class	Type	Face Value	Balance	Interest	Principal	Distribution	Loss	Interest	Balance
			(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
1-A1A	FLT/STEP	222,980,000.00	218,632,404.14	952,812.16	10,365,421.33	11,318,233.49	0.00	0.00	208,266,982.81
1-A1A	FLT/STEP	222,980,000.00	218,632,404.14	952,812.16	10,365,421.33	11,318,233.49	0.00	0.00	208,266,982.81
1-A1B	FLT/STEP	41,708,000.00	41,224,929.93	181,320.98	1,151,722.69	1,333,043.67	0.00	0.00	40,073,207.24
1-A2A	FLT/STEP	104,483,000.00	104,483,000.00	460,392.73	0.00	460,392.73	0.00	0.00	104,483,000.00
1-A3A	FLT/STEP	180,000,000.00	180,000,000.00	800,400.00	0.00	800,400.00	0.00	0.00	180,000,000.00
1-A3B	FLT/STEP	20,000,000.00	20,000,000.00	90,544.44	0.00	90,544.44	0.00	0.00	20,000,000.00
1-A4A	FLT/STEP	47,906,000.00	47,906,000.00	211,864.29	0.00	211,864.29	0.00	0.00	47,906,000.00
2-A	FLT/STEP	381,571,000.00	377,888,578.66	1,680,344.55	3,984,242.41	5,664,586.96	0.00	0.00	373,904,336.25
M-1	FLT/STEP	24,465,000.00	24,465,000.00	112,729.28	0.00	112,729.28	0.00	0.00	24,465,000.00
M-2	FLT/STEP	22,241,000.00	22,241,000.00	102,839.91	0.00	102,839.91	0.00	0.00	22,241,000.00
M-3	FLT/STEP	8,340,000.00	8,340,000.00	38,697.60	0.00	38,697.60	0.00	0.00	8,340,000.00
M-4	FLT/STEP	13,901,000.00	13,901,000.00	65,508.46	0.00	65,508.46	0.00	0.00	13,901,000.00
M-5	FLT/STEP	6,672,000.00	6,672,000.00	31,710.53	0.00	31,710.53	0.00	0.00	6,672,000.00
M-6	FLT/STEP	6,116,000.00	6,116,000.00	29,412.86	0.00	29,412.86	0.00	0.00	6,116,000.00
M-7	FLT/STEP	5,560,000.00	5,560,000.00	28,754.47	0.00	28,754.47	0.00	0.00	5,560,000.00
M-8	FLT/STEP	5,560,000.00	5,560,000.00	30,098.13	0.00	30,098.13	0.00	0.00	5,560,000.00
M-9	FLT/STEP	5,560,000.00	5,560,000.00	31,665.74	0.00	31,665.74	0.00	0.00	5,560,000.00
M-10	FLT/STEP	4,448,000.00	4,448,000.00	25,332.60	0.00	25,332.60	0.00	0.00	4,448,000.00
1-AX	NTL	0.00	0.00	268,572.43	0.00	268,572.43	0.00	0.00	0.00
2-AX	NTL	0.00	0.00	175,819.01	0.00	175,819.01	0.00	0.00	0.00
C	EXE	0.00	0.00	275,661.27	0.00	275,661.27	0.00	0.00	0.00
P	EXE	100.00	100.00	337,988.06	0.00	337,988.06	0.00	0.00	100.00
R	NPR/EXE	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total		1,101,511,100.00	1,092,998,012.73	5,932,469.50	15,501,386.43	21,433,855.93	0.00	0.00	1,077,496,626.30
Total





Page 2 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution


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

1-A1A	11/27/06	12/25/06	A-Act/360	45668GAA0	222,980,000.00	980.502306	4.273084	46.485879	50.758963	934.016427
1-A1A	11/27/06	12/25/06	A-Act/360	45668GAA0	222,980,000.00	980.502306	4.273084	46.485879	50.758963	934.016427
1-A1B	11/27/06	12/25/06	A-Act/360	45668GAB8	41,708,000.00	988.417808	4.347391	27.613952	31.961342	960.803856
1-A2A	11/27/06	12/25/06	A-Act/360	45668GAC6	104,483,000.00	1,000.000000	4.406389	0.000000	4.406389	1,000.000000
1-A3A	11/27/06	12/25/06	A-Act/360	45668GAD4	180,000,000.00	1,000.000000	4.446667	0.000000	4.446667	1,000.000000
1-A3B	11/27/06	12/25/06	A-Act/360	45668GAE2	20,000,000.00	1,000.000000	4.527222	0.000000	4.527222	1,000.000000
1-A4A	11/27/06	12/25/06	A-Act/360	45668GAF9	47,906,000.00	1,000.000000	4.422500	0.000000	4.422500	1,000.000000
2-A	11/27/06	12/25/06	A-Act/360	45668GAG7	381,571,000.00	990.349315	4.403753	10.441680	14.845434	979.907635
M-1	11/27/06	12/25/06	A-Act/360	45668GAH5	24,465,000.00	1,000.000000	4.607778	0.000000	4.607778	1,000.000000
M-2	11/27/06	12/25/06	A-Act/360	45668GAJ1	22,241,000.00	1,000.000000	4.623889	0.000000	4.623889	1,000.000000
M-3	11/27/06	12/25/06	A-Act/360	45668GAK8	8,340,000.00	1,000.000000	4.640000	0.000000	4.640000	1,000.000000
M-4	11/27/06	12/25/06	A-Act/360	45668GAL6	13,901,000.00	1,000.000000	4.712500	0.000000	4.712500	1,000.000000
M-5	11/27/06	12/25/06	A-Act/360	45668GAM4	6,672,000.00	1,000.000000	4.752777	0.000000	4.752777	1,000.000000
M-6	11/27/06	12/25/06	A-Act/360	45668GAN2	6,116,000.00	1,000.000000	4.809166	0.000000	4.809166	1,000.000000
M-7	11/27/06	12/25/06	A-Act/360	45668GAP7	5,560,000.00	1,000.000000	5.171667	0.000000	5.171667	1,000.000000
M-8	11/27/06	12/25/06	A-Act/360	45668GAQ5	5,560,000.00	1,000.000000	5.413333	0.000000	5.413333	1,000.000000
M-9	11/27/06	12/25/06	A-Act/360	45668GAR3	5,560,000.00	1,000.000000	5.695277	0.000000	5.695277	1,000.000000
M-10	11/27/06	12/25/06	A-Act/360	45668GBC5	4,448,000.00	1,000.000000	5.695279	0.000000	5.695279	1,000.000000
1-AX	11/25/06	12/24/06	F-30/360	45668GAX0	123,415,400.00	992.171697	2.176166	0.000000	2.176166	973.507666
2-AX	11/25/06	12/24/06	F-30/360	45668GAY8	76,314,200.00	990.349315	2.303883	0.000000	2.303883	979.907635
C		45668GBA9	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
P		45668GAZ5	100.00	1,000.000000	3,379,880.600000	0.000000	3,379,880.600000	1,000.000000
R		45668GBB7	0.00	0.000000	0.000000	0.000000	0.000000	0.000000




Page 3 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution


Distribution to Date - IndyMac INDX Mortgage Loan Trust 2006-AR14
									Current


	Original		Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal

Class	Face Value	Interest	Principal	Principal	Principal	Distribution	Loss	Interest	Balance
(1)	(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
1-A1A	222,980,000.00	2,058,607.14	0.00	0.00	14,713,017.19	16,771,624.33	0.00	0.00	208,266,982.81
1-A1B	41,708,000.00	390,069.52	1,618,626.63	16,166.13	1,634,792.76	2,024,862.28	0.00	0.00	40,073,207.24
1-A2A	104,483,000.00	984,287.91	0.00	0.00	0.00	984,287.91	0.00	0.00	104,483,000.00
1-A3A	180,000,000.00	1,711,200.00	0.00	0.00	0.00	1,711,200.00	0.00	0.00	180,000,000.00
1-A3B	20,000,000.00	193,577.77	0.00	0.00	0.00	193,577.77	0.00	0.00	20,000,000.00
1-A4A	47,906,000.00	452,951.24	0.00	0.00	0.00	452,951.24	0.00	0.00	47,906,000.00
2-A	381,571,000.00	3,611,093.81	7,543,744.97	122,918.78	7,666,663.75	11,277,757.56	0.00	0.00	373,904,336.25
M-1	24,465,000.00	241,007.43	0.00	0.00	0.00	241,007.43	0.00	0.00	24,465,000.00
M-2	22,241,000.00	219,864.64	0.00	0.00	0.00	219,864.64	0.00	0.00	22,241,000.00
M-3	8,340,000.00	82,732.80	0.00	0.00	0.00	82,732.80	0.00	0.00	8,340,000.00
M-4	13,901,000.00	140,052.57	0.00	0.00	0.00	140,052.57	0.00	0.00	13,901,000.00
M-5	6,672,000.00	67,794.93	0.00	0.00	0.00	67,794.93	0.00	0.00	6,672,000.00
M-6	6,116,000.00	62,882.67	0.00	0.00	0.00	62,882.67	0.00	0.00	6,116,000.00
M-7	5,560,000.00	61,475.07	0.00	0.00	0.00	61,475.07	0.00	0.00	5,560,000.00
M-8	5,560,000.00	64,347.73	0.00	0.00	0.00	64,347.73	0.00	0.00	5,560,000.00
M-9	5,560,000.00	67,699.17	0.00	0.00	0.00	67,699.17	0.00	0.00	5,560,000.00
M-10	4,448,000.00	54,159.35	0.00	0.00	0.00	54,159.35	0.00	0.00	4,448,000.00
1-AX	0.00	319,739.26	0.00	0.00	0.00	319,739.26	0.00	0.00	0.00
2-AX	0.00	207,873.75	0.00	0.00	0.00	207,873.75	0.00	0.00	0.00
C	0.00	275,661.27	0.00	0.00	0.00	275,661.27	0.00	0.00	0.00
P	100.00	562,718.08	0.00	0.00	0.00	562,718.08	0.00	0.00	100.00
R	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total	1,101,511,100.00	11,829,796.11	9,162,371.60	139,084.91	24,014,473.70	35,844,269.81	0.00	0.00	1,077,496,626.30




Page 4 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution


Interest Detail - IndyMac INDX Mortgage Loan Trust 2006-AR14
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or	Current
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or

	Through	(with Notional)	Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid

Class	Rate	Balance	Interest	Interest SF	Interest	Adjustment	Interest	Interest	Interest
			(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
1-A1A	5.41000%	218,632,404.14	952,812.16	0.00	0.00	0.00	952,812.16	952,812.16	0.00
1-A1B	5.46000%	41,224,929.93	181,320.98	0.00	0.00	0.00	181,320.98	181,320.98	0.00
1-A2A	5.47000%	104,483,000.00	460,392.73	0.00	0.00	0.00	460,392.73	460,392.73	0.00
1-A3A	5.52000%	180,000,000.00	800,400.00	0.00	0.00	0.00	800,400.00	800,400.00	0.00
1-A3B	5.62000%	20,000,000.00	90,544.44	0.00	0.00	0.00	90,544.44	90,544.44	0.00
1-A4A	5.49000%	47,906,000.00	211,864.29	0.00	0.00	0.00	211,864.29	211,864.29	0.00
2-A	5.52000%	377,888,578.66	1,680,344.55	0.00	0.00	0.00	1,680,344.55	1,680,344.55	0.00
M-1	5.72000%	24,465,000.00	112,729.28	0.00	0.00	0.00	112,729.28	112,729.28	0.00
M-2	5.74000%	22,241,000.00	102,839.91	0.00	0.00	0.00	102,839.91	102,839.91	0.00
M-3	5.76000%	8,340,000.00	38,697.60	0.00	0.00	0.00	38,697.60	38,697.60	0.00
M-4	5.85000%	13,901,000.00	65,508.46	0.00	0.00	0.00	65,508.46	65,508.46	0.00
M-5	5.90000%	6,672,000.00	31,710.53	0.00	0.00	0.00	31,710.53	31,710.53	0.00
M-6	5.97000%	6,116,000.00	29,412.86	0.00	0.00	0.00	29,412.86	29,412.86	0.00
M-7	6.42000%	5,560,000.00	28,754.47	0.00	0.00	0.00	28,754.47	28,754.47	0.00
M-8	6.72000%	5,560,000.00	30,098.13	0.00	0.00	0.00	30,098.13	30,098.13	0.00
M-9	7.07000%	5,560,000.00	31,665.74	0.00	0.00	0.00	31,665.74	31,665.74	0.00
M-10	7.07000%	4,448,000.00	25,332.60	0.00	0.00	0.00	25,332.60	25,332.60	0.00
1-AX	2.63200%	122,449,266.81	268,572.43	0.00	0.00	0.00	268,572.43	268,572.43	0.00
2-AX	2.79160%	75,577,715.73	175,819.01	0.00	0.00	0.00	175,819.01	175,819.01	0.00
C	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	275,661.27	0.00
P	4,055,856.72000%	100.00	0.00	0.00	0.00	0.00	0.00	337,988.06	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total		1,291,024,995.27	5,318,820.17	0.00	0.00	0.00	5,318,820.17	5,932,469.50	0.00



Page 5 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution


Current Period Distribution - IndyMac INDX Series 2006-AR14 Grantor Trust
			Prior						Current
			Prior

	Class	Original	Principal			Total	Realized	Deferred	Principal

Class	Type	Face Value	Balance	Interest	Principal	Distribution	Loss	Interest	Balance
			(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
1-A1AU	FLT/STEP	222,980,000.00	218,632,404.14	952,812.16	10,365,421.33	11,318,233.49	0.00	0.00	208,266,982.81
1-A1AU	FLT/STEP	222,980,000.00	218,632,404.14	952,812.16	10,365,421.33	11,318,233.49	0.00	0.00	208,266,982.81
1-A2AU	FLT/STEP	104,483,000.00	104,483,000.00	460,392.73	0.00	460,392.73	0.00	0.00	104,483,000.00
1-A3AU	FLT/STEP	180,000,000.00	180,000,000.00	800,400.00	0.00	800,400.00	0.00	0.00	180,000,000.00
1-A3BU	FLT/STEP	20,000,000.00	20,000,000.00	90,544.44	0.00	90,544.44	0.00	0.00	20,000,000.00
1-A4AU	FLT/STEP	47,906,000.00	47,906,000.00	211,864.29	0.00	211,864.29	0.00	0.00	47,906,000.00





Total		575,369,000.00	571,021,404.14	2,516,013.62	10,365,421.33	12,881,434.95	0.00	0.00	560,655,982.81
Total




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

					(1)	(1)	(2)	(3)	(4)=(2)+(3)	(5)
1-A1AU	11/27/06	12/25/06	A-Act/360	45668GAS1	222,980,000.00	980.502306	4.273084	46.485879	50.758963	934.016427
1-A2AU	11/27/06	12/25/06	A-Act/360	45668GAT9	104,483,000.00	1,000.000000	4.406389	0.000000	4.406389	1,000.000000
1-A3AU	11/27/06	12/25/06	A-Act/360	45668GAU6	180,000,000.00	1,000.000000	4.446667	0.000000	4.446667	1,000.000000
1-A3BU	11/27/06	12/25/06	A-Act/360	45668GAV4	20,000,000.00	1,000.000000	4.527222	0.000000	4.527222	1,000.000000
1-A4AU	11/27/06	12/25/06	A-Act/360	45668GAW2	47,906,000.00	1,000.000000	4.422500	0.000000	4.422500	1,000.000000







Page 6 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution


Distribution to Date - IndyMac INDX Series 2006-AR14 Grantor Trust
									Current


	Original		Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal

Class	Face Value	Interest	Principal	Principal	Principal	Distribution	Loss	Interest	Balance
(1)	(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
1-A1AU	222,980,000.00	2,058,607.14	14,567,523.16	145,494.03	14,713,017.19	16,771,624.33	0.00	0.00	208,266,982.81
1-A2AU	104,483,000.00	984,287.91	0.00	0.00	0.00	984,287.91	0.00	0.00	104,483,000.00
1-A3AU	180,000,000.00	1,711,200.00	0.00	0.00	0.00	1,711,200.00	0.00	0.00	180,000,000.00
1-A3BU	20,000,000.00	193,577.77	0.00	0.00	0.00	193,577.77	0.00	0.00	20,000,000.00
1-A4AU	47,906,000.00	452,951.24	0.00	0.00	0.00	452,951.24	0.00	0.00	47,906,000.00





Total	575,369,000.00	5,400,624.06	14,567,523.16	145,494.03	14,713,017.19	20,113,641.25	0.00	0.00	560,655,982.81


Interest Detail - IndyMac INDX Series 2006-AR14 Grantor Trust
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or	Current
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or

	Through	(with Notional)	Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid

Class	Rate	Balance	Interest	Interest SF	Interest	Adjustment	Interest	Interest	Interest
			(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
1-A1AU	5.41000%	218,632,404.14	952,812.16	0.00	0.00	0.00	952,812.16	952,812.16	0.00
1-A2AU	5.47000%	104,483,000.00	460,392.73	0.00	0.00	0.00	460,392.73	460,392.73	0.00
1-A3AU	5.52000%	180,000,000.00	800,400.00	0.00	0.00	0.00	800,400.00	800,400.00	0.00
1-A3BU	5.62000%	20,000,000.00	90,544.44	0.00	0.00	0.00	90,544.44	90,544.44	0.00
1-A4AU	5.49000%	47,906,000.00	211,864.29	0.00	0.00	0.00	211,864.29	211,864.29	0.00





Total		571,021,404.14	2,516,013.62	0.00	0.00	0.00	2,516,013.62	2,516,013.62	0.00



Page 7 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution

Collection Account Report
SUMMARY

	Group 2	Group 1	Total
Principal Collections	3,393,650.81	10,560,281.16	13,953,931.97
Principal Withdrawals	0.00	0.00	0.00
Principal Other Accounts	0.00	0.00	0.00
TOTAL NET PRINCIPAL	3,393,650.81	10,560,281.16	13,953,931.97
Interest Collections	2,792,431.47	4,425,232.66	7,217,664.14
Interest Withdrawals	-0.00	-0.00	-0.00
Interest Fees	-32,859.39	-42,868.85	-75,728.24
Interest Other Accounts	143,050.87	194,937.19	337,988.06
TOTAL NET INTEREST	2,902,622.95	4,577,301.00	7,479,923.95
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	6,296,273.76	15,137,582.16	21,433,855.92




PRINCIPAL - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Principal Received	117.28	900.73	1,018.01
Curtailments	(1,363,806.50)	(2,054,693.76)	(3,418,500.26)
Prepayments In Full	4,757,340.03	12,237,580.96	16,994,920.99
Repurchased/Substitutions	0.00	376,493.23	376,493.23
Liquidations	0.00	0.00	0.00
Insurance Principal	0.00	0.00	0.00
Other Additional Principal	0.00	0.00	0.00
Delinquent Principal	-117.28	-900.73	-1,018.01
Realized Losses	-0.00	-0.00	-0.00
Advanced Principal	117.28	900.73	1,018.01
TOTAL PRINCIPAL COLLECTED	3,393,650.81	10,560,281.16	13,953,931.97




PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK




PRINCIPAL - OTHER ACCOUNTS

	Group 2	Group 1	Total
TOTAL PRINCIPAL OTHER ACCOUNTS	0.00	0.00	0.00






Page 8 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution


INTEREST - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Interest	2,891,989.16	4,594,380.85	7,486,370.01
Repurchased/Substitution Interest	0.00	2,481.09	2,481.09
Liquidation Interest	0.00	0.00	0.00
Insurance Interest	0.00	0.00	0.00
Other Additional Interest	143,050.87	194,937.19	337,988.06
Prepayment Interest Shortfalls	-5,772.98	-8,987.37	-14,760.35
Delinquent Interest	-2,187,247.75	-3,702,155.67	-5,889,403.42
Compensating Interest	5,772.98	8,987.37	14,760.36
Civil Relief Act Shortfalls	-0.00	-0.00	-0.00
Interest Realized Loss	0.00	0.00	0.00
Interest Advanced	2,087,690.07	3,530,526.39	5,618,216.46
TOTAL INTEREST COLLECTED	2,792,431.47	4,425,232.66	7,217,664.14




INTEREST - WITHDRAWALS

	Group 2	Group 1	Total
Non Recoverable Advances	0.00	0.00	0.00
Extraordinary Trust Fund Expenses	0.00	0.00	0.00
TOTAL INTEREST WITHDRAWALS	0.00	0.00	0.00




INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
	Group 2	Group 1	Total
Prepayment Charges	143,050.87	194,937.19	337,988.06

Cap Payment on 1-A2AU Corridor Account			0.00
Cap Payment on 1-A1A Cap Account			0.00
Cap Payment on 1-A2A Cap Account			0.00
Cap Payment on 1-A3A Cap Account			0.00
Cap Payment on 1-A3B Cap Account			0.00
Cap Payment on 1-A4A Cap Account			0.00

TOTAL INTEREST OTHER ACCOUNTS	143,050.87	194,937.19	337,988.06




INTEREST FEES
INTEREST FEES
	Group 2	Group 1	Total
Current Servicing Fees	32,156.91	41,730.93	73,887.84
Trustee Fees	702.48	1,137.92	1,840.40
TOTAL INTEREST FEES	32,859.39	42,868.85	75,728.24



Page 9 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution

Credit Enhancement Report

ACCOUNTS


1-A1A Cap Account

Beginning Balance			0.00
Amount Deposited			0.00
Amount Withdrawn			0.00
Amount due from Cap Counterparty			0.00
Amount due to Cap Counterparty			0.00
Ending Balance			0.00

1-A2A Cap Account

Beginning Balance			0.00
Amount Deposited			0.00
Amount Withdrawn			0.00
Amount due from Cap Counterparty			0.00
Amount due to Cap Counterparty			0.00
Ending Balance			0.00

1-A2AU Corridor Account

Beginning Balance			0.00
Amount Deposited			0.00
Amount Withdrawn			0.00
Amount due from Cap Counterparty			0.00
Amount due to Cap Counterparty			0.00
Ending Balance			0.00

1-A3A Cap Account

Beginning Balance			0.00
Amount Deposited			0.00
Amount Withdrawn			0.00
Amount due from Cap Counterparty			0.00
Amount due to Cap Counterparty			0.00
Ending Balance			0.00

1-A3B Cap Account

Beginning Balance			0.00
Amount Deposited			0.00
Amount Withdrawn			0.00
Amount due from Cap Counterparty			0.00
Amount due to Cap Counterparty			0.00
Ending Balance			0.00

1-A4A Cap Account

Beginning Balance			0.00
Amount Deposited			0.00
Amount Withdrawn			0.00
Amount due from Cap Counterparty			0.00
Amount due to Cap Counterparty			0.00
Ending Balance			0.00

Carryover Reserve Fund

Beginning Balance			35,000.00
Amount Deposited			0.00
Interest Earnings			0.00
Amount Withdrawn			0.00
Releases			0.00
Ending Balance			35,000.00





Page 10 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

December 26, 2006 Distribution

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Group 2

Group 1

Total

Beginning Overcollateralization Amount

11,241,467.68

Current Period Principal Realized Losses

0.00

Overcollateralization Amount After Current Losses

0.00

Overcollateralization Increase Amount

1,547,454.45

Overcollateralization Reduction Amount

0.00

Ending Overcollateralization Amount

12,788,922.14

Overcollateralization Deficiency Amount

0.00

Overcollateralization Excess Amount

0.01

Overcollateralization Target Amount

12,788,922.13

Net Monthly Excess Cashflow

1,823,115.73

Page 11 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution

Collateral Report


COLLATERAL




		Group 2	Group 1	Total



Loan Count:


Original	1,603	1,520	3,123
Prior	1,584	1,506	3,090
Prefunding	0	0	0
Scheduled Paid Offs	-0	-0	-0
Full Voluntary Prepayments	-21	-28	-49
Repurchases	-0	-1	-1
Liquidations	-0	-0	-0
Current	1,563	1,477	3,040
Principal Balance:


Original	424,912,259.28	687,167,926.03	1,112,080,185.31
Prior	421,486,708.68	682,752,671.73	1,104,239,380.41
Prefunding	0.00	0.00	0.00
Scheduled Principal	-117.28	-900.73	-1,018.01
Partial Prepayments	(1,363,806.50)	(2,054,693.76)	(3,418,500.26)
Full Voluntary Prepayments	-4,757,340.03	-12,237,580.96	-16,994,920.99
Repurchases	-0.00	-376,493.23	-376,493.23
Liquidations	-0.00	-0.00	-0.00
Current	418,093,057.87	672,192,390.57	1,090,285,448.44





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 12 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution


CHARACTERISTICS
CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Coupon Original	7.34354%	7.14927%	7.22350%
Weighted Average Coupon Prior	7.34354%	7.14927%	7.22350%
Weighted Average Coupon Current	8.23368%	8.07940%	8.13829%
Weighted Average Months to Maturity Original	383	384	384
Weighted Average Months to Maturity Prior	383	384	384
Weighted Average Months to Maturity Current	382	383	383
Weighted Avg Remaining Amortization Term Original	384	384	384
Weighted Avg Remaining Amortization Term Prior	384	384	384
Weighted Avg Remaining Amortization Term Current	383	384	383
Weighted Average Seasoning Original	3.11	3.26	3.20
Weighted Average Seasoning Prior	3.11	3.26	3.20
Weighted Average Seasoning Current	4.10	4.25	4.19

Page 13 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution


ARM CHARACTERISTICS
ARM CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Margin Original	3.46504%	3.32922%	3.38112%
Weighted Average Margin Prior	3.46504%	3.32922%	3.38112%
Weighted Average Margin Current	3.46502%	3.32717%	3.37979%
Weighted Average Max Rate Original	9.97457%	9.97577%	9.97531%
Weighted Average Max Rate Prior	9.97457%	9.97577%	9.97531%
Weighted Average Max Rate Current	9.97466%	9.97544%	9.97514%
Weighted Average Min Rate Original	3.46504%	3.32922%	3.38112%
Weighted Average Min Rate Prior	3.46504%	3.32922%	3.38112%
Weighted Average Min Rate Current	3.46502%	3.32717%	3.37979%
Weighted Average Cap Up Original	0.00000%	0.00000%	0.00000%
Weighted Average Cap Up Prior	0.00000%	0.00000%	0.00000%
Weighted Average Cap Up Current	0.00000%	0.00000%	0.00000%
Weighted Average Cap Down Original	0.00000%	0.00000%	0.00000%
Weighted Average Cap Down Prior	0.00000%	0.00000%	0.00000%
Weighted Average Cap Down Current	0.00000%	0.00000%	0.00000%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

	Group 2	Group 1	Total




Current Servicing Fees	32,156.91	41,730.93	73,887.84
Delinquent Servicing Fees	99,557.69	171,629.28	271,186.97
TOTAL SERVICING FEES	131,714.60	213,360.21	345,074.81


Total Servicing Fees	131,714.60	213,360.21	345,074.81
Compensating Interest	-5,772.98	-8,987.37	-14,760.36
Delinquent Servicing Fees	-99,557.69	-171,629.28	-271,186.97
COLLECTED SERVICING FEES	26,383.93	32,743.56	59,127.49


Total Advanced Interest	2,087,690.07	3,530,526.39	5,618,216.46
Total Advanced Principal	117.28	900.73	1,018.01
Aggregate Advances with respect to this Distribution	2,087,807.35	3,531,427.12	5,619,234.46
Unrecovered Advances	0.00	0.00	0.00
Non Recoverable Advance	0.00	0.00	0.00
Servicer Escrow Advances	0.00	0.00	0.00




ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
	Group 2	Group 1	Total
Prepayment Interest Shortfall (PPIS)	5,772.98	8,987.37	14,760.35
Compensating Interest	(5,772.98)	(8,987.37)	(14,760.36)
Net Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00


Ending Pool Stated Principal Balance	418,093,057.87	672,192,390.57	1,090,285,448.44
Weighted Average Net Mortgage Rate	7.856681%	7.702404%	7.761291%





Page 14 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution

Delinquency Report

TOTAL
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		47,159,753.48	7,454,351.98	2,641,438.64	57,255,544.10
	% Balance		4.33%	0.68%	0.24%	5.25%
	# Loans		118	21	7	146
	% # Loans		3.88%	0.69%	0.23%	4.80%
FORECLOSURE	Balance	0.00	0.00	0.00	0.00	0.00
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	0	0	0	0	0
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY	Balance	0.00	0.00	0.00	0.00	0.00
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	0	0	0	0	0
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
REO	Balance	0.00	0.00	0.00	0.00	0.00
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	0	0	0	0	0
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL	Balance	0.00	47,159,753.48	7,454,351.98	2,641,438.64	57,255,544.10
	% Balance	0.00%	4.33%	0.68%	0.24%	5.25%
	# Loans	0	118	21	7	146
	% # Loans	0.00%	3.88%	0.69%	0.23%	4.80%

Page 15 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution


GROUP 1
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		29,759,232.63	4,373,577.42	1,050,066.16	35,182,876.21
	% Balance		4.43%	0.65%	0.16%	5.23%
	# Loans		58	11	2	71
	% # Loans		3.93%	0.74%	0.14%	4.81%
FORECLOSURE	Balance	0.00	0.00	0.00	0.00	0.00
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	0	0	0	0	0
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY	Balance	0.00	0.00	0.00	0.00	0.00
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	0	0	0	0	0
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
REO	Balance	0.00	0.00	0.00	0.00	0.00
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	0	0	0	0	0
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL	Balance	0.00	29,759,232.63	4,373,577.42	1,050,066.16	35,182,876.21
	% Balance	0.00%	4.43%	0.65%	0.16%	5.23%
	# Loans	0	58	11	2	71
	% # Loans	0.00%	3.93%	0.74%	0.14%	4.81%

Page 16 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution


GROUP 2
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		17,400,520.85	3,080,774.56	1,591,372.48	22,072,667.89
	% Balance		4.16%	0.74%	0.38%	5.28%
	# Loans		60	10	5	75
	% # Loans		3.84%	0.64%	0.32%	4.80%
FORECLOSURE	Balance	0.00	0.00	0.00	0.00	0.00
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	0	0	0	0	0
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY	Balance	0.00	0.00	0.00	0.00	0.00
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	0	0	0	0	0
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
REO	Balance	0.00	0.00	0.00	0.00	0.00
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	0	0	0	0	0
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL	Balance	0.00	17,400,520.85	3,080,774.56	1,591,372.48	22,072,667.89
	% Balance	0.00%	4.16%	0.74%	0.38%	5.28%
	# Loans	0	60	10	5	75
	% # Loans	0.00%	3.84%	0.64%	0.32%	4.80%

Page 17 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

December 26, 2006 Distribution

REO Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 18 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

December 26, 2006 Distribution

Foreclosure Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 19 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS



		Group 2	Group 1	Total


Current


Number of Paid in Full Loans	21	28	49
Number of Repurchased Loans	0	1	1
Total Number of Loans Prepaid in Full	21	29	50
Curtailments Amount	(1,363,806.50)	(2,054,693.76)	(3,418,500.26)
Paid in Full Balance	4,757,340.03	12,237,580.96	16,994,920.99
Repurchased Loans Balance	0.00	376,493.23	376,493.23
Total Prepayment Amount	3,393,533.53	10,559,380.43	13,952,913.96
Cumulative


Number of Paid in Full Loans	39	42	81
Number of Repurchased Loans	1	1	2
Total Number of Loans Prepaid in Full	40	43	83
Paid in Full Balance	9,140,400.09	17,775,641.05	26,916,041.14
Repurchased Loans Balance	98,000.00	376,493.23	474,493.23
Curtailments Amount	(2,521,704.95)	(3,358,671.49)	(5,880,376.44)
Total Prepayment Amount	6,716,695.14	14,793,462.79	21,510,157.93

Page 20 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES - Including Liquidated Balances



		Group 2	Group 1	Total





SMM	0.81%	1.55%	1.26%
3 Months Avg SMM	0.79%	1.08%	0.97%
12 Months Avg SMM	0.79%	1.08%	0.97%
Avg SMM Since Cut-off	0.79%	1.08%	0.97%



CPR	9.25%	17.06%	14.15%
3 Months Avg CPR	9.12%	12.24%	11.06%
12 Months Avg CPR	9.12%	12.24%	11.06%
Avg CPR Since Cut-off	9.12%	12.24%	11.06%



PSA	1,126.22%	2,006.51%	1,686.90%
3 Months Avg PSA Approximation	1,264.09%	1,631.16%	1,495.81%
12 Months Avg PSA Approximation	1,264.09%	1,631.16%	1,495.81%
Avg PSA Since Cut-off Approximation	1,264.09%	1,631.16%	1,495.81%


(*) SMM, CPR, PSA Figures Include Liquidated Balances

Page 21 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

December 26, 2006 Distribution

PREPAYMENT CALCULATION METHODOLOGY - Including Liquidated Balances

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidated Balances)/(Beg Principal Balance - Sched Principal)

Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)

PSA Standard Prepayment Model: CPR/(0.002*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/(0.002*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 22 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES - Excluding Liquidated Balances



		Group 2	Group 1	Total





SMM	0.81%	1.55%	1.26%
3 Months Avg SMM	0.79%	1.08%	0.97%
12 Months Avg SMM	0.79%	1.08%	0.97%
Avg SMM Since Cut-off	0.79%	1.08%	0.97%



CPR	9.25%	17.06%	14.15%
3 Months Avg CPR	9.12%	12.24%	11.06%
12 Months Avg CPR	9.12%	12.24%	11.06%
Avg CPR Since Cut-off	9.12%	12.24%	11.06%



PSA	1,126.22%	2,006.51%	1,686.90%
3 Months Avg PSA Approximation	1,264.09%	1,631.16%	1,495.81%
12 Months Avg PSA Approximation	1,264.09%	1,631.16%	1,495.81%
Avg PSA Since Cut-off Approximation	1,264.09%	1,631.16%	1,495.81%

(*) SMM, CPR, PSA Figures Exclude Liquidated Balances
(*) SMM, CPR, PSA Figures Exclude Liquidated Balances

Page 23 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

December 26, 2006 Distribution

PREPAYMENT CALCULATION METHODOLOGY - Excluding Liquidated Balances

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/(0.002*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/(0.002*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 24 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution

Prepayment Detail Report

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number		Original			Current	State &	Type Prepayment	First


&	Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Payment

Loan Group	Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

6006745 1		224,000.00	227,661.50	08-Dec-2006	8.750%	IL - 80.00%	Paid Off - 360	01-Jun-2006
6006745 1		224,000.00	227,661.50	08-Dec-2006	8.750%	IL - 80.00%	Paid Off - 360	01-Jun-2006
6014286 1		448,000.00	453,857.14	22-Nov-2006	8.750%	CA - 80.00%	Paid Off - 360	01-Jul-2006
6018942 2		172,000.00	174,509.92	30-Nov-2006	8.250%	FL - 80.00%	Paid Off - 360	01-Jun-2006
6019023 2		319,200.00	322,185.65	21-Nov-2006	8.750%	FL - 80.00%	Paid Off - 360	01-Aug-2006
6023552 2		190,000.00	192,143.13	16-Nov-2006	8.250%	IL - 63.33%	Paid Off - 360	01-Jul-2006
6024126 1		334,000.00	336,878.45	21-Nov-2006	8.500%	UT - 65.36%	Paid Off - 360	01-Aug-2006
6024168 2		152,000.00	152,699.81	16-Nov-2006	8.250%	MD - 80.00%	Paid Off - 360	01-Sep-2006
6024228 2		355,000.00	356,578.61	22-Nov-2006	8.250%	CA - 79.78%	Paid Off - 360	01-Sep-2006
6028329 1		660,000.00	662,718.68	21-Nov-2006	8.750%	CA - 70.97%	Paid Off - 360	01-Jun-2006
6028440 1		512,000.00	514,361.81	28-Nov-2006	8.250%	CA - 80.00%	Paid Off - 360	01-Sep-2006
6028747 2		182,400.00	183,667.15	04-Dec-2006	8.500%	CA - 80.00%	Paid Off - 480	01-Sep-2006
6028841 1		564,000.00	566,194.35	05-Dec-2006	7.625%	CA - 80.00%	Paid Off - 480	01-Sep-2006
6028960 2		372,000.00	374,588.25	20-Nov-2006	8.500%	CA - 80.00%	Paid Off - 480	01-Sep-2006
6029100 1		480,000.00	483,238.27	30-Nov-2006	8.500%	CA - 80.00%	Paid Off - 480	01-Sep-2006
6029102 1		570,000.00	572,023.25	06-Dec-2006	8.250%	VA - 75.00%	Paid Off - 360	01-Sep-2006
6029143 1		448,000.00	450,047.81	29-Nov-2006	8.250%	CA - 58.95%	Paid Off - 360	01-Sep-2006
6029343 1		363,750.00	365,579.94	28-Nov-2006	8.500%	CA - 75.00%	Paid Off - 360	01-Sep-2006
6029490 2		142,000.00	143,000.22	06-Dec-2006	7.875%	MD - 78.89%	Paid Off - 360	01-Aug-2006
6029817 1		712,500.00	719,089.52	14-Dec-2006	8.625%	MA - 75.00%	Paid Off - 360	01-Aug-2006
6029913 1		268,000.00	269,068.33	06-Dec-2006	7.875%	CA - 80.00%	Paid Off - 360	01-Sep-2006
6029986 1		520,000.00	522,887.70	16-Nov-2006	8.750%	CA - 75.28%	Paid Off - 360	01-Sep-2006
6032910 2		162,000.00	163,639.03	14-Dec-2006	8.250%	MI - 69.23%	Paid Off - 360	01-Jul-2006
6032941 2		195,000.00	194,804.96	28-Nov-2006	7.500%	IL - 46.43%	Paid Off - 360	01-Jul-2006
6033197 1		532,500.00	540,096.33	07-Dec-2006	8.125%	CA - 75.00%	Paid Off - 480	01-Jul-2006
6033317 2		203,500.00	205,461.75	27-Nov-2006	7.875%	MD - 60.75%	Paid Off - 360	01-Jul-2006
6033388 2		131,637.00	132,441.22	27-Nov-2006	8.125%	MN - 71.16%	Paid Off - 360	01-Aug-2006
6033392 2		246,326.00	247,876.47	01-Dec-2006	8.125%	CA - 90.00%	Paid Off - 360	01-Aug-2006
6033668 1		611,250.00	613,232.02	27-Nov-2006	8.000%	MI - 75.00%	Paid Off - 360	01-Sep-2006
6045110 2		320,000.00	320,502.89	28-Nov-2006	8.750%	CA - 80.00%	Paid Off - 360	01-Aug-2006
6045315 1		508,750.00	511,362.62	15-Dec-2006	8.500%	CA - 55.00%	Paid Off - 360	01-Sep-2006
6045393 2		235,000.00	234,439.98	29-Nov-2006	8.250%	CA - 76.55%	Paid Off - 360	01-Sep-2006
122420946 1		195,000.00	194,868.76	21-Nov-2006	8.625%	MD - 65.00%	Paid Off - 360	01-Feb-2006
122426525 1		524,000.00	529,131.06	14-Dec-2006	9.125%	VA - 80.00%	Paid Off - 360	01-May-2006
122426665 1		116,000.00	116,448.30	13-Dec-2006	9.000%	AZ - 59.18%	Paid Off - 360	01-May-2006
123627775 1		432,000.00	437,071.93	13-Dec-2006	8.125%	MD - 80.00%	Paid Off - 360	01-Jun-2006
123675268 2		108,000.00	109,322.13	13-Dec-2006	8.158%	VA - 73.97%	Paid Off - 360	01-Aug-2006
123900786 2		387,000.00	389,482.56	07-Dec-2006	8.558%	CA - 71.67%	Paid Off - 360	01-Sep-2006
123978475 1		368,522.00	371,380.90	01-Dec-2006	7.750%	CA - 80.00%	Paid Off - 480	01-Aug-2006
124066985 1		100,000.00	100,221.28	21-Nov-2006	8.158%	CA - 27.03%	Paid Off - 480	01-Oct-2006
124110696 1		344,000.00	342,640.20	06-Dec-2006	8.158%	MI - 80.00%	Paid Off - 360	01-Nov-2006


Page 25 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

December 26, 2006 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution

Loan Number

Original

Current

State &

Type Prepayment

First

Loan

Principal

Prepayment

Note

LTV at

Payment

Loan Group

Status

Balance

Amount

Date

Rate

Origination

Original Term

Date

124115083 1

459,000.00

459,373.41

28-Nov-2006

7.808%

CA - 68.71%

Paid Off - 360

01-Oct-2006

124161762 2

328,000.00

328,392.16

15-Dec-2006

8.458%

CA - 80.00%

Paid Off - 360

01-Oct-2006

124200217 1

520,000.00

519,353.71

04-Dec-2006

7.958%

CA - 80.00%

Paid Off - 480

01-Nov-2006

124201540 2

330,000.00

330,229.82

16-Nov-2006

8.108%

CA - 53.66%

Paid Off - 360

01-Sep-2006

124203425 1

211,200.00

211,348.96

13-Dec-2006

8.058%

MI - 80.00%

Paid Off - 360

01-Oct-2006

124214020 1

600,000.00

598,570.16

22-Nov-2006

7.758%

MD - 80.00%

Paid Off - 360

01-Nov-2006

124236675 2

75,000.00

75,090.63

06-Dec-2006

8.283%

AZ - 47.77%

Paid Off - 360

01-Oct-2006

124273136 2

126,000.00

126,283.69

16-Nov-2006

8.558%

UT - 75.00%

Paid Off - 480

01-Oct-2006

124351236 1

550,000.00

548,874.57

27-Nov-2006

7.708%

CA - 64.71%

Paid Off - 360

01-Nov-2006

123996384 1

376,000.00

376,493.23

30-Nov-2006

7.908%

CA - 80.00%

Repur/Subs - 360

01-Sep-2006

TOTAL

17,284,535.00

17,371,414.22

Page 26 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES


		Group 2	Group 1	Total


Current





	Subsequent Recoveries		0.00	0.00	0.00

	Number of Loans Liquidated		0	0	0
	Collateral Principal Realized Loss/(Gain) Amount		0.00	0.00	0.00
	Collateral Interest Realized Loss/(Gain) Amount		0.00	0.00	0.00
Net Liquidation Proceeds		0.00	0.00	0.00
Cumulative




	Number of Loans Liquidated		0	0	0

	Collateral Realized Loss/(Gain) Amount		0.00	0.00	0.00
	Net Liquidation Proceeds		0.00	0.00	0.00
Cumulative Subsequent Recoveries		0.00	0.00	0.00

Page 27 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution


DEFAULT SPEEDS
DEFAULT SPEEDS
	Group 2	Group 1	Total




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


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


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


Principal Only Loss Severity Approx for Current Period	0.00%	0.00%	0.00%
3 Months Avg Loss Severity Approximation	0.00%	0.00%	0.00%
12 Months Avg Loss Severity Approximation	0.00%	0.00%	0.00%
Avg Loss Severity Approximation Since Cut-Off	0.00%	0.00%	0.00%


Principal & Interest Loss Severity Approx for Current Period	0.00%	0.00%	0.00%
3 Months Avg Loss Severity Approximation	0.00%	0.00%	0.00%
12 Months Avg Loss Severity Approximation	0.00%	0.00%	0.00%
Avg Loss Severity Approximation Since Cut-Off	0.00%	0.00%	0.00%

Page 28 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

December 26, 2006 Distribution

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)

Principal Only Loss Severity Approximation for current period:

Sum(Principal Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Principal & Interest Loss Severity Approximation for current period:

Sum(Principal & Interest Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Average Loss Severity Approximation over period between nth month and mth month:

Sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans for months in the period n,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.

All Realized Losses in excess of Principal Balance are treated as Interest Realized Losses.

Page 29 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

December 26, 2006 Distribution

Realized Loss Detail Report

Loan Number

Current

State &

Prior

Realized

Cumulative

Loan

Note

LTV at

Original

Principal

Loss/(Gain)

Realized

Loan Group

Status

Rate

Origination

Term

Balance

Revision

Loss/(Gain)

TOTAL

Page 30 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

December 26, 2006 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Group 2

Group 1

Total

Stepdown Date Occurred?

Senior Enhancement Percentage (For Stepdown Date)

10.4656%

Applicable % ( Post to November 2012 )

33.6500%

Trigger Event In Effect?

Rolling 3 Month Delinquency Rate

0.7835%

Prior Senior Enhancement Percentage

9.3153%

Applicable % ( Prior to November 2012 )

26.9500%

Applicable % of Prior Senior Enhancement Percentage

2.5105%

Aggregate Amount of Realized Losses

0.00

Stated Principal Balance as of Cutoff Date

1,112,080,185.31

Realized Loss Percentage

0.0000%

Servicer Termination Test?

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Group 2

Group 1

Total

Current LIBOR Rate

5.320000%

Libor Rate Determination Date

11/23/2006

Next LIBOR Rate

5.350000%

Next Libor Rate Determination Date

12/21/2006

Page 31 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

		Carryover Amount Paid	Carryover Amount Unpaid	Carryover Amount
CLASS

	1-A1AU	0.00	0.00	0.00
		0.00	0.00	0.00
	1-A1B	0.00	0.00	0.00
		0.00	0.00	0.00
	1-A3AU	0.00	0.00	0.00
		0.00	0.00	0.00
	1-A3BU	0.00	0.00	0.00
		0.00	0.00	0.00
	1-A4AU	0.00	0.00	0.00
		0.00	0.00	0.00
	2-A	0.00	0.00	0.00
		0.00	0.00	0.00
	M-1	0.00	0.00	0.00
		0.00	0.00	0.00
	M-2	0.00	0.00	0.00
		0.00	0.00	0.00
	M-3	0.00	0.00	0.00
		0.00	0.00	0.00
	M-4	0.00	0.00	0.00
		0.00	0.00	0.00
	M-5	0.00	0.00	0.00
		0.00	0.00	0.00
	M-6	0.00	0.00	0.00
		0.00	0.00	0.00
	M-7	0.00	0.00	0.00
		0.00	0.00	0.00
	M-8	0.00	0.00	0.00
		0.00	0.00	0.00
	M-9	0.00	0.00	0.00
		0.00	0.00	0.00
	M-10	0.00	0.00	0.00
		0.00	0.00	0.00




Page 32 of 33

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
December 26, 2006 Distribution

Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
	Group 2	Group 1	Total
Current Scheduled Payments	2,892,106.44	4,595,281.58	7,487,388.03
Current Scheduled Payments 1 Month Prior	2,702,042.28	4,275,129.91	6,977,172.19
Current Scheduled Payments 2 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 3 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 4 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 5 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 6 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 7 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 8 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 9 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 10 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 11 Month Prior	0.00	0.00	0.00

Delinquent 60+ Scheduled Payments	32,463.06	36,901.57	69,364.63
Delinq. 60+ Sched. Pmnts, 1 Month Prior	17,612.51	29,786.59	47,399.10
Delinq. 60+ Sched. Pmnts, 2 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 3 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 4 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 5 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 6 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 7 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 8 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 9 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 10 Month Prior	0.00	0.00	0.00
Delinq. 60+ Sched. Pmnts, 11 Month Prior	0.00	0.00	0.00





Page 33 of 33

Dates Referenced Herein and Documents Incorporated by Reference

This ‘10-D/A’ Filing	Date	Other Filings

Filed on:	3/5/07
For Period End:	12/26/06	10-D
	12/22/06
	12/18/06
	11/30/06
	11/27/06	10-D
	10/31/06	8-K
	10/1/06
		List all Filings

↑Top

Filing Submission 0001020242-07-000377 – Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

IndyMac INDX Mortgage Loan Trust 2006-AR14 – ‘10-D/A’ for 12/26/06 – EX-1

On: Monday, 3/5/07, at 12:39pm ET · For: 12/26/06 · Accession #: 1020242-7-377 · File #: 333-132042-40

Previous ‘10-D’: ‘10-D’ on 1/8/07 for 12/26/06 · Latest ‘10-D’: This Filing

Amendment to Periodic Distribution Report by an Asset-Backed Issuer — Form 10-DFiling Table of Contents

EX-1 — Underwriting Agreement

This exhibit is an HTML Document rendered as filed. [ Alternative Formats ]

Dates Referenced Herein and Documents Incorporated by Reference

Amendment to Periodic Distribution Report by an Asset-Backed Issuer — Form 10-D
Filing Table of Contents