EX-99.1 2 msc06hq8_200612ex991.htm MORGAN STANLEY 2006-HQ8 MONTHLY INVESTOR REPORT - DECEMBER 2006 Unassociated Document
Morgan Stanley Capital I Inc.
Commercial Mortgage Pass-Through Certificates
Series 2006-HQ8
ABN AMRO Acct: 723555.1
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:
Brandon Pankey 714.259.6205
brandon.pankey@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
Asset-Backed Facts ~ 15 Month Loan Status Summary
Delinquent Loan Detail
Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary
Page 2-4
Page 5
Page 6
Page 7-8
Page 9-10
Page 11-12
Page 13-14
Page 15
Page 16
Page 17
Historical Collateral Prepayment
Mortgage Loan Characteristics
Loan Level Detail
Appraisal Reduction Detail
Specially Serviced (Part I) - Loan Detail
Specially Serviced (Part II) - Servicer Comments
Modified Loan Detail
Page 18
Page 19-21
Page 22-33
Page 34
Page 35
Page 36
Page 37
Page(s)
Information is available for this issue from the following sources
Issue Id:
Monthly Data File
Name:
MSC06HQ8
MSC06HQ8_200612_3.ZIP
Summary of Loan Maturity Extensions
Realized Loss Detail
Collateral Realized Loss
Page 38
Page 39
Page 40
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/Wells Fargo Bank, National Association
Rating Agency: Standard & Poor's Rating Services/Moody's Investors Service, Inc.
Special Servicer: J.E. Robert Company, Inc
Trustee: U.S. Bank National Association
Underwriter: Morgan Stanley & Co. Incorporated/LaSalle Financial Services, Inc./Banc of America Securities LLC/Greenwich Capital Markets, Inc.
Closing Date:
28-Mar-2006
First Payment Date:
14-Apr-2006
Rated Final Payment Date:
14-Mar-2044
Determination Date:
8-Dec-2006
Trust Collection Period
11/9/2006 - 12/8/2006
Historical REO Report
Page 41
Page 42
Material Breaches Detail
Page 1 of 42
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Class
CUSIP
Original
Opening
Principal
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
5.512197%
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-HQ8
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
120
REMIC III
Statement Date:
ABN AMRO Acct: 723555.1
918.373166022
11.433015401
0.000000000
906.940150622
3.921453453
Fixed
0.00
0.00
0.000000000
5.1240000000%
0.000000000
617451FF1
A-1
144,800,000.00
1,655,500.63
0.00
131,324,933.81
567,826.46
132,980,434.44
997.402715882
0.356416013
0.000000000
997.046299869
4.468543141
0.00
0.00
0.000000000
5.3762153270%
0.000000000
617451FG9
A-1A
509,109,000.00
181,454.60
0.00
507,605,244.68
2,274,975.53
507,786,699.28
1000.000000000
0.000000000
0.000000000
1000.000000000
4.478333359
Fixed
0.00
0.00
0.000000000
5.3740000000%
0.000000000
617451FH7
A-2
130,400,000.00
0.00
0.00
130,400,000.00
583,974.67
130,400,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.534346101
0.00
0.00
0.000000000
5.4412153270%
0.000000000
617451FJ3
A-3
73,100,000.00
0.00
0.00
73,100,000.00
331,460.70
73,100,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.493512752
0.00
0.00
0.000000000
5.3922153270%
0.000000000
617451FK0
A-AB
149,000,000.00
0.00
0.00
149,000,000.00
669,533.40
149,000,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.490179435
0.00
0.00
0.000000000
5.3882153270%
0.000000000
617451FL8
A-4
905,453,000.00
0.00
0.00
905,453,000.00
4,065,646.44
905,453,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.531012767
0.00
0.00
0.000000000
5.4372153270%
0.000000000
617451FM6
A-M
273,123,000.00
0.00
0.00
273,123,000.00
1,237,523.80
273,123,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.556846082
0.00
0.00
0.000000000
5.4682153270%
0.000000000
617451FN4
A-J
198,014,000.00
0.00
0.00
198,014,000.00
902,319.32
198,014,000.00
995.188300152
0.000000000
0.000000000
994.515726180
0.069960605
0.00
0.00
0.000000000
0.0843586344%
0.000000000
N
617451FU8/U6176PVE3
X
2,731,231,518.00
0.00
0.00
2,716,252,696.49
191,078.61
2,718,089,651.72
919.511487969
0.000000000
0.000000000
908.676002969
0.344816875
0.00
0.00
0.000000000
0.4500000000%
0.000000000
N
617451FV6/U6176PVF0
X-RC
64,000,000.00
0.00
0.00
58,155,264.19
22,068.28
58,848,735.23
1000.000000000
0.000000000
0.000000000
1000.000000000
4.556845929
0.00
0.00
0.000000000
5.4682153270%
0.000000000
617451FP9
B
17,070,000.00
0.00
0.00
17,070,000.00
77,785.36
17,070,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.556846152
0.00
0.00
0.000000000
5.4682153270%
0.000000000
617451FQ7
C
40,969,000.00
0.00
0.00
40,969,000.00
186,689.43
40,969,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.556846221
0.00
0.00
0.000000000
5.4682153270%
0.000000000
617451FR5
D
34,140,000.00
0.00
0.00
34,140,000.00
155,570.73
34,140,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.556846075
0.00
0.00
0.000000000
5.4682153270%
0.000000000
617451FS3
E
13,656,000.00
0.00
0.00
13,656,000.00
62,228.29
13,656,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.556846180
0.00
0.00
0.000000000
5.4682153270%
0.000000000
617451FT1
F
23,898,000.00
0.00
0.00
23,898,000.00
108,899.51
23,898,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.556846190
0.00
0.00
0.000000000
5.4682153270%
0.000000000
617451FW4/U6176PVG8
G
27,313,000.00
0.00
0.00
27,313,000.00
124,461.14
27,313,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.556846142
0.00
0.00
0.000000000
5.4682153270%
0.000000000
617451FX2/U6176PVH6
H
37,554,000.00
0.00
0.00
37,554,000.00
171,127.80
37,554,000.00
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 2 of 42
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
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
5.512197%
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-HQ8
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
120
REMIC III
Statement Date:
ABN AMRO Acct: 723555.1
1000.000000000
0.000000000
0.000000000
1000.000000000
4.556846190
0.00
0.00
0.000000000
5.4682153270%
0.000000000
617451FY0/U6176PVJ2
J
27,313,000.00
0.00
0.00
27,313,000.00
124,461.14
27,313,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.556846075
0.00
0.00
0.000000000
5.4682153270%
0.000000000
617451FZ7/U6176PVK9
K
27,312,000.00
0.00
0.00
27,312,000.00
124,456.58
27,312,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.301666667
0.00
0.00
0.000000000
5.1620000000%
0.000000000
617451GA1/U6176PVL7
L
13,656,000.00
0.00
0.00
13,656,000.00
58,743.56
13,656,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.301666667
0.00
0.00
0.000000000
5.1620000000%
0.000000000
617451GB9/U6176PVM5
M
10,242,000.00
0.00
0.00
10,242,000.00
44,057.67
10,242,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.301666667
0.00
0.00
0.000000000
5.1620000000%
0.000000000
617451GC7/U6176PVN3
N
10,242,000.00
0.00
0.00
10,242,000.00
44,057.67
10,242,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.301666667
0.00
0.00
0.000000000
5.1620000000%
0.000000000
617451GD5/U6176PVP8
O
6,828,000.00
0.00
0.00
6,828,000.00
29,371.78
6,828,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.301666667
0.00
0.00
0.000000000
5.1620000000%
0.000000000
617451GE3/U6176PVQ6
P
6,828,000.00
0.00
0.00
6,828,000.00
29,371.78
6,828,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.301666545
0.00
0.00
0.000000000
5.1620000000%
0.000000000
617451GF0/U6176PVR4
Q
13,657,000.00
0.00
0.00
13,657,000.00
58,747.86
13,657,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.301666713
0.00
0.00
0.000000000
5.1620000000%
0.000000000
617451GG8/U6176PVS2
S
37,554,518.00
0.00
0.00
37,554,518.00
161,547.02
37,554,518.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.00
0.00
0.000000000
N/A
0.000000000
9ABS25086
R-I
0.00
0.00
0.00
0.00
0.00
0.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.00
0.00
0.000000000
N/A
0.000000000
9ABS25094
R-II
0.00
0.00
0.00
0.00
0.00
0.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.00
0.00
0.000000000
N/A
0.000000000
9ABS25102
R-III
0.00
0.00
0.00
0.00
0.00
0.00
Total P&I Payment
0.00
0.00
2,731,231,518.00
2,718,089,651.72
14,244,939.76
Total
2,716,252,696.49
1,836,955.23
0.00
12,407,984.53
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 3 of 42
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
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
5.512197%
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-HQ8
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
120
Grantor Trust
Statement Date:
ABN AMRO Acct: 723555.1
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.00
0.00
0.000000000
N/A
0.000000000
617451GH6
T
0.00
0.00
0.00
0.00
0.00
0.00
Total P&I Payment
0.00
0.00
0.00
0.00
0.00
Total
0.00
0.00
0.00
0.00
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 4 of 42
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
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-HQ8
ABN AMRO Acct: 723555.1
Statement Date:
Cash Reconciliation Summary
Current Scheduled Interest
Interest Summary
Less Deferred Interest
Plus Gross Advance Interest
Less PPIS Reducing Scheduled Int
12,306,928.81
0.00
0.00
Less ASER Interest Adv Reduction
0.00
Less Other Adjustment
0.00
Total
12,484,031.13
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
0.00
0.00
12,409,887.23
)
(638.57
)
(1,264.14
0.00
0.00
)
(1,902.71
1,817,909.05
19,046.18
1,836,955.23
0.00
0.00
0.00
0.00
0.00
0.00
1,836,955.23
14,246,842.46
2,718,089,652.24
269
1,836,955.23
0.00
0
0.00
0.00
0
0.00
0
2,716,252,697.01
269
6,671.12
141,388.59
19,046.18
177,102.32
19,046.18
177,102.32
74,143.89
0.00
0.00
1,506.54
75,650.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Advance Summary (Advance Made by Servicer)
)
(74,143.89
Less Other Interest Not Advanced
0.00
177,102.32
Workout Fees
Liquidation Fees
0.00
0.00
Less Non Recovered
)
(141,388.59
)
(6,671.12
0.00
0.00
0.00
Cumulative Prepayment Consideration Received
Prepayment Premiums
Yield Maintenance
Other Interest
12,407,984.52
14,244,939.75
0
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
0.00
0.00
Total Interest Due Certs
0.00
0.00
0.00
Page 5 of 42
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
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-HQ8
ABN AMRO Acct: 723555.1
Interest Adjustments Summary
Statement Date
0.00
0.00
0.00
0.00
Special Servicing Fees
Workout Fees
Liquidation Fees
Legal Fees
0.00
0.00
Misc. Fees & Expenses Paid by/to Servicer
Interest Paid to Servicer on Outstanding Advances
0.00
0.00
ASER Interest Advance Reduction
Interest Not Advanced (Current Period)
Recoup of Prior Advances by Servicer
0.00
0.00
Servicing Fees Paid Servicer on Loans Not Advanced
Misc. Fees & Expenses Paid by Trust
0.00
0.00
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
0.00
0.00
0.00
Prepayment Interest Excess Due the Bonds
0.00
ARD Excess Interest
0.00
0.00
0.00
Net Prepayment Int. Shortfalls Allocated to the Bonds
Other Interest Loss
Interest Income
0.00
Page 6 of 42
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.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-HQ8
ABN AMRO Acct: 723555.1
Bond Interest Reconciliation Detail
Total
Interest
Deductions
Accrual
Total
Interest
Additions
Statement Date:
Method
Opening
Balance
Distributable
Certificate
Interest
Interest
Payment
Amount
Current
Period
Shortfall
Recovery
Remaining
Outstanding
Interest
Shorfalls
Credit
Support
Pass-Through
Rate
Days
Original
Current (1)
30/360
5.124000%
132,980,434.44
567,826.46
0.00
567,826.46
0.00
A-1
0.00
30.00%
30.17%
567,826.46
0.00
30
30/360
5.376215%
507,786,699.28
2,274,975.53
0.00
2,274,975.53
0.00
A-1A
0.00
30.00%
30.17%
2,274,975.53
0.00
30
30/360
5.374000%
130,400,000.00
583,974.67
0.00
583,974.67
0.00
A-2
0.00
30.00%
30.17%
583,974.67
0.00
30
30/360
5.441215%
73,100,000.00
331,460.70
0.00
331,460.70
0.00
A-3
0.00
30.00%
30.17%
331,460.70
0.00
30
30/360
5.392215%
149,000,000.00
669,533.40
0.00
669,533.40
0.00
A-AB
0.00
30.00%
30.17%
669,533.40
0.00
30
30/360
5.388215%
905,453,000.00
4,065,646.44
0.00
4,065,646.44
0.00
A-4
0.00
30.00%
30.17%
4,065,646.44
0.00
30
30/360
5.437215%
273,123,000.00
1,237,523.80
0.00
1,237,523.80
0.00
A-M
0.00
20.00%
20.11%
1,237,523.80
0.00
30
30/360
5.468215%
198,014,000.00
902,319.32
0.00
902,319.32
0.00
A-J
0.00
12.75%
12.82%
902,319.32
0.00
30
30/360
0.084359%
2,718,089,651.72
191,078.61
0.00
191,078.61
0.00
X
0.00
NA
NA
191,078.61
0.00
30
30/360
0.450000%
58,848,735.23
22,068.28
0.00
22,068.28
0.00
X-RC
0.00
NA
NA
22,068.28
0.00
30
30/360
5.468215%
17,070,000.00
77,785.36
0.00
77,785.36
0.00
B
0.00
12.13%
12.19%
77,785.36
0.00
30
30/360
5.468215%
40,969,000.00
186,689.43
0.00
186,689.43
0.00
C
0.00
10.63%
10.68%
186,689.43
0.00
30
30/360
5.468215%
34,140,000.00
155,570.73
0.00
155,570.73
0.00
D
0.00
9.38%
9.43%
155,570.73
0.00
30
30/360
5.468215%
13,656,000.00
62,228.29
0.00
62,228.29
0.00
E
0.00
8.88%
8.92%
62,228.29
0.00
30
30/360
5.468215%
23,898,000.00
108,899.51
0.00
108,899.51
0.00
F
0.00
8.00%
8.04%
108,899.51
0.00
30
30/360
5.468215%
27,313,000.00
124,461.14
0.00
124,461.14
0.00
G
0.00
7.00%
7.04%
124,461.14
0.00
30
30/360
5.468215%
37,554,000.00
171,127.80
0.00
171,127.80
0.00
H
0.00
5.63%
5.66%
171,127.80
0.00
30
30/360
5.468215%
27,313,000.00
124,461.14
0.00
124,461.14
0.00
J
0.00
4.63%
4.65%
124,461.14
0.00
30
30/360
5.468215%
27,312,000.00
124,456.58
0.00
124,456.58
0.00
K
0.00
3.63%
3.65%
124,456.58
0.00
30
30/360
5.162000%
13,656,000.00
58,743.56
0.00
58,743.56
0.00
L
0.00
3.13%
3.14%
58,743.56
0.00
30
30/360
5.162000%
10,242,000.00
44,057.67
0.00
44,057.67
0.00
M
0.00
2.75%
2.77%
44,057.67
0.00
30
30/360
5.162000%
10,242,000.00
44,057.67
0.00
44,057.67
0.00
N
0.00
2.38%
2.39%
44,057.67
0.00
30
30/360
5.162000%
6,828,000.00
29,371.78
0.00
29,371.78
0.00
O
0.00
2.13%
2.14%
29,371.78
0.00
30
30/360
5.162000%
6,828,000.00
29,371.78
0.00
29,371.78
0.00
P
0.00
1.88%
1.89%
29,371.78
0.00
30
30/360
5.162000%
13,657,000.00
58,747.86
0.00
58,747.86
0.00
Q
0.00
1.38%
1.38%
58,747.86
0.00
30
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 7 of 42
(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-HQ8
ABN AMRO Acct: 723555.1
Bond Interest Reconciliation Detail
Total
Interest
Deductions
Accrual
Total
Interest
Additions
Statement Date:
Method
Opening
Balance
Distributable
Certificate
Interest
Interest
Payment
Amount
Current
Period
Shortfall
Recovery
Remaining
Outstanding
Interest
Shorfalls
Credit
Support
Pass-Through
Rate
Days
Original
Current (1)
30/360
5.162000%
37,554,518.00
161,547.02
0.00
161,547.02
0.00
S
0.00
0.00%
0.00%
161,547.02
0.00
30
0.000000%
0.00
0.00
0.00
0.00
0.00
T
0.00
NA
NA
0.00
0.00
30
12,407,984.53
0.00
12,407,984.53
12,407,984.53
0.00
0.00
0.00
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 8 of 42
(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
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-HQ8
ABN AMRO Acct: 723555.1
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
567,826.46
567,826.46
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
A-1
0.00
0.00
2,274,975.53
2,274,975.53
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
A-1A
0.00
0.00
583,974.67
583,974.67
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
A-2
0.00
0.00
331,460.70
331,460.70
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
A-3
0.00
0.00
669,533.40
669,533.40
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
A-AB
0.00
0.00
4,065,646.44
4,065,646.44
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
A-4
0.00
0.00
1,237,523.80
1,237,523.80
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
A-M
0.00
0.00
902,319.32
902,319.32
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
A-J
0.00
0.00
191,078.61
191,078.61
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
X
0.00
0.00
22,068.28
22,068.28
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
X-RC
0.00
0.00
77,785.36
77,785.36
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
B
0.00
0.00
186,689.43
186,689.43
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
C
0.00
0.00
155,570.73
155,570.73
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
D
0.00
0.00
62,228.29
62,228.29
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
E
0.00
0.00
108,899.51
108,899.51
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
F
0.00
0.00
124,461.14
124,461.14
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
G
0.00
0.00
171,127.80
171,127.80
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
H
0.00
0.00
124,461.14
124,461.14
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
J
0.00
0.00
124,456.58
124,456.58
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
K
0.00
0.00
58,743.56
58,743.56
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
L
0.00
0.00
44,057.67
44,057.67
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
M
0.00
0.00
44,057.67
44,057.67
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
N
0.00
0.00
29,371.78
29,371.78
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
O
0.00
0.00
29,371.78
29,371.78
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
P
0.00
0.00
58,747.86
58,747.86
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
Q
0.00
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 9 of 42
(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-HQ8
ABN AMRO Acct: 723555.1
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
161,547.02
161,547.02
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
S
0.00
0.00
0.00
0.00
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
T
0.00
0.00
0.00
0.00
0.00
12,407,984.53
12,407,984.53
0.00
0.00
0.00
0.00
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 10 of 42
(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-HQ8
ABN AMRO Acct: 723555.1
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%
30.17%
3/14/2044
131,324,933.81
0.00
0.00
132,980,434.44
144,800,000.00
1,655,500.63
0.00
0.00
0.00
0.00
A-1A
30.00%
30.17%
3/14/2044
507,605,244.68
0.00
0.00
507,786,699.28
509,109,000.00
181,454.60
0.00
0.00
0.00
0.00
A-2
30.00%
30.17%
3/14/2044
130,400,000.00
0.00
0.00
130,400,000.00
130,400,000.00
0.00
0.00
0.00
0.00
0.00
A-3
30.00%
30.17%
3/14/2044
73,100,000.00
0.00
0.00
73,100,000.00
73,100,000.00
0.00
0.00
0.00
0.00
0.00
A-AB
30.00%
30.17%
3/14/2044
149,000,000.00
0.00
0.00
149,000,000.00
149,000,000.00
0.00
0.00
0.00
0.00
0.00
A-4
30.00%
30.17%
3/14/2044
905,453,000.00
0.00
0.00
905,453,000.00
905,453,000.00
0.00
0.00
0.00
0.00
0.00
A-M
20.00%
20.11%
3/14/2044
273,123,000.00
0.00
0.00
273,123,000.00
273,123,000.00
0.00
0.00
0.00
0.00
0.00
A-J
12.75%
12.82%
3/14/2044
198,014,000.00
0.00
0.00
198,014,000.00
198,014,000.00
0.00
0.00
0.00
0.00
0.00
B
12.13%
12.19%
3/14/2044
17,070,000.00
0.00
0.00
17,070,000.00
17,070,000.00
0.00
0.00
0.00
0.00
0.00
C
10.63%
10.68%
3/14/2044
40,969,000.00
0.00
0.00
40,969,000.00
40,969,000.00
0.00
0.00
0.00
0.00
0.00
D
9.38%
9.43%
3/14/2044
34,140,000.00
0.00
0.00
34,140,000.00
34,140,000.00
0.00
0.00
0.00
0.00
0.00
E
8.88%
8.92%
3/14/2044
13,656,000.00
0.00
0.00
13,656,000.00
13,656,000.00
0.00
0.00
0.00
0.00
0.00
F
8.00%
8.04%
3/14/2044
23,898,000.00
0.00
0.00
23,898,000.00
23,898,000.00
0.00
0.00
0.00
0.00
0.00
G
7.00%
7.04%
3/14/2044
27,313,000.00
0.00
0.00
27,313,000.00
27,313,000.00
0.00
0.00
0.00
0.00
0.00
H
5.63%
5.66%
3/14/2044
37,554,000.00
0.00
0.00
37,554,000.00
37,554,000.00
0.00
0.00
0.00
0.00
0.00
J
4.63%
4.65%
3/14/2044
27,313,000.00
0.00
0.00
27,313,000.00
27,313,000.00
0.00
0.00
0.00
0.00
0.00
K
3.63%
3.65%
3/14/2044
27,312,000.00
0.00
0.00
27,312,000.00
27,312,000.00
0.00
0.00
0.00
0.00
0.00
L
3.13%
3.14%
3/14/2044
13,656,000.00
0.00
0.00
13,656,000.00
13,656,000.00
0.00
0.00
0.00
0.00
0.00
M
2.75%
2.77%
3/14/2044
10,242,000.00
0.00
0.00
10,242,000.00
10,242,000.00
0.00
0.00
0.00
0.00
0.00
N
2.38%
2.39%
3/14/2044
10,242,000.00
0.00
0.00
10,242,000.00
10,242,000.00
0.00
0.00
0.00
0.00
0.00
O
2.13%
2.14%
3/14/2044
6,828,000.00
0.00
0.00
6,828,000.00
6,828,000.00
0.00
0.00
0.00
0.00
0.00
P
1.88%
1.89%
3/14/2044
6,828,000.00
0.00
0.00
6,828,000.00
6,828,000.00
0.00
0.00
0.00
0.00
0.00
Q
1.38%
1.38%
3/14/2044
13,657,000.00
0.00
0.00
13,657,000.00
13,657,000.00
0.00
0.00
0.00
0.00
0.00
S
0.00%
0.00%
3/14/2044
37,554,518.00
0.00
0.00
37,554,518.00
37,554,518.00
0.00
0.00
0.00
0.00
0.00
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 11 of 42
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-HQ8
ABN AMRO Acct: 723555.1
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
1.00
T
NA
NA
3/14/2044
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,836,955.23
0.00
0.00
0.00
2,731,231,518.00
2,716,252,696.49
2,718,089,651.72
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 12 of 42
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-HQ8
ABN AMRO Acct: 723555.1
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
617451FF1
Aaa
AAA
A-1A
617451FG9
Aaa
AAA
A-2
617451FH7
Aaa
AAA
A-3
617451FJ3
Aaa
AAA
A-AB
617451FK0
Aaa
AAA
A-4
617451FL8
Aaa
AAA
A-M
617451FM6
Aaa
AAA
A-J
617451FN4
Aaa
AAA
X
617451FU8
Aaa
AAA
X-RC
617451FV6
Aaa
AAA
B
617451FP9
Aa1
AA+
C
617451FQ7
Aa2
AA
D
617451FR5
Aa3
AA-
E
617451FS3
A1
A+
F
617451FT1
A2
A
G
617451FW4
A3
A-
H
617451FX2
Baa1
BBB+
J
617451FY0
Baa2
BBB
K
617451FZ7
Baa3
BBB-
L
617451GA1
Ba1
BB+
M
617451GB9
Ba2
BB
N
617451GC7
Ba3
BB-
Page 13 of 42
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
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-HQ8
ABN AMRO Acct: 723555.1
Rating Information
Class
CUSIP
Fitch
Moody's
S&P
Fitch
Moody's
S&P
Original Ratings
Rating Change/Change Date(1)
Statement Date:
O
617451GD5
B1
B+
P
617451GE3
B2
B
Q
617451GF0
B3
B-
S
617451GG8
NR
NR
T
617451GH6
NR
NR
Page 14 of 42
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
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-HQ8
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
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
Delinquency Aging Categories
Special Event Categories (1)
Statement Date:
ABN AMRO Acct: 723555.1
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
12/14/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
11/14/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
10/16/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
9/14/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8/14/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
7/14/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
6/14/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5/12/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4/14/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category
Page 15 of 42
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
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-HQ8
ABN AMRO Acct: 723555.1
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
36,573.37
36,573.37
0.00
B
118
1-Nov-06
28,033.33
28,033.33
0.00
A
126
1-Nov-06
20,048.33
20,048.33
0.00
A
149
1-Nov-06
26,033.91
26,033.91
0.00
B
160
1-Nov-06
18,059.33
18,059.33
0.00
B
169
1-Nov-06
17,023.43
17,023.43
0.00
A
202
1-Nov-06
14,070.00
14,070.00
0.00
A
207
1-Nov-06
15,750.82
15,750.82
0.00
A
215
1-Nov-06
11,020.83
11,020.83
0.00
B
221
1-Nov-06
9,535.14
9,535.14
0.00
A
260
196,148.50
196,148.50
Total
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 16 of 42
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
# Balance
# Amount
# Balance
# Balance
# Amount
Life
Coupon Remit
Statement Date:
Amort
ABN AMRO Acct: 723555.1
Series 2006-HQ8
14-Dec-06
269
100.00%
2,716,252,697
99.45%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
120
279
5.51%
5.48%
0
0
0
0
14-Nov-06
269
100.00%
2,718,089,652
99.52%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
120
280
5.69%
5.65%
0
0
0
0
16-Oct-06
269
100.00%
2,719,703,382
99.58%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
121
281
5.51%
5.48%
0
0
0
0
14-Sep-06
269
100.00%
2,721,490,009
99.64%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
122
331
5.69%
5.65%
0
0
0
0
14-Aug-06
269
100.00%
2,723,073,663
99.70%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
123
332
5.69%
5.65%
0
0
0
0
14-Jul-06
269
100.00%
2,724,649,355
99.76%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
124
333
5.51%
5.48%
0
0
0
0
14-Jun-06
269
100.00%
2,726,403,799
99.82%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
125
284
5.69%
5.65%
0
0
0
0
12-May-06
269
100.00%
2,727,958,974
99.88%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
126
285
5.51%
5.48%
0
0
0
0
14-Apr-06
269
100.00%
2,729,692,867
99.94%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
127
286
5.69%
5.65%
0
0
0
0
(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.
Page 17 of 42
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
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-HQ8
ABN AMRO Acct: 723555.1
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
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 18 of 42
Morgan Stanley Capital I Inc.
Mortgage Loan Characteristics
ABN AMRO Acct: 723555.1
Series 2006-HQ8
Commercial Mortgage Pass-Through Certificates
30-Nov-06
12-Jan-07
14-Nov-06
14-Dec-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)
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 19 of 42
Current Scheduled
Balance
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
1
990,157
0.04
110
5.92
0.00
%
1 to
1,000,000
%
28
44,811,598
1.65
108
5.70
0.00
%
1,000,000 to
2,000,000
%
43
109,672,088
4.04
105
5.54
0.00
%
2,000,000 to
3,000,000
%
26
89,157,910
3.28
112
5.53
0.00
%
3,000,000 to
4,000,000
%
38
169,503,166
6.24
108
5.49
0.00
%
4,000,000 to
5,000,000
%
20
110,149,493
4.06
115
5.44
0.00
%
5,000,000 to
6,000,000
%
16
105,021,260
3.87
124
5.47
0.00
%
6,000,000 to
7,000,000
%
13
97,216,181
3.58
123
5.61
0.00
%
7,000,000 to
8,000,000
%
6
51,601,553
1.90
108
5.59
0.00
%
8,000,000 to
9,000,000
%
7
66,390,263
2.44
98
5.60
0.00
%
9,000,000 to 10,000,000
%
28
352,020,970
12.96
101
5.35
0.04
%
10,000,000 to 15,000,000
%
13
226,665,000
8.34
125
5.50
0.00
%
15,000,000 to 20,000,000
%
15
359,068,657
13.22
121
5.44
0.00
%
20,000,000 to 30,000,000
%
15
933,984,401
34.39
131
5.58
0.00
%
30,000,000 &
Above
%
260,933,570
990,157
2,716,252,697
269
100.00
%
Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance
10,097,594
Current Mortgage
Interest Rate
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
14
164,308,344
6.05
70
4.78
0.00
%
0.000%
%
to
5.000%
109
1,011,797,076
37.25
134
5.29
0.01
%
5.001%
%
to
5.500%
137
1,501,176,681
55.27
116
5.72
0.00
%
5.501%
%
to
6.000%
8
37,591,981
1.38
98
6.16
0.00
%
6.001%
%
to
6.500%
1
1,378,615
0.05
108
6.62
0.00
%
6.501%
%
to
7.000%
0
0
0.00
0
0.00
0.00
%
7.001%
%
&
Above
269
2,716,252,697
Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate
100.00
%
4.640%
6.620%
Fully Amortizing
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
%
Balloon
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
0
to
12
0
0
0.00
0
0.00
0.00
%
%
13
to
24
0
0
0.00
0
0.00
0.00
%
%
25
to
36
16
155,070,098
5.71
49
4.94
0.00
%
%
37
to
60
241
2,364,693,275
87.06
107
5.56
0.01
%
%
61
to
120
2
21,885,263
0.81
167
5.62
0.00
%
%
121
to
180
0
0
0.00
0
0.00
0.00
%
%
181
to
240
10
174,604,061
6.43
346
5.38
0.00
%
%
241
& Above
349
43
269
2,716,252,697
Minimum Remaining Term
Maximum Remaining Term
%
100.00
Morgan Stanley Capital I Inc.
Mortgage Loan Characteristics
ABN AMRO Acct: 723555.1
Series 2006-HQ8
Commercial Mortgage Pass-Through Certificates
30-Nov-06
12-Jan-07
14-Nov-06
14-Dec-06
14-Dec-06
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Statement Date:
Geographic Distribution
Distribution of DSCR (PFY)
Distribution of DSCR (Cutoff)
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 20 of 42
Debt Service
Coverage Ratio
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
Less than zero
0
0
0.00
0
0.00
0.00
%
%
0.001 1.000
0
0
0.00
0
0.00
0.00
%
%
1.010 1.109
0
0
0.00
0
0.00
0.00
%
%
1.110 1.209
1
11,800,000
0.43
104
5.08
1.27
%
%
1.210 1.309
0
0
0.00
0
0.00
0.00
%
%
1.310 1.409
0
0
0.00
0
0.00
0.00
%
%
1.410 1.509
0
0
0.00
0
0.00
0.00
%
%
1.510 1.609
0
0
0.00
0
0.00
0.00
%
%
1.610 1.709
0
0
0.00
0
0.00
0.00
%
%
1.710 1.809
0
0
0.00
0
0.00
0.00
%
%
1.810 1.909
0
0
0.00
0
0.00
0.00
%
%
1.910 2.009
0
0
0.00
0
0.00
0.00
%
%
2.010 2.509
0
0
0.00
0
0.00
0.00
%
%
2.510 3.009
0
0
0.00
0
0.00
0.00
%
%
3.010 & Above
268
2,704,452,697
99.57
120
5.51
0.00
%
%
Unknown
1.270
1.270
269
2,716,252,697
100.00
%
Minimum DSCR
Maximum DSCR
Debt Service
Coverage Ratio
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
Less than zero
0
0
0.00
0
0.00
0.00
%
%
0.001 1.000
0
0
0.00
0
0.00
0.00
%
%
1.001 1.100
2
7,087,296
0.26
107
5.31
0.00
%
%
1.101 1.200
26
137,235,818
5.05
157
5.56
0.00
%
%
1.201 1.300
43
297,120,975
10.94
114
5.54
0.00
%
%
1.301 1.400
38
655,102,638
24.12
130
5.76
0.00
%
%
1.401 1.500
52
575,988,719
21.21
120
5.47
0.00
%
%
1.501 1.600
42
463,280,514
17.06
107
5.42
0.03
%
%
1.601 1.700
25
207,482,107
7.64
122
5.36
0.00
%
%
1.701 1.800
12
68,581,596
2.52
95
5.42
0.00
%
%
1.801 1.900
6
75,672,427
2.79
192
5.42
0.00
%
%
1.901 2.000
16
110,949,369
4.08
68
5.05
0.00
%
%
2.001 2.500
4
41,761,289
1.54
52
4.73
0.00
%
%
2.501 3.000
1
1,484,135
0.05
109
5.99
0.00
%
%
3.001 & Above
2
74,505,812
2.74
110
5.75
0.00
%
%
Unknown
3.460
1.160
269
2,716,252,697 100.00
Minimum DSCR
Maximum DSCR
%
Geographic
Location
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
Multiple States
11
589,470,775
21.70
107
5.79
0.00
%
%
California
37
300,100,459
11.05
137
5.40
0.00
%
%
Texas
23
172,757,372
6.36
120
5.55
0.00
%
%
Pennsylvania
20
165,968,142
6.11
98
5.38
0.00
%
%
Tennessee
9
126,241,673
4.65
109
5.42
0.00
%
%
Florida
15
112,918,646
4.16
186
5.35
0.00
%
%
Illinois
11
112,636,902
4.15
157
5.30
0.00
%
%
Massachusetts
8
91,656,989
3.37
80
5.08
0.00
%
%
Michigan
8
91,560,211
3.37
107
5.56
0.00
%
%
Colorado
5
90,760,263
3.34
111
5.48
0.00
%
%
New York
11
81,115,298
2.99
103
5.79
0.00
%
%
New Jersey
13
78,709,572
2.90
149
5.46
0.00
%
%
Indiana
8
70,087,562
2.58
107
5.48
0.00
%
%
Ohio
9
68,506,198
2.52
208
5.39
0.00
%
%
Maryland
5
62,381,044
2.30
125
5.37
0.00
%
%
Washington
3
58,450,000
2.15
92
5.65
0.00
%
%
North Carolina
13
57,481,200
2.12
106
5.48
0.26
%
%
Arizona
8
43,470,690
1.60
107
5.41
0.00
%
%
South Carolina
6
39,505,171
1.45
102
5.23
0.00
%
%
Hawaii
1
38,000,000
1.40
109
5.74
0.00
%
%
Georgia
8
31,789,405
1.17
109
5.52
0.00
%
%
Iowa
4
31,730,012
1.17
80
5.21
0.00
%
%
Kansas
3
25,813,992
0.95
101
5.48
0.00
%
%
Nevada
3
25,205,000
0.93
108
5.56
0.00
%
%
Wisconsin
3
17,261,636
0.64
109
5.54
0.00
%
%
Alabama
3
16,268,792
0.60
107
5.62
0.00
%
%
Missouri
2
14,990,749
0.55
109
5.28
0.00
%
%
New Hampshire
1
14,000,000
0.52
105
5.30
0.00
%
%
Kentucky
1
13,600,000
0.50
105
5.08
0.00
%
%
Nebraska
2
13,346,528
0.49
107
5.63
0.00
%
%
Virginia
1
12,820,298
0.47
107
5.51
0.00
%
%
New Mexico
4
10,774,585
0.40
261
5.39
0.00
%
%
Minnesota
2
9,075,175
0.33
88
5.25
0.00
%
%
Oklahoma
2
8,681,910
0.32
108
5.53
0.00
%
%
Connecticut
2
6,511,864
0.24
220
5.31
0.00
%
%
Oregon
1
4,944,062
0.18
109
5.72
0.00
%
%
Wyoming
1
2,849,219
0.10
109
5.94
0.00
%
%
Utah
1
2,711,303
0.10
105
5.42
0.00
%
%
Idaho
1
2,100,000
0.08
109
5.31
0.00
%
%
100.00
2,716,252,697
269
%
Morgan Stanley Capital I Inc.
Mortgage Loan Characteristics
ABN AMRO Acct: 723555.1
Series 2006-HQ8
Commercial Mortgage Pass-Through Certificates
30-Nov-06
12-Jan-07
14-Nov-06
14-Dec-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
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 21 of 42
Property Types
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
Retail
106
877,794,814
32.32
131
5.38
0.02
%
%
Office
44
650,736,084
23.96
127
5.48
0.00
%
%
Multifamily
62
580,829,728
21.38
107
5.55
0.00
%
%
Lodging
7
296,207,361
10.91
104
5.93
0.00
%
%
Industrial
18
108,134,842
3.98
108
5.26
0.00
%
%
Mobile Home Park
6
55,853,210
2.06
109
5.49
0.00
%
%
Warehouse
5
48,839,707
1.80
109
5.67
0.00
%
%
Mixed Use
8
48,722,284
1.79
108
5.56
0.00
%
%
Self Storage
12
42,080,120
1.55
109
5.84
0.00
%
%
Other
1
7,054,546
0.26
107
5.39
0.00
%
%
2,716,252,697
269
100.00
%
Amortization Type
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
Amortizing Balloon
140
1,113,793,261
41.00
116
5.64
0.00
%
%
IO Maturity Balloon
22
444,431,844
16.36
135
5.31
0.00
%
%
IO/Amortizing/Balloon
107
1,158,027,592
42.63
117
5.46
0.01
%
%
2,716,252,697
269
100.00
%
Number of Months
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
%
%
0.00
0
to
1
0
0
0.00
0
0.00
%
%
0.00
1
to
6
173
1,768,241,558
65.10
121
0.00
%
%
5.53
6
to
12
96
948,011,139
34.90
117
0.02
%
%
5.48
12
or
More
269
2,716,252,697
100.00
%
Year
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
2006
0
0
0.00
0
0.00
0.00
%
%
2007
0
0
0.00
0
0.00
0.00
%
%
2008
0
0
0.00
0
0.00
0.00
%
%
2009
5
27,508,262
1.01
47
5.30
0.00
%
%
2010
11
127,561,836
4.70
49
4.86
0.00
%
%
2011
1
10,511,021
0.39
61
5.17
0.00
%
%
2012
3
32,027,802
1.18
74
5.89
0.00
%
%
2013
1
9,990,290
0.37
95
6.13
0.00
%
%
2014
137
1,230,786,866
45.31
106
5.49
0.01
%
%
2015
99
1,081,377,296
39.81
109
5.62
0.00
%
%
2016
12
196,489,324
7.23
326
5.40
0.00
%
%
2017 & Greater
100.00
2,716,252,697
269
%
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-HQ8
ABN AMRO Acct: 723555.1
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:
XX
5.96%
30-Sep-15
MSC6HQ8C
Lodging
0.00
260,933,570
1,992,231
1
XX
5.56%
1-Jan-16
MSC6HQ8A
Office
0.00
108,543,000
502,916
2
TX
5.56%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
28,600,000
132,513
3
TN
5.56%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
25,600,000
118,613
4
TX
5.56%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
22,350,000
103,555
5
KS
5.56%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
21,200,000
98,227
6
XX
5.63%
7-Jan-16
MSC6HQ8A
Multifamily
0.00
75,084,428
437,451
7
CO
5.50%
1-Jan-16
MSC6HQ8A
Retail
0.00
64,500,000
295,625
8
TN
5.17%
1-Dec-15
MSC6HQ8A
Office
0.00
58,000,000
249,883
9
CA
5.19%
1-Mar-16
MSC6HQ8A
Office
0.00
45,643,590
252,713
10
XX
5.68%
1-Jan-16
MSC6HQ8A
Office
0.00
41,725,000
197,498
11
MA
4.64%
1-Jan-11
MSC6HQ8A
Retail
0.00
40,179,000
155,359
12
HI
5.74%
1-Jan-16
MSC6HQ8A
Office
0.00
38,000,000
181,608
13
CA
5.41%
8-Dec-35
MSC6HQ8A
Retail
0.00
37,150,000
167,485
14
XX
5.66%
1-Jan-16
MSC6HQ8A
Retail
0.00
36,000,000
169,800
15
IL
4.64%
1-Feb-11
MSC6HQ8A
Industrial
0.00
23,731,497
91,762
16
PA
4.83%
1-Feb-11
MSC6HQ8A
Office
0.00
11,840,690
47,659
17
31-Dec-05
FL
5.08%
1-Jan-36
MSC6HQ8A
Retail
0.00
35,000,000
148,167
18
XX
5.84%
1-Mar-16
MSC6HQ8A
Warehouse
0.00
32,780,812
236,427
19
OH
5.18%
1-Jun-35
MSC6HQ8A
Office
0.00
30,245,000
130,558
20
WA
5.69%
1-Jan-16
MSC6HQ8A
Office
0.00
30,200,000
143,198
21
IL
5.70%
1-Dec-35
MSC6HQ8A
Office
0.00
28,646,838
168,316
22
CA
5.50%
1-Jan-16
MSC6HQ8A
Office
0.00
26,684,012
153,303
23
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 22 of 42
* 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-HQ8
ABN AMRO Acct: 723555.1
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:
MA
5.18%
1-Sep-15
MSC6HQ8A
Retail
0.00
25,200,000
108,780
24
MI
5.67%
1-Feb-16
MSC6HQ8A
Mobile Home Park
0.00
24,080,000
113,778
25
CA
5.30%
1-Jan-16
MSC6HQ8A
Office
0.00
24,000,000
106,000
26
IL
5.23%
1-Sep-15
MSC6HQ8A
Industrial
0.00
22,876,310
128,210
27
PA
5.45%
9-Dec-15
MSC6HQ8A
Retail
0.00
22,100,000
100,371
28
TX
5.57%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
22,000,000
102,117
29
MD
5.29%
1-Nov-15
MSC6HQ8A
Office
0.00
21,200,000
93,457
30
PA
5.84%
1-Feb-13
MSC6HQ8A
Office
0.00
20,800,000
101,227
31
IN
5.40%
1-Oct-15
MSC6HQ8B
Multifamily
0.00
20,000,000
90,000
32
MI
5.47%
1-Oct-15
MSC6HQ8B
Multifamily
0.00
20,000,000
91,167
33
NJ
5.52%
1-Nov-15
MSC6HQ8A
Retail
0.00
19,600,000
90,160
34
FL
5.29%
1-Aug-15
MSC6HQ8A
Retail
0.00
19,200,000
84,640
35
FL
4.83%
1-Jan-11
MSC6HQ8A
Office
0.00
5,997,350
24,139
36
CA
4.83%
1-Jan-11
MSC6HQ8A
Retail
0.00
5,432,557
21,866
37
TX
5.05%
1-Jan-11
MSC6HQ8A
Retail
0.00
4,278,000
18,003
38
MN
4.83%
1-Jan-11
MSC6HQ8A
Office
0.00
3,053,250
12,289
39
MD
5.56%
1-Nov-20
MSC6HQ8A
Retail
0.00
18,500,000
85,717
40
IL
5.37%
1-Dec-15
MSC6HQ8A
Retail
0.00
6,790,301
38,505
41
IN
5.37%
1-Dec-15
MSC6HQ8A
Retail
0.00
6,474,473
36,714
42
IN
5.37%
1-Dec-15
MSC6HQ8A
Retail
0.00
4,994,030
28,319
43
TN
5.51%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
18,000,000
82,650
44
WA
5.62%
1-Jan-11
MSC6HQ8A
Retail
0.00
16,500,000
77,275
46
FL
5.37%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
16,400,000
73,390
47
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 23 of 42
* 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-HQ8
ABN AMRO Acct: 723555.1
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:
PA
4.99%
1-Oct-15
MSC6HQ8A
Retail
0.00
16,100,000
66,949
48
MA
5.55%
1-Feb-16
MSC6HQ8A
Retail
0.00
9,040,000
41,810
49
MA
5.55%
1-Feb-16
MSC6HQ8A
Office
0.00
3,840,000
17,760
50
MA
5.55%
1-Feb-16
MSC6HQ8A
Retail
0.00
3,160,000
14,615
51
CO
5.30%
1-Dec-15
MSC6HQ8A
Mobile Home Park
0.00
16,000,000
70,600
52
TX
5.75%
1-Jan-36
MSC6HQ8A
Retail
0.00
15,675,000
75,109
53
NY
5.96%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
15,440,000
76,685
54
PA
5.88%
8-Jan-16
MSC6HQ8B
Multifamily
0.00
15,250,000
74,725
55
SC
4.81%
1-Sep-15
MSC6HQ8A
Retail
0.00
15,000,000
60,125
56
IA
5.05%
1-Dec-10
MSC6HQ8A
Retail
0.00
14,425,500
60,707
57
CA
5.56%
1-Dec-15
MSC6HQ8A
Mixed Use
0.00
14,021,963
81,161
58
IN
5.67%
1-Dec-15
MSC6HQ8B
Mixed Use
0.00
14,000,000
66,150
59
NH
5.30%
1-Sep-15
MSC6HQ8A
Retail
0.00
14,000,000
61,775
60
OH
5.78%
1-Feb-16
MSC6HQ8B
Multifamily
0.00
13,880,000
66,855
61
KY
5.08%
1-Sep-15
MSC6HQ8B
Multifamily
0.00
13,600,000
57,573
62
IA
5.22%
1-Nov-15
MSC6HQ8A
Retail
0.00
13,600,000
59,160
63
NV
5.63%
1-Dec-15
MSC6HQ8A
Retail
0.00
13,335,000
62,563
64
XX
5.82%
1-Jan-16
MSC6HQ8A
Self Storage
0.00
13,173,912
78,291
65
MI
5.33%
1-Jul-15
MSC6HQ8A
Office
0.00
13,000,000
57,688
66
VA
5.51%
1-Nov-15
MSC6HQ8A
Office
0.00
12,820,298
73,894
67
IN
5.30%
1-Jul-15
MSC6HQ8B
Multifamily
0.00
12,475,000
55,098
68
NJ
5.54%
1-Dec-15
MSC6HQ8A
Retail
0.00
12,342,627
71,288
69
PA
4.87%
8-Sep-15
MSC6HQ8B
Multifamily
0.00
12,100,000
49,106
70
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 24 of 42
* 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-HQ8
ABN AMRO Acct: 723555.1
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:
NE
5.61%
1-Nov-15
MSC6HQ8A
Retail
0.00
11,981,619
74,481
71
MI
5.35%
1-Oct-15
MSC6HQ8B
Multifamily
0.00
12,000,000
53,500
72
MD
4.93%
1-Sep-15
MSC6HQ8A
Office
0.00
11,925,000
48,992
73
31-Dec-05
NC
5.08%
1-Aug-15
MSC6HQ8A
Retail
1.27
11,800,000
49,953
74
WA
5.57%
1-Jan-16
MSC6HQ8A
Office
0.00
11,750,000
54,540
75
CA
5.56%
1-Dec-15
MSC6HQ8A
Office
0.00
11,059,576
64,015
76
NY
5.73%
1-Mar-16
MSC6HQ8B
Multifamily
0.00
10,903,150
64,053
77
SC
5.83%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
10,879,707
64,753
78
MO
5.12%
1-Nov-15
MSC6HQ8A
Retail
0.00
10,765,908
65,076
79
TX
5.17%
1-Jan-12
MSC6HQ8B
Multifamily
0.00
10,511,021
59,104
80
MI
5.79%
1-Jan-16
MSC6HQ8A
Retail
0.00
10,550,000
50,904
81
NY
6.13%
1-Nov-14
MSC6HQ8A
Office
0.00
9,990,290
60,793
82
XX
5.82%
1-Dec-15
MSC6HQ8A
Retail
0.00
9,650,000
46,803
83
MD
5.74%
1-Feb-16
MSC6HQ8A
Retail
0.00
9,501,973
55,962
84
TX
4.83%
1-Jan-11
MSC6HQ8A
Retail
0.00
9,558,000
38,471
85
PA
5.39%
8-Dec-15
MSC6HQ8A
Multifamily
0.00
9,400,000
42,222
86
PA
5.68%
1-Dec-15
MSC6HQ8B
Multifamily
0.00
9,250,000
43,783
87
TX
5.93%
1-Jan-16
MSC6HQ8A
Retail
0.00
8,887,710
54,965
88
AZ
5.40%
1-Oct-15
MSC6HQ8A
Retail
0.00
8,863,561
50,538
89
CA
5.89%
8-Dec-15
MSC6HQ8A
Retail
0.00
8,697,032
52,140
90
WI
5.61%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
8,750,000
40,906
91
AZ
5.20%
1-Oct-15
MSC6HQ8A
Retail
0.00
8,300,000
35,967
92
OH
5.46%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
8,103,250
46,353
93
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 25 of 42
* 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-HQ8
ABN AMRO Acct: 723555.1
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:
NY
6.13%
1-Jan-13
MSC6HQ8A
Lodging
0.00
7,877,802
52,182
94
IL
5.25%
1-Oct-15
MSC6HQ8B
Mobile Home Park
0.00
7,874,958
44,176
95
CA
5.49%
1-Nov-15
MSC6HQ8A
Retail
0.00
7,790,351
44,806
96
TN
5.79%
1-Dec-15
MSC6HQ8B
Multifamily
0.00
7,850,000
37,876
97
NV
5.57%
1-Dec-15
MSC6HQ8A
Retail
0.00
7,750,000
35,973
98
NJ
5.29%
1-Nov-15
MSC6HQ8A
Retail
0.00
7,490,156
42,156
99
OK
5.58%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
7,453,185
43,191
100
CA
5.48%
1-Jul-15
MSC6HQ8A
Retail
0.00
7,500,000
34,250
101
NJ
5.70%
1-Dec-35
MSC6HQ8A
Retail
0.00
7,408,665
43,530
102
AL
5.39%
1-Nov-15
MSC6HQ8A
Other
0.00
7,054,546
49,593
103
NC
5.67%
1-Oct-15
MSC6HQ8A
Retail
0.00
7,096,771
41,652
104
PA
5.13%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
6,961,500
47,702
105
NY
5.67%
1-Jan-16
MSC6HQ8A
Retail
0.00
7,019,746
41,074
106
CA
5.88%
1-Jan-16
MSC6HQ8A
Self Storage
0.00
7,050,000
34,545
107
NJ
5.40%
1-Dec-15
MSC6HQ8A
Retail
0.00
6,958,647
39,588
108
TX
5.43%
1-Dec-15
MSC6HQ8A
Retail
0.00
6,859,967
42,633
109
NM
5.34%
1-Oct-35
MSC6HQ8A
Retail
0.00
6,930,000
30,839
110
NY
5.32%
1-Sep-15
MSC6HQ8A
Warehouse
0.00
6,785,356
38,402
111
AZ
5.49%
1-Dec-15
MSC6HQ8B
Multifamily
0.00
6,700,000
30,653
112
WI
5.35%
1-Dec-15
MSC6HQ8A
Industrial
0.00
6,632,028
37,525
113
PA
5.83%
8-Dec-15
MSC6HQ8A
Retail
0.00
6,620,604
39,441
114
MI
5.80%
1-Feb-16
MSC6HQ8A
Retail
0.00
6,640,000
32,093
115
PA
5.23%
1-Sep-15
MSC6HQ8A
Retail
0.00
6,291,723
35,262
116
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 26 of 42
* 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-HQ8
ABN AMRO Acct: 723555.1
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:
IL
5.50%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
6,226,269
35,771
117
TX
5.95%
1-Jan-16
MSC6HQ8A
Retail
0.00
6,084,407
36,675
B
118
IN
5.61%
1-Dec-15
MSC6HQ8B
Multifamily
0.00
6,044,060
35,172
119
GA
5.64%
1-Jan-16
MSC6HQ8A
Lodging
0.00
5,999,097
37,971
120
MN
5.46%
1-Dec-15
MSC6HQ8A
Lodging
0.00
6,021,925
34,482
121
PA
5.17%
1-Nov-15
MSC6HQ8A
Retail
0.00
5,994,912
33,301
122
NC
5.32%
1-Oct-15
MSC6HQ8A
Lodging
0.00
5,964,812
36,806
123
NJ
5.03%
1-Nov-35
MSC6HQ8A
Industrial
0.00
5,908,663
32,319
124
TN
5.78%
1-Jan-16
MSC6HQ8A
Office
0.00
5,960,000
28,707
125
XX
5.82%
1-Jan-16
MSC6HQ8A
Industrial
0.00
5,800,000
28,130
A
126
NY
5.77%
1-Jan-16
MSC6HQ8A
Office
0.00
5,750,000
27,648
127
CA
5.18%
1-Nov-15
MSC6HQ8A
Retail
0.00
5,418,735
30,133
128
NY
5.52%
1-Dec-15
MSC6HQ8B
Multifamily
0.00
5,307,049
30,586
129
NC
5.69%
1-Oct-15
MSC6HQ8B
Multifamily
0.00
5,300,000
25,131
130
CA
5.38%
1-Dec-15
MSC6HQ8A
Mixed Use
0.00
5,231,042
29,695
131
CA
5.40%
1-Oct-15
MSC6HQ8B
Multifamily
0.00
5,219,653
29,761
132
AZ
5.22%
1-Oct-15
MSC6HQ8B
Multifamily
0.00
5,147,791
35,793
133
AZ
5.63%
1-Dec-15
MSC6HQ8A
Office
0.00
5,250,000
24,631
134
AL
6.21%
1-Jan-16
MSC6HQ8A
Multifamily
0.00
5,147,500
31,882
135
IL
5.66%
8-Nov-16
MSC6HQ8A
Industrial
0.00
5,130,296
30,049
136
IL
5.12%
1-Sep-15
MSC6HQ8A
Retail
0.00
5,110,070
28,297
137
FL
5.59%
1-Nov-15
MSC6HQ8A
Office
0.00
5,079,966
29,533
138
CA
5.26%
1-Oct-15
MSC6HQ8A
Retail
0.00
5,000,000
21,917
139
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 27 of 42
* 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-HQ8
ABN AMRO Acct: 723555.1
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:
CA
5.35%
1-Oct-15
MSC6HQ8A
Warehouse
0.00
4,988,717
27,921
140
OR
5.72%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
4,944,062
29,083
141
SC
5.19%
1-Sep-15
MSC6HQ8A
Retail
0.00
4,914,727
27,425
142
CA
5.43%
1-Sep-15
MSC6HQ8A
Lodging
0.00
4,882,727
30,496
143
GA
5.48%
1-Oct-15
MSC6HQ8A
Office
0.00
4,826,926
27,760
144
TX
5.69%
1-Jan-16
MSC6HQ8A
Office
0.00
4,765,741
27,945
145
TN
5.83%
1-Feb-16
MSC6HQ8B
Multifamily
0.00
4,808,000
23,359
146
CA
5.26%
1-Oct-15
MSC6HQ8A
Retail
0.00
4,690,000
20,558
147
GA
5.07%
1-Oct-15
MSC6HQ8A
Retail
0.00
4,574,635
25,162
148
NC
5.36%
1-Oct-15
MSC6HQ8B
Multifamily
0.00
4,600,000
20,547
A
149
FL
6.43%
1-Dec-15
MSC6HQ8A
Lodging
0.00
4,527,427
30,859
150
OH
4.64%
1-Feb-11
MSC6HQ8A
Industrial
0.00
4,543,000
17,566
151
FL
5.28%
1-Nov-15
MSC6HQ8A
Retail
0.00
4,484,106
25,210
152
CA
5.56%
1-Nov-15
MSC6HQ8A
Office
0.00
4,443,580
25,720
153
NY
5.54%
1-Nov-15
MSC6HQ8A
Mixed Use
0.00
4,438,176
25,664
154
GA
5.57%
1-Dec-15
MSC6HQ8A
Industrial
0.00
4,480,000
20,795
155
CA
5.74%
1-Jan-16
MSC6HQ8A
Retail
0.00
4,450,000
21,286
156
AZ
5.52%
1-Oct-15
MSC6HQ8A
Office
0.00
4,450,000
20,470
157
NC
5.38%
1-Dec-15
MSC6HQ8B
Multifamily
0.00
4,404,438
25,003
158
CA
5.72%
1-Jan-16
MSC6HQ8A
Retail
0.00
4,377,333
27,915
159
FL
5.91%
1-Jan-16
MSC6HQ8A
Self Storage
0.00
4,392,247
26,364
B
160
TX
5.64%
1-Dec-15
MSC6HQ8A
Mobile Home Park
0.00
4,400,000
20,680
161
XX
5.78%
1-Dec-15
MSC6HQ8A
Office
0.00
4,347,308
25,761
162
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 28 of 42
* 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-HQ8
ABN AMRO Acct: 723555.1
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:
MA
5.60%
1-Dec-15
MSC6HQ8A
Retail
0.00
4,300,849
25,001
163
CO
5.51%
1-Jan-16
MSC6HQ8A
Mixed Use
0.00
4,275,000
19,629
164
MO
5.70%
1-Jun-16
MSC6HQ8A
Retail
0.00
4,224,841
24,667
165
CT
5.20%
1-Aug-30
MSC6HQ8A
Office
0.00
4,139,895
25,343
166
PA
5.13%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
4,089,273
28,021
167
PA
5.34%
1-Oct-15
MSC6HQ8A
Office
0.00
4,135,543
23,427
168
NV
5.29%
1-Dec-15
MSC6HQ8A
Retail
0.00
4,120,000
18,162
B
169
AL
5.28%
8-Jul-15
MSC6HQ8A
Retail
0.00
4,066,745
22,966
170
TX
5.99%
1-Nov-10
MSC6HQ8B
Multifamily
0.00
4,043,711
26,520
171
NJ
5.66%
8-Nov-16
MSC6HQ8A
Industrial
0.00
4,045,041
23,693
172
NY
5.40%
1-Nov-15
MSC6HQ8A
Multifamily
0.00
4,042,043
23,023
173
OH
5.92%
1-Feb-16
MSC6HQ8A
Retail
0.00
4,015,045
24,091
174
NC
5.68%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
3,954,879
23,165
175
CA
5.35%
1-Nov-15
MSC6HQ8A
Retail
0.00
3,900,000
17,388
176
SC
5.19%
1-Dec-15
MSC6HQ8A
Retail
0.00
3,649,963
20,294
177
CA
5.35%
1-Nov-15
MSC6HQ8A
Retail
0.00
3,650,000
16,273
178
GA
5.66%
8-Nov-16
MSC6HQ8A
Industrial
0.00
3,601,073
21,092
179
NC
5.24%
1-Oct-15
MSC6HQ8A
Retail
0.00
3,600,000
15,720
180
FL
5.28%
8-Jul-15
MSC6HQ8A
Retail
0.00
3,558,525
20,096
181
NY
5.96%
1-Jan-16
MSC6HQ8A
Office
0.00
3,561,684
21,491
182
CA
5.93%
1-Jan-16
MSC6HQ8A
Industrial
0.00
3,546,604
21,333
183
MA
6.11%
1-Jan-16
MSC6HQ8A
Office
0.00
3,488,648
21,384
184
CA
5.54%
1-Feb-16
MSC6HQ8B
Multifamily
0.00
3,500,000
16,158
185
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 29 of 42
* 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-HQ8
ABN AMRO Acct: 723555.1
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:
FL
5.49%
1-Jan-36
MSC6HQ8A
Retail
0.00
3,500,000
16,013
186
CA
5.34%
1-Sep-15
MSC6HQ8A
Industrial
0.00
3,500,000
15,575
187
CO
5.93%
1-Dec-20
MSC6HQ8A
Industrial
0.00
3,385,263
20,381
188
MI
5.74%
1-Jan-16
MSC6HQ8A
Retail
0.00
3,337,397
19,674
189
PA
5.66%
1-Feb-13
MSC6HQ8A
Office
0.00
3,350,000
15,801
190
GA
5.27%
1-Oct-15
MSC6HQ8A
Office
0.00
3,307,674
18,592
191
IN
5.64%
1-Nov-15
MSC6HQ8B
Multifamily
0.00
3,200,000
15,040
192
TX
5.73%
1-Nov-10
MSC6HQ8A
Office
0.00
3,200,000
15,280
193
TX
5.68%
1-Jan-16
MSC6HQ8A
Office
0.00
3,163,903
18,532
194
CA
5.64%
1-Jan-16
MSC6HQ8A
Retail
0.00
3,064,743
17,875
195
TX
5.19%
1-Dec-15
MSC6HQ8A
Retail
0.00
3,045,253
16,932
196
KS
5.08%
1-Jul-10
MSC6HQ8A
Retail
0.00
3,039,051
16,793
197
TX
5.52%
1-Dec-15
MSC6HQ8A
Retail
0.00
3,000,000
13,800
198
PA
5.67%
8-Jan-16
MSC6HQ8A
Multifamily
0.00
3,000,000
14,175
199
NJ
5.31%
1-Nov-15
MSC6HQ8A
Mixed Use
0.00
2,900,000
12,833
200
IN
5.85%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
2,900,000
14,138
201
TX
5.83%
1-Jan-16
MSC6HQ8A
Self Storage
0.00
2,868,286
17,071
A
202
AZ
5.44%
1-Nov-15
MSC6HQ8A
Retail
0.00
2,859,337
16,357
203
WY
5.94%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
2,849,219
17,156
204
FL
5.78%
1-Dec-15
MSC6HQ8A
Retail
0.00
2,805,989
16,628
205
SC
5.33%
1-Oct-10
MSC6HQ8A
Retail
0.00
2,800,000
12,437
206
NC
6.05%
1-Dec-15
MSC6HQ8B
Multifamily
0.00
2,800,000
14,117
A
207
PA
5.46%
1-Nov-15
MSC6HQ8A
Retail
0.00
2,760,899
15,828
208
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 30 of 42
* 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-HQ8
ABN AMRO Acct: 723555.1
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:
IL
5.85%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
2,729,942
16,282
209
CA
5.37%
1-Nov-15
MSC6HQ8A
Retail
0.00
2,710,890
15,391
210
UT
5.42%
8-Sep-15
MSC6HQ8A
Retail
0.00
2,711,303
15,308
211
CA
5.51%
1-Jan-16
MSC6HQ8A
Retail
0.00
2,678,349
15,404
212
NJ
5.34%
1-Oct-15
MSC6HQ8A
Retail
0.00
2,658,564
15,060
213
PA
4.92%
8-Sep-15
MSC6HQ8B
Multifamily
0.00
2,664,000
10,922
214
NC
6.00%
1-Nov-15
MSC6HQ8A
Office
0.00
2,626,781
15,948
A
215
GA
5.87%
1-Dec-15
MSC6HQ8B
Multifamily
0.00
2,624,000
12,836
216
CO
5.50%
1-Feb-16
MSC6HQ8A
Industrial
0.00
2,600,000
11,917
217
TN
5.83%
1-Feb-16
MSC6HQ8B
Multifamily
0.00
2,600,000
12,632
218
NJ
5.13%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
2,531,454
17,346
219
CA
5.30%
1-Jan-16
MSC6HQ8A
Retail
0.00
2,540,000
11,218
220
TX
5.32%
1-Oct-15
MSC6HQ8A
Retail
0.00
2,500,000
11,083
B
221
CA
5.63%
1-Jan-16
MSC6HQ8B
Multifamily
0.00
2,471,509
14,399
222
FL
5.73%
1-Jan-16
MSC6HQ8A
Retail
0.00
2,459,241
15,697
223
OH
5.59%
8-Nov-15
MSC6HQ8A
Industrial
0.00
2,466,003
14,336
224
MA
5.93%
1-Jan-11
MSC6HQ8B
Multifamily
0.00
2,448,492
14,728
225
CA
5.26%
1-Oct-15
MSC6HQ8A
Retail
0.00
2,400,000
10,520
226
CT
5.51%
1-Jan-16
MSC6HQ8A
Mixed Use
0.00
2,371,969
13,642
227
GA
5.85%
1-Dec-15
MSC6HQ8B
Multifamily
0.00
2,376,000
11,583
228
NJ
5.67%
1-Jan-16
MSC6HQ8A
Self Storage
0.00
2,323,437
13,595
229
NJ
5.53%
1-Dec-15
MSC6HQ8A
Retail
0.00
2,320,353
13,387
230
OH
5.10%
1-Sep-15
MSC6HQ8A
Office
0.00
2,284,631
12,624
231
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 31 of 42
* 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-HQ8
ABN AMRO Acct: 723555.1
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:
SC
5.19%
1-Sep-15
MSC6HQ8A
Retail
0.00
2,260,774
12,615
232
TN
5.89%
1-Dec-15
MSC6HQ8A
Self Storage
0.00
2,223,673
13,331
233
NJ
5.59%
1-Dec-15
MSC6HQ8A
Retail
0.00
2,221,965
12,903
234
NC
5.34%
1-Sep-15
MSC6HQ8A
Warehouse
0.00
2,184,822
14,935
235
PA
4.92%
8-Sep-15
MSC6HQ8B
Multifamily
0.00
2,184,000
8,954
236
ID
5.31%
1-Jan-16
MSC6HQ8A
Warehouse
0.00
2,100,000
9,293
237
FL
5.68%
1-Oct-15
MSC6HQ8B
Multifamily
0.00
2,069,954
12,162
238
IL
5.73%
1-Jan-16
MSC6HQ8A
Industrial
0.00
2,036,252
12,998
239
OH
6.05%
1-Jan-16
MSC6HQ8A
Retail
0.00
1,979,112
12,055
240
CA
5.31%
1-Oct-15
MSC6HQ8A
Self Storage
0.00
1,953,365
11,030
241
MI
5.70%
1-Jan-16
MSC6HQ8A
Industrial
0.00
1,952,813
11,463
242
IA
5.57%
1-Jan-16
MSC6HQ8A
Mobile Home Park
0.00
1,923,311
11,133
243
CA
5.26%
1-Oct-15
MSC6HQ8A
Retail
0.00
1,940,000
8,504
244
AZ
5.69%
1-Dec-15
MSC6HQ8A
Industrial
0.00
1,900,000
9,009
245
TX
5.33%
1-Oct-15
MSC6HQ8A
Retail
0.00
1,900,000
8,439
246
WI
5.92%
1-Jan-16
MSC6HQ8A
Retail
0.00
1,879,608
11,294
247
FL
5.90%
1-Dec-15
MSC6HQ8A
Self Storage
0.00
1,867,253
12,126
248
TX
5.85%
1-Jan-16
MSC6HQ8A
Self Storage
0.00
1,840,000
8,970
249
IA
6.05%
1-Jan-16
MSC6HQ8A
Retail
0.00
1,781,201
10,850
250
NC
5.61%
1-Jan-16
MSC6HQ8A
Retail
0.00
1,770,082
11,172
251
NM
5.09%
1-Nov-15
MSC6HQ8A
Retail
0.00
1,750,000
7,423
252
TX
5.65%
1-Jan-16
MSC6HQ8A
Retail
0.00
1,646,102
9,611
253
FL
5.84%
1-Feb-16
MSC6HQ8A
Self Storage
0.00
1,576,587
10,153
254
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 32 of 42
* 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-HQ8
ABN AMRO Acct: 723555.1
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:
TX
5.64%
1-Dec-15
MSC6HQ8B
Multifamily
0.00
1,580,270
9,226
255
KS
5.24%
1-Oct-15
MSC6HQ8B
Mobile Home Park
0.00
1,574,941
8,825
256
IL
6.00%
1-Jan-16
MSC6HQ8A
Retail
0.00
1,484,168
8,993
257
CA
5.99%
1-Jan-16
MSC6HQ8A
Mixed Use
0.00
1,484,135
8,984
258
XX
5.81%
1-Dec-15
MSC6HQ8A
Self Storage
0.00
1,432,745
8,517
259
NC
6.62%
1-Dec-15
MSC6HQ8A
Self Storage
0.00
1,378,615
9,558
A
260
NE
5.83%
1-Jan-16
MSC6HQ8A
Office
0.00
1,364,909
8,124
261
MD
5.38%
1-Sep-15
MSC6HQ8A
Retail
0.00
1,254,071
7,144
262
OK
5.20%
1-Sep-15
MSC6HQ8B
Multifamily
0.00
1,228,725
6,864
263
TN
5.88%
1-Jan-16
MSC6HQ8A
Office
0.00
1,200,000
5,880
264
PA
5.84%
1-Jan-16
MSC6HQ8A
Office
0.00
1,075,000
5,232
265
NM
5.76%
1-Dec-15
MSC6HQ8B
Multifamily
0.00
1,052,192
6,222
266
NM
5.90%
1-Jan-16
MSC6HQ8A
Retail
0.00
1,042,393
6,250
267
OH
5.92%
1-Feb-16
MSC6HQ8A
Retail
0.00
990,157
5,944
268
CA
5.06%
1-Nov-15
MSC6HQ8A
Retail
0.00
14,280,000
60,214
45A
CA
5.06%
1-Nov-15
MSC6HQ8A
Retail
0.00
2,750,000
11,596
45B
2,716,252,697
14,322,493
0
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 33 of 42
* 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-HQ8
ABN AMRO Acct: 723555.1
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
AR
Amount
Current P&I
Advance
Page 34 of 42
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
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-HQ8
ABN AMRO Acct: 723555.1
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
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 35 of 42
(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-HQ8
ABN AMRO Acct: 723555.1
Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)
Disclosure
Control #
Resolution
Strategy
Comments
Statement Date:
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 36 of 42
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-HQ8
ABN AMRO Acct: 723555.1
Modified Loan Detail
Disclosure
Control #
Modification
Date
Cutoff
Maturity
Date
Modification
Description
Modified
Maturity
Date
Statement Date:
Ending
Principal
Balance
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 37 of 42
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-HQ8
ABN AMRO Acct: 723555.1
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
0.00
0
0.00
Number of Loans:
0
Number of Loans:
0
0
0.00
0
Number of Loans:
Number of Loans:
0
0.00
0
Loans paid-off that did not experience Maturity Date extensions
Number of Loans:
Cutoff Principal Balance:
0
0.00
Page 38 of 42
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
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-HQ8
ABN AMRO Acct: 723555.1
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
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 39 of 42
* 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-HQ8
Bond/Collateral Realized Loss Reconciliation
Statement Date:
ABN AMRO Acct: 723555.1
Prospectus
ID
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
A
B
C
D
E
Cumulative
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
*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
A
B
C
D
E
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 40 of 42
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-HQ8
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: 723555.1
Other
Revenue
Recovered
Type
(*)
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 41 of 42
(*) 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-HQ8
ABN AMRO Acct: 723555.1
Material Breaches and Material Document Defect Detail
Disclosure
Control #
Material Breach and Material Document Defect
Description
Material
Breach
Date
Statement Date:
Ending
Principal
Balance
11-Dec-2006 - 11:32 (2468-2511) (c) 2006 LaSalle Bank N.A.
Page 42 of 42
Material breaches of pool asset representation or warranties or transaction covenants.