SEC Info - IndyMac INDX Mortgage Loan Trust 2006-AR14 - ‘10-D’ for 11/27/06

SEC Info℠

Home

Help

Please Sign In

IndyMac INDX Mortgage Loan Trust 2006-AR14 – ‘10-D’ for 11/27/06 – EX-99.1

On: Tuesday, 12/5/06, at 3:13pm ET · For: 11/27/06 · Accession #: 1020242-6-1122 · File #: 333-132042-40

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

12/05/06  IndyMac INDX Mtge Loan… 2006-AR14 10-D       11/27/06    2:739K                                   Deutsche Bank Nat’l … Co

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

Document/Exhibit                   Description                      Pages   Size 

 1: 10-D        Periodic Distribution Report by an Asset-Backed        3±    13K 
                          Issuer                                                 
 2: EX-99.1     Miscellaneous Exhibit                               HTML    522K

EX-99.1 — Miscellaneous Exhibit

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

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

November 27, 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:

November 27, 2006

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

Record Date:

October 31, 2006

Factor Information:

(800) 735-7777

November 24, 2006

Main Phone Number:

(714) 247-6000

Determination Date:

November 17, 2006

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

Page 1 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 2006 Distribution

Certificate Payment Report
Current Period Distribution - IndyMac INDX Mortgage Loan Trust 2006-AR14
				Prior						Current
	Class		Original	Principal			Total	Realized	Deferred	Principal
	Class		Original	Principal			Total	Realized	Deferred	Principal
Class	Type	Cur	Face Value	Balance	Interest	Principal	Distribution	Loss	Interest	Balance

			(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
			(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
1-A1A	FLT/STEP	$	222,980,000.00	222,980,000.00	1,105,794.98	4,347,595.86	5,453,390.84	0.00	0.00	218,632,404.14
1-A1A	FLT/STEP	$	222,980,000.00	222,980,000.00	1,105,794.98	4,347,595.86	5,453,390.84	0.00	0.00	218,632,404.14
1-A1B	FLT/STEP	$	41,708,000.00	41,708,000.00	208,748.54	483,070.07	691,818.61	0.00	0.00	41,224,929.93
1-A2A	FLT/STEP	$	104,483,000.00	104,483,000.00	523,895.18	0.00	523,895.18	0.00	0.00	104,483,000.00
1-A3A	FLT/STEP	$	180,000,000.00	180,000,000.00	910,800.00	0.00	910,800.00	0.00	0.00	180,000,000.00
1-A3B	FLT/STEP	$	20,000,000.00	20,000,000.00	103,033.33	0.00	103,033.33	0.00	0.00	20,000,000.00
1-A4A	FLT/STEP	$	47,906,000.00	47,906,000.00	241,086.95	0.00	241,086.95	0.00	0.00	47,906,000.00
2-A	FLT/STEP	$	381,571,000.00	381,571,000.00	1,930,749.26	3,682,421.34	5,613,170.60	0.00	0.00	377,888,578.66
M-1	FLT/STEP	$	24,465,000.00	24,465,000.00	128,278.15	0.00	128,278.15	0.00	0.00	24,465,000.00
M-2	FLT/STEP	$	22,241,000.00	22,241,000.00	117,024.73	0.00	117,024.73	0.00	0.00	22,241,000.00
M-3	FLT/STEP	$	8,340,000.00	8,340,000.00	44,035.20	0.00	44,035.20	0.00	0.00	8,340,000.00
M-4	FLT/STEP	$	13,901,000.00	13,901,000.00	74,544.11	0.00	74,544.11	0.00	0.00	13,901,000.00
M-5	FLT/STEP	$	6,672,000.00	6,672,000.00	36,084.40	0.00	36,084.40	0.00	0.00	6,672,000.00
M-6	FLT/STEP	$	6,116,000.00	6,116,000.00	33,469.81	0.00	33,469.81	0.00	0.00	6,116,000.00
M-7	FLT/STEP	$	5,560,000.00	5,560,000.00	32,720.60	0.00	32,720.60	0.00	0.00	5,560,000.00
M-8	FLT/STEP	$	5,560,000.00	5,560,000.00	34,249.60	0.00	34,249.60	0.00	0.00	5,560,000.00
M-9	FLT/STEP	$	5,560,000.00	5,560,000.00	36,033.43	0.00	36,033.43	0.00	0.00	5,560,000.00
M-10	FLT/STEP	$	4,448,000.00	4,448,000.00	28,826.75	0.00	28,826.75	0.00	0.00	4,448,000.00
1-AX	NTL	$	0.00	0.00	51,166.83	0.00	51,166.83	0.00	0.00	0.00
2-AX	NTL	$	0.00	0.00	32,054.74	0.00	32,054.74	0.00	0.00	0.00
C	EXE	$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
P	EXE	$	100.00	100.00	224,730.02	0.00	224,730.02	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	1,101,511,100.00	5,897,326.61	8,513,087.27	14,410,413.88	0.00	0.00	1,092,998,012.73
Total





Page 2 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 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	10/25/06	11/26/06	A-Act/360	45668GAA0	222,980,000.00	1,000.000000	4.959167	19.497694	24.456861	980.502306
1-A1A	10/25/06	11/26/06	A-Act/360	45668GAA0	222,980,000.00	1,000.000000	4.959167	19.497694	24.456861	980.502306
1-A1B	10/25/06	11/26/06	A-Act/360	45668GAB8	41,708,000.00	1,000.000000	5.005000	11.582192	16.587192	988.417808
1-A2A	10/25/06	11/26/06	A-Act/360	45668GAC6	104,483,000.00	1,000.000000	5.014167	0.000000	5.014167	1,000.000000
1-A3A	10/25/06	11/26/06	A-Act/360	45668GAD4	180,000,000.00	1,000.000000	5.060000	0.000000	5.060000	1,000.000000
1-A3B	10/25/06	11/26/06	A-Act/360	45668GAE2	20,000,000.00	1,000.000000	5.151667	0.000000	5.151667	1,000.000000
1-A4A	10/25/06	11/26/06	A-Act/360	45668GAF9	47,906,000.00	1,000.000000	5.032500	0.000000	5.032500	1,000.000000
2-A	10/25/06	11/26/06	A-Act/360	45668GAG7	381,571,000.00	1,000.000000	5.060000	9.650685	14.710685	990.349315
M-1	10/25/06	11/26/06	A-Act/360	45668GAH5	24,465,000.00	1,000.000000	5.243333	0.000000	5.243333	1,000.000000
M-2	10/25/06	11/26/06	A-Act/360	45668GAJ1	22,241,000.00	1,000.000000	5.261667	0.000000	5.261667	1,000.000000
M-3	10/25/06	11/26/06	A-Act/360	45668GAK8	8,340,000.00	1,000.000000	5.280000	0.000000	5.280000	1,000.000000
M-4	10/25/06	11/26/06	A-Act/360	45668GAL6	13,901,000.00	1,000.000000	5.362500	0.000000	5.362500	1,000.000000
M-5	10/25/06	11/26/06	A-Act/360	45668GAM4	6,672,000.00	1,000.000000	5.408333	0.000000	5.408333	1,000.000000
M-6	10/25/06	11/26/06	A-Act/360	45668GAN2	6,116,000.00	1,000.000000	5.472500	0.000000	5.472500	1,000.000000
M-7	10/25/06	11/26/06	A-Act/360	45668GAP7	5,560,000.00	1,000.000000	5.885000	0.000000	5.885000	1,000.000000
M-8	10/25/06	11/26/06	A-Act/360	45668GAQ5	5,560,000.00	1,000.000000	6.160000	0.000000	6.160000	1,000.000000
M-9	10/25/06	11/26/06	A-Act/360	45668GAR3	5,560,000.00	1,000.000000	6.480833	0.000000	6.480833	1,000.000000
M-10	10/25/06	11/26/06	A-Act/360	45668GBC5	4,448,000.00	1,000.000000	6.480834	0.000000	6.480834	1,000.000000
1-AX	11/02/06	11/26/06	F-Act/360	45668GAX0	123,415,400.00	1,000.000000	0.414590	0.000000	0.414590	1,000.000000
2-AX	11/02/06	11/26/06	F-Act/360	45668GAY8	76,314,200.00	1,000.000000	0.420036	0.000000	0.420036	1,000.000000
C		45668GBA9	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
P		45668GAZ5	100.00	1,000.000000	2,247,300.200000	0.000000	2,247,300.200000	1,000.000000
R		45668GBB7	0.00	0.000000	0.000000	0.000000	0.000000	0.000000




Page 3 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 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	1,105,794.98	0.00	0.00	4,347,595.86	5,453,390.84	0.00	0.00	218,632,404.14
1-A1B	41,708,000.00	208,748.54	466,979.57	16,090.50	483,070.07	691,818.61	0.00	0.00	41,224,929.93
1-A2A	104,483,000.00	523,895.18	0.00	0.00	0.00	523,895.18	0.00	0.00	104,483,000.00
1-A3A	180,000,000.00	910,800.00	0.00	0.00	0.00	910,800.00	0.00	0.00	180,000,000.00
1-A3B	20,000,000.00	103,033.33	0.00	0.00	0.00	103,033.33	0.00	0.00	20,000,000.00
1-A4A	47,906,000.00	241,086.95	0.00	0.00	0.00	241,086.95	0.00	0.00	47,906,000.00
2-A	381,571,000.00	1,930,749.26	3,559,764.21	122,657.13	3,682,421.34	5,613,170.60	0.00	0.00	377,888,578.66
M-1	24,465,000.00	128,278.15	0.00	0.00	0.00	128,278.15	0.00	0.00	24,465,000.00
M-2	22,241,000.00	117,024.73	0.00	0.00	0.00	117,024.73	0.00	0.00	22,241,000.00
M-3	8,340,000.00	44,035.20	0.00	0.00	0.00	44,035.20	0.00	0.00	8,340,000.00
M-4	13,901,000.00	74,544.11	0.00	0.00	0.00	74,544.11	0.00	0.00	13,901,000.00
M-5	6,672,000.00	36,084.40	0.00	0.00	0.00	36,084.40	0.00	0.00	6,672,000.00
M-6	6,116,000.00	33,469.81	0.00	0.00	0.00	33,469.81	0.00	0.00	6,116,000.00
M-7	5,560,000.00	32,720.60	0.00	0.00	0.00	32,720.60	0.00	0.00	5,560,000.00
M-8	5,560,000.00	34,249.60	0.00	0.00	0.00	34,249.60	0.00	0.00	5,560,000.00
M-9	5,560,000.00	36,033.43	0.00	0.00	0.00	36,033.43	0.00	0.00	5,560,000.00
M-10	4,448,000.00	28,826.75	0.00	0.00	0.00	28,826.75	0.00	0.00	4,448,000.00
1-AX	0.00	51,166.83	0.00	0.00	0.00	51,166.83	0.00	0.00	0.00
2-AX	0.00	32,054.74	0.00	0.00	0.00	32,054.74	0.00	0.00	0.00
C	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
P	100.00	224,730.02	0.00	0.00	0.00	224,730.02	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	5,897,326.61	4,026,743.78	138,747.63	8,513,087.27	14,410,413.88	0.00	0.00	1,092,998,012.73




Page 4 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 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%	222,980,000.00	1,105,794.98	0.00	0.00	0.00	1,105,794.98	1,105,794.98	0.00
1-A1B	5.46000%	41,708,000.00	208,748.54	0.00	0.00	0.00	208,748.54	208,748.54	0.00
1-A2A	5.47000%	104,483,000.00	523,895.18	0.00	0.00	0.00	523,895.18	523,895.18	0.00
1-A3A	5.52000%	180,000,000.00	910,800.00	0.00	0.00	0.00	910,800.00	910,800.00	0.00
1-A3B	5.62000%	20,000,000.00	103,033.33	0.00	0.00	0.00	103,033.33	103,033.33	0.00
1-A4A	5.49000%	47,906,000.00	241,086.95	0.00	0.00	0.00	241,086.95	241,086.95	0.00
2-A	5.52000%	381,571,000.00	1,930,749.26	0.00	0.00	0.00	1,930,749.26	1,930,749.26	0.00
M-1	5.72000%	24,465,000.00	128,278.15	0.00	0.00	0.00	128,278.15	128,278.15	0.00
M-2	5.74000%	22,241,000.00	117,024.73	0.00	0.00	0.00	117,024.73	117,024.73	0.00
M-3	5.76000%	8,340,000.00	44,035.20	0.00	0.00	0.00	44,035.20	44,035.20	0.00
M-4	5.85000%	13,901,000.00	74,544.11	0.00	0.00	0.00	74,544.11	74,544.11	0.00
M-5	5.90000%	6,672,000.00	36,084.40	0.00	0.00	0.00	36,084.40	36,084.40	0.00
M-6	5.97000%	6,116,000.00	33,469.81	0.00	0.00	0.00	33,469.81	33,469.81	0.00
M-7	6.42000%	5,560,000.00	32,720.60	0.00	0.00	0.00	32,720.60	32,720.60	0.00
M-8	6.72000%	5,560,000.00	34,249.60	0.00	0.00	0.00	34,249.60	34,249.60	0.00
M-9	7.07000%	5,560,000.00	36,033.43	0.00	0.00	0.00	36,033.43	36,033.43	0.00
M-10	7.07000%	4,448,000.00	28,826.75	0.00	0.00	0.00	28,826.75	28,826.75	0.00
1-AX	0.59701%	123,415,400.00	51,166.83	0.00	0.00	0.00	51,166.83	51,166.83	0.00
2-AX	0.60485%	76,314,200.00	32,054.74	0.00	0.00	0.00	32,054.74	32,054.74	0.00
C	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
P	2,696,760.24000%	100.00	0.00	0.00	0.00	0.00	0.00	224,730.02	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total		1,301,240,700.00	5,672,596.59	0.00	0.00	0.00	5,672,596.59	5,897,326.61	0.00



Page 5 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 2006 Distribution


Current Period Distribution - IndyMac INDX Series 2006-AR14 Grantor Trust
				Prior						Current
	Class		Original	Principal			Total	Realized	Deferred	Principal
	Class		Original	Principal			Total	Realized	Deferred	Principal
Class	Type	Cur	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	222,980,000.00	1,105,794.98	4,347,595.86	5,453,390.84	0.00	0.00	218,632,404.14
1-A1AU	FLT/STEP	$	222,980,000.00	222,980,000.00	1,105,794.98	4,347,595.86	5,453,390.84	0.00	0.00	218,632,404.14
1-A2AU	FLT/STEP	$	104,483,000.00	104,483,000.00	523,895.18	0.00	523,895.18	0.00	0.00	104,483,000.00
1-A3AU	FLT/STEP	$	180,000,000.00	180,000,000.00	910,800.00	0.00	910,800.00	0.00	0.00	180,000,000.00
1-A3BU	FLT/STEP	$	20,000,000.00	20,000,000.00	103,033.33	0.00	103,033.33	0.00	0.00	20,000,000.00
1-A4AU	FLT/STEP	$	47,906,000.00	47,906,000.00	241,086.95	0.00	241,086.95	0.00	0.00	47,906,000.00





Total		575,369,000.00	575,369,000.00	2,884,610.44	4,347,595.86	7,232,206.30	0.00	0.00	571,021,404.14
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	10/25/06	11/26/06	A-Act/360	45668GAS1	222,980,000.00	1,000.000000	4.959167	19.497694	24.456861	980.502306
1-A2AU	10/25/06	11/26/06	A-Act/360	45668GAT9	104,483,000.00	1,000.000000	5.014167	0.000000	5.014167	1,000.000000
1-A3AU	10/25/06	11/26/06	A-Act/360	45668GAU6	180,000,000.00	1,000.000000	5.060000	0.000000	5.060000	1,000.000000
1-A3BU	10/25/06	11/26/06	A-Act/360	45668GAV4	20,000,000.00	1,000.000000	5.151667	0.000000	5.151667	1,000.000000
1-A4AU	10/25/06	11/26/06	A-Act/360	45668GAW2	47,906,000.00	1,000.000000	5.032500	0.000000	5.032500	1,000.000000







Page 6 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 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	1,105,794.98	4,202,782.55	144,813.31	4,347,595.86	5,453,390.84	0.00	0.00	218,632,404.14
1-A2AU	104,483,000.00	523,895.18	0.00	0.00	0.00	523,895.18	0.00	0.00	104,483,000.00
1-A3AU	180,000,000.00	910,800.00	0.00	0.00	0.00	910,800.00	0.00	0.00	180,000,000.00
1-A3BU	20,000,000.00	103,033.33	0.00	0.00	0.00	103,033.33	0.00	0.00	20,000,000.00
1-A4AU	47,906,000.00	241,086.95	0.00	0.00	0.00	241,086.95	0.00	0.00	47,906,000.00





Total	575,369,000.00	2,884,610.44	4,202,782.55	144,813.31	4,347,595.86	7,232,206.30	0.00	0.00	571,021,404.14


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%	222,980,000.00	1,105,794.98	0.00	0.00	0.00	1,105,794.98	1,105,794.98	0.00
1-A2AU	5.47000%	104,483,000.00	523,895.18	0.00	0.00	0.00	523,895.18	523,895.18	0.00
1-A3AU	5.52000%	180,000,000.00	910,800.00	0.00	0.00	0.00	910,800.00	910,800.00	0.00
1-A3BU	5.62000%	20,000,000.00	103,033.33	0.00	0.00	0.00	103,033.33	103,033.33	0.00
1-A4AU	5.49000%	47,906,000.00	241,086.95	0.00	0.00	0.00	241,086.95	241,086.95	0.00





Total		575,369,000.00	2,884,610.44	0.00	0.00	0.00	2,884,610.44	2,884,610.44	0.00



Page 7 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 2006 Distribution

Collection Account Report
SUMMARY

	Group 2	Group 1	Total
Principal Collections	3,425,550.60	4,415,254.30	7,840,804.90
Principal Withdrawals	0.00	0.00	0.00
Principal Other Accounts	0.00	0.00	0.00
TOTAL NET PRINCIPAL	3,425,550.60	4,415,254.30	7,840,804.90
Interest Collections	2,500,318.33	3,924,984.41	6,425,302.74
Interest Withdrawals	-0.00	-0.00	-0.00
Interest Fees	-33,512.08	-46,911.70	-80,423.78
Interest Other Accounts	101,301.61	123,428.41	224,730.02
TOTAL NET INTEREST	2,568,107.86	4,001,501.12	6,569,608.98
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	5,993,658.46	8,416,755.42	14,410,413.88




PRINCIPAL - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Principal Received	102,388.99	181,171.94	283,560.93
Curtailments	(1,157,898.45)	(1,303,977.73)	(2,461,876.18)
Prepayments In Full	4,383,060.06	5,538,060.09	9,921,120.15
Repurchased/Substitutions	98,000.00	0.00	98,000.00
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	-67,900.23	-134,360.79	-202,261.02
Realized Losses	-0.00	-0.00	-0.00
Advanced Principal	67,900.23	134,360.79	202,261.02
TOTAL PRINCIPAL COLLECTED	3,425,550.60	4,415,254.30	7,840,804.90




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 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 2006 Distribution


INTEREST - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Interest	2,599,653.29	4,093,957.97	6,693,611.26
Repurchased/Substitution Interest	646.23	0.00	646.23
Liquidation Interest	0.00	0.00	0.00
Insurance Interest	0.00	0.00	0.00
Other Additional Interest	101,301.61	123,428.41	224,730.02
Prepayment Interest Shortfalls	-9,372.26	-12,057.43	-21,429.69
Delinquent Interest	-1,983,491.96	-3,249,201.67	-5,232,693.63
Compensating Interest	9,372.26	12,057.43	21,429.69
Civil Relief Act Shortfalls	-0.00	-0.00	-0.00
Interest Realized Loss	0.00	0.00	0.00
Interest Advanced	1,883,510.77	3,080,228.11	4,963,738.88
TOTAL INTEREST COLLECTED	2,500,318.33	3,924,984.41	6,425,302.74




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	101,301.61	123,428.41	224,730.02

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	101,301.61	123,428.41	224,730.02




INTEREST FEES
INTEREST FEES
	Group 2	Group 1	Total
Current Servicing Fees	32,803.89	45,766.42	78,570.31
Trustee Fees	708.19	1,145.28	1,853.47
TOTAL INTEREST FEES	33,512.08	46,911.70	80,423.78



Page 9 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 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 30

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

November 27, 2006 Distribution

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Group 2

Group 1

Total

Beginning Overcollateralization Amount

10,569,185.31

Current Period Principal Realized Losses

0.00

Overcollateralization Amount After Current Losses

0.00

Overcollateralization Increase Amount

672,282.37

Overcollateralization Reduction Amount

0.00

Ending Overcollateralization Amount

11,241,467.68

Overcollateralization Deficiency Amount

1,547,454.45

Overcollateralization Excess Amount

0.00

Overcollateralization Target Amount

12,788,922.13

Net Monthly Excess Cashflow

672,282.37

Page 11 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 2006 Distribution

Collateral Report


COLLATERAL




		Group 2	Group 1	Total



Loan Count:


Original	1,603	1,520	3,123
Prior	1,603	1,520	3,123
Prefunding	0	0	0
Scheduled Paid Offs	-0	-0	-0
Full Voluntary Prepayments	-18	-14	-32
Repurchases	-1	-0	-1
Liquidations	-0	-0	-0
Current	1,584	1,506	3,090
Principal Balance:


Original	424,912,259.28	687,167,926.03	1,112,080,185.31
Prior	424,912,259.28	687,167,926.03	1,112,080,185.31
Prefunding	0.00	0.00	0.00
Scheduled Principal	-102,388.99	-181,171.94	-283,560.93
Partial Prepayments	(1,157,898.45)	(1,303,977.73)	(2,461,876.18)
Full Voluntary Prepayments	-4,383,060.06	-5,538,060.09	-9,921,120.15
Repurchases	-98,000.00	-0.00	-98,000.00
Liquidations	-0.00	-0.00	-0.00
Current	421,486,708.68	682,752,671.73	1,104,239,380.41





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 12 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 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	7.34354%	7.14927%	7.22350%
Weighted Average Months to Maturity Original	383	384	384
Weighted Average Months to Maturity Prior	383	384	384
Weighted Average Months to Maturity Current	383	384	384
Weighted Avg Remaining Amortization Term Original	384	384	384
Weighted Avg Remaining Amortization Term Prior	384	384	384
Weighted Avg Remaining Amortization Term Current	384	384	384
Weighted Average Seasoning Original	3.11	3.26	3.20
Weighted Average Seasoning Prior	3.11	3.26	3.20
Weighted Average Seasoning Current	3.11	3.26	3.20

Page 13 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 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	3.46504%	3.32922%	3.38112%
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	9.97457%	9.97577%	9.97531%
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	3.46504%	3.32922%	3.38112%
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	32,803.89	45,766.42	78,570.31
Delinquent Servicing Fees	99,981.19	168,973.56	268,954.75
TOTAL SERVICING FEES	132,785.08	214,739.98	347,525.06


Total Servicing Fees	132,785.08	214,739.98	347,525.06
Compensating Interest	-9,372.26	-12,057.43	-21,429.69
Delinquent Servicing Fees	-99,981.19	-168,973.56	-268,954.75
COLLECTED SERVICING FEES	23,431.63	33,708.99	57,140.62


Total Advanced Interest	1,883,510.77	3,080,228.11	4,963,738.88
Total Advanced Principal	67,900.23	134,360.79	202,261.02
Aggregate Advances with respect to this Distribution	1,951,411.00	3,214,588.90	5,165,999.90
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)	9,372.26	12,057.43	21,429.69
Compensating Interest	(9,372.26)	(12,057.43)	(21,429.69)
Net Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00


Ending Pool Stated Principal Balance	421,486,708.68	682,752,671.73	1,104,239,380.41
Weighted Average Net Mortgage Rate	6.966538%	6.772271%	6.846498%





Page 14 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 2006 Distribution

Delinquency Report

TOTAL
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		74,996,161.44	7,079,409.80	0.00	82,075,571.24
	% Balance		6.79%	0.64%	0.00%	7.43%
	# Loans		208	17	0	225
	% # Loans		6.73%	0.55%	0.00%	7.28%
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	74,996,161.44	7,079,409.80	0.00	82,075,571.24
	% Balance	0.00%	6.79%	0.64%	0.00%	7.43%
	# Loans	0	208	17	0	225
	% # Loans	0.00%	6.73%	0.55%	0.00%	7.28%

Page 15 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 2006 Distribution


GROUP 1
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		45,383,268.64	4,536,583.82	0.00	49,919,852.46
	% Balance		6.65%	0.66%	0.00%	7.31%
	# Loans		103	8	0	111
	% # Loans		6.84%	0.53%	0.00%	7.37%
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	45,383,268.64	4,536,583.82	0.00	49,919,852.46
	% Balance	0.00%	6.65%	0.66%	0.00%	7.31%
	# Loans	0	103	8	0	111
	% # Loans	0.00%	6.84%	0.53%	0.00%	7.37%

Page 16 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 2006 Distribution


GROUP 2
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		29,612,892.80	2,542,825.98	0.00	32,155,718.78
	% Balance		7.03%	0.60%	0.00%	7.63%
	# Loans		105	9	0	114
	% # Loans		6.63%	0.57%	0.00%	7.20%
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	29,612,892.80	2,542,825.98	0.00	32,155,718.78
	% Balance	0.00%	7.03%	0.60%	0.00%	7.63%
	# Loans	0	105	9	0	114
	% # Loans	0.00%	6.63%	0.57%	0.00%	7.20%

Page 17 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

November 27, 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 30

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

November 27, 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 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 2006 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS



		Group 2	Group 1	Total


Current


Number of Paid in Full Loans	18	14	32
Number of Repurchased Loans	1	0	1
Total Number of Loans Prepaid in Full	19	14	33
Curtailments Amount	(1,157,898.45)	(1,303,977.73)	(2,461,876.18)
Paid in Full Balance	4,383,060.06	5,538,060.09	9,921,120.15
Repurchased Loans Balance	98,000.00	0.00	98,000.00
Total Prepayment Amount	3,323,161.61	4,234,082.36	7,557,243.97
Cumulative


Number of Paid in Full Loans	18	14	32
Number of Repurchased Loans	1	0	1
Total Number of Loans Prepaid in Full	19	14	33
Paid in Full Balance	4,383,060.06	5,538,060.09	9,921,120.15
Repurchased Loans Balance	98,000.00	0.00	98,000.00
Curtailments Amount	(1,157,898.45)	(1,303,977.73)	(2,461,876.18)
Total Prepayment Amount	3,323,161.61	4,234,082.36	7,557,243.97

Page 20 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES



		Group 2	Group 1	Total





SMM	0.78%	0.62%	0.68%
3 Months Avg SMM	0.78%	0.62%	0.68%
12 Months Avg SMM	0.78%	0.62%	0.68%
Avg SMM Since Cut-off	0.78%	0.62%	0.68%



CPR	8.99%	7.15%	7.86%
3 Months Avg CPR	8.99%	7.15%	7.86%
12 Months Avg CPR	8.99%	7.15%	7.86%
Avg CPR Since Cut-off	8.99%	7.15%	7.86%



PSA	1,446.04%	1,098.15%	1,227.93%
3 Months Avg PSA Approximation	1,446.04%	1,098.15%	1,227.93%
12 Months Avg PSA Approximation	1,446.04%	1,098.15%	1,227.93%
Avg PSA Since Cut-off Approximation	1,446.04%	1,098.15%	1,227.93%

Page 21 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

November 27, 2006 Distribution

PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidation Balance)/(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 22 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 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

6005703 1		640,000.00	648,299.91	26-Oct-2006	8.750%	CA - 80.00%	Paid Off - 360	01-Jun-2006
6005703 1		640,000.00	648,299.91	26-Oct-2006	8.750%	CA - 80.00%	Paid Off - 360	01-Jun-2006
6005850 1		323,000.00	326,268.53	19-Oct-2006	7.875%	CA - 79.75%	Paid Off - 360	01-Jun-2006
6006581 2		184,000.00	184,900.04	02-Nov-2006	8.625%	CA - 80.00%	Paid Off - 360	01-May-2006
6014220 2		172,000.00	172,812.44	02-Oct-2006	8.750%	FL - 80.00%	Paid Off - 360	01-Jul-2006
6014306 1		450,000.00	452,269.11	08-Nov-2006	8.625%	CA - 75.00%	Paid Off - 360	01-Jul-2006
6014334 1		750,000.00	757,201.59	06-Oct-2006	8.750%	AZ - 78.95%	Paid Off - 360	01-Jul-2006
6019056 1		488,000.00	492,513.25	10-Oct-2006	8.750%	CA - 80.00%	Paid Off - 360	01-Jul-2006
6023093 2		352,000.00	353,881.08	01-Nov-2006	8.625%	CA - 80.00%	Paid Off - 360	01-Aug-2006
6023537 2		192,600.00	193,247.29	06-Oct-2006	7.875%	CA - 79.92%	Paid Off - 360	01-Aug-2006
6023651 2		193,500.00	194,235.20	02-Oct-2006	8.125%	VA - 90.00%	Paid Off - 360	01-Aug-2006
6029043 2		132,000.00	132,083.91	31-Oct-2006	7.500%	OH - 80.00%	Paid Off - 360	01-Sep-2006
6029191 2		253,000.00	253,265.98	27-Oct-2006	8.125%	WA - 79.06%	Paid Off - 360	01-Sep-2006
6029330 2		315,000.00	315,298.44	10-Oct-2006	8.000%	CA - 67.02%	Paid Off - 360	01-Sep-2006
6029629 1		424,000.00	426,088.66	02-Oct-2006	8.375%	CA - 80.00%	Paid Off - 360	01-Aug-2006
6029776 2		400,000.00	400,628.37	20-Oct-2006	8.625%	CA - 76.48%	Paid Off - 360	01-Aug-2006
6029787 2		304,000.00	305,370.52	03-Nov-2006	8.125%	CA - 80.00%	Paid Off - 360	01-Aug-2006
6029806 1		258,750.00	259,880.26	15-Nov-2006	8.375%	CA - 75.00%	Paid Off - 360	01-Aug-2006
6030039 1		455,500.00	455,475.54	25-Oct-2006	8.125%	MD - 80.00%	Paid Off - 360	01-Sep-2006
6032845 1		212,000.00	214,973.42	07-Nov-2006	8.125%	CA - 55.79%	Paid Off - 480	01-Jun-2006
6033205 2		185,600.00	186,790.76	31-Oct-2006	7.875%	MD - 80.00%	Paid Off - 360	01-Jul-2006
6033261 2		184,000.00	184,104.33	07-Nov-2006	7.750%	MI - 80.00%	Paid Off - 360	01-Jul-2006
6033282 2		367,000.00	368,809.75	07-Nov-2006	7.750%	IL - 89.95%	Paid Off - 360	01-Jul-2006
6033426 2		232,000.00	232,685.52	02-Oct-2006	8.000%	MD - 78.64%	Paid Off - 360	01-Aug-2006
6033508 2		205,000.00	205,475.19	31-Oct-2006	6.875%	MI - 83.00%	Paid Off - 360	01-Jul-2006
6033572 1		265,600.00	265,741.23	14-Nov-2006	7.625%	MI - 80.00%	Paid Off - 360	01-Aug-2006
122420978 1		417,500.00	427,704.71	01-Nov-2006	8.500%	CA - 80.00%	Paid Off - 360	01-Feb-2006
122678677 1		367,000.00	99,074.47	09-Nov-2006	8.250%	CA - 79.96%	Paid Off - 360	01-Feb-2006
123566748 1		460,000.00	465,160.41	01-Nov-2006	7.714%	NJ - 71.88%	Paid Off - 360	01-Jul-2006
123978155 2		280,000.00	281,469.74	06-Oct-2006	8.814%	CA - 80.00%	Paid Off - 360	01-Aug-2006
124262604 2		194,000.00	193,537.69	24-Oct-2006	7.764%	VA - 53.59%	Paid Off - 360	01-Oct-2006
124297561 2		225,000.00	224,463.81	13-Nov-2006	8.614%	CA - 78.95%	Paid Off - 360	01-Oct-2006
124328471 1		248,000.00	247,409.00	24-Oct-2006	7.514%	CO - 80.00%	Paid Off - 360	01-Oct-2006
124233731 2		98,000.00	98,000.00	31-Oct-2006	7.913%	CA - 32.13%	Repur/Subs - 360	01-Nov-2006


TOTAL	10,228,050.00	10,019,120.15

Page 23 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 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
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 24 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 2006 Distribution


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%


Loss Severity Approximation 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 25 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

November 27, 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)

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: Weighted 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 26 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

November 27, 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 27 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14

Mortgage Backed Floating Rate Notes

November 27, 2006 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Group 2

Group 1

Total

Stepdown Date Occurred?

Senior Enhancement Percentage (For Stepdown Date)

10.2724%

Applicable % ( Post to November 2012 )

33.6500%

Trigger Event In Effect?

Rolling 3 Month Delinquency Rate

0.6411%

Prior Senior Enhancement Percentage

9.2496%

Applicable % ( Prior to November 2012 )

26.9500%

Applicable % of Prior Senior Enhancement Percentage

2.4928%

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

10/27/2006

Next LIBOR Rate

5.320000%

Next Libor Rate Determination Date

11/23/2006

Page 28 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 2006 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

		Carryover Amount Paid	Carryover Amount Unpaid	Carryover Amount	Next PTR
CLASS

	1-A1AU	0.00	0.00	0.00	5.410%
		0.00	0.00	0.00	5.410%
	1-A1B	0.00	0.00	0.00	10.930%
		0.00	0.00	0.00	10.930%
	1-A3AU	0.00	0.00	0.00	5.520%
		0.00	0.00	0.00	5.520%
	1-A3BU	0.00	0.00	0.00	5.620%
		0.00	0.00	0.00	5.620%
	1-A4AU	0.00	0.00	0.00	5.490%
		0.00	0.00	0.00	5.490%
	1-A4A	0.00	0.00	0.00	0.000%
		0.00	0.00	0.00	0.000%
	2-A	0.00	0.00	0.00	5.520%
		0.00	0.00	0.00	5.520%
	M-1	0.00	0.00	0.00	5.720%
		0.00	0.00	0.00	5.720%
	M-2	0.00	0.00	0.00	5.740%
		0.00	0.00	0.00	5.740%
	M-3	0.00	0.00	0.00	5.760%
		0.00	0.00	0.00	5.760%
	M-4	0.00	0.00	0.00	5.850%
		0.00	0.00	0.00	5.850%
	M-5	0.00	0.00	0.00	5.900%
		0.00	0.00	0.00	5.900%
	M-6	0.00	0.00	0.00	5.970%
		0.00	0.00	0.00	5.970%
	M-7	0.00	0.00	0.00	6.420%
		0.00	0.00	0.00	6.420%
	M-8	0.00	0.00	0.00	6.720%
		0.00	0.00	0.00	6.720%
	M-9	0.00	0.00	0.00	7.070%
		0.00	0.00	0.00	7.070%
	M-10	0.00	0.00	0.00	7.070%
		0.00	0.00	0.00	7.070%
	1-AX	0.00	0.00	0.00	0.000%
		0.00	0.00	0.00	0.000%
	2-AX	0.00	0.00	0.00	0.000%
		0.00	0.00	0.00	0.000%
	C	0.00	0.00	0.00	0.000%
		0.00	0.00	0.00	0.000%
	P	0.00	0.00	0.00	0.000%
		0.00	0.00	0.00	0.000%
	R	0.00	0.00	0.00	0.000%
		0.00	0.00	0.00	0.000%




Page 29 of 30

IndyMac INDX Mortgage Loan Trust 2006-AR14



Mortgage Backed Floating Rate Notes
Mortgage Backed Floating Rate Notes
November 27, 2006 Distribution

Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
	Group 2	Group 1	Total
Current Scheduled Payments	2,702,042.28	4,275,129.91	6,977,172.19
Current Scheduled Payments 1 Month Prior	0.00	0.00	0.00
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	17,612.51	29,786.59	47,399.10
Delinq. 60+ Sched. Pmnts, 1 Month Prior	0.00	0.00	0.00
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 30 of 30

Dates Referenced Herein and Documents Incorporated by Reference

This ‘10-D’ Filing	Date	Other Filings

Filed on:	12/5/06
For Period End:	11/27/06
	11/24/06
	11/17/06
	10/31/06	8-K
	10/1/06
		List all Filings

↑Top

Filing Submission 0001020242-06-001122 – Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

IndyMac INDX Mortgage Loan Trust 2006-AR14 – ‘10-D’ for 11/27/06 – EX-99.1

On: Tuesday, 12/5/06, at 3:13pm ET · For: 11/27/06 · Accession #: 1020242-6-1122 · File #: 333-132042-40

Previous ‘10-D’: None · Next: ‘10-D’ on 1/8/07 for 12/26/06 · Latest: ‘10-D/A’ on 3/5/07 for 12/26/06

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

EX-99.1 — Miscellaneous Exhibit

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

Dates Referenced Herein and Documents Incorporated by Reference

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