Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Reporting Package Table of Contents

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Administrator:

Scott Kallback 312.904.5444
scott.kallback@abnamro.com

Analyst:

Sang Huynh 714.259.6213
sang.huynh@abnamro.com

Revised Date:

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders
Cash Reconciliation Summary
Shortfall Summary Report
Bond Interest Reconciliation

Rating Information

Asset-Backed Facts ~ 15 Month Loan Status Summary
Delinquent Loan Detail

Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary
Historical Collateral Prepayment
Mortgage Loan Characteristics

Page 2-4
Page 5-7
Page 8
Page 9

Page 10-11

Page 12
Page 13

Page 14
Page 15

Page 16-18

Loan Level Detail

Appraisal Reduction Detail
Specially Serviced (Part I) - Loan Detail
Specially Serviced (Part II) - Servicer Comments

Modified Loan Detail
Realized Loss Detail

Page 19-29

Page 30
Page 31
Page 32

Page 33
Page 34

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

MSC6IQ11

MSC6IQ11_200607_3.ZIP

Parties to The Transaction

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.wellsfargo.com/cms

www.etrustee.net

Depositor Morgan Stanley Capital I Inc.

Master Servicer Wells Fargo Bank, National Association/NCB, FSB

Rating Agency Fitch Ratings/Standard & Poor's

Special Servicer LNR Partners, Inc./National Consumer Cooperative Bank

Underwriter Morgan Stanley & Co. Incorporated/Greenwich Capital Markets, Inc./IXIS Securities North America

Inc./SunTrust Bank/Merrill Lynch, Pierce, Fenner & Smith Incorporated

NCB, FSB will act as Master Servicer with respect to the NCB Mortgage Loans. National Consumer Cooperative Bank will act as special servicer with respect to the residential cooperative mortgage loans sold to the trust by NCB, FSB & National

Consumer Coo

Closing Date:

8-Jun-2006

First Payment Date:

17-Jul-2006

Rated Final Payment Date:

15-Oct-2042

Determination Date:

10-Jul-2006

Trust Collection Period

6/9/2006 - 7/10/2006

Page 1 of 34

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.838339%

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

113

REMIC III

Revised Date:

ABN AMRO Acct: 723759.1

1000.000000000

11.687713650

0.000000000

988.312286350

4.626666667

Fixed

0.00

0.000000000

5.5520000000%

0.000000000

617453AP0

A-1

51,720,000.00

604,488.55

0.00

51,115,511.45

239,291.20

51,720,000.00

1000.000000000

0.836338370

0.000000000

999.163661630

4.804533578

0.00

0.000000000

5.7654402937%

0.000000000

617453AQ8

A-1A

329,905,000.00

275,912.21

0.00

329,629,087.79

1,585,039.65

329,905,000.00

1000.000000000

0.000000000

1000.000000000

4.744166667

0.00

0.000000000

5.6930000000%

0.000000000

617453AR6

A-2

162,900,000.00

0.00

162,900,000.00

772,824.75

162,900,000.00

1000.000000000

0.000000000

1000.000000000

4.782866942

0.00

0.000000000

5.7394402937%

0.000000000

617453AS4

A-3

96,800,000.00

0.00

96,800,000.00

462,981.52

96,800,000.00

1000.000000000

0.000000000

1000.000000000

4.812866916

0.00

0.000000000

5.7754402937%

0.000000000

617453AT2

A-4

489,955,000.00

0.00

489,955,000.00

2,358,088.21

489,955,000.00

1000.000000000

0.000000000

1000.000000000

4.816200259

0.00

0.000000000

5.7794402937%

0.000000000

617453AU9

A-M

161,611,000.00

0.00

161,611,000.00

778,350.94

161,611,000.00

1000.000000000

0.000000000

1000.000000000

4.816200270

0.00

0.000000000

5.7794402937%

0.000000000

617453AV7

A-J

147,471,000.00

0.00

147,471,000.00

710,249.87

147,471,000.00

1000.000000000

0.000000000

1000.000000000

4.816200251

0.00

0.000000000

5.7794402937%

0.000000000

617453AW5

30,302,000.00

0.00

30,302,000.00

145,940.50

30,302,000.00

1000.000000000

0.000000000

1000.000000000

4.816199983

0.00

0.000000000

5.7794402937%

0.000000000

617453AX3

12,121,000.00

0.00

12,121,000.00

58,377.16

12,121,000.00

1000.000000000

0.000000000

1000.000000000

4.816200441

0.00

0.000000000

5.7794402937%

0.000000000

617453AY1

22,221,000.00

0.00

22,221,000.00

107,020.79

22,221,000.00

1000.000000000

0.000000000

1000.000000000

4.816200111

0.00

0.000000000

5.7794402937%

0.000000000

617453AC9/U61770AC4

16,161,000.00

0.00

16,161,000.00

77,834.61

16,161,000.00

1000.000000000

0.000000000

1000.000000000

4.816200410

0.00

0.000000000

5.7794402937%

0.000000000

617453AD7/U61770AD2

14,141,000.00

0.00

14,141,000.00

68,105.89

14,141,000.00

1000.000000000

0.000000000

1000.000000000

4.816200088

0.00

0.000000000

5.7794402937%

0.000000000

617453AE5/U61770AE0

18,182,000.00

0.00

18,182,000.00

87,568.15

18,182,000.00

1000.000000000

0.000000000

1000.000000000

4.816200410

0.00

0.000000000

5.7794402937%

0.000000000

617453AF2/U61770AF7

14,141,000.00

0.00

14,141,000.00

68,105.89

14,141,000.00

1000.000000000

0.000000000

1000.000000000

4.611667079

0.00

0.000000000

5.5340000000%

0.000000000

617453AG0/U61770AG5

8,080,000.00

0.00

8,080,000.00

37,262.27

8,080,000.00

1000.000000000

0.000000000

1000.000000000

4.611667904

0.00

0.000000000

5.5340000000%

0.000000000

617453AH8/U61770AH3

4,041,000.00

0.00

4,041,000.00

18,635.75

4,041,000.00

1000.000000000

0.000000000

1000.000000000

4.611665842

0.00

0.000000000

5.5340000000%

0.000000000

617453AJ4/U61770AJ9

4,040,000.00

0.00

4,040,000.00

18,631.13

4,040,000.00

Page 2 of 34

Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.838339%

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

113

REMIC III

Revised Date:

ABN AMRO Acct: 723759.1

1000.000000000

0.000000000

1000.000000000

4.611666667

0.00

0.000000000

5.5340000000%

0.000000000

617453AK1/U61770AK6

6,060,000.00

0.00

6,060,000.00

27,946.70

6,060,000.00

1000.000000000

0.000000000

1000.000000000

4.611666392

0.00

0.000000000

5.5340000000%

0.000000000

617453AL9/U61770AL4

6,061,000.00

0.00

6,061,000.00

27,951.31

6,061,000.00

1000.000000000

0.000000000

1000.000000000

4.611668317

0.00

0.000000000

5.5340000000%

0.000000000

617453AM7/U61770AM2

2,020,000.00

0.00

2,020,000.00

9,315.57

2,020,000.00

1000.000000000

0.000000000

1000.000000000

4.611666577

0.00

0.000000000

5.5340000000%

0.000000000

617453AN5/U61770AN0

18,181,631.00

0.00

18,181,631.00

83,847.62

18,181,631.00

1000.000000000

0.000000000

999.455236217

0.024851096

0.00

0.000000000

0.0298213144%

0.000000000

617453AA3/U61770AA8

1,616,114,631.00

0.00

1,615,234,230.28

40,162.22

1,616,114,631.00

1000.000000000

0.000000000

999.343667322

0.083333321

0.00

0.000000000

0.1000000003%

0.000000000

617453AB1/U61770AB6

X-Y

189,020,788.00

0.00

188,896,727.48

15,751.73

189,020,788.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS4433

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS4434

R-II

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS4434

R-III

0.00

Total P&I Payment

0.00

1,616,114,631.00

8,679,684.19

Total

1,615,234,230.24

880,400.76

0.00

7,799,283.43

Page 3 of 34

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.838339%

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

113

Grantor Trust

Revised Date:

ABN AMRO Acct: 723759.1

0.000000000

N/A

0.00

0.000000000

0.0000000000%

0.000000000

9ABS4435

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 34

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Revised Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

7,669,381.14

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

7,861,132.02

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

0.00

0.00
0.00

0.00

7,800,899.53

)

(1,616.11

0.00
0.00
0.00

)

(1,616.11

872,579.70

7,821.06

880,400.76

0.00
0.00
0.00
0.00
0.00
0.00

880,400.76

8,681,300.29

1,616,114,631.04

234

880,400.76

0.00

0.00
0.00

0.00

1,615,234,230.28

234

0.00

7,821.06

191,750.88

7,821.06

191,750.88

60,232.49

0.00
0.00

1,721.60

61,954.09

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(60,232.49

Less Other Interest Not Advanced

0.00

191,750.88

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

7,799,283.41

8,679,684.17

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

Borrower-paid Servicing Fee

Borrower-paid Trustee Fee

0.00
0.00

0.00
0.00
0.00

Page 5 of 34

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Revised Date:

Cash Reconciliation Summary POOL 1 LOANS

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

6,024,801.01

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

6,141,156.61

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

0.00

0.00
0.00

0.00

6,100,742.70

)

(1,286.21

0.00
0.00
0.00

)

(1,286.21

596,667.49

7,821.06

604,488.55

0.00
0.00
0.00
0.00
0.00
0.00

604,488.55

6,705,231.25

1,286,209,396.07

163

604,488.55

0.00

0.00
0.00

0.00

1,285,604,907.52

163

0.00

7,821.06

116,355.60

7,821.06

116,355.60

40,413.90

0.00
0.00

1,467.50

41,881.41

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(40,413.90

Less Other Interest Not Advanced

0.00

116,355.60

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

6,099,456.49

6,703,945.04

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

Borrower-paid Servicing Fee

Borrower-paid Trustee Fee

0.00
0.00

0.00
0.00
0.00

Page 6 of 34

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Revised Date:

Cash Reconciliation Summary POOL 2 LOANS

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,644,580.13

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,719,975.41

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

0.00

0.00
0.00

0.00

1,700,156.82

)

(329.91

0.00
0.00
0.00

)

(329.91

275,912.21

0.00

275,912.21

0.00
0.00
0.00
0.00
0.00
0.00

275,912.21

1,976,069.03

329,905,234.97

275,912.21

0.00

0.00
0.00

0.00

329,629,322.76

0.00

75,395.29

0.00

75,395.29

19,818.59

0.00
0.00

254.10

20,072.69

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(19,818.59

Less Other Interest Not Advanced

0.00

75,395.29

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

1,699,826.92

1,975,739.13

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

Borrower-paid Servicing Fee

Borrower-paid Trustee Fee

0.00
0.00

0.00
0.00
0.00

Page 7 of 34

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Interest Adjustments Summary

Revised Date:

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

0.00

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

0.00

0.00

Total Excess Allocated to the Bonds

0.00

0.00

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Interest Income

0.00

Page 8 of 34

Morgan Stanley Capital I Inc.

Class

Accrued

Certificate

Interest

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Revised Date:

Method

Opening

Balance

Distributable

Certificate

Interest

Payment

Amount

Current

Period

Shortfall

Recovery

Remaining

Outstanding

Interest

Shorfalls

Credit

Support

Pass-Through

Rate

Days

Original

Current (1)

30/360

5.552000%

51,720,000.00

239,291.20

0.00

239,291.20

0.00

A-1

0.00

30.00%

30.02%

239,291.20

0.00

30/360

5.765440%

329,905,000.00

1,585,039.65

0.00

1,585,039.65

0.00

A-1A

0.00

30.00%

30.02%

1,585,039.65

0.00

30/360

5.693000%

162,900,000.00

772,824.75

0.00

772,824.75

0.00

A-2

0.00

30.00%

30.02%

772,824.75

0.00

30/360

5.739440%

96,800,000.00

462,981.52

0.00

462,981.52

0.00

A-3

0.00

30.00%

30.02%

462,981.52

0.00

30/360

5.775440%

489,955,000.00

2,358,088.21

0.00

2,358,088.21

0.00

A-4

0.00

30.00%

30.02%

2,358,088.21

0.00

30/360

5.779440%

161,611,000.00

778,350.94

0.00

778,350.94

0.00

A-M

0.00

20.00%

20.01%

778,350.94

0.00

30/360

5.779440%

147,471,000.00

710,249.87

0.00

710,249.87

0.00

A-J

0.00

10.88%

710,249.87

0.00

30/360

5.779440%

30,302,000.00

145,940.50

0.00

145,940.50

0.00

9.00%

145,940.50

0.00

30/360

5.779440%

12,121,000.00

58,377.16

0.00

58,377.16

0.00

8.25%

58,377.16

0.00

30/360

5.779440%

22,221,000.00

107,020.79

0.00

107,020.79

0.00

6.88%

107,020.79

0.00

30/360

5.779440%

16,161,000.00

77,834.61

0.00

77,834.61

0.00

5.88%

77,834.61

0.00

30/360

5.779440%

14,141,000.00

68,105.89

0.00

68,105.89

0.00

5.00%

68,105.89

0.00

30/360

5.779440%

18,182,000.00

87,568.15

0.00

87,568.15

0.00

3.88%

87,568.15

0.00

30/360

5.779440%

14,141,000.00

68,105.89

0.00

68,105.89

0.00

3.00%

68,105.89

0.00

30/360

5.534000%

8,080,000.00

37,262.27

0.00

37,262.27

0.00

2.50%

37,262.27

0.00

30/360

5.534000%

4,041,000.00

18,635.75

0.00

18,635.75

0.00

2.25%

18,635.75

0.00

30/360

5.534000%

4,040,000.00

18,631.13

0.00

18,631.13

0.00

2.00%

18,631.13

0.00

30/360

5.534000%

6,060,000.00

27,946.70

0.00

27,946.70

0.00

1.63%

27,946.70

0.00

30/360

5.534000%

6,061,000.00

27,951.31

0.00

27,951.31

0.00

1.25%

27,951.31

0.00

30/360

5.534000%

2,020,000.00

9,315.57

0.00

9,315.57

0.00

1.13%

9,315.57

0.00

30/360

5.534000%

18,181,631.00

83,847.62

0.00

83,847.62

0.00

0.00%

83,847.62

0.00

30/360

0.029821%

1,616,114,631.00

40,162.22

0.00

40,162.22

0.00

40,162.22

0.00

30/360

0.100000%

189,020,788.00

15,751.73

0.00

15,751.73

0.00

X-Y

0.00

15,751.73

0.00

30/360

0.000000%

0.00

7,799,283.43

0.00

7,799,283.43

0.00

Page 9 of 34

(1) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).

Morgan Stanley Capital I Inc.

Payment Date:

Prior Payment:

Next Payment:

Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Revised Date:

A-1

617453AP0

AAA

A-1A

617453AQ8

AAA

A-2

617453AR6

AAA

A-3

617453AS4

AAA

A-4

617453AT2

AAA

A-M

617453AU9

AAA

A-J

617453AV7

AAA

617453AW5

617453AX3

AA-

617453AY1

617453AC9

A-

617453AD7

BBB+

617453AE5

BBB

617453AF2

BBB-

617453AG0

BB+

617453AH8

617453AJ4

BB-

617453AK1

B+

617453AL9

617453AM7

B-

617453AN5

617453AA3

AAA

Page 10 of 34

NR - Designates that the class was not rated by the rating agency.

(1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the
payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle recommends that
investors obtain current rating information directly from the rating agency.

Morgan Stanley Capital I Inc.

Payment Date:

Prior Payment:

Next Payment:

Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Revised Date:

X-Y

617453AB1

AAA

9ABS4435

Page 11 of 34

NR - Designates that the class was not rated by the rating agency.

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Revised Date:

ABN AMRO Acct: 723759.1

0.00%

7/17/2006

0.00

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 12 of 34

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO
Date

Revised Date:

1-Jun-06

57,916.67

0.00

5-Jun-06

29,277.08

0.00

5-Jun-06

34,545.34

0.00

1-Jun-06

21,080.00

0.00

1-Jun-06

22,104.29

0.00

1-Jun-06

24,013.92

0.00

1-Jun-06

10,634.65

0.00

188

199,571.94

Total

Page 13 of 34

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs (2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Revised Date:

Amort

ABN AMRO Acct: 723759.1

Series 2006-IQ11

17-Jul-06

234

100.86%

1,615,234,230

99.95%

0.00%

113

333

5.84%

5.78%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 14 of 34

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Revised Date:

Cumulative

Current

Page 15 of 34

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 723759.1

Series 2006-IQ11

Commercial Mortgage Pass-Through Certificates

30-Jun-06

15-Aug-06

N/A

17-Jul-06

31-Jul-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Revised Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 16 of 34

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

116,479,715

7.21

131

5.83

0.08

0 to

2,500,000

244,515,048

15.14

124

6.07

0.09

2,500,000 to

5,000,000

225,092,462

13.94

117

6.15

0.00

5,000,000 to

7,500,000

91,370,371

5.66

120

6.00

0.06

7,500,000 to 10,000,000

169,709,010

10.51

115

5.69

0.00

10,000,000 to 12,500,000

98,921,449

6.12

125

5.67

0.00

12,500,000 to 15,000,000

46,542,023

2.88

112

5.59

0.00

15,000,000 to 17,500,000

55,791,856

3.45

115

5.33

0.00

17,500,000 to 20,000,000

94,512,296

5.85

112

5.39

0.00

20,000,000 to 30,000,000

40,000,000

2.48

118

6.20

0.00

30,000,000 to 40,000,000

0.00

40,000,000 to 50,000,000

115,000,000

7.12

113

5.48

0.00

50,000,000 to 60,000,000

62,300,000

3.86

114

5.72

0.00

60,000,000 to 70,000,000

255,000,000

15.79

5.91

0.00

70,000,000 &

Above

160,000,000

229,303

1,615,234,230

234

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

6,902,710

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

0.000%

1.250%

0.00

1.251%

2.500%

0.00

2.501%

3.750%

32,950,000

2.04

111

4.93

0.00

3.751%

5.000%

188

1,400,207,189

86.69

110

5.69

0.02

5.001%

6.250%

112,379,132

6.96

139

6.56

0.05

6.251%

7.500%

69,697,909

4.32

115

7.99

0.00

7.501%

8.750%

0.00

8.751%

Above

234

1,615,234,230

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

4.910%
8.720%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

6,986,531

0.43

118

5.77

0.00

120

7,946,638

0.49

175

5.90

0.00

121

180

31,379,462

1.94

235

6.16

0.00

181

Above

238

118

46,312,631

Minimum Remaining Term
Maximum Remaining Term

2.87

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

160,996,430

9.97

6.05

0.00

2,429,413

0.15

8.00

0.00

29,592,339

1.83

5.56

0.00

213

1,375,903,418

85.18

117

5.81

0.03

& Above

237

219

1,568,921,599

Minimum Remaining Term
Maximum Remaining Term

97.13

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 723759.1

Series 2006-IQ11

Commercial Mortgage Pass-Through Certificates

30-Jun-06

15-Aug-06

N/A

17-Jul-06

31-Jul-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Revised Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 17 of 34

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

18,379,819

1.14

144

5.93

0.66

0.010 1.000

229,303

0.01

116

6.84

1.08

1.001 1.125

7,735,125

0.48

141

5.70

1.18

1.126 1.250

2,243,706

0.14

115

5.99

1.28

1.251 1.375

0.00

1.376 1.500

0.00

1.501 1.625

2,180,853

0.14

116

5.71

1.67

1.626 1.750

0.00

1.751 1.875

3,675,192

0.23

116

5.60

1.97

1.876 2.000

0.00

2.001 2.125

0.00

2.126 2.250

0.00

2.251 2.375

0.00

2.376 & Above

222

1,580,790,231

97.87

112

5.84

0.00

Unknown

1.970
0.540

234

1,615,234,230

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

0.010 1.000

0.00

1.001 1.125

0.00

1.126 1.250

0.00

1.251 1.375

2,185,551

0.14

237

5.74

0.00

1.376 1.500

0.00

1.501 1.625

0.00

1.626 1.750

1,824,692

0.11

117

5.89

0.00

1.751 1.875

4,237,111

0.26

117

5.86

0.00

1.876 2.000

996,430

0.06

6.13

0.00

2.001 2.125

2,550,000

0.16

116

5.87

0.00

2.126 2.250

0.00

2.251 2.375

0.00

2.376 & Above

227

1,603,440,447

99.27

112

5.84

0.00

Unknown

68.440

1.490

234

1,615,234,230 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

New York

318,345,271

19.71

121

5.68

0.11

Illinois

161,430,350

9.99

6.05

0.00

Texas

151,485,292

9.38

117

6.23

0.00

California

147,473,669

9.13

116

5.49

0.00

Florida

147,073,925

9.11

118

5.87

0.00

Arizona

66,028,022

4.09

113

5.73

0.00

North Carolina

65,802,899

4.07

121

5.74

0.00

Maryland

60,005,741

3.71

117

6.02

0.00

Pennsylvania

59,828,859

3.70

113

5.66

0.00

Georgia

48,154,638

2.98

121

5.91

0.00

Virginia

38,151,902

2.36

169

6.17

0.00

Nevada

38,095,000

2.36

116

5.64

0.00

Connecticut

32,050,000

1.98

115

5.52

0.00

Utah

27,079,081

1.68

133

5.75

0.00

Louisiana

26,042,135

1.61

5.12

0.00

New Jersey

25,467,227

1.58

118

5.86

0.00

Oregon

25,322,210

1.57

116

5.59

0.00

Michigan

25,217,064

1.56

101

6.70

0.00

Colorado

24,164,417

1.50

120

6.16

0.00

Multiple States

23,268,654

1.44

113

5.32

0.00

Hawaii

21,982,950

1.36

111

5.39

0.00

District of Columbia

20,851,938

1.29

131

6.18

0.00

Washington

17,585,885

1.09

5.66

0.00

Iowa

12,190,525

0.75

7.52

0.00

West Virginia

5,054,470

0.31

118

6.62

0.00

South Carolina

4,873,832

0.30

111

5.46

0.00

Ohio

4,436,061

0.27

116

5.81

0.00

Oklahoma

3,567,075

0.22

8.68

0.00

Idaho

1,978,063

0.12

235

5.97

0.00

Tennessee

1,893,413

0.12

116

6.26

0.00

Alabama

1,884,476

0.12

112

5.75

0.00

Massachusetts

1,883,855

0.12

114

6.00

0.00

Indiana

1,850,000

0.11

115

5.87

0.00

New Mexico

1,663,289

0.10

174

5.60

0.00

Undefined

1,650,000

0.10

116

5.85

0.00

Arkansas

1,402,046

0.09

210

5.74

0.00

100.00

1,615,234,230

234

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 723759.1

Series 2006-IQ11

Commercial Mortgage Pass-Through Certificates

30-Jun-06

15-Aug-06

N/A

17-Jul-06

31-Jul-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Revised Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 18 of 34

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

512,346,947

31.72

116

5.54

0.00

Office

414,395,790

25.66

5.87

0.00

Other

232,595,885

14.40

122

5.65

0.15

Multifamily

212,024,502

13.13

117

6.55

0.00

Industrial

109,123,488

6.76

117

5.82

0.00

Lodging

106,926,925

6.62

132

6.13

0.00

Mixed Use

17,728,646

1.10

115

5.88

0.00

Self Storage

6,717,047

0.42

198

6.04

0.00

Mobile Home Park

3,375,000

0.21

119

5.65

0.00

1,615,234,230

234

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

150

663,183,696

41.06

117

6.05

0.05

Full Amortizing

40,821,359

2.53

219

6.13

0.00

IO Maturity Balloon

222,890,000

13.80

5.87

0.02

IO/Amortizing/Balloon

688,339,175

42.62

115

5.61

0.00

1,615,234,230

234

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

219

1,552,460,328

96.11

113

0.02

5.75

43,325,507

2.68

104

0.00

8.08

120

19,448,395

1.20

0.00

7.80

121

180

0.00

181

234

1,615,234,230

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2006

0.00

2007

0.00

2008

0.00

2009

0.00

2010

160,996,430

9.97

6.05

0.00

2011

26,857,433

1.66

5.63

0.00

2012

17,354,844

1.07

7.17

0.00

2013

25,944,869

1.61

8.02

0.00

2014

354,436,583

21.94

110

5.44

0.00

2015

147

917,362,938

56.79

116

5.79

0.03

2016

112,281,134

6.95

184

6.49

0.08

2017 & Greater

100.00

1,615,234,230

234

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Revised Date:

6.05%

7-Apr-11

MSC6Q11A

Office

0.00

160,000,000

806,667

5.67%

7-Mar-16

MSC6Q11A

Retail

0.00

95,000,000

448,875

5.72%

5-Jan-16

MSC6Q11A

Industrial

0.00

62,300,000

296,704

5.61%

1-Mar-16

MSC6Q11A

Office

0.00

58,000,000

271,150

5.35%

1-Sep-15

MSC6Q11A

Retail

0.00

57,000,000

254,125

6.20%

5-May-16

MSC6Q11A

Office

0.00

40,000,000

206,667

5.24%

1-Oct-15

MSC6Q11A

Other

0.00

26,000,000

113,598

5.87%

1-May-16

MSC6Q11D

Other

0.00

23,479,345

127,177

5.39%

5-Oct-15

MSC6Q11A

Retail

0.00

21,982,950

124,552

4.91%

1-Oct-15

MSC6Q11A

Retail

0.00

19,800,000

81,015

5.75%

5-Mar-16

MSC6Q11A

Lodging

0.00

18,050,000

86,490

5.37%

1-Apr-16

MSC6Q11B

Multifamily

0.00

17,941,856

100,739

6.25%

1-Jun-16

MSC6Q11A

Industrial

0.00

10,310,208

63,542

6.25%

1-Jun-16

MSC6Q11A

Office

0.00

5,672,114

37,469

5.34%

1-Nov-15

MSC6Q11A

Retail

0.00

16,000,000

71,200

5.12%

1-Oct-15

MSC6Q11A

Retail

0.00

15,300,000

65,280

6.31%

1-Nov-15

MSC6Q11A

Office

0.00

15,242,023

113,837

5.96%

1-Apr-16

MSC6Q11A

Other

0.00

14,707,842

88,055

6.00%

5-Jan-16

MSC6Q11A

Retail

0.00

14,700,000

73,463

5.44%

1-Nov-15

MSC6Q11B

Multifamily

0.00

14,473,101

82,348

5.50%

1-Mar-16

MSC6Q11A

Retail

0.00

14,250,000

65,313

5.12%

1-Nov-15

MSC6Q11B

Multifamily

0.00

14,000,000

59,733

5.13%

1-Sep-12

MSC6Q11A

Office

0.00

13,542,135

74,637

Page 19 of 34

* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Revised Date:

6.55%

1-May-26

MSC6Q11A

Lodging

0.00

13,248,371

99,553

5.63%

1-Apr-16

MSC6Q11A

Retail

0.00

12,500,000

58,646

5.10%

1-Sep-15

MSC6Q11A

Retail

0.00

12,500,000

53,125

6.01%

1-Apr-16

MSC6Q11A

Office

0.00

12,340,002

74,274

5.58%

1-Mar-16

MSC6Q11D

Other

0.00

12,000,000

55,800

5.49%

1-Apr-16

MSC6Q11A

Retail

0.00

11,962,177

68,059

5.49%

5-Mar-16

MSC6Q11A

Office

0.00

11,765,000

53,776

5.44%

1-Mar-16

MSC6Q11D

Other

0.00

11,476,476

58,845

5.63%

1-Apr-16

MSC6Q11A

Retail

0.00

11,450,000

53,720

5.70%

1-Dec-15

MSC6Q11A

Office

0.00

11,000,000

52,204

5.72%

1-Dec-12

MSC6Q11A

Industrial

0.00

10,885,885

69,002

6.31%

10-Jun-18

MSC6Q11B

Multifamily

0.00

10,579,819

68,159

5.55%

5-Apr-16

MSC6Q11A

Retail

0.00

10,467,324

59,961

6.04%

1-May-16

MSC6Q11A

Lodging

0.00

10,272,119

66,615

5.67%

8-Dec-15

MSC6Q11A

Office

0.00

10,200,000

48,195

5.71%

1-Apr-16

MSC6Q11A

Retail

0.00

9,700,000

46,156

5.42%

1-Jan-16

MSC6Q11A

Office

0.00

9,100,000

41,102

31-Dec-03

6.36%

1-Apr-21

MSC6Q11D

Other

0.61

8,489,842

48,919

6.04%

1-May-16

MSC6Q11A

Lodging

0.00

8,476,991

54,974

5.98%

1-Jan-16

MSC6Q11B

Multifamily

0.00

8,449,808

50,853

5.50%

1-Mar-16

MSC6Q11A

Office

0.00

4,780,318

27,254

5.50%

1-Mar-16

MSC6Q11A

Office

0.00

3,485,649

19,873

5.65%

1-Jan-16

MSC6Q11A

Retail

0.00

8,250,000

38,854

Page 20 of 34

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Revised Date:

5.68%

5-Feb-16

MSC6Q11A

Office

0.00

8,081,579

47,055

5.71%

1-Mar-16

MSC6Q11A

Retail

0.00

7,968,654

46,483

6.22%

1-Jun-16

MSC6Q11A

Retail

0.00

7,800,000

40,430

7.50%

1-Feb-14

MSC6Q11B

Multifamily

0.00

7,524,985

61,182

5.98%

7-Apr-16

MSC6Q11A

Retail

0.00

7,528,512

45,169

5.93%

1-May-16

MSC6Q11A

Industrial

0.00

7,500,000

37,063

31-Dec-03

5.64%

1-Mar-16

MSC6Q11D

Other

0.00

7,470,162

43,245

6.18%

5-May-16

MSC6Q11A

Retail

0.00

7,402,000

38,120

5.77%

1-May-16

MSC6Q11A

Office

0.00

6,986,531

40,939

5.70%

1-May-15

MSC6Q11A

Office

0.00

6,986,322

40,628

6.45%

10-Feb-20

MSC6Q11B

Multifamily

0.00

6,886,574

44,015

5.42%

1-Sep-15

MSC6Q11A

Retail

0.00

6,800,000

30,713

5.94%

1-Mar-16

MSC6Q11A

Retail

0.00

6,762,354

43,563

6.92%

5-Jun-16

MSC6Q11A

Lodging

0.00

6,741,561

47,364

5.56%

1-Jan-16

MSC6Q11A

Retail

0.00

6,700,000

31,043

7.52%

1-Nov-13

MSC6Q11B

Multifamily

0.00

6,613,024

51,003

6.13%

5-May-16

MSC6Q11A

Lodging

0.00

6,482,679

42,398

5.52%

1-Mar-16

MSC6Q11D

Other

0.00

6,487,054

33,614

5.42%

1-Jan-16

MSC6Q11A

Retail

0.00

6,300,000

28,455

7.73%

1-Sep-19

MSC6Q11B

Multifamily

0.00

6,293,175

45,762

6.04%

1-May-16

MSC6Q11A

Lodging

0.00

6,282,947

40,745

5.45%

1-Jan-16

MSC6Q11C

Other

0.00

6,228,871

32,023

6.22%

5-May-16

MSC6Q11A

Lodging

0.00

6,083,984

40,108

Page 21 of 34

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Revised Date:

6.01%

1-Apr-16

MSC6Q11A

Retail

0.00

5,983,031

36,012

6.02%

1-Mar-16

MSC6Q11A

Lodging

0.00

5,978,044

36,050

8.00%

1-Apr-14

MSC6Q11B

Multifamily

0.00

5,921,589

49,786

6.13%

5-May-16

MSC6Q11B

Multifamily

0.00

5,750,000

29,373

5.94%

5-Apr-16

MSC6Q11A

Industrial

0.00

5,750,000

28,439

7.55%

10-Oct-19

MSC6Q11B

Multifamily

0.00

5,704,646

40,753

6.37%

5-May-16

MSC6Q11A

Mixed Use

0.00

5,590,585

34,918

7.52%

1-Nov-13

MSC6Q11B

Multifamily

0.00

5,577,501

43,016

6.20%

5-May-16

MSC6Q11A

Industrial

0.00

5,500,000

28,394

5.94%

1-Jun-16

MSC6Q11A

Lodging

0.00

5,491,990

35,235

5.72%

5-May-16

MSC6Q11A

Retail

0.00

5,400,000

25,718

5.30%

1-Sep-15

MSC6Q11B

Multifamily

0.00

3,075,000

13,581

5.30%

1-Sep-15

MSC6Q11B

Multifamily

0.00

2,225,000

9,827

5.59%

1-Apr-16

MSC6Q11C

Other

0.00

5,233,790

30,106

6.35%

10-Jan-13

MSC6Q11B

Multifamily

0.00

5,164,319

33,601

4.98%

1-Sep-15

MSC6Q11A

Office

0.00

5,100,000

21,165

5.24%

1-Oct-15

MSC6Q11A

Retail

0.00

5,100,000

22,270

5.87%

1-Apr-16

MSC6Q11B

Multifamily

0.00

5,085,144

30,152

6.62%

1-May-16

MSC6Q11A

Lodging

0.00

5,054,470

32,399

5.08%

1-Jul-15

MSC6Q11A

Retail

0.00

23,050,000

97,578

5.06%

1-Jul-15

MSC6Q11A

Retail

0.00

1,390,000

5,861

5.06%

1-Jul-15

MSC6Q11A

Retail

0.00

1,060,000

4,470

5.52%

1-May-16

MSC6Q11B

Multifamily

0.00

5,028,000

23,137

Page 22 of 34

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Revised Date:

5.24%

8-Nov-15

MSC6Q11A

Retail

0.00

4,954,796

27,579

5.51%

5-Apr-16

MSC6Q11A

Office

0.00

4,830,000

22,178

5.52%

1-May-16

MSC6Q11B

Multifamily

0.00

4,821,000

22,185

6.12%

1-Apr-16

MSC6Q11A

Lodging

0.00

4,780,316

31,280

6.18%

1-May-16

MSC6Q11B

Multifamily

0.00

4,675,000

24,092

8.72%

10-Jul-15

MSC6Q11B

Multifamily

0.00

4,618,137

40,013

5.54%

1-Feb-16

MSC6Q11D

Other

0.00

4,586,793

23,851

5.11%

1-Aug-15

MSC6Q11A

Office

0.00

4,400,000

18,737

5.20%

1-Jun-15

MSC6Q11A

Retail

0.00

4,400,000

19,067

5.95%

1-Apr-16

MSC6Q11A

Retail

0.00

4,287,684

25,643

100

31-Dec-04

5.57%

1-Jan-16

MSC6Q11D

Other

1.13

4,250,000

19,727

101

5.66%

1-Apr-16

MSC6Q11D

Other

0.00

4,237,066

24,559

102

4.95%

1-Sep-15

MSC6Q11B

Multifamily

0.00

4,200,000

17,325

103

5.38%

1-Nov-15

MSC6Q11A

Lodging

0.00

4,147,132

25,492

104

8.55%

1-Sep-15

MSC6Q11B

Multifamily

0.00

4,074,886

34,761

105

8.72%

1-Apr-15

MSC6Q11B

Multifamily

0.00

4,057,547

35,306

106

31-Dec-04

5.50%

1-Mar-16

MSC6Q11C

Other

0.79

3,983,599

22,712

107

6.03%

1-Jan-21

MSC6Q11A

Self Storage

0.00

3,965,091

25,845

108

6.04%

1-Feb-26

MSC6Q11A

Retail

0.00

3,956,483

28,750

109

5.65%

1-Jan-26

MSC6Q11A

Office

0.00

3,945,226

27,855

110

5.51%

7-Apr-16

MSC6Q11A

Retail

0.00

3,900,000

17,891

111

5.28%

8-Jul-15

MSC6Q11A

Retail

0.00

3,848,247

21,608

112

4.95%

1-Sep-15

MSC6Q11B

Multifamily

0.00

3,850,000

15,881

113

Page 23 of 34

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Revised Date:

7.55%

10-Nov-19

MSC6Q11B

Multifamily

0.00

3,765,302

26,876

114

6.51%

1-Jun-16

MSC6Q11A

Office

0.00

3,750,000

20,344

115

5.23%

1-Sep-15

MSC6Q11A

Retail

0.00

3,682,914

20,523

116

31-Mar-04

5.60%

1-Mar-16

MSC6Q11D

Other

1.97

3,675,192

21,184

117

5.07%

1-Nov-15

MSC6Q11A

Mixed Use

0.00

3,663,530

23,439

118

6.02%

1-Apr-16

MSC6Q11A

Lodging

0.00

3,641,755

26,300

119

6.24%

1-May-16

MSC6Q11A

Office

0.00

3,593,765

22,142

120

5.75%

1-Apr-16

MSC6Q11A

Office

0.00

3,584,306

22,648

121

8.68%

1-Sep-14

MSC6Q11B

Multifamily

0.00

3,567,075

31,269

122

5.20%

1-Sep-15

MSC6Q11A

Retail

0.00

3,559,085

19,768

123

31-Mar-05

5.85%

1-Jan-21

MSC6Q11C

Other

1.25

3,485,125

19,605

124

7.88%

10-Sep-17

MSC6Q11B

Multifamily

0.00

3,471,011

27,204

125

5.54%

1-Mar-16

MSC6Q11D

Other

0.00

3,386,178

19,390

126

7.23%

10-Aug-16

MSC6Q11B

Multifamily

0.00

3,374,895

25,531

127

5.65%

5-Jun-16

MSC6Q11B

Mobile Home Park

0.00

3,375,000

15,891

128

5.67%

1-May-16

MSC6Q11B

Multifamily

0.00

3,353,392

19,438

129

6.20%

1-May-21

MSC6Q11D

Other

0.00

3,247,464

18,337

130

5.18%

1-Sep-15

MSC6Q11A

Retail

0.00

3,212,917

17,806

131

5.58%

1-Mar-16

MSC6Q11C

Other

0.00

3,187,103

18,330

132

5.28%

8-Jul-15

MSC6Q11A

Retail

0.00

3,151,616

17,697

133

8.00%

1-Apr-14

MSC6Q11B

Multifamily

0.00

3,115,600

26,196

134

5.60%

1-Mar-16

MSC6Q11C

Other

0.00

3,000,000

14,000

135

6.26%

1-Mar-16

MSC6Q11C

Other

0.00

3,000,000

15,650

136

Page 24 of 34

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Revised Date:

5.95%

10-Jan-21

MSC6Q11A

Office

0.00

2,986,017

25,655

137

5.90%

1-Apr-16

MSC6Q11A

Other

0.00

2,991,316

17,794

138

5.87%

1-Mar-16

MSC6Q11A

Retail

0.00

2,982,205

19,091

139

8.68%

1-Sep-14

MSC6Q11B

Multifamily

0.00

2,929,399

25,680

140

5.50%

1-Mar-16

MSC6Q11C

Other

0.00

2,900,000

13,292

141

7.96%

1-Apr-14

MSC6Q11B

Multifamily

0.00

2,886,222

24,196

142

6.80%

10-Apr-20

MSC6Q11B

Multifamily

0.00

2,854,205

18,841

143

6.00%

1-Apr-16

MSC6Q11A

Retail

0.00

2,822,666

18,266

144

6.06%

1-Nov-25

MSC6Q11A

Self Storage

0.00

2,751,956

20,157

145

6.50%

5-Jun-16

MSC6Q11B

Multifamily

0.00

2,747,514

17,382

146

5.38%

1-Mar-16

MSC6Q11C

Other

0.00

2,738,431

15,408

147

6.03%

1-Dec-15

MSC6Q11A

Mixed Use

0.00

2,731,592

16,541

148

5.45%

1-Mar-16

MSC6Q11C

Other

0.00

2,730,000

12,399

149

6.48%

1-May-16

MSC6Q11A

Retail

0.00

2,715,542

17,156

150

31-Dec-03

5.54%

1-Apr-16

MSC6Q11C

Other

0.54

2,670,832

13,870

151

5.87%

1-May-16

MSC6Q11A

Retail

0.00

2,667,105

17,023

152

5.91%

1-Apr-16

MSC6Q11A

Mixed Use

0.00

2,652,317

15,794

153

5.65%

1-Apr-16

MSC6Q11A

Retail

0.00

2,641,919

15,297

154

7.84%

1-Jan-18

MSC6Q11B

Multifamily

0.00

2,612,621

20,307

155

5.87%

1-Mar-16

MSC6Q11A

Retail

0.00

2,550,000

12,474

156

5.49%

1-Mar-16

MSC6Q11C

Other

0.00

2,500,000

11,438

157

5.83%

1-Mar-16

MSC6Q11F

Other

0.00

2,494,704

13,460

158

5.44%

1-Apr-16

MSC6Q11C

Other

0.00

2,488,537

15,263

159

Page 25 of 34

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Revised Date:

5.51%

1-Jan-16

MSC6Q11D

Other

0.00

2,483,806

14,210

160

8.00%

1-May-12

MSC6Q11B

Multifamily

0.00

2,429,413

21,925

161

5.45%

5-Apr-16

MSC6Q11A

Retail

0.00

2,392,373

13,552

162

5.77%

1-Feb-21

MSC6Q11C

Other

0.00

2,393,518

12,822

163

5.93%

1-Apr-21

MSC6Q11A

Industrial

0.00

2,374,971

20,162

164

5.74%

1-Jan-16

MSC6Q11A

Office

0.00

2,328,571

14,770

165

6.56%

1-May-16

MSC6Q11A

Lodging

0.00

2,194,566

14,937

166

5.74%

1-Apr-26

MSC6Q11A

Industrial

0.00

2,185,551

15,433

167

31-Oct-04

5.71%

1-Mar-16

MSC6Q11C

Other

1.67

2,180,853

15,396

168

5.62%

1-Apr-16

MSC6Q11D

Other

0.00

2,143,402

12,370

169

7.63%

10-Jul-19

MSC6Q11B

Multifamily

0.00

2,060,763

14,871

170

5.56%

1-Apr-16

MSC6Q11C

Other

0.00

2,043,631

11,717

171

5.66%

1-Apr-16

MSC6Q11C

Other

0.00

1,993,913

11,557

172

5.73%

1-Mar-16

MSC6Q11A

Mixed Use

0.00

1,987,882

12,558

173

31-Dec-03

5.65%

1-Jan-16

MSC6Q11C

Other

0.84

1,987,394

11,545

174

5.97%

10-Feb-26

MSC6Q11A

Retail

0.00

1,978,063

14,294

175

5.66%

1-Jan-26

MSC6Q11A

Retail

0.00

1,972,645

13,939

176

6.26%

1-Mar-16

MSC6Q11B

Multifamily

0.00

1,893,413

11,711

177

6.50%

1-Feb-16

MSC6Q11A

Retail

0.00

1,891,309

12,009

178

5.75%

1-Nov-15

MSC6Q11A

Retail

0.00

1,884,476

11,088

179

6.00%

1-Jan-16

MSC6Q11D

Other

0.00

1,883,855

11,361

180

5.87%

1-Feb-16

MSC6Q11A

Retail

0.00

1,850,000

9,050

181

5.89%

1-Apr-16

MSC6Q11A

Retail

0.00

1,824,692

10,843

182

Page 26 of 34

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Revised Date:

5.79%

1-Feb-16

MSC6Q11B

Multifamily

0.00

1,786,458

11,367

183

5.73%

1-Jan-16

MSC6Q11A

Retail

0.00

1,768,956

10,365

184

5.59%

1-May-16

MSC6Q11C

Other

0.00

1,750,000

8,152

185

31-Dec-04

5.97%

1-Feb-16

MSC6Q11D

Other

1.29

1,745,520

9,592

186

5.92%

1-Jan-21

MSC6Q11C

Other

0.00

1,739,542

10,402

187

5.78%

1-Apr-16

MSC6Q11A

Retail

0.00

1,722,216

10,915

188

5.60%

1-Jan-21

MSC6Q11A

Industrial

0.00

1,663,289

13,981

189

5.50%

1-Mar-16

MSC6Q11C

Other

0.00

1,650,000

7,563

190

5.85%

1-Mar-16

MSC6Q11A

Retail

0.00

1,650,000

8,044

191

5.86%

1-May-16

MSC6Q11B

Multifamily

0.00

1,596,982

9,449

192

5.75%

1-Apr-16

MSC6Q11D

Other

0.00

1,497,812

7,993

193

6.66%

1-Mar-16

MSC6Q11A

Retail

0.00

1,495,259

9,639

194

5.44%

1-Feb-16

MSC6Q11D

Other

0.00

1,491,617

8,460

195

5.74%

10-Jan-26

MSC6Q11A

Retail

0.00

1,430,350

10,172

196

5.74%

1-Jan-24

MSC6Q11A

Office

0.00

1,402,046

10,596

197

5.88%

1-Mar-16

MSC6Q11C

Other

0.00

1,397,535

7,586

198

5.88%

1-Feb-16

MSC6Q11A

Retail

0.00

1,310,203

8,408

199

5.82%

1-Apr-16

MSC6Q11A

Office

0.00

1,294,187

8,233

200

31-Jul-03

5.71%

1-Apr-16

MSC6Q11D

Other

0.58

1,248,153

6,627

201

5.39%

1-May-16

MSC6Q11D

Other

0.00

1,247,388

7,011

202

5.78%

1-Mar-21

MSC6Q11C

Other

0.00

1,200,000

5,780

203

5.80%

1-Apr-21

MSC6Q11C

Other

0.00

1,200,000

5,800

204

5.59%

1-Apr-16

MSC6Q11C

Other

0.00

1,171,372

6,738

205

Page 27 of 34

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Revised Date:

5.95%

1-Feb-16

MSC6Q11A

Mixed Use

0.00

1,102,741

7,956

206

5.60%

1-Feb-16

MSC6Q11D

Other

0.00

1,096,892

5,749

207

5.80%

1-Mar-16

MSC6Q11A

Retail

0.00

1,083,465

6,890

208

5.36%

1-Jan-16

MSC6Q11D

Other

0.00

1,046,359

5,316

209

5.59%

1-Jan-16

MSC6Q11C

Other

0.00

1,000,000

4,658

210

5.33%

1-Mar-16

MSC6Q11C

Other

0.00

997,879

5,043

211

5.57%

1-Apr-16

MSC6Q11C

Other

0.00

996,900

5,722

212

5.40%

1-Apr-16

MSC6Q11C

Other

0.00

996,789

5,615

213

6.13%

1-Mar-11

MSC6Q11A

Retail

0.00

996,430

6,079

214

5.37%

1-Mar-16

MSC6Q11C

Other

0.00

995,784

5,597

215

5.86%

1-May-16

MSC6Q11B

Multifamily

0.00

990,129

5,859

216

5.25%

1-Dec-15

MSC6Q11D

Other

0.00

871,450

4,365

217

5.91%

1-Mar-16

MSC6Q11A

Retail

0.00

860,000

4,236

218

5.43%

1-Jan-16

MSC6Q11C

Other

0.00

850,000

3,846

219

5.66%

1-Dec-15

MSC6Q11C

Other

0.00

843,862

4,912

220

5.92%

1-Feb-21

MSC6Q11D

Other

0.00

820,786

4,904

221

5.65%

1-Apr-16

MSC6Q11A

Retail

0.00

796,329

4,985

222

5.48%

1-Feb-16

MSC6Q11C

Other

0.00

745,839

4,249

223

6.26%

1-Mar-26

MSC6Q11D

Other

0.00

694,324

5,121

224

5.58%

1-Apr-16

MSC6Q11C

Other

0.00

672,912

3,867

225

5.94%

1-Oct-20

MSC6Q11A

Industrial

0.00

653,583

5,674

226

5.50%

1-Mar-16

MSC6Q11C

Other

0.00

647,335

3,691

227

31-Dec-03

6.06%

1-Mar-16

MSC6Q11C

Other

1.26

498,187

3,017

228

Page 28 of 34

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Revised Date:

6.60%

1-Apr-16

MSC6Q11D

Other

0.00

448,879

2,874

229

6.38%

1-Feb-16

MSC6Q11C

Other

0.00

298,596

1,873

230

6.92%

1-Dec-20

MSC6Q11E

Other

0.00

268,778

2,459

231

31-Dec-03

6.84%

1-Mar-16

MSC6Q11D

Other

1.08

229,303

1,506

232

1,615,234,230

8,743,254

Page 29 of 34

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Appraisal Reduction Detail

Disclosure

Control#

Appraisal

Red. Date

Scheduled

Balance

ASER

Note

Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Revised Date:

Remaining Term

Life

Amount

Current P&I

Advance

Page 30 of 34

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Specially Serviced (Part I) ~ Loan Detail (End of Period)

Disclosure

Control #

Servicing

Xfer Date

Balance

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI

Date

Schedule

Actual

Life

Revised Date:

Loan

Status

Code(1)

Note Rate

Not Avail

Not Avail Not Avail

Page 31 of 34

(1) Legend:

A. P&I Adv - in Grace Period

B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month

2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months

4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)

Disclosure

Control #

Resolution

Strategy

Comments

Revised Date:

Page 32 of 34

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Revised Date:

Page 33 of 34

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

31-Jul-06
17-Jul-06

N/A

15-Aug-06

30-Jun-06

Commercial Mortgage Pass-Through Certificates

Series 2006-IQ11

ABN AMRO Acct: 723759.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning

Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation
Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Revised Date:

Current Total

Cumulative

Page 34 of 34

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

Morgan Stanley Capital I Trust 2006-IQ11 10-D