Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Reporting Package Table of Contents

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Administrator:

Nick Xeros 312.904.0708
nick.xeros@abnamro.com

Analyst:

Jack Lin 714.259.6831
Jack.C.Lin@abnamro.com

Statement Date:

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

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

Bond Interest Reconciliation

Bond Principal Reconciliation
Rating Information

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

Page 2-5
Page 6-10
Page 11
Page 12-13

Page 14-15

Page 16-17
Page 18-19

Page 20
Page 21-25

Page 26

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

Historical Collateral Prepayment
Mortgage Loan Characteristics
Loan Level Detail

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

Page 27-31

Page 32
Page 33-35
Page 36-45

Page 46
Page 47
Page 48

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

MSC06HQ9

MSC06HQ9_200612_3.ZIP

Modified Loan Detail
Summary of Loan Maturity Extensions
Realized Loss Detail

Page 49
Page 50

Page 51

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

Rating Agency Standard & Poor's Rating Services/Fitch Ratings

Special Servicer J.E. Robert Company, Inc

Trustee HSBC Bank USA

Underwriter Morgan Stanley & Co. Incorporated/LaSalle Financial Services, Inc./Merril Lynch, Pierce, Fenner & Smith

Inc/Greenwich Capital Markets, Inc.

Closing Date:

17-Aug-2006

First Payment Date:

14-Sep-2006

Rated Final Payment Date:

14-Jul-2044

Determination Date:

8-Dec-2006

Trust Collection Period

11/9/2006 - 12/8/2006

Page 1 of 54

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.959256%

5.320000%
5.350000%

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

150

REMIC III

Statement Date:

ABN AMRO Acct: 723998.1

976.545384947

8.677019175

0.000000000

967.868365772

4.467695110

Fixed

0.00

0.000000000

5.4900000000%

0.000000000

61750CAA5

A-1

104,300,000.00

905,013.10

0.00

100,948,670.55

465,980.60

101,853,683.65

999.155035830

0.322017174

0.000000000

998.833018656

4.769300038

0.00

0.000000000

5.7280000000%

0.000000000

61750CAB3

A-1A

164,666,000.00

53,025.28

0.00

164,473,837.85

785,341.56

164,526,863.13

1000.000000000

0.000000000

1000.000000000

4.681666631

Fixed

0.00

0.000000000

5.6180000000%

0.000000000

61750CAC1

A-2

92,900,000.00

0.00

92,900,000.00

434,926.83

92,900,000.00

1000.000000000

0.000000000

1000.000000000

4.760000000

Fixed

0.00

0.000000000

5.7120000000%

0.000000000

61750CAD9

A-3

215,000,000.00

0.00

215,000,000.00

1,023,400.00

215,000,000.00

1000.000000000

0.000000000

1000.000000000

4.737500000

Fixed

0.00

0.000000000

5.6850000000%

0.000000000

61750CAE7

A-AB

84,600,000.00

0.00

84,600,000.00

400,792.50

84,600,000.00

1000.000000000

0.000000000

1000.000000000

4.775833333

0.00

0.000000000

5.7310000000%

0.000000000

61750CAF4

A-4

784,200,000.00

0.00

784,200,000.00

3,745,208.50

784,200,000.00

1000.000000000

0.000000000

1000.000000000

4.810833333

0.00

0.000000000

5.7730000000%

0.000000000

61750CAG2

A-M

256,524,000.00

0.00

256,524,000.00

1,234,094.21

256,524,000.00

1000.000000000

0.000000000

1000.000000000

4.827500000

0.00

0.000000000

5.7930000000%

0.000000000

61750CAH0

A-J

202,012,000.00

0.00

202,012,000.00

975,212.93

202,012,000.00

1000.000000000

0.000000000

1000.000000000

4.860000000

0.00

0.000000000

5.8320000000%

0.000000000

61750CAJ6

19,240,000.00

0.00

19,240,000.00

93,506.40

19,240,000.00

1000.000000000

0.000000000

1000.000000000

4.868333239

0.00

0.000000000

5.8420000000%

0.000000000

61750CAK3

35,272,000.00

0.00

35,272,000.00

171,715.85

35,272,000.00

1000.000000000

0.000000000

1000.000000000

4.885000173

0.00

0.000000000

5.8620000000%

0.000000000

61750CAL1

28,859,000.00

0.00

28,859,000.00

140,976.22

28,859,000.00

1000.000000000

0.000000000

1000.000000000

4.918333259

0.00

0.000000000

5.9020000000%

0.000000000

61750CAM9

22,445,000.00

0.00

22,445,000.00

110,391.99

22,445,000.00

1000.000000000

0.000000000

1000.000000000

4.935000195

0.00

0.000000000

5.9220000000%

0.000000000

61750CAN7

25,653,000.00

0.00

25,653,000.00

126,597.56

25,653,000.00

1000.000000000

0.000000000

1000.000000000

4.917309372

0.00

0.000000000

5.9007711483%

0.000000000

61750CAS6/U6177WAD2

25,652,000.00

0.00

25,652,000.00

126,138.82

25,652,000.00

1000.000000000

0.000000000

1000.000000000

4.946475969

0.00

0.000000000

5.9357711483%

0.000000000

61750CAT4/U6177WAE0

28,859,000.00

0.00

28,859,000.00

142,750.35

28,859,000.00

1000.000000000

0.000000000

1000.000000000

4.946476018

0.00

0.000000000

5.9357711483%

0.000000000

61750CAU1/U6177WAF7

32,066,000.00

0.00

32,066,000.00

158,613.70

32,066,000.00

1000.000000000

0.000000000

1000.000000000

4.946475908

0.00

0.000000000

5.9357711483%

0.000000000

61750CAV9/U6177WAG5

25,652,000.00

0.00

25,652,000.00

126,887.00

25,652,000.00

Page 2 of 54

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:
Current Index:
Next Index:

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

5.959256%

5.320000%
5.350000%

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

150

REMIC III

Statement Date:

ABN AMRO Acct: 723998.1

1000.000000000

0.000000000

1000.000000000

4.512500000

0.00

0.000000000

5.4150000000%

0.000000000

61750CAW7/U6177WAH3

9,620,000.00

0.00

9,620,000.00

43,410.25

9,620,000.00

1000.000000000

0.000000000

1000.000000000

4.512501560

0.00

0.000000000

5.4150000000%

0.000000000

61750CAX5/U6177WAJ9

3,206,000.00

0.00

3,206,000.00

14,467.08

3,206,000.00

1000.000000000

0.000000000

1000.000000000

4.512500000

0.00

0.000000000

5.4150000000%

0.000000000

61750CAY3/U6177WAK6

9,620,000.00

0.00

9,620,000.00

43,410.25

9,620,000.00

1000.000000000

0.000000000

1000.000000000

4.512499610

0.00

0.000000000

5.4150000000%

0.000000000

61750CAZ0/U6177WAL4

6,413,000.00

0.00

6,413,000.00

28,938.66

6,413,000.00

1000.000000000

0.000000000

1000.000000000

4.512501560

0.00

0.000000000

5.4150000000%

0.000000000

61750CBA4/U6177WAM2

3,206,000.00

0.00

3,206,000.00

14,467.08

3,206,000.00

1000.000000000

0.000000000

1000.000000000

4.512500000

0.00

0.000000000

5.4150000000%

0.000000000

61750CBB2/U6177WAN0

9,620,000.00

0.00

9,620,000.00

43,410.25

9,620,000.00

1000.000000000

0.000000000

1000.000000000

4.512500013

0.00

0.000000000

5.4150000000%

0.000000000

61750CBC0/U6177WAP5

25,652,893.00

0.00

25,652,893.00

115,758.68

25,652,893.00

0.000000000

0.00

0.000000000

N/A

0.000000000

61750CBD8

0.00

1000.000000000

0.000000000

1000.000000000

4.201766486

0.00

0.000000000

5.0421200000%

0.000000000

61750CBE6

18,500,000.00

0.00

18,500,000.00

77,732.68

18,500,000.00

1000.000000000

0.000000000

1000.000000000

5.150347666

0.00

0.000000000

6.1804200000%

0.000000000

61750CBF3

ST-A

433,462.00

0.00

433,462.00

2,232.48

433,462.00

1000.000000000

0.000000000

1000.000000000

5.150349954

0.00

0.000000000

6.1804200000%

0.000000000

61750CBG1

ST-B

2,917,959.00

0.00

2,917,959.00

15,028.51

2,917,959.00

1000.000000000

0.000000000

1000.000000000

5.150352965

0.00

0.000000000

6.1804200000%

0.000000000

61750CBH9

ST-C

1,075,037.00

0.00

1,075,037.00

5,536.82

1,075,037.00

1000.000000000

0.000000000

1000.000000000

5.150348954

0.00

0.000000000

6.1804200000%

0.000000000

61750CBJ5

ST-D

2,329,248.00

0.00

2,329,248.00

11,996.44

2,329,248.00

1000.000000000

0.000000000

1000.000000000

5.150346119

0.00

0.000000000

6.1804200000%

0.000000000

61750CBK2

ST-E

1,264,449.00

0.00

1,264,449.00

6,512.35

1,264,449.00

1000.000000000

0.000000000

1000.000000000

5.150349529

0.00

0.000000000

6.1804200000%

0.000000000

61750CBL0

ST-F

9,979,845.00

0.00

9,979,845.00

51,399.69

9,979,845.00

998.992119512

0.000000000

998.618649908

0.170806673

0.00

0.000000000

0.2051748005%

0.000000000

61750CAP2/U6177WAA8

2,565,237,893.00

0.00

2,561,694,401.40

438,159.75

2,562,652,439.78

992.831540984

0.000000000

990.139810304

0.082736066

0.00

0.000000000

0.1000000000%

0.000000000

61750CAQ0/U6177WAB6

X-MP

42,700,000.00

0.00

42,278,969.90

3,532.83

42,393,906.80

Page 3 of 54

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.959256%

5.320000%
5.350000%

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

150

REMIC III

Statement Date:

ABN AMRO Acct: 723998.1

961.966800000

0.000000000

948.448846053

0.080164474

0.00

0.000000000

0.1000000000%

0.000000000

61750CAR8/U6177WAC4

X-RC

7,600,000.00

0.00

7,208,211.23

609.25

7,310,947.68

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS57436

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS57444

R-II

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS57451

R-III

0.00

Total P&I Payment

0.00

2,251,737,893.00

2,249,152,439.78

12,137,176.45

Total

2,248,194,401.40

958,038.38

0.00

11,179,138.07

Page 4 of 54

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.959256%

5.320000%
5.350000%

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

150

Grantor Trust - A-4FL

Statement Date:

ABN AMRO Acct: 723998.1

1000.000000000

0.000000000

1000.000000000

4.556250000

5.4975000000%

0.00

0.000000000

5.4675000000%

0.000000000

61750CBM8

A-4FL

350,000,000.00

0.00

350,000,000.00

1,594,687.50

350,000,000.00

Total P&I Payment

0.00

350,000,000.00

1,594,687.50

Total

350,000,000.00

0.00

1,594,687.50

Page 5 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

12,834,984.89

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

12,907,280.55

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

12,852,585.76

)

(486.35

)

(1,419.68

0.00
0.00

)

(1,906.03

947,567.78

10,470.55

958,038.33

0.05
0.00
0.00
0.00
0.00
0.05

958,038.38

13,810,624.14

2,599,152,440.12

217

958,038.33

0.05

0.00
0.00

0.00

2,598,194,401.74

217

11,771.52

85,515.43

10,470.55

72,295.66

10,470.55

72,295.66

54,694.79

0.00
0.00

231.07

54,925.86

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(54,694.79

Less Other Interest Not Advanced

0.00

72,295.66

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(85,515.43

)

(11,771.52

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

12,850,679.74

13,808,718.12

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

0.00
0.00

159.31

Page 6 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Statement Date:

Cash Reconciliation Summary Loan Group 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

11,860,113.14

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

11,901,919.86

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

11,852,876.44

)

(448.73

)

(1,309.88

0.00
0.00

)

(1,758.61

901,298.45

3,714.60

905,013.05

0.05
0.00
0.00
0.00
0.00
0.05

905,013.10

12,757,889.54

2,398,125,257.58

182

905,013.05

0.05

0.00
0.00

0.00

2,397,220,244.48

182

6,063.98

53,981.69

3,714.60

41,806.73

3,714.60

41,806.73

49,043.42

0.00
0.00

125.98

49,169.40

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(49,043.42

Less Other Interest Not Advanced

0.00

41,806.73

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(53,981.69

)

(6,063.98

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

11,851,117.83

12,756,130.93

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

0.00
0.00
0.00

Page 7 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Statement Date:

Cash Reconciliation Summary Loan Group 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

803,801.83

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

834,290.77

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

829,243.57

)

(30.79

)

(89.87

0.00
0.00

)

(120.65

46,269.33

6,755.95

53,025.28

0.00
0.00
0.00
0.00
0.00
0.00

53,025.28

882,268.85

164,527,182.54

53,025.28

0.00

0.00
0.00

0.00

164,474,157.26

5,707.54

31,533.74

6,755.95

30,488.94

6,755.95

30,488.94

5,047.20

0.00
0.00

105.09

5,152.29

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(5,047.20

Less Other Interest Not Advanced

0.00

30,488.94

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(31,533.74

)

(5,707.54

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

829,122.92

882,148.20

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

0.00
0.00
0.00

Page 8 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Statement Date:

Cash Reconciliation Summary Non-Pooled DCT Industrial Portfolio C Note

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

77,900.42

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

77,900.42

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

77,746.25

)

(3.46

)

(10.10

0.00
0.00

)

(13.57

0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

77,746.25

18,500,000.00

0.00
0.00

0.00

18,500,000.00

0.00

154.17

0.00
0.00
0.00

154.17

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(154.17

Less Other Interest Not Advanced

0.00

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

77,732.68

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

0.00
0.00

159.31

Page 9 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Statement Date:

Cash Reconciliation Summary Non-Pooled 633 17th St B Note

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

93,169.50

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

93,169.50

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

92,719.50

)

(3.37

)

(9.83

0.00
0.00

)

(13.20

0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

92,719.50

18,000,000.00

0.00
0.00

0.00

18,000,000.00

0.00

450.00

0.00
0.00
0.00

450.00

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(450.00

Less Other Interest Not Advanced

0.00

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

92,706.30

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

0.00
0.00
0.00

Page 10 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Interest Adjustments Summary

Statement 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 11 of 54

Morgan Stanley Capital I Inc.

Class

Accrued

Certificate

Interest

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement 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

5.490000%

101,853,683.65

465,980.60

0.00

465,980.60

0.00

A-1

0.00

30.00%

30.04%

465,980.60

0.00

30/360

5.728000%

164,526,863.13

785,341.56

0.00

785,341.56

0.00

A-1A

0.00

30.00%

30.04%

785,341.56

0.00

30/360

5.618000%

92,900,000.00

434,926.83

0.00

434,926.83

0.00

A-2

0.00

30.00%

30.04%

434,926.83

0.00

30/360

5.712000%

215,000,000.00

1,023,400.00

0.00

1,023,400.00

0.00

A-3

0.00

30.00%

30.04%

1,023,400.00

0.00

30/360

5.685000%

84,600,000.00

400,792.50

0.00

400,792.50

0.00

A-AB

0.00

30.00%

30.04%

400,792.50

0.00

30/360

5.731000%

784,200,000.00

3,745,208.50

0.00

3,745,208.50

0.00

A-4

0.00

30.00%

30.04%

3,745,208.50

0.00

30/360

5.773000%

256,524,000.00

1,234,094.21

0.00

1,234,094.21

0.00

A-M

0.00

20.00%

20.03%

1,234,094.21

0.00

30/360

5.793000%

202,012,000.00

975,212.93

0.00

975,212.93

0.00

A-J

0.00

12.13%

12.14%

975,212.93

0.00

30/360

5.832000%

19,240,000.00

93,506.40

0.00

93,506.40

0.00

11.38%

11.39%

93,506.40

0.00

30/360

5.842000%

35,272,000.00

171,715.85

0.00

171,715.85

0.00

10.00%

10.01%

171,715.85

0.00

30/360

5.862000%

28,859,000.00

140,976.22

0.00

140,976.22

0.00

8.88%

8.89%

140,976.22

0.00

30/360

5.902000%

22,445,000.00

110,391.99

0.00

110,391.99

0.00

8.00%

8.01%

110,391.99

0.00

30/360

5.922000%

25,653,000.00

126,597.56

0.00

126,597.56

0.00

7.00%

7.01%

126,597.56

0.00

30/360

5.900771%

25,652,000.00

126,138.82

0.00

126,138.82

0.00

6.00%

6.01%

126,138.82

0.00

30/360

5.935771%

28,859,000.00

142,750.35

0.00

142,750.35

0.00

4.88%

142,750.35

0.00

30/360

5.935771%

32,066,000.00

158,613.70

0.00

158,613.70

0.00

3.63%

158,613.70

0.00

30/360

5.935771%

25,652,000.00

126,887.00

0.00

126,887.00

0.00

2.63%

126,887.00

0.00

30/360

5.415000%

9,620,000.00

43,410.25

0.00

43,410.25

0.00

2.25%

43,410.25

0.00

30/360

5.415000%

3,206,000.00

14,467.08

0.00

14,467.08

0.00

2.13%

14,467.08

0.00

30/360

5.415000%

9,620,000.00

43,410.25

0.00

43,410.25

0.00

1.75%

43,410.25

0.00

30/360

5.415000%

6,413,000.00

28,938.66

0.00

28,938.66

0.00

1.50%

28,938.66

0.00

30/360

5.415000%

3,206,000.00

14,467.08

0.00

14,467.08

0.00

1.38%

14,467.08

0.00

30/360

5.415000%

9,620,000.00

43,410.25

0.00

43,410.25

0.00

1.00%

43,410.25

0.00

30/360

5.415000%

25,652,893.00

115,758.68

0.00

115,758.68

0.00

0.00%

115,758.68

0.00

30/360

0.205175%

2,562,652,439.78

438,159.75

0.00

438,159.75

0.00

438,159.75

0.00

Page 12 of 54

(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.

Class

Accrued

Certificate

Interest

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement 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

0.100000%

42,393,906.80

3,532.83

0.00

3,532.83

0.00

X-MP

0.00

3,532.83

0.00

30/360

0.100000%

7,310,947.68

609.25

0.00

609.25

0.00

X-RC

0.00

609.25

0.00

0.000000%

0.00

Act/360

5.467500%

350,000,000.00

1,594,687.50

0.00

1,594,687.50

0.00

A-4FL

0.00

30.00%

30.04%

1,594,687.50

0.00

30/360

5.042120%

18,500,000.00

77,732.68

0.00

77,732.68

0.00

77,732.68

0.00

30/360

6.180420%

433,462.00

2,232.48

0.00

2,232.48

0.00

ST-A

0.00

2,232.48

0.00

30/360

6.180420%

2,917,959.00

15,028.51

0.00

15,028.51

0.00

ST-B

0.00

15,028.51

0.00

30/360

6.180420%

1,075,037.00

5,536.82

0.00

5,536.82

0.00

ST-C

0.00

5,536.82

0.00

30/360

6.180420%

2,329,248.00

11,996.44

0.00

11,996.44

0.00

ST-D

0.00

11,996.44

0.00

30/360

6.180420%

1,264,449.00

6,512.35

0.00

6,512.35

0.00

ST-E

0.00

6,512.35

0.00

30/360

6.180420%

9,979,845.00

51,399.69

0.00

51,399.69

0.00

ST-F

0.00

51,399.69

0.00

12,773,825.57

0.00

12,773,825.57

0.00

Page 13 of 54

Morgan Stanley Capital I Inc.

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Bond Interest Reconciliation Detail

Deductions

Allocable

PPIS

Deferred &

Accretion

Interest

Additions

Yield

Maintenance

Interest Accrual
on Prior Shortfall

Interest

Loss Expense

Statement Date:

Prior Interest

Shortfall Due

Other

Interest

Proceeds (1)

Prepayment

Premiums

Prior

Interest

Due Date

Current
Interest

Due Date

Interest

Payment

Amount

Distributable

Certificate

Interest

0.00

465,980.60

0.00

1-Nov-2006

1-Dec-2006

0.00

A-1

0.00

785,341.56

0.00

1-Nov-2006

1-Dec-2006

0.00

A-1A

0.00

434,926.83

0.00

1-Nov-2006

1-Dec-2006

0.00

A-2

0.00

1,023,400.00

0.00

1-Nov-2006

1-Dec-2006

0.00

A-3

0.00

400,792.50

0.00

1-Nov-2006

1-Dec-2006

0.00

A-AB

0.00

3,745,208.50

0.00

1-Nov-2006

1-Dec-2006

0.00

A-4

0.00

1,234,094.21

0.00

1-Nov-2006

1-Dec-2006

0.00

A-M

0.00

975,212.93

0.00

1-Nov-2006

1-Dec-2006

0.00

A-J

0.00

93,506.40

0.00

1-Nov-2006

1-Dec-2006

0.00

171,715.85

0.00

1-Nov-2006

1-Dec-2006

0.00

140,976.22

0.00

1-Nov-2006

1-Dec-2006

0.00

110,391.99

0.00

1-Nov-2006

1-Dec-2006

0.00

126,597.56

0.00

1-Nov-2006

1-Dec-2006

0.00

126,138.82

0.00

1-Nov-2006

1-Dec-2006

0.00

142,750.35

0.00

1-Nov-2006

1-Dec-2006

0.00

158,613.70

0.00

1-Nov-2006

1-Dec-2006

0.00

126,887.00

0.00

1-Nov-2006

1-Dec-2006

0.00

43,410.25

0.00

1-Nov-2006

1-Dec-2006

0.00

14,467.08

0.00

1-Nov-2006

1-Dec-2006

0.00

43,410.25

0.00

1-Nov-2006

1-Dec-2006

0.00

28,938.66

0.00

1-Nov-2006

1-Dec-2006

0.00

14,467.08

0.00

1-Nov-2006

1-Dec-2006

0.00

43,410.25

0.00

1-Nov-2006

1-Dec-2006

0.00

115,758.68

0.00

1-Nov-2006

1-Dec-2006

0.00

438,159.75

0.00

1-Nov-2006

1-Dec-2006

0.00

Page 14 of 54

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the Bondholder's Distributable Interest.

Morgan Stanley Capital I Inc.

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Bond Interest Reconciliation Detail

Deductions

Allocable

PPIS

Deferred &

Accretion

Interest

Additions

Yield

Maintenance

Interest Accrual
on Prior Shortfall

Interest

Loss Expense

Statement Date:

Prior Interest

Shortfall Due

Other

Interest

Proceeds (1)

Prepayment

Premiums

Prior

Interest

Due Date

Current
Interest

Due Date

Interest

Payment

Amount

Distributable

Certificate

Interest

0.00

3,532.83

0.00

1-Nov-2006

1-Dec-2006

0.00

X-MP

0.00

609.25

0.00

1-Nov-2006

1-Dec-2006

0.00

X-RC

0.00

1-Nov-2006

1-Dec-2006

0.00

1,594,687.50

0.00

14-Nov-2006

14-Dec-2006

0.00

A-4FL

0.00

77,732.68

0.00

1-Nov-2006

1-Dec-2006

0.00

2,232.48

0.00

1-Nov-2006

1-Dec-2006

0.00

ST-A

0.00

15,028.51

0.00

1-Nov-2006

1-Dec-2006

0.00

ST-B

0.00

5,536.82

0.00

1-Nov-2006

1-Dec-2006

0.00

ST-C

0.00

11,996.44

0.00

1-Nov-2006

1-Dec-2006

0.00

ST-D

0.00

6,512.35

0.00

1-Nov-2006

1-Dec-2006

0.00

ST-E

0.00

51,399.69

0.00

1-Nov-2006

1-Dec-2006

0.00

ST-F

0.00

12,773,825.57

0.00

Page 15 of 54

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the Bondholder's Distributable Interest.

Morgan Stanley Capital I Inc.

Payment Date:

Prior Payment:
Next Payment:

Record Date:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Bond Principal Reconciliation

Credit Support

Original

Currentt

Statement Date:

Beginning

Class Balance

Unscheduled

Principal
Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal
Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

3.00
1.00

A-1

30.00%

30.04%

7/14/2044

100,948,670.55

0.00

101,853,683.65

104,300,000.00

905,013.10

0.00

A-1A

30.00%

30.04%

7/14/2044

164,473,837.85

0.00

164,526,863.13

164,666,000.00

53,025.28

0.00

A-2

30.00%

30.04%

7/14/2044

92,900,000.00

0.00

92,900,000.00

0.00

A-3

30.00%

30.04%

7/14/2044

215,000,000.00

0.00

215,000,000.00

0.00

A-AB

30.00%

30.04%

7/14/2044

84,600,000.00

0.00

84,600,000.00

0.00

A-4

30.00%

30.04%

7/14/2044

784,200,000.00

0.00

784,200,000.00

0.00

A-M

20.00%

20.03%

7/14/2044

256,524,000.00

0.00

256,524,000.00

0.00

A-J

12.13%

12.14%

7/14/2044

202,012,000.00

0.00

202,012,000.00

0.00

11.38%

11.39%

7/14/2044

19,240,000.00

0.00

19,240,000.00

0.00

10.00%

10.01%

7/14/2044

35,272,000.00

0.00

35,272,000.00

0.00

8.88%

8.89%

7/14/2044

28,859,000.00

0.00

28,859,000.00

0.00

8.00%

8.01%

7/14/2044

22,445,000.00

0.00

22,445,000.00

0.00

7.00%

7.01%

7/14/2044

25,653,000.00

0.00

25,653,000.00

0.00

6.00%

6.01%

7/14/2044

25,652,000.00

0.00

25,652,000.00

0.00

4.88%

7/14/2044

28,859,000.00

0.00

28,859,000.00

0.00

3.63%

7/14/2044

32,066,000.00

0.00

32,066,000.00

0.00

2.63%

7/14/2044

25,652,000.00

0.00

25,652,000.00

0.00

2.25%

7/14/2044

9,620,000.00

0.00

9,620,000.00

0.00

2.13%

7/14/2044

3,206,000.00

0.00

3,206,000.00

0.00

1.75%

7/14/2044

9,620,000.00

0.00

9,620,000.00

0.00

1.50%

7/14/2044

6,413,000.00

0.00

6,413,000.00

0.00

1.38%

7/14/2044

3,206,000.00

0.00

3,206,000.00

0.00

1.00%

7/14/2044

9,620,000.00

0.00

9,620,000.00

0.00

0.00%

7/14/2044

25,652,893.00

0.00

25,652,893.00

0.00

Page 16 of 54

Morgan Stanley Capital I Inc.

Payment Date:

Prior Payment:
Next Payment:

Record Date:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Bond Principal Reconciliation

Credit Support

Original

Currentt

Statement Date:

Beginning

Class Balance

Unscheduled

Principal
Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal
Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

4.00

25.00

7/14/2044

0.00

A-4FL

30.00%

30.04%

7/14/2044

350,000,000.00

0.00

350,000,000.00

0.00

7/14/2044

18,500,000.00

0.00

18,500,000.00

0.00

ST-A

7/14/2044

433,462.00

0.00

433,462.00

0.00

ST-B

7/14/2044

2,917,959.00

0.00

2,917,959.00

0.00

ST-C

7/14/2044

1,075,037.00

0.00

1,075,037.00

0.00

ST-D

7/14/2044

2,329,248.00

0.00

2,329,248.00

0.00

ST-E

7/14/2044

1,264,449.00

0.00

1,264,449.00

0.00

ST-F

7/14/2044

9,979,845.00

0.00

9,979,845.00

0.00

958,038.38

0.00

2,601,737,893.00

2,598,194,401.40

2,599,152,439.78

Page 17 of 54

Morgan Stanley Capital I Inc.

Payment Date:

Prior Payment:

Next Payment:

Record Date:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

A-1

61750CAA5

AAA

A-1A

61750CAB3

AAA

A-2

61750CAC1

AAA

A-3

61750CAD9

AAA

A-AB

61750CAE7

AAA

A-4

61750CAF4

AAA

A-M

61750CAG2

AAA

A-J

61750CAH0

AAA

61750CAP2

AAA

X-MP

61750CAQ0

AAA

X-RC

61750CAR8

AAA

61750CAJ6

AA+

61750CAK3

61750CAL1

AA-

61750CAM9

A+

61750CAN7

61750CAS6

A-

61750CAT4

BBB+

61750CAU1

BBB

61750CAV9

BBB-

61750CAW7

BB+

61750CAX5

Page 18 of 54

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:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

61750CAY3

BB-

61750CAZ0

B+

61750CBA4

61750CBB2

B-

61750CBC0

61750CBD8

A-4FL

61750CBM8

AAA

61750CBE6

ST-A

61750CBF3

ST-B

61750CBG1

ST-C

61750CBH9

ST-D

61750CBJ5

ST-E

61750CBK2

ST-F

61750CBL0

Page 19 of 54

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:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Other Related Information

Statement Date:

Float Payer:

Fixed Payer:

SWAP Contract
SWAP Contract

Notional

Amount

Received

Amount

Paid

Yield Maintenance

Prepayment Premiums

Paid

Shortfall

Amount

SWAP Payments

Rate

Amount

350,000,000.00
350,000,000.00

5.73100

5.46750

1,671,541.67
1,594,687.50

0.00

76,854.17

0.00

Class A-4FL

Special

Payment

Amount

Page 20 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

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)

Statement Date:

ABN AMRO Acct: 723998.1

0.00%

12/14/2006

0.00

0.00%

11/14/2006

0.00

0.00%

10/16/2006

0.00

0.00%

9/14/2006

0.00

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

Page 21 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

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)

Statement Date:

Loan Group 1

ABN AMRO Acct: 723998.1

0.00%

12/14/2006

0.00

0.00%

11/14/2006

0.00

0.00%

10/16/2006

0.00

0.00%

9/14/2006

0.00

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

Page 22 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

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)

Statement Date:

Loan Group 2

ABN AMRO Acct: 723998.1

0.00%

12/14/2006

0.00

0.00%

11/14/2006

0.00

0.00%

10/16/2006

0.00

0.00%

9/14/2006

0.00

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

Page 23 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

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)

Statement Date:

Non-Pooled DCT Industrial Portfolio C Note

ABN AMRO Acct: 723998.1

0.00%

12/14/2006

0.00

0.00%

11/14/2006

0.00

0.00%

10/16/2006

0.00

0.00%

9/14/2006

0.00

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

Page 24 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

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)

Statement Date:

Non-Pooled 633 17th St B Note

ABN AMRO Acct: 723998.1

0.00%

12/14/2006

0.00

0.00%

11/14/2006

0.00

0.00%

10/16/2006

0.00

0.00%

9/14/2006

0.00

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

Page 25 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

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

Statement Date:

1-Nov-06

24,079.75

0.00

1-Nov-06

23,659.23

0.00

112

1-Nov-06

21,441.58

0.00

151

1-Nov-06

13,585.66

0.00

180

82,766.21

Total

Page 26 of 54

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 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:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-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

Statement Date:

Amort

ABN AMRO Acct: 723998.1

Series 2006-HQ9

14-Dec-06

217

102.84%

2,598,194,402

101.28%

0.00%

150

192

5.96%

5.93%

14-Nov-06

217

102.84%

2,599,152,440

101.32%

0.00%

151

192

6.16%

6.13%

16-Oct-06

217

102.84%

2,599,976,957

101.35%

0.00%

152

193

5.96%

5.93%

14-Sep-06

217

102.84%

2,600,922,492

101.39%

0.00%

153

194

6.16%

6.13%

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

Page 27 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-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

Statement Date:

Loan Group 1

Amort

ABN AMRO Acct: 723998.1

Series 2006-HQ9

14-Dec-06

182

86.26%

2,397,220,244

93.45%

0.00%

124

247

5.96%

5.93%

14-Nov-06

182

86.26%

2,398,125,258

93.49%

0.00%

125

248

6.15%

6.13%

16-Oct-06

182

86.26%

2,398,906,219

93.52%

0.00%

126

249

5.96%

5.93%

14-Sep-06

182

86.26%

2,399,799,221

93.55%

0.00%

127

249

6.15%

6.13%

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

Page 28 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-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

Statement Date:

Loan Group 2

Amort

ABN AMRO Acct: 723998.1

Series 2006-HQ9

14-Dec-06

15.64%

164,474,157

6.41%

0.00%

126

355

6.09%

6.05%

14-Nov-06

15.64%

164,527,183

6.41%

0.00%

127

356

6.29%

6.25%

16-Oct-06

15.64%

164,570,739

6.42%

0.00%

128

357

6.09%

6.05%

14-Sep-06

15.64%

164,623,270

6.42%

0.00%

129

358

6.29%

6.25%

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

Page 29 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-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

Statement Date:

Non-Pooled DCT Industrial Portfolio C Note

Amort

ABN AMRO Acct: 723998.1

Series 2006-HQ9

14-Dec-06

0.47%

18,500,000

0.72%

0.00%

351

5.05%

5.04%

14-Nov-06

0.47%

18,500,000

0.72%

0.00%

352

5.22%

5.21%

16-Oct-06

0.47%

18,500,000

0.72%

0.00%

353

5.05%

5.04%

14-Sep-06

0.47%

18,500,000

0.72%

0.00%

354

5.22%

5.21%

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

Page 30 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-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

Statement Date:

Non-Pooled 633 17th St B Note

Amort

ABN AMRO Acct: 723998.1

Series 2006-HQ9

14-Dec-06

0.47%

18,000,000

0.70%

0.00%

109

116

6.21%

6.18%

14-Nov-06

0.47%

18,000,000

0.70%

0.00%

110

117

6.21%

6.18%

16-Oct-06

0.47%

18,000,000

0.70%

0.00%

111

118

6.21%

6.18%

14-Sep-06

0.47%

18,000,000

0.70%

0.00%

112

119

6.21%

6.18%

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

Page 31 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 32 of 54

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 723998.1

Series 2006-HQ9

Commercial Mortgage Pass-Through Certificates

30-Nov-06

12-Jan-07

14-Nov-06

14-Dec-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 33 of 54

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

190

973,847,482

37.48

135

5.96

0.00

1 to 20,000,001

361,773,231

13.92

121

6.03

0.00

20,000,001 to 40,000,001

350,952,230

13.51

184

6.01

0.00

40,000,001 to 60,000,001

145,000,000

5.58

6.14

0.00

60,000,001 to 80,000,001

90,000,000

3.46

5.95

0.00

80,000,001 to 100,000,001

109,371,458

4.21

114

5.86

0.00

100,000,001 to 120,000,001

0.00

120,000,001 to 140,000,001

142,250,000

5.47

476

6.18

0.00

140,000,001 to 160,000,001

0.00

160,000,001 to 180,000,001

200,000,000

7.70

114

5.24

0.00

180,000,001 to 200,000,001

0.00

200,000,001 to 220,000,001

225,000,000

8.66

115

6.19

0.00

220,000,001 to 240,000,001

0.00

240,000,001 &

Above

225,000,000

867,790

2,598,194,402

217

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

11,973,246

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%

0.00

3.751%

5.000%

155

2,076,308,203

79.91

149

5.85

0.00

5.001%

6.250%

521,886,198

20.09

151

6.39

0.00

6.251%

Above

217

2,598,194,402

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

5.053%
7.150%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

121

0.00

122

181

0.00

182

241

0.00

242

Above

0.00

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

60,723,419

2.34

5.97

0.00

197

2,125,827,613

81.82

110

5.93

0.00

121

32,623,157

1.26

162

6.40

0.00

122

181

35,391,829

1.36

235

6.56

0.00

182

241

0.00

242

301

343,628,384

13.23

404

6.01

0.00

302

& Above

476

217

2,598,194,402

Minimum Remaining Term
Maximum Remaining Term

100.00

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 723998.1

Series 2006-HQ9

Commercial Mortgage Pass-Through Certificates

30-Nov-06

12-Jan-07

14-Nov-06

14-Dec-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 34 of 54

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.750

0.00

0.751 1.500

0.00

1.501 2.250

0.00

2.251 3.000

0.00

3.001 3.750

0.00

3.751 4.500

0.00

4.501 & Above

217

2,598,194,402

100.00

150

5.96

0.00

Unknown

0.000
0.000

217

2,598,194,402

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 1.000

0.00

1.001 1.750

0.00

1.751 2.500

0.00

2.501 3.250

0.00

3.251 & Above

217

2,598,194,402 100.00

150

5.96

0.00

Unknown

0.000

217

2,598,194,402 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

New York

341,921,546

13.16

106

6.00

0.00

California

299,482,447

11.53

287

6.03

0.00

Multiple States

277,785,636

10.69

171

5.97

0.00

Colorado

268,000,000

10.31

114

5.31

0.00

Massachusetts

247,437,592

9.52

115

6.14

0.00

Ohio

116,672,724

4.49

160

5.99

0.00

Indiana

93,561,967

3.60

114

6.11

0.00

Texas

87,511,364

3.37

137

6.06

0.00

Michigan

81,681,802

3.14

291

6.19

0.00

North Carolina

77,889,823

3.00

115

6.27

0.00

Georgia

77,270,170

2.97

145

6.16

0.00

Pennsylvania

74,286,408

2.86

113

5.92

0.00

District of Columbia

70,500,000

2.71

114

6.00

0.00

Florida

62,053,198

2.39

141

6.13

0.00

Illinois

43,708,289

1.68

114

6.12

0.00

Minnesota

40,730,056

1.57

5.92

0.00

Missouri

37,128,844

1.43

114

6.13

0.00

Wisconsin

36,641,790

1.41

113

5.81

0.00

Arizona

33,932,885

1.31

115

5.92

0.00

Kentucky

27,128,617

1.04

180

6.36

0.00

Virginia

24,411,317

0.94

112

5.87

0.00

Oregon

22,335,666

0.86

111

5.57

0.00

Nevada

19,846,075

0.76

112

5.75

0.00

South Carolina

17,325,236

0.67

114

6.24

0.00

New Jersey

14,755,398

0.57

111

5.69

0.00

Utah

13,923,005

0.54

114

6.04

0.00

Mississippi

12,912,173

0.50

292

5.68

0.00

Washington

11,922,351

0.46

112

5.84

0.00

Connecticut

9,691,235

0.37

112

5.84

0.00

Maryland

9,669,830

0.37

110

5.59

0.00

Tennessee

9,395,000

0.36

112

5.76

0.00

West Virginia

8,909,136

0.34

115

6.24

0.00

Louisiana

7,769,470

0.30

114

6.38

0.00

Delaware

7,187,380

0.28

109

5.82

0.00

Alabama

6,355,135

0.24

109

5.84

0.00

Maine

3,475,413

0.13

113

5.58

0.00

Wyoming

2,985,424

0.11

114

6.58

0.00

100.00

2,598,194,402

217

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 723998.1

Series 2006-HQ9

Commercial Mortgage Pass-Through Certificates

30-Nov-06

12-Jan-07

14-Nov-06

14-Dec-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 35 of 54

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

1,033,035,336

39.76

180

5.78

0.00

Office

996,312,667

38.35

115

6.08

0.00

Lodging

211,111,793

8.13

113

6.17

0.00

Multifamily

154,424,916

5.94

127

6.06

0.00

Industrial

129,924,606

5.00

279

5.87

0.00

Self Storage

31,663,645

1.22

114

6.20

0.00

Mixed Use

25,186,809

0.97

113

6.04

0.00

Mobile Home Park

15,001,335

0.58

115

6.42

0.00

Other

1,533,295

0.06

109

5.90

0.00

2,598,194,402

217

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

134

748,882,148

28.82

127

5.95

0.00

IO Maturity Balloon

1,140,300,000

43.89

178

5.88

0.00

IO/Amortizing/Balloon

709,012,254

27.29

129

6.09

0.00

2,598,194,402

217

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

213

2,551,302,709

98.20

151

0.00

5.96

46,891,693

1.80

105

0.00

5.83

0.00

108

0.00

109

120

0.00

121

217

2,598,194,402

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

60,723,419

2.34

5.97

0.00

2011

0.00

2012

215,000,000

8.27

5.95

0.00

2013

0.00

2014

46,891,693

1.80

105

5.83

0.00

2015

190

1,863,935,920

71.74

114

5.93

0.00

2016

411,643,369

15.84

370

6.09

0.00

2017 & Greater

100.00

2,598,194,402

217

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

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)

Statement Date:

6.19%

1-Jul-16

MSC6HQ9A

Office

0.00

225,000,000

1,161,000

6.18%

1-Aug-46

MSC6HQ9A

Retail

0.00

142,250,000

732,588

5.86%

7-Jun-16

MSC6HQ9C

Retail

0.00

109,371,458

649,778

6.32%

9-Jun-16

MSC6HQ9A

Office

0.00

75,000,000

394,794

6.26%

1-Jul-36

MSC6HQ9A

Retail

0.00

60,000,000

313,000

6.00%

1-Jun-16

MSC6HQ9A

Office

0.00

53,000,000

265,000

6.11%

1-Mar-36

MSC6HQ9A

Industrial

0.00

50,000,000

254,472

6.29%

1-Jul-16

MSC6HQ9A

Lodging

0.00

41,952,230

220,039

6.29%

1-Jul-16

MSC6HQ9A

Office

0.00

41,000,000

214,908

5.96%

30-Sep-15

MSC6HQ9D

Lodging

0.00

38,656,825

295,145

6.29%

1-Jul-16

MSC6HQ9A

Lodging

0.00

36,055,770

189,113

6.43%

1-Aug-16

MSC6HQ9A

Retail

0.00

31,032,000

166,280

5.68%

1-Apr-16

MSC6HQ9A

Retail

0.00

30,250,000

143,183

6.15%

1-May-16

MSC6HQ9A

Office

0.00

28,500,000

146,063

5.90%

1-Jun-11

MSC6HQ9A

Office

0.00

28,100,000

138,041

6.03%

1-Jun-11

MSC6HQ9A

Office

0.00

25,200,000

126,630

5.24%

8-Jun-16

MSC6HQ9A

Retail

0.00

200,000,000

873,333

5.24%

8-Jun-16

MSC6HQ9A

Retail

0.00

50,000,000

218,333

5.57%

1-Mar-36

MSC6HQ9A

Industrial

0.00

21,898,499

126,454

6.12%

1-May-16

MSC6HQ9A

Office

0.00

21,500,000

109,650

6.47%

14-Feb-20

MSC6HQ9A

Office

0.00

20,400,000

109,990

5.90%

1-Jul-16

MSC6HQ9A

Office

0.00

20,180,137

121,000

5.40%

1-Jul-16

MSC6HQ9A

Retail

0.00

18,404,211

103,825

Page 36 of 54

* 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:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

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)

Statement Date:

6.75%

1-Jun-16

MSC6HQ9A

Retail

0.00

5,023,343

34,960

6.75%

1-Jun-16

MSC6HQ9A

Retail

0.00

4,680,842

32,576

6.75%

1-Jun-16

MSC6HQ9A

Retail

0.00

3,921,384

27,291

6.75%

1-Jun-16

MSC6HQ9A

Retail

0.00

2,759,860

19,207

6.75%

1-Jun-16

MSC6HQ9A

Retail

0.00

1,906,091

13,266

6.13%

1-Jul-16

MSC6HQ9B

Multifamily

0.00

18,200,000

92,972

6.00%

1-Jun-16

MSC6HQ9A

Office

0.00

17,500,000

87,500

6.75%

1-Jul-26

MSC6HQ9A

Office

0.00

17,500,000

98,438

5.46%

1-Apr-16

MSC6HQ9A

Retail

0.00

16,400,000

74,620

5.81%

1-May-36

MSC6HQ9A

Office

0.00

16,000,000

77,400

5.56%

1-Feb-16

MSC6HQ9A

Retail

0.00

15,583,225

90,021

6.08%

1-Jun-16

MSC6HQ9B

Multifamily

0.00

15,000,000

76,000

6.43%

1-Aug-26

MSC6HQ9A

Office

0.00

14,781,829

110,477

5.50%

1-Mar-16

MSC6HQ9A

Office

0.00

14,850,000

68,063

5.57%

1-Apr-36

MSC6HQ9A

Office

0.00

14,850,000

68,929

5.95%

8-Jun-13

MSC6HQ9A

Office

0.00

90,000,000

446,250

5.95%

8-Jun-13

MSC6HQ9A

Office

0.00

70,000,000

347,083

5.95%

8-Jun-13

MSC6HQ9A

Office

0.00

55,000,000

272,708

6.05%

1-Jul-16

MSC6HQ9A

Retail

0.00

14,793,581

89,571

6.04%

1-Jun-16

MSC6HQ9A

Retail

0.00

13,923,005

84,252

5.50%

1-Feb-16

MSC6HQ9A

Retail

0.00

13,750,000

63,021

5.98%

1-Jun-16

MSC6HQ9A

Industrial

0.00

13,500,000

67,275

6.24%

1-Jul-16

MSC6HQ9A

Office

0.00

13,000,000

67,546

Page 37 of 54

(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:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

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)

Statement Date:

6.01%

1-Jul-16

MSC6HQ9B

Multifamily

0.00

12,000,000

60,100

5.55%

1-Feb-16

MSC6HQ9A

Retail

0.00

11,300,000

52,263

5.57%

1-Apr-16

MSC6HQ9B

Multifamily

0.00

3,445,000

15,991

5.57%

1-Apr-16

MSC6HQ9B

Multifamily

0.00

2,210,000

10,258

5.57%

1-Apr-16

MSC6HQ9B

Multifamily

0.00

2,010,000

9,330

5.57%

1-Apr-16

MSC6HQ9B

Multifamily

0.00

1,872,000

8,689

5.57%

1-Apr-16

MSC6HQ9B

Multifamily

0.00

1,680,000

7,798

6.01%

1-Jun-16

MSC6HQ9A

Lodging

0.00

10,611,749

69,006

5.79%

1-Mar-16

MSC6HQ9A

Retail

0.00

10,365,003

66,310

5.51%

1-Jan-36

MSC6HQ9A

Retail

0.00

9,799,198

56,359

6.39%

1-Jun-16

MSC6HQ9A

Lodging

0.00

9,682,152

72,433

6.38%

1-Jun-16

MSC6HQ9A

Lodging

0.00

9,622,971

76,137

6.36%

1-Jul-16

MSC6HQ9A

Office

0.00

9,700,000

51,410

6.10%

1-Jun-16

MSC6HQ9B

Multifamily

0.00

9,500,000

48,292

6.17%

1-Aug-20

MSC6HQ9A

Retail

0.00

8,968,157

54,947

6.24%

1-Jul-16

MSC6HQ9A

Lodging

0.00

8,909,136

65,752

5.68%

1-Mar-16

MSC6HQ9A

Office

0.00

8,350,004

48,792

6.58%

1-Jul-16

MSC6HQ9B

Mobile Home Park

0.00

7,769,241

49,712

5.79%

1-Apr-16

MSC6HQ9B

Multifamily

0.00

7,689,708

45,425

6.39%

1-Jul-16

MSC6HQ9B

Multifamily

0.00

7,620,000

40,577

6.23%

1-Jul-16

MSC6HQ9B

Multifamily

0.00

7,500,000

38,938

5.44%

1-Feb-16

MSC6HQ9A

Retail

0.00

7,319,738

41,738

6.01%

1-Jun-16

MSC6HQ9A

Lodging

0.00

7,140,616

46,434

Page 38 of 54

(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:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

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)

Statement Date:

6.05%

1-Apr-16

MSC6HQ9A

Retail

0.00

7,147,103

43,399

6.33%

1-Jul-16

MSC6HQ9A

Lodging

0.00

6,955,236

46,524

6.18%

1-May-16

MSC6HQ9A

Lodging

0.00

6,935,035

45,874

5.49%

1-Feb-16

MSC6HQ9A

Office

0.00

6,924,831

39,701

5.90%

1-Aug-16

MSC6HQ9A

Office

0.00

6,874,069

40,926

5.73%

1-Apr-38

MSC6HQ9B

Multifamily

0.00

6,850,000

32,680

5.60%

1-May-16

MSC6HQ9A

Office

0.00

6,752,441

39,037

5.60%

1-Jan-16

MSC6HQ9A

Office

0.00

6,425,465

37,315

5.89%

1-Jun-16

MSC6HQ9A

Retail

0.00

6,450,000

31,659

5.89%

1-May-16

MSC6HQ9A

Office

0.00

6,425,000

31,536

5.84%

1-Apr-16

MSC6HQ9B

Multifamily

0.00

6,400,000

31,147

6.21%

1-Jul-16

MSC6HQ9A

Lodging

0.00

6,333,347

41,896

5.90%

8-Jun-16

MSC6HQ9A

Retail

0.00

30,000,000

147,525

5.90%

8-Jun-16

MSC6HQ9A

Retail

0.00

30,000,000

147,525

6.01%

1-Jun-16

MSC6HQ9A

Lodging

0.00

6,297,627

40,952

6.27%

1-Jun-16

MSC6HQ9A

Industrial

0.00

6,000,000

31,350

6.03%

1-Jun-16

MSC6HQ9A

Lodging

0.00

5,950,683

38,768

6.04%

1-Jun-16

MSC6HQ9A

Mixed Use

0.00

5,850,000

29,445

5.81%

1-Apr-16

MSC6HQ9A

Retail

0.00

5,800,000

28,082

5.64%

1-Mar-16

MSC6HQ9A

Retail

0.00

5,747,917

33,443

6.01%

1-Apr-16

MSC6HQ9A

Self Storage

0.00

5,608,121

33,911

6.59%

1-Jun-16

MSC6HQ9A

Mixed Use

0.00

5,473,339

35,090

5.68%

1-Feb-16

MSC6HQ9A

Lodging

0.00

2,954,966

18,747

Page 39 of 54

(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:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

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)

Statement Date:

5.68%

1-Feb-16

MSC6HQ9A

Lodging

0.00

2,363,973

14,997

5.66%

1-Mar-16

MSC6HQ9A

Office

0.00

5,000,000

23,583

6.37%

1-Jun-16

MSC6HQ9A

Retail

0.00

4,934,706

30,928

6.19%

1-Aug-16

MSC6HQ9A

Retail

0.00

4,800,000

24,760

5.64%

1-Apr-16

MSC6HQ9A

Office

0.00

4,711,833

27,389

6.34%

1-Jun-16

MSC6HQ9A

Office

0.00

4,575,000

24,156

5.71%

1-Feb-16

MSC6HQ9A

Lodging

0.00

4,531,277

28,828

6.19%

1-Jun-16

MSC6HQ9B

Multifamily

0.00

4,476,090

27,529

5.79%

1-Apr-16

MSC6HQ9A

Retail

0.00

4,464,996

26,375

5.68%

1-Jun-16

MSC6HQ9A

Self Storage

0.00

4,373,840

25,482

5.81%

1-Jun-16

MSC6HQ9A

Office

0.00

4,350,000

21,058

6.33%

1-Jun-16

MSC6HQ9A

Self Storage

0.00

4,277,856

26,692

100

6.75%

1-Jun-16

MSC6HQ9B

Multifamily

0.00

4,260,016

27,760

101

5.96%

1-May-16

MSC6HQ9B

Multifamily

0.00

4,250,000

21,108

102

5.86%

1-Mar-11

MSC6HQ9A

Retail

0.00

4,240,000

20,705

103

6.17%

1-Jul-16

MSC6HQ9A

Retail

0.00

4,240,000

21,801

104

5.60%

1-Mar-16

MSC6HQ9A

Retail

0.00

4,211,502

24,398

105

6.34%

1-May-16

MSC6HQ9B

Multifamily

0.00

4,175,154

26,106

106

5.85%

1-Apr-16

MSC6HQ9A

Mixed Use

0.00

4,167,754

24,778

107

6.11%

1-May-16

MSC6HQ9B

Multifamily

0.00

4,100,000

20,876

108

6.09%

1-Jan-16

MSC6HQ9A

Industrial

0.00

4,036,960

26,642

109

5.05%

1-Mar-36

MSC6HQ9E

Industrial

0.00

18,500,000

77,900

10A

5.28%

1-May-16

MSC6HQ9B

Multifamily

0.00

3,999,790

22,329

110

Page 40 of 54

(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:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

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)

Statement Date:

5.49%

8-Mar-16

MSC6HQ9A

Retail

0.00

4,000,000

18,300

111

5.90%

1-Apr-16

MSC6HQ9B

Multifamily

0.00

3,969,624

23,725

112

5.49%

1-Mar-16

MSC6HQ9A

Retail

0.00

3,945,900

24,540

113

5.43%

1-Feb-16

MSC6HQ9A

Retail

0.00

3,864,045

22,009

114

5.44%

1-Jan-16

MSC6HQ9A

Retail

0.00

3,853,798

21,997

115

5.68%

1-Feb-16

MSC6HQ9A

Retail

0.00

3,850,000

18,223

116

6.35%

1-Jul-16

MSC6HQ9A

Office

0.00

3,824,007

23,899

117

6.24%

1-May-16

MSC6HQ9A

Industrial

0.00

3,821,364

23,526

118

5.88%

9-Apr-16

MSC6HQ9A

Office

0.00

3,775,000

18,498

119

5.63%

1-Apr-16

MSC6HQ9A

Office

0.00

3,705,800

23,320

120

5.47%

1-Mar-16

MSC6HQ9A

Retail

0.00

3,615,993

20,656

121

6.32%

1-Jul-16

MSC6HQ9A

Office

0.00

3,584,878

22,321

122

5.25%

1-Jun-16

MSC6HQ9A

Retail

0.00

3,576,541

19,879

123

6.58%

1-Jul-16

MSC6HQ9A

Mixed Use

0.00

3,536,001

22,626

124

5.25%

1-Jun-16

MSC6HQ9A

Retail

0.00

3,526,867

19,603

125

6.02%

1-Jun-36

MSC6HQ9A

Retail

0.00

3,480,687

21,029

126

5.58%

1-May-16

MSC6HQ9A

Retail

0.00

3,475,413

20,049

127

6.00%

1-Apr-16

MSC6HQ9A

Retail

0.00

3,474,000

20,984

128

6.36%

1-Jul-16

MSC6HQ9A

Retail

0.00

3,450,000

18,285

129

6.10%

1-Jun-16

MSC6HQ9A

Retail

0.00

3,401,462

20,725

130

6.44%

1-Jul-16

MSC6HQ9A

Office

0.00

3,386,133

21,356

131

5.73%

1-Feb-16

MSC6HQ9A

Office

0.00

3,266,235

19,216

132

6.63%

1-Jul-21

MSC6HQ9B

Multifamily

0.00

3,255,000

17,984

133

Page 41 of 54

(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:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

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)

Statement Date:

6.03%

1-Jun-16

MSC6HQ9A

Industrial

0.00

3,250,000

16,331

134

5.28%

8-Jul-15

MSC6HQ9A

Retail

0.00

3,224,944

18,212

135

6.03%

1-Jul-16

MSC6HQ9A

Lodging

0.00

3,178,413

20,676

136

6.30%

1-Jun-11

MSC6HQ9A

Office

0.00

3,183,419

19,807

137

5.48%

1-Feb-16

MSC6HQ9A

Retail

0.00

3,150,419

19,613

138

6.22%

1-Jun-16

MSC6HQ9A

Retail

0.00

3,143,327

19,395

139

6.42%

1-Jul-16

MSC6HQ9A

Self Storage

0.00

3,130,192

21,118

140

6.22%

1-Jun-16

MSC6HQ9A

Retail

0.00

3,103,538

19,150

141

6.10%

1-Jul-26

MSC6HQ9A

Office

0.00

3,110,000

15,809

142

5.21%

1-Apr-16

MSC6HQ9A

Mixed Use

0.00

3,092,540

17,152

143

5.46%

8-Jan-16

MSC6HQ9A

Retail

0.00

3,100,000

14,105

144

5.26%

1-Apr-16

MSC6HQ9A

Office

0.00

3,073,000

17,138

145

5.56%

1-Feb-16

MSC6HQ9A

Mixed Use

0.00

3,067,174

17,718

146

5.76%

1-Apr-16

MSC6HQ9A

Retail

0.00

3,001,316

17,672

147

6.21%

1-Jul-16

MSC6HQ9A

Industrial

0.00

2,987,080

18,394

148

6.58%

1-Jun-16

MSC6HQ9B

Multifamily

0.00

2,985,424

19,120

149

6.35%

1-Jun-16

MSC6HQ9A

Office

0.00

2,984,635

18,669

150

7.15%

1-Jun-16

MSC6HQ9A

Lodging

0.00

2,979,788

21,491

151

6.08%

1-Jun-16

MSC6HQ9A

Mobile Home Park

0.00

2,960,000

14,997

152

6.17%

1-Aug-16

MSC6HQ9A

Retail

0.00

2,950,000

15,168

153

5.49%

1-Mar-16

MSC6HQ9A

Retail

0.00

2,925,000

13,388

154

6.22%

1-Jun-16

MSC6HQ9A

Retail

0.00

2,914,540

17,983

155

6.25%

1-Jun-16

MSC6HQ9A

Retail

0.00

2,909,671

18,010

156

Page 42 of 54

(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:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

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)

Statement Date:

6.42%

1-Jun-16

MSC6HQ9A

Self Storage

0.00

2,905,285

18,307

157

6.44%

1-Jun-16

MSC6HQ9A

Self Storage

0.00

2,885,450

18,218

158

5.83%

1-Jun-16

MSC6HQ9A

Retail

0.00

2,883,313

17,071

159

5.73%

1-Jun-16

MSC6HQ9A

Office

0.00

2,882,944

16,887

160

5.64%

1-Mar-16

MSC6HQ9A

Retail

0.00

2,873,959

16,722

161

5.24%

1-Sep-15

MSC6HQ9A

Retail

0.00

2,851,034

15,996

162

6.39%

1-Jun-16

MSC6HQ9A

Retail

0.00

2,810,659

17,652

163

6.25%

1-Aug-16

MSC6HQ9A

Office

0.00

2,790,271

17,240

164

6.07%

1-May-16

MSC6HQ9A

Retail

0.00

2,782,371

16,914

165

5.80%

1-Feb-16

MSC6HQ9A

Retail

0.00

2,771,755

16,429

166

5.58%

1-Mar-16

MSC6HQ9B

Multifamily

0.00

2,750,000

12,788

167

5.77%

1-Mar-16

MSC6HQ9A

Retail

0.00

2,706,174

15,966

168

6.36%

1-Jul-16

MSC6HQ9A

Self Storage

0.00

2,700,000

14,312

169

5.68%

1-Feb-16

MSC6HQ9A

Retail

0.00

2,647,323

15,483

170

5.67%

1-Apr-16

MSC6HQ9A

Retail

0.00

2,628,844

15,330

171

5.78%

1-Jun-16

MSC6HQ9A

Office

0.00

2,624,642

15,457

172

6.39%

1-Jun-16

MSC6HQ9B

Multifamily

0.00

2,596,751

16,309

173

6.22%

1-Jun-16

MSC6HQ9A

Retail

0.00

2,536,545

15,651

174

5.90%

1-Apr-16

MSC6HQ9A

Retail

0.00

2,510,787

15,006

175

6.18%

1-Jun-16

MSC6HQ9A

Self Storage

0.00

2,455,176

16,220

176

5.75%

1-Mar-16

MSC6HQ9A

Retail

0.00

2,448,348

14,414

177

6.40%

1-Jul-16

MSC6HQ9B

Multifamily

0.00

2,405,056

15,106

178

6.23%

1-Jul-16

MSC6HQ9A

Industrial

0.00

2,404,648

14,838

179

Page 43 of 54

(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:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

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)

Statement Date:

5.69%

1-Mar-16

MSC6HQ9B

Multifamily

0.00

2,329,127

13,625

180

6.23%

1-Jul-16

MSC6HQ9A

Industrial

0.00

2,290,141

14,132

181

5.59%

1-Jan-16

MSC6HQ9A

Retail

0.00

2,273,572

13,189

182

6.17%

1-Jul-16

MSC6HQ9B

Mobile Home Park

0.00

2,280,000

11,723

183

6.32%

1-Jun-16

MSC6HQ9B

Multifamily

0.00

2,213,510

13,794

184

6.36%

1-Jul-16

MSC6HQ9A

Retail

0.00

2,175,000

11,528

185

5.17%

1-Jul-15

MSC6HQ9A

Retail

0.00

2,158,890

9,301

186

6.01%

1-Mar-16

MSC6HQ9A

Retail

0.00

2,120,000

10,618

187

5.88%

1-Jan-16

MSC6HQ9A

Retail

0.00

2,077,273

12,429

188

6.30%

1-Jun-16

MSC6HQ9A

Office

0.00

2,075,000

10,894

189

6.57%

1-Jul-16

MSC6HQ9A

Mobile Home Park

0.00

1,992,094

12,734

190

6.24%

1-Jul-16

MSC6HQ9A

Retail

0.00

1,991,447

12,301

191

6.48%

1-Jun-16

MSC6HQ9B

Multifamily

0.00

1,990,060

12,618

192

5.90%

1-Feb-16

MSC6HQ9A

Retail

0.00

1,971,014

12,764

193

6.34%

1-Jun-16

MSC6HQ9A

Retail

0.00

1,890,244

11,810

194

5.96%

1-Apr-16

MSC6HQ9A

Retail

0.00

1,885,761

11,343

195

5.83%

1-Jun-16

MSC6HQ9A

Retail

0.00

1,739,930

10,302

196

5.54%

1-Jan-16

MSC6HQ9A

Retail

0.00

1,622,266

10,172

197

6.38%

1-Jul-16

MSC6HQ9A

Office

0.00

1,600,000

8,500

198

6.38%

1-Jun-16

MSC6HQ9A

Retail

0.00

1,550,000

8,241

199

5.90%

1-Jan-16

MSC6HQ9A

Other

0.00

1,533,295

9,194

200

6.44%

1-Jun-16

MSC6HQ9B

Multifamily

0.00

1,477,548

9,328

201

6.53%

1-Jul-16

MSC6HQ9A

Retail

0.00

1,419,316

9,038

202

Page 44 of 54

(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:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

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)

Statement Date:

6.31%

1-Jun-16

MSC6HQ9A

Retail

0.00

1,412,664

8,801

203

6.55%

1-Jun-16

MSC6HQ9A

Self Storage

0.00

1,408,077

8,990

204

6.56%

1-Jul-16

MSC6HQ9A

Retail

0.00

1,294,849

8,268

205

6.48%

1-Aug-16

MSC6HQ9A

Industrial

0.00

1,235,913

7,821

206

6.59%

1-May-16

MSC6HQ9A

Retail

0.00

1,227,215

8,739

207

6.47%

1-Jul-16

MSC6HQ9B

Multifamily

0.00

1,215,060

7,687

208

6.42%

1-Jun-16

MSC6HQ9A

Self Storage

0.00

1,051,858

7,104

209

6.62%

1-Jul-16

MSC6HQ9A

Office

0.00

996,095

6,400

210

5.77%

1-Jan-16

MSC6HQ9A

Self Storage

0.00

867,790

5,365

211

6.21%

1-Jan-16

MSC6HQ9F

Office

0.00

18,000,000

93,170

213

2,598,194,402

13,865,550

Page 45 of 54

(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:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Appraisal Reduction Detail

Disclosure

Control#

Appraisal

Red. Date

Scheduled

Balance

ASER

Note

Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Statement Date:

Remaining Term

Life

Amount

Current P&I

Advance

Page 46 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

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

Statement Date:

Loan

Status

Code(1)

Note Rate

Not Avail

Not Avail Not Avail

Page 47 of 54

(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:

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 48 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified
Maturity

Date

Statement Date:

Ending

Principal

Balance

Page 49 of 54

Modified Loan Detail includes loans whose terms, fees, penalties or payments have been waived or extended.

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Maturity Extension Summary

Statement Date:

Loans which have had their Maturity Dates extended

Stated Principal Balance outstanding:
Weighted Average Extension Period:

Loans in the process of having their Maturity Dates extended

Stated Principal Balance outstanding:
Weighted Average Extension Period:

Loans in the process of having their Maturity Dates further extended

Cutoff Principal Balance:
Weighted Average Extension Period:

Loans paid-off that did experience Maturity Date extensions

Cutoff Principal Balance:
Weighted Average Extension Period:

0.00

Number of Loans:

0.00

Number of Loans:

0.00

Loans paid-off that did not experience Maturity Date extensions

Number of Loans:
Cutoff Principal Balance:

0.00

Page 50 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

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

Statement Date:

Current Total

Cumulative

Page 51 of 54

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

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

Bond/Collateral Realized Loss Reconciliation

Statement Date:

ABN AMRO Acct: 723998.1

Prospectus

Period

Aggregate

Realized Loss

on Loans

Prior Realized

Loss Applied to

Certificates

Amounts Covered by

Overcollateralization

and other Credit

Support

Additional

(Recoveries)/

Expenses applied to

Realized Losses

Current Realized Loss

Applied to

Certificates*

Recoveries of

Realized Losses

paid as Cash

(Recoveries)/

Realized Loss

Applied to

Certificate Interest

Modification

Adjustments/Appraisal
Reduction Adjustment

Interest

(Shortages)/

Excesses applied

to Realized

Losses

Beginning

Balance of the

Loan at

Liquidation

Cumulative

*In the Initial Period the Current Realized Loss Applied to Certificates will equal Aggregate Realized Loss on Loans - B - C - D + E instead of A - C - D + E

Description of Fields

Prior Realized Loss Applied to Certificates

Reduction to Realized Loss applied to bonds (could represent OC, insurance policies, reserve accounts, etc)

Adjustments that are based on principal haircut or future interest foregone due to modification

Realized Loss Adjustments, Supplemental Recoveries or Expenses on a previously liquidated loan

Amounts classified by the Master as interest adjustments from general collections on a loan with a Realized Loss

Page 52 of 54

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 723998.1

Other

Revenue

Recovered

Type

(*)

Page 53 of 54

(*) Legend: (1) Paid in Full, (2) Final Recovery Made, (3) Permitted Purchase (4) Final Recovery of REO, (5) Permitted purchase of REO

Morgan Stanley Capital I Inc.

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

14-Dec-06
14-Dec-06

14-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-HQ9

ABN AMRO Acct: 723998.1

Material Breaches and Material Document Defect Detail

Disclosure

Control #

Material Breach and Material Document Defect

Description

Material

Breach

Date

Statement Date:

Ending

Principal

Balance

Page 54 of 54

Material breaches of pool asset representation or warranties or transaction covenants.

Morgan Stanley Capital I Trust 2006 - HQ9 10-D