UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) ~~April~~May 1516, 2005

Morgan Stanley Capital I Inc.
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-104283-24
(Commission
File Number)

13-3291626
(IRS Employer
Identification No.)

1585 Broadway, New York, New York
(Address of principal executive offices)

10036
(Zip Code)

Registrant's telephone number, including area code 212-761-4000

(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Section 8 - Other Events

Item 8.01. Other Events.

This current report on Form 8-K relates to the monthly distribution reported to the holders of Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through Certificates, Series 2005-IQ9, which was made on ~~April~~May 1516, 2005.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to section 5.4 of the Pooling and Servicing Agreement for the distribution on ~~April~~May 1516, 2005.

(Exhibit No. Description)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION, IN ITS CAPACITY AS PAYING AGENT UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF MORGAN STANLEY CAPITAL I INC., REGISTRANT

By: /s/ Russell Goldenberg Russell Goldenberg Group Senior Vice President Date: ~~April~~May 2019, 2005

Morgan Stanley Capital I Inc. Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Reporting Package Table of Contents Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Administrator: Nick Xeros 312.904.0708nick.xeros@abnamro.com Analyst: Dinsmore Sohn 714.259.6258 dinsmore.sohn@abnamro.com Statement Date: 135 S. LaSalle Street, Suite 1625Chicago, IL 60603USA Statements to CertificateholdersCash Reconciliation SummaryBond Interest ReconciliationShortfall Summary Report Asset-Backed Facts ~ 15 Month Loan Status Summary Asset-Backed Facts ~ 15 Month Loan Payoff/Loss SummaryDelinquent Loan Detail Historical Collateral PrepaymentLoan Level DetailMortgage Loan Characteristics Page 2-4Page 5-7Page 8Page 9 Page 10 Page 11Page 12 Page 13Page 14-24 Page 25-27 Specially Serviced (Part I) - Loan Detail Specially Serviced (Part II) - Servicer CommentsModified Loan DetailRealized Loss Detail Appraisal Reduction Detail Page 28 Page 29Page 30Page 31 Page 32 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data File Name: MSC05IQ9 MSC05IQ9_200504_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 24-Feb-0515-Mar-05 17-Jul-56 Parties to The Transaction Depositor: Morgan Stanley Capital I Inc. Underwriter: Morgan Stanley & Co. Incorporated/Greenwich Capital Markets, Inc./IXIS Securities North America Inc. Master Servicer: Wells Fargo Bank, National Association/NCB, FSB Special Servicer: Midland Loan Services, Inc./National Consumer Cooperative Bank Rating Agency: Fitch Ratings/Standard & Poor's 800.246.5761 LaSalle Factor Line LaSalle Web Site Servicer Web Site www.wellsfargo.com/cms www.etrustee.net Page 1 of 32 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 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: 5.971297% 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Morgan Stanley Capital I Inc. Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 127 REMIC III Statement Date: ABN AMRO Acct: 722380.1 983.770805797 13.103786795 0.000000000 970.667019002 3.271038003 Fixed 0.00 0.00 0.000000000 3.99000000% 0.000000000 61745M2A0 A-1 62,100,000.00 813,745.16 0.00 60,278,421.88 203,131.46 61,092,167.04 1000.000000000 0.000000000 0.000000000 1000.000000000 3.583333304 Fixed 0.00 0.00 0.000000000 4.30000000% 0.000000000 61745M2B8 A-2 112,600,000.00 0.00 0.00 112,600,000.00 403,483.33 112,600,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.783333333 Fixed 0.00 0.00 0.000000000 4.54000000% 0.000000000 61745M2C6 A-3 194,700,000.00 0.00 0.00 194,700,000.00 736,615.00 194,700,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.883333369 Fixed 0.00 0.00 0.000000000 4.66000000% 0.000000000 61745M2D4 A-4 94,400,000.00 0.00 0.00 94,400,000.00 366,586.67 94,400,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.758333333 Fixed 0.00 0.00 0.000000000 4.51000000% 0.000000000 61745M2E2 A-AB 43,800,000.00 0.00 0.00 43,800,000.00 164,615.00 43,800,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.916666674 Fixed 0.00 0.00 0.000000000 4.70000000% 0.000000000 61745M2F9 A-5 446,242,000.00 0.00 0.00 446,242,000.00 1,747,781.17 446,242,000.00 998.837766579 1.104129643 0.000000000 997.733636936 3.878820007 Fixed 0.00 0.00 0.000000000 4.66000000% 0.000000000 61745M2G7 A-1A 271,561,000.00 299,838.55 0.00 270,945,544.18 1,053,336.24 271,245,382.73 1000.000000000 0.000000000 0.000000000 1000.000000000 3.974999962 Fixed 0.00 0.00 0.000000000 4.77000000% 0.000000000 61745M2H5 A-J 130,199,000.00 0.00 0.00 130,199,000.00 517,541.02 130,199,000.00 999.135990592 0.000000000 0.000000000 998.408991736 0.053973913 0.00 0.00 0.000000000 0.06482471% 0.000000000 N 61745M2R3/U6176PQG4 X-1 1,531,754,420.00 0.00 0.00 1,529,317,386.06 82,674.78 1,530,430,969.77 1000.000000000 0.000000000 0.000000000 1000.000000000 1.003154582 0.00 0.00 0.000000000 1.20378550% 0.000000000 N 61745M2S1/U6176PQH2 X-2 1,491,944,000.00 0.00 0.00 1,491,944,000.00 1,496,650.46 1,491,944,000.00 999.074225042 0.000000000 0.000000000 998.360595320 0.127058861 0.00 0.00 0.000000000 0.15261190% 0.000000000 N 61745M2T9/U6176PQJ8 X-Y 168,257,608.00 0.00 0.00 167,981,765.69 21,378.62 168,101,839.32 1000.000000000 0.000000000 0.000000000 1000.000000000 4.050000000 Fixed 0.00 0.00 0.000000000 4.86000000% 0.000000000 61745M2J1 B 32,550,000.00 0.00 0.00 32,550,000.00 131,827.50 32,550,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.091666957 Fixed 0.00 0.00 0.000000000 4.91000000% 0.000000000 61745M2K8 C 11,488,000.00 0.00 0.00 11,488,000.00 47,005.07 11,488,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.166666791 Fixed 0.00 0.00 0.000000000 5.00000000% 0.000000000 61745M2L6 D 26,806,000.00 0.00 0.00 26,806,000.00 111,691.67 26,806,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.258333225 N/A 0.00 0.00 0.000000000 5.11000000% 0.000000000 61745M2M4/U6176PQK5 E 15,317,000.00 0.00 0.00 15,317,000.00 65,224.89 15,317,000.00 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 2 of 32 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: 5.971297% 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Morgan Stanley Capital I Inc. Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 127 REMIC III Statement Date: ABN AMRO Acct: 722380.1 1000.000000000 0.000000000 0.000000000 1000.000000000 4.450000000 N/A 0.00 0.00 0.000000000 5.34000000% 0.000000000 61745M2N2/U6176PQL3 F 15,318,000.00 0.00 0.00 15,318,000.00 68,165.10 15,318,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.591666957 N/A 0.00 0.00 0.000000000 5.51000000% 0.000000000 61745M2P7/U6176PQM1 G 11,488,000.00 0.00 0.00 11,488,000.00 52,749.07 11,488,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.839804434 5.685418002% 0.00 0.00 0.000000000 5.80776558% 0.000000000 61745M2Q5/U6176PQN9 H 17,232,000.00 0.00 0.00 17,232,000.00 83,399.51 17,232,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.841666086 N/A 0.00 0.00 0.000000000 4.61000000% 0.000000000 61745M2U6/U6176PQP4 J 5,744,000.00 0.00 0.00 5,744,000.00 22,066.53 5,744,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.841667319 N/A 0.00 0.00 0.000000000 4.61000000% 0.000000000 61745M2V4/U6176PQQ2 K 7,659,000.00 0.00 0.00 7,659,000.00 29,423.33 7,659,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.841666086 N/A 0.00 0.00 0.000000000 4.61000000% 0.000000000 61745M2W2/U6176PQR0 L 5,744,000.00 0.00 0.00 5,744,000.00 22,066.53 5,744,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.841666086 N/A 0.00 0.00 0.000000000 4.61000000% 0.000000000 61745M2X0/U6176PQS8 M 5,744,000.00 0.00 0.00 5,744,000.00 22,066.53 5,744,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.841665796 N/A 0.00 0.00 0.000000000 4.61000000% 0.000000000 61745M2Y8/U6176PQT6 N 3,830,000.00 0.00 0.00 3,830,000.00 14,713.58 3,830,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.841666086 N/A 0.00 0.00 0.000000000 4.61000000% 0.000000000 61745M2Z5/U6176PQU3 O 5,744,000.00 0.00 0.00 5,744,000.00 22,066.53 5,744,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.841666652 N/A 0.00 0.00 0.000000000 4.61000000% 0.000000000 61745M3A9/U6176PQV1 P 11,488,420.00 0.00 0.00 11,488,420.00 44,134.68 11,488,420.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSU009 R-III 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 1,531,754,420.00 1,530,430,969.77 8,643,977.98 Total 1,529,317,386.06 1,113,583.71 0.00 7,530,394.27 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 3 of 32 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: 5.971297% 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Morgan Stanley Capital I Inc. Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 127 GRANTOR TRUST Statement Date: ABN AMRO Acct: 722380.1 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSU012 EI 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 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 4 of 32 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: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Statement Date: Cash Reconciliation Summary Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 6,683,637.63 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 7,605,723.69 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 AdvancesRecoup of Prior AdvancesMisc. Fees & Expenses Total Unscheduled Fees & Expenses Total Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve WithholdingPlus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior Outstanding Plus Current Period Less Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other AmountsPPIS Reducing Scheduled InterestPPIS Reducing Servicing Fee PPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 7,532,219.97 ) (1,825.70 0.000.000.00 ) (1,825.70 899,089.86214,493.85 1,113,583.71 0.000.000.000.000.000.00 1,113,583.71 8,645,803.68 8,643,977.98 1,530,431,136.62 242 1,113,583.71 0.00 0 0.000.00 0 0.00 0 1,529,317,552.91 242 148,706.09 666,368.58 214,493.85 922,086.06 214,493.85 922,086.06 73,503.72 0.000.00 9,825.42 83,329.14 0.000.000.000.000.000.00 0.00 ) (73,503.72 7,530,394.27 Interest Not Advanced ( Current Period ) 0.00 922,086.06 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (666,368.58 ) (148,706.09 0.00 0.00 0.00 Advance Summary (Advance Made by Servicer) Page 5 of 32 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Morgan Stanley Capital I Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Statement Date: Cash Reconciliation Summary Pool 1 Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 5,257,960.09 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 5,954,955.35 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 AdvancesRecoup of Prior AdvancesMisc. Fees & Expenses Total Unscheduled Fees & Expenses Total Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve WithholdingPlus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior Outstanding Plus Current Period Less Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other AmountsPPIS Reducing Scheduled InterestPPIS Reducing Servicing Fee PPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 5,900,675.04 ) (1,507.82 0.000.000.00 ) (1,507.82 634,553.32179,191.84813,745.16 0.000.000.000.000.000.00 813,745.16 6,714,420.20 6,712,912.37 1,259,185,416.80 169 813,745.16 0.00 0 0.000.00 0 0.00 0 1,258,371,671.64 169 112,889.21 490,918.38 179,191.84 696,995.26 179,191.84 696,995.26 54,280.32 0.000.00 6,469.67 60,749.99 0.000.000.000.000.000.00 0.00 ) (54,280.32 5,899,167.21 Interest Not Advanced ( Current Period ) 0.00 696,995.26 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (490,918.38 ) (112,889.21 0.00 0.00 0.00 Advance Summary (Advance Made by Servicer) Page 6 of 32 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Morgan Stanley Capital I Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Statement Date: Cash Reconciliation Summary Pool 2 Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 1,425,677.54 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 1,650,768.34 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 AdvancesRecoup of Prior AdvancesMisc. Fees & Expenses Total Unscheduled Fees & Expenses Total Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve WithholdingPlus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior Outstanding Plus Current Period Less Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other AmountsPPIS Reducing Scheduled InterestPPIS Reducing Servicing Fee PPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 1,631,544.93 ) (317.87 0.000.000.00 ) (317.87 264,536.54 35,302.01 299,838.55 0.000.000.000.000.000.00 299,838.55 1,931,383.48 1,931,065.61 271,245,719.82 73 299,838.55 0.00 0 0.000.00 0 0.00 0 270,945,881.27 73 35,816.88 175,450.20 35,302.01 225,090.80 35,302.01 225,090.80 19,223.41 0.000.00 3,355.75 22,579.16 0.000.000.000.000.000.00 0.00 ) (19,223.41 1,631,227.06 Interest Not Advanced ( Current Period ) 0.00 225,090.80 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (175,450.20 ) (35,816.88 0.00 0.00 0.00 Advance Summary (Advance Made by Servicer) Page 7 of 32 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Morgan Stanley Capital I Inc. Class Accrued Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1Bond Interest Reconciliation Deductions Allocable Deferred & Prior Prepay- Other Additions Interest Credit Support Original Current(4) Accrual Int. Short- falls Due ment Interest Interest (2) Payment Amount PPIS Interest Certificate Accretion Interest Loss/Exp Interest Penalties Proceeds (1) Interest Shortfalls Certificate Rate PassThru Method Days Outstanding Remaining Statement Date: Distributable Current Period (Shortfall)/ Recovery Int Accrual on Prior Shortfall (3) 0.00 0.00 0.00 0.00 0.00 A-1 30 203,131.46 203,131.46 203,131.46 0.00 20.00% 20.03% 30/360 3.990000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 403,483.33 403,483.33 403,483.33 0.00 20.00% 20.03% 30/360 4.300000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 736,615.00 736,615.00 736,615.00 0.00 20.00% 20.03% 30/360 4.540000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 30 366,586.67 366,586.67 366,586.67 0.00 20.00% 20.03% 30/360 4.660000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-AB 30 164,615.00 164,615.00 164,615.00 0.00 20.00% 20.03% 30/360 4.510000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-5 30 1,747,781.17 1,747,781.17 1,747,781.17 0.00 20.00% 20.03% 30/360 4.700000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-1A 30 1,053,336.24 1,053,336.24 1,053,336.24 0.00 20.00% 20.03% 30/360 4.660000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-J 30 517,541.02 517,541.02 517,541.02 0.00 11.50% 11.52% 30/360 4.770000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-1 30 82,674.78 82,674.78 82,674.78 0.00 NA NA 30/360 0.064824706% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-2 30 1,496,650.46 1,496,650.46 1,496,650.46 0.00 NA NA 30/360 1.203785499% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-Y 30 21,378.62 21,378.62 21,378.62 0.00 NA NA 30/360 0.152611896% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 131,827.50 131,827.50 131,827.50 0.00 9.38% 9.39% 30/360 4.860000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 47,005.07 47,005.07 47,005.07 0.00 8.63% 8.64% 30/360 4.910000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 111,691.67 111,691.67 111,691.67 0.00 6.88% 6.89% 30/360 5.000000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 65,224.89 65,224.89 65,224.89 0.00 5.88% 5.88% 30/360 5.110000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 68,165.10 68,165.10 68,165.10 0.00 4.88% 4.88% 30/360 5.340000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 52,749.07 52,749.07 52,749.07 0.00 4.13% 4.13% 30/360 5.510000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 83,399.51 83,399.51 83,399.51 0.00 3.00% 3.00% 30/360 5.807765578% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 22,066.53 22,066.53 22,066.53 0.00 2.63% 2.63% 30/360 4.610000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 29,423.33 29,423.33 29,423.33 0.00 2.13% 2.13% 30/360 4.610000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 22,066.53 22,066.53 22,066.53 0.00 1.75% 1.75% 30/360 4.610000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 22,066.53 22,066.53 22,066.53 0.00 1.38% 1.38% 30/360 4.610000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 14,713.58 14,713.58 14,713.58 0.00 1.13% 1.13% 30/360 4.610000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 O 30 22,066.53 22,066.53 22,066.53 0.00 0.75% 0.75% 30/360 4.610000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 44,134.68 44,134.68 44,134.68 0.00 0.00% 0.00% 30/360 4.610000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,530,394.27 7,530,394.27 7,530,394.27 0.00 0.00 0.00 0.00 (2) Accrued - Deductions + Additions Interest (3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable. 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 8 of 32 (1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest. (4) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A). Morgan Stanley Capital I Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 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 Page 9 of 32 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Morgan Stanley Capital I Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 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: 722380.1 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% 15-Apr-05 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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% 15-Mar-05 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category Page 10 of 32 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Morgan Stanley Capital I Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 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: 722380.1 Series 2005-IQ9 15-Apr-05 242 100.00% 1,529,317,553 99.84% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 127 240 5.97% 5.89% 0 0 0 0 15-Mar-05 242 100.00% 1,530,431,137 99.91% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 128 241 5.60% 5.52% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 11 of 32 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Morgan Stanley Capital I Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Delinquent Loan Detail Disclosure Control # Paid ThruDate Current P&I Advance Outstanding P&I Advances** Out. Property Protection Advances Loan Status Code (1) Special Servicer Transfer Date Foreclosure Date Bankruptcy Date REODate Statement Date: 7-Mar-05 648,659.88 648,659.88 0.00 A 3 1-Mar-05 66,879.19 66,879.19 0.00 A 19 5-Mar-05 62,804.76 62,804.76 0.00 A 22 1-Mar-05 45,387.02 45,387.02 0.00 A 41 1-Mar-05 28,192.95 28,192.95 0.00 A 60 1-Mar-05 27,701.36 27,701.36 0.00 B 67 1-Mar-05 21,653.66 21,653.66 0.00 A 85 1-Mar-05 30,824.03 30,824.03 0.00 B 87 1-Mar-05 27,585.85 27,585.85 0.00 A 90 1-Mar-05 28,035.21 28,035.21 0.00 A 96 1-Mar-05 21,797.80 21,797.80 0.00 A 111 1-Mar-05 16,161.07 16,161.07 0.00 A 125 1-Mar-05 13,044.82 13,044.82 0.00 A 138 1-Mar-05 11,026.43 11,026.43 0.00 A 149 1-Mar-05 15,417.81 15,417.81 0.00 A 161 1-Mar-05 10,867.38 10,867.38 0.00 A 163 1-Mar-05 12,779.83 12,779.83 0.00 B 170 1-Mar-05 8,493.17 8,493.17 0.00 A 177 1-Mar-05 8,583.09 8,583.09 0.00 A 178 1-Mar-05 9,341.83 9,341.83 0.00 A 183 1-Mar-05 12,537.54 12,537.54 0.00 B 214 1-Mar-05 5,265.21 5,265.21 0.00 A 226 1-Mar-05 3,540.03 3,540.03 0.00 A 232 1,136,579.91 1,136,579.91 Total 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 12 of 32 A. In Grace Period 1. Delinq. 1 month 2. Delinq. 2 months 3. Delinquent 3 + months 4. Performing Matured Balloon ** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances. 7. Foreclosure 9. REO B. Late Payment but < 1 month delinq. 5. Non Performing Matured Balloon Morgan Stanley Capital I Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Historical Collateral Level Prepayment Report Disclosure Control # PayoffPeriod Initial Balance Type Payoff Amount Penalty Amount Prepayment Date Maturity Date Property Type Geographic Location Statement Date: Cumulative Current 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 13 of 32 Morgan Stanley Capital I Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: NY 5.74800% 8-Oct-14 MSC5IQ9A Office 0.00 146,250,000 723,889 1 XX 5.75242% 5-Dec-14 MSC5IQ9A Retail 0.00 134,500,000 666,242 2 TX 5.03000% 7-Dec-11 MSC5IQ9A Retail 0.00 120,435,136 651,774 A 3 NY 5.28000% 11-Jul-13 MSC5IQ9A Office 0.00 75,000,000 341,000 4 CA 5.11500% 8-Jan-35 MSC5IQ9A Office 0.00 41,540,000 182,966 5A CA 5.11500% 8-Jan-35 MSC5IQ9A Office 0.00 25,460,000 112,141 5B NY 5.05000% 1-Feb-10 MSC5IQ9A Office 0.00 65,500,000 284,834 6 MA 5.40000% 10-Oct-14 MSC5IQ9A Multifamily 0.00 24,050,000 108,225 7 AZ 5.58000% 1-Nov-31 MSC5IQ9A Office 0.00 23,097,564 139,040 8 NY 4.55000% 1-Feb-10 MSC5IQ9A Retail 0.00 20,755,300 78,697 9 CA 6.04000% 10-Oct-14 MSC5IQ9A Multifamily 0.00 16,400,958 99,351 10 PA 5.39000% 10-Oct-14 MSC5IQ9A Retail 0.00 15,800,000 70,968 11 CA 5.99000% 10-Jul-14 MSC5IQ9A Office 0.00 15,355,657 95,369 12 DC 5.40000% 10-Jul-14 MSC5IQ9B Multifamily 0.00 14,782,641 91,219 13 AZ 5.56000% 1-Oct-11 MSC5IQ9A Health care 0.00 14,707,427 84,591 14 CA 5.42000% 3-Feb-15 MSC5IQ9A Office 0.00 14,665,023 82,729 15 FL 7.46000% 1-Jul-17 MSC5IQ9B Multifamily 0.00 14,318,000 102,522 16 28-Feb-05 NY 5.98000% 1-Jul-14 MSC5IQ9C Other 3.58 13,500,000 67,275 17 KY 5.17000% 1-Jan-12 MSC5IQ9A Office 0.00 12,935,879 77,290 18 28-Feb-05 IL 5.80000% 1-Dec-14 MSC5IQ9D Other 4.22 12,472,541 67,739 A 19 GA 5.52000% 5-Jan-15 MSC5IQ9A Retail 0.00 12,458,919 71,131 20 FL 7.50000% 10-Jul-18 MSC5IQ9B Multifamily 0.00 11,563,281 85,165 21 CA 5.34000% 5-Jan-15 MSC5IQ9A Retail 0.00 11,361,253 63,588 A 22 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 14 of 32 * 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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. 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: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: CA 5.43700% 1-Jan-15 MSC5IQ9A Office 0.00 11,250,000 52,671 23 FL 5.79000% 1-Dec-14 MSC5IQ9A Lodging 0.00 10,935,747 69,468 24 CA 5.45280% 1-Nov-14 MSC5IQ9A Office 0.00 10,883,534 73,400 25 FL 5.60900% 5-Feb-15 MSC5IQ9A Industrial 0.00 10,400,000 50,232 26 TX 5.62000% 1-Jul-14 MSC5IQ9A Office 0.00 10,106,435 58,685 27 TX 5.25000% 5-Dec-09 MSC5IQ9A Multifamily 0.00 10,000,000 45,208 28 MD 5.28400% 5-Jan-15 MSC5IQ9A Office 0.00 9,700,000 44,136 29 GA 5.42000% 5-Jan-15 MSC5IQ9A Multifamily 0.00 8,969,863 50,650 30 SC 5.79000% 1-Dec-14 MSC5IQ9A Lodging 0.00 8,798,305 55,890 31 FL 7.46000% 10-Jul-17 MSC5IQ9B Multifamily 0.00 8,686,114 62,196 32 MI 7.92000% 10-Oct-17 MSC5IQ9B Multifamily 0.00 8,607,623 66,412 33 TX 8.51000% 10-Jun-20 MSC5IQ9B Multifamily 0.00 8,596,173 67,729 34 CA 5.50000% 1-Oct-11 MSC5IQ9A Office 0.00 8,460,000 40,068 35 WI 5.68000% 1-Oct-12 MSC5IQ9A Industrial 0.00 8,266,556 48,184 36 28-Feb-05 GA 5.85000% 1-Oct-14 MSC5IQ9D Other 3.24 7,577,675 45,379 37 CA 5.18000% 1-Jan-10 MSC5IQ9A Industrial 0.00 7,124,965 39,173 38 TX 5.15000% 5-Dec-11 MSC5IQ9A Multifamily 0.00 6,900,000 30,600 39 CA 5.67000% 3-Jan-15 MSC5IQ9A Industrial 0.00 6,877,954 39,917 40 TX 7.46000% 1-Apr-16 MSC5IQ9B Multifamily 0.00 6,331,412 45,968 A 41 NV 5.85000% 10-Oct-14 MSC5IQ9A Office 0.00 6,260,802 37,166 42 TX 5.15000% 5-Dec-11 MSC5IQ9A Multifamily 0.00 6,160,000 27,318 43 MD 6.57000% 1-Jan-15 MSC5IQ9A Retail 0.00 5,983,859 38,201 44 28-Feb-05 NY 5.30000% 1-Oct-14 MSC5IQ9C Other 3.53 5,977,943 30,432 45 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 15 of 32 * 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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. 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: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: 28-Feb-05 NY 5.64000% 1-Oct-19 MSC5IQ9C Other 4.25 5,979,846 31,520 46 VA 5.41300% 1-Nov-14 MSC5IQ9A Industrial 0.00 5,961,327 33,741 47 MD 5.35000% 1-Dec-14 MSC5IQ9A Office 0.00 5,774,579 32,388 48 VA 7.88000% 10-Sep-17 MSC5IQ9B Multifamily 0.00 5,629,201 41,821 49 OH 8.60000% 1-Dec-11 MSC5IQ9B Multifamily 0.00 5,500,367 46,716 50 28-Feb-05 NY 5.62000% 1-Oct-14 MSC5IQ9D Other 3.56 5,464,371 31,915 51 28-Feb-05 AK 6.85000% 1-Mar-14 MSC5IQ9A Industrial 1.47 5,361,836 42,148 52 28-Feb-05 NY 5.42000% 1-Nov-14 MSC5IQ9C Other 7.83 5,369,266 30,645 53 FL 5.79000% 1-Dec-14 MSC5IQ9A Lodging 0.00 5,318,750 33,787 54 MD 5.34000% 5-Jan-10 MSC5IQ9A Lodging 0.00 5,274,515 32,042 55 WV 9.39000% 1-Aug-16 MSC5IQ9B Multifamily 0.00 4,112,518 36,270 56 WV 9.39000% 1-Aug-16 MSC5IQ9B Multifamily 0.00 986,830 8,703 57 TX 8.33000% 10-Jun-18 MSC5IQ9B Multifamily 0.00 5,024,235 38,602 58 NV 5.53000% 1-Feb-20 MSC5IQ9A Industrial 0.00 4,964,133 40,934 59 NJ 5.56000% 1-Sep-14 MSC5IQ9A Industrial 0.00 4,963,160 28,578 A 60 FL 5.62000% 1-Jul-14 MSC5IQ9A Office 0.00 4,934,318 28,652 61 CA 6.70000% 10-Jan-19 MSC5IQ9B Multifamily 0.00 4,932,180 32,264 62 TX 8.85000% 10-Sep-19 MSC5IQ9B Multifamily 0.00 4,712,290 38,502 63 28-Feb-05 NY 5.46000% 1-Nov-19 MSC5IQ9C Other 2.49 4,673,440 26,792 64 28-Feb-05 NY 5.88000% 1-Oct-14 MSC5IQ9D Other 4.44 4,670,922 27,817 65 WA 8.51000% 10-Jan-13 MSC5IQ9B Multifamily 0.00 4,640,684 38,789 66 CA 6.11000% 1-Jul-14 MSC5IQ9A Office 0.00 4,586,817 28,057 B 67 NC 7.13000% 1-Jan-14 MSC5IQ9B Multifamily 0.00 4,554,492 33,198 68 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 16 of 32 * 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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. 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: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: CA 6.05000% 1-Aug-14 MSC5IQ9A Office 0.00 4,540,629 27,577 69 UT 8.50000% 10-May-17 MSC5IQ9B Multifamily 0.00 4,538,572 35,754 70 28-Feb-05 NY 5.81000% 1-Aug-14 MSC5IQ9C Other 6.17 4,500,000 22,514 71 28-Feb-05 NY 5.19000% 1-Dec-14 MSC5IQ9C Other 17.81 4,500,000 20,111 72 AZ 5.01200% 1-Dec-14 MSC5IQ9A Retail 0.00 4,400,000 18,990 73 WI 6.59000% 10-Dec-17 MSC5IQ9B Multifamily 0.00 4,340,429 28,455 74 28-Feb-05 NY 5.89000% 1-Jul-14 MSC5IQ9C Other 3.26 4,280,230 23,575 75 MN 5.83000% 1-Aug-14 MSC5IQ9A Industrial 0.00 4,266,155 25,313 76 OH 5.35000% 1-Jan-12 MSC5IQ9A Retail 0.00 4,245,548 23,788 77 CA 5.53000% 1-Jan-15 MSC5IQ9A Retail 0.00 4,080,841 25,251 78 TX 5.40000% 1-Dec-14 MSC5IQ9A Retail 0.00 3,982,642 22,461 79 28-Feb-05 GA 5.95000% 1-Oct-14 MSC5IQ9D Other 2.10 3,975,577 23,854 80 28-Feb-05 OH 6.35000% 1-Jul-14 MSC5IQ9D Other 2.49 3,965,777 24,889 81 NJ 7.43000% 1-Jun-16 MSC5IQ9B Multifamily 0.00 3,909,530 29,514 82 TN 7.23000% 10-Aug-16 MSC5IQ9B Multifamily 0.00 3,830,876 28,357 83 GA 8.45000% 1-Jan-21 MSC5IQ9B Multifamily 0.00 3,752,458 33,289 84 28-Feb-05 NY 6.59000% 1-Aug-19 MSC5IQ9C Other 3.31 3,687,111 21,900 A 85 NC 7.52000% 10-Jun-17 MSC5IQ9B Multifamily 0.00 3,647,653 27,323 86 GA 6.11000% 1-Sep-19 MSC5IQ9A Retail 0.00 3,610,414 31,443 B 87 NV 5.63000% 1-Dec-11 MSC5IQ9A Office 0.00 3,600,000 17,453 88 NJ 5.84000% 1-Aug-14 MSC5IQ9A Retail 0.00 3,558,465 22,844 89 TN 8.22000% 10-Mar-17 MSC5IQ9B Multifamily 0.00 3,499,538 27,907 A 90 IL 7.04000% 10-Nov-22 MSC5IQ9B Multifamily 0.00 3,495,057 23,714 91 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 17 of 32 * 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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. 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: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: 28-Feb-05 MD 5.87000% 1-Jan-15 MSC5IQ9A Retail 1.64 3,489,232 20,693 92 TX 5.98300% 5-Jan-15 MSC5IQ9A Multifamily 0.00 3,484,733 22,514 93 VA 8.77000% 1-Jul-12 MSC5IQ9A Multifamily 0.00 3,419,075 29,161 94 SC 8.22000% 10-Jun-17 MSC5IQ9B Multifamily 0.00 3,317,967 26,371 95 NH 9.07000% 1-Jan-17 MSC5IQ9B Multifamily 0.00 3,310,728 28,339 A 96 CA 5.94000% 1-Aug-14 MSC5IQ9A Self storage 0.00 3,274,621 19,658 97 UT 7.49000% 1-Feb-18 MSC5IQ9B Multifamily 0.00 3,256,447 24,100 98 28-Feb-05 NY 6.00000% 1-Aug-14 MSC5IQ9D Other 3.29 3,236,714 17,882 99 MN 6.25000% 1-Sep-14 MSC5IQ9A Office 0.00 3,025,877 20,160 100 AZ 6.40000% 1-Sep-24 MSC5IQ9A Industrial 0.00 3,005,230 22,561 101 VA 8.30000% 1-Jan-15 MSC5IQ9B Multifamily 0.00 3,005,286 24,908 102 NC 8.02000% 10-Jun-16 MSC5IQ9B Multifamily 0.00 2,988,862 22,790 103 28-Feb-05 NY 6.12000% 1-Sep-14 MSC5IQ9C Other 7.05 2,989,636 16,758 104 28-Feb-05 AL 6.20000% 1-Aug-14 MSC5IQ9A Retail 1.81 2,978,175 18,374 105 CA 5.98000% 1-Sep-14 MSC5IQ9A Industrial 0.00 2,969,145 19,292 106 NY 6.38000% 1-Aug-24 MSC5IQ9A Retail 0.00 2,949,420 22,156 107 VA 5.75000% 1-Oct-14 MSC5IQ9A Self storage 0.00 2,833,960 17,992 108 TX 8.00000% 10-Jul-16 MSC5IQ9B Multifamily 0.00 2,798,233 21,280 109 CA 8.06000% 1-Oct-17 MSC5IQ9B Multifamily 0.00 2,784,503 21,741 110 NC 8.22000% 1-Jan-17 MSC5IQ9B Multifamily 0.00 2,759,010 22,051 A 111 MS 8.47000% 1-Nov-14 MSC5IQ9B Multifamily 0.00 2,731,861 23,004 112 MS 8.47000% 1-Nov-14 MSC5IQ9B Multifamily 0.00 2,695,478 22,697 113 NM 7.81000% 10-Feb-17 MSC5IQ9B Multifamily 0.00 2,691,868 19,996 114 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 18 of 32 * 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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. 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: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: 28-Feb-05 VA 6.20000% 1-Aug-14 MSC5IQ9A Office 1.89 2,670,654 17,728 115 GA 6.32000% 1-Sep-24 MSC5IQ9A Retail 0.00 2,659,995 19,845 116 28-Feb-05 NY 5.27000% 1-Nov-14 MSC5IQ9C Other 12.77 2,600,000 11,418 117 28-Feb-05 NY 5.28000% 1-Jan-15 MSC5IQ9C Other 5.38 2,596,048 12,751 118 FL 5.90000% 1-Aug-19 MSC5IQ9A 0.00 2,565,484 22,135 119 WA 5.84000% 1-Nov-24 MSC5IQ9A Office 0.00 2,571,046 18,388 120 PA 6.19000% 1-Oct-14 MSC5IQ9A Office 0.00 2,541,883 18,731 121 NJ 6.36000% 5-Feb-15 MSC5IQ9A Retail 0.00 2,489,157 18,434 122 28-Feb-05 NY 5.95000% 1-Dec-14 MSC5IQ9D Other 20.44 2,500,000 12,396 123 NJ 5.71000% 1-Oct-14 MSC5IQ9A Office 0.00 2,484,838 14,526 124 CA 6.31000% 1-Sep-14 MSC5IQ9A Industrial 0.00 2,475,546 16,585 A 125 TX 8.49000% 1-May-19 MSC5IQ9B Multifamily 0.00 2,473,656 19,667 126 FL 8.80000% 1-Nov-11 MSC5IQ9B Multifamily 0.00 2,471,195 21,337 127 28-Feb-05 NY 5.60000% 1-Nov-19 MSC5IQ9A Retail 1.46 2,455,509 20,560 128 VA 5.48000% 1-Jan-15 MSC5IQ9A Industrial 0.00 2,388,700 14,709 129 28-Feb-05 NY 5.65000% 1-Nov-19 MSC5IQ9C Other 5.47 2,386,890 13,973 130 AZ 5.49000% 1-Dec-14 MSC5IQ9A Self storage 0.00 2,384,922 14,724 131 KS 8.98000% 1-Mar-15 MSC5IQ9B Multifamily 0.00 2,333,187 20,321 132 AZ 5.53000% 1-Dec-14 MSC5IQ9A Retail 0.00 2,310,481 14,319 133 VA 5.85000% 1-Oct-14 MSC5IQ9A Office 0.00 2,293,891 16,456 134 28-Feb-05 NY 6.15000% 1-Nov-14 MSC5IQ9C Other 4.50 2,294,399 12,896 135 28-Feb-05 NY 5.35000% 1-Dec-14 MSC5IQ9C Other 11.11 2,289,573 12,844 136 MT 8.15000% 1-Apr-17 MSC5IQ9B Multifamily 0.00 2,215,909 16,969 137 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 19 of 32 * 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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. 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: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: AL 6.01700% 1-Aug-14 MSC5IQ9A Industrial 0.00 2,183,355 13,214 A 138 OK 6.37000% 1-Oct-29 MSC5IQ9A Retail 0.00 2,181,772 14,676 139 WI 7.04000% 10-Apr-14 MSC5IQ9B Multifamily 0.00 2,179,393 15,698 140 OK 8.04000% 10-Jan-18 MSC5IQ9B Multifamily 0.00 2,169,764 16,301 141 TX 5.64000% 1-Jan-20 MSC5IQ9A Industrial 0.00 2,077,559 17,315 142 28-Feb-05 NY 5.85000% 1-Dec-14 MSC5IQ9C Other 3.07 2,081,310 14,962 143 MN 5.88000% 1-Nov-24 MSC5IQ9A Office 0.00 2,076,723 14,900 144 NY 5.45000% 1-Oct-19 MSC5IQ9A Retail 0.00 2,054,733 17,103 145 28-Feb-05 NY 6.07000% 1-Sep-14 MSC5IQ9C Other 4.73 2,000,000 10,454 146 28-Feb-05 NY 5.72000% 1-Jul-14 MSC5IQ9C Other 6.80 1,994,649 10,117 147 VA 5.69000% 1-Jan-25 MSC5IQ9A Retail 0.00 1,986,466 13,973 148 CT 5.36000% 1-Nov-14 MSC5IQ9B Multifamily 0.00 1,988,964 11,181 A 149 28-Feb-05 NY 5.90000% 1-Dec-24 MSC5IQ9D Other 17.47 1,982,350 14,213 150 28-Feb-05 NY 6.32000% 1-Sep-14 MSC5IQ9C Other 2.32 1,986,585 12,520 151 FL 5.93000% 1-Aug-19 MSC5IQ9A Retail 0.00 1,974,395 17,067 152 28-Feb-05 MI 6.51000% 1-Aug-19 MSC5IQ9D Other 4.70 1,978,446 13,630 153 NY 6.26000% 1-Sep-19 MSC5IQ9A Mixed use 0.00 1,952,175 17,159 154 TX 5.35000% 1-Nov-14 MSC5IQ9A Industrial 0.00 1,936,233 21,557 155 CA 7.96000% 10-Oct-16 MSC5IQ9B Multifamily 0.00 1,934,701 14,620 156 28-Feb-05 NY 5.78000% 1-Oct-14 MSC5IQ9C Other 14.57 1,900,000 9,152 157 UT 6.30000% 1-Oct-24 MSC5IQ9A Self storage 0.00 1,875,877 13,943 158 FL 5.66000% 1-Oct-23 MSC5IQ9A Retail 0.00 1,868,385 13,596 159 AZ 5.59000% 1-Nov-14 MSC5IQ9A Office 0.00 1,865,111 10,752 160 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 20 of 32 * 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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. 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: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: UT 8.50000% 1-Feb-15 MSC5IQ9B Multifamily 0.00 1,854,282 15,588 A 161 NM 8.04000% 10-Aug-17 MSC5IQ9B Multifamily 0.00 1,855,020 13,995 162 NY 5.18000% 1-Nov-11 MSC5IQ9B Multifamily 0.00 1,835,018 11,010 A 163 28-Feb-05 NY 6.32000% 1-Aug-14 MSC5IQ9D Other 1.83 1,836,021 11,581 164 OH 6.50000% 1-Dec-18 MSC5IQ9A Industrial 0.00 1,811,279 13,980 165 28-Feb-05 NY 6.32000% 1-Dec-14 MSC5IQ9C Other 21.77 1,800,000 9,480 166 UT 5.72000% 1-Dec-14 MSC5IQ9A Retail 0.00 1,789,077 11,291 167 28-Feb-05 NY 5.95000% 1-Nov-14 MSC5IQ9D Other 3.52 1,790,864 10,734 168 MN 5.83000% 1-Aug-14 MSC5IQ9A Industrial 0.00 1,785,832 10,596 169 OH 6.18000% 1-Sep-14 MSC5IQ9B Multifamily 0.00 1,772,890 13,083 B 170 28-Feb-05 MI 6.37000% 1-Jul-14 MSC5IQ9D Other 1.50 1,749,913 20,904 171 28-Feb-05 NY 5.37000% 1-Aug-14 MSC5IQ9C Other 7.88 1,741,626 8,960 172 28-Feb-05 NY 5.64000% 1-Dec-14 MSC5IQ9C Other 8.66 1,696,211 8,931 173 CA 6.40000% 1-Aug-24 MSC5IQ9A Industrial 0.00 1,671,405 12,575 174 NM 5.75000% 10-Aug-16 MSC5IQ9A Office 0.00 1,642,696 16,467 175 IN 6.20000% 1-Dec-14 MSC5IQ9A Retail 0.00 1,640,900 12,049 176 28-Feb-05 NY 5.74000% 1-Dec-14 MSC5IQ9D Other 6.77 1,596,432 8,603 A 177 28-Feb-05 NY 5.82000% 1-Nov-14 MSC5IQ9D Other 2.95 1,595,551 8,693 A 178 28-Feb-05 NY 6.07000% 1-Jul-14 MSC5IQ9C Other 5.59 1,594,784 8,661 179 UT 6.07000% 1-Oct-24 MSC5IQ9A Retail 0.00 1,579,132 11,528 180 28-Feb-05 NY 5.74000% 1-Aug-14 MSC5IQ9C Other 5.04 1,576,469 9,269 181 28-Feb-05 DC 6.00000% 1-Oct-19 MSC5IQ9D Other 4.16 1,566,574 13,502 182 CO 6.02000% 1-Sep-14 MSC5IQ9A Office 0.00 1,564,437 9,463 A 183 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 21 of 32 * 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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. 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: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: MD 5.45000% 1-Jan-15 MSC5IQ9A Industrial 0.00 1,529,284 10,550 184 UT 8.22000% 1-Jan-18 MSC5IQ9B Multifamily 0.00 1,481,472 11,687 185 MI 6.07000% 1-Oct-19 MSC5IQ9A Retail 0.00 1,468,845 12,715 186 SC 6.70000% 10-Jun-17 MSC5IQ9B Multifamily 0.00 1,468,088 9,679 187 TX 8.85000% 10-Jan-20 MSC5IQ9B Multifamily 0.00 1,461,955 11,908 188 PA 7.91000% 10-Mar-17 MSC5IQ9B Multifamily 0.00 1,457,188 10,913 189 PA 5.44000% 1-Feb-10 MSC5IQ9A Office 0.00 1,446,561 8,178 190 28-Feb-05 NY 6.32000% 1-Nov-14 MSC5IQ9C Other 5.20 1,438,003 9,046 191 TX 5.99000% 1-Jan-15 MSC5IQ9A Multifamily 0.00 1,433,725 9,269 192 FL 5.72000% 1-Dec-24 MSC5IQ9A Office 0.00 1,387,383 9,805 193 28-Feb-05 NY 6.23000% 1-Jul-14 MSC5IQ9D Other 2.89 1,387,746 8,602 194 FL 6.00000% 1-Sep-19 MSC5IQ9A Industrial 0.00 1,365,792 11,814 195 IA 8.30000% 1-Dec-14 MSC5IQ9B Multifamily 0.00 1,367,129 10,869 196 FL 5.08000% 1-Jan-12 MSC5IQ9A Office 0.00 1,345,185 7,313 197 TX 5.79000% 1-Jan-25 MSC5IQ9A Industrial 0.00 1,340,971 9,509 198 GA 5.70000% 1-Sep-19 MSC5IQ9A Industrial 0.00 1,316,188 11,174 199 28-Feb-05 NY 6.46000% 1-Dec-14 MSC5IQ9C Other 3.69 1,295,152 8,259 200 28-Feb-05 NY 5.99000% 1-Dec-14 MSC5IQ9C Other 7.85 1,294,713 7,855 201 28-Feb-05 NY 5.84000% 1-Aug-14 MSC5IQ9C Other 7.73 1,294,506 7,081 202 GA 5.87000% 1-Nov-14 MSC5IQ9A Retail 0.00 1,285,574 9,216 203 ND 5.50000% 1-Feb-20 MSC5IQ9A Industrial 0.00 1,191,370 9,805 204 28-Feb-05 NY 5.16000% 1-Dec-14 MSC5IQ9C Other 5.41 1,196,906 5,972 205 28-Feb-05 NY 5.87000% 1-Nov-19 MSC5IQ9C Other 3.35 1,196,849 6,494 206 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 22 of 32 * 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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. 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: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: CA 5.85000% 1-Sep-14 MSC5IQ9A Retail 0.00 1,191,665 7,079 207 TX 5.53000% 1-Dec-19 MSC5IQ9A Office 0.00 1,182,704 9,824 208 FL 6.10000% 1-Oct-24 MSC5IQ9A Retail 0.00 1,184,404 8,667 209 TX 5.64000% 1-Jan-20 MSC5IQ9A Retail 0.00 1,137,711 9,482 210 28-Feb-05 NY 5.87000% 1-Dec-14 MSC5IQ9D Other 5.15 1,097,695 5,953 211 28-Feb-05 NY 5.97000% 1-Nov-14 MSC5IQ9C Other 3.38 1,094,438 6,574 212 IN 5.66000% 1-Dec-14 MSC5IQ9A Office 0.00 1,093,264 6,860 213 NC 5.45000% 1-Mar-14 MSC5IQ9A Retail 0.00 1,076,318 12,723 B 214 28-Feb-05 NY 5.68000% 1-May-14 MSC5IQ9C Other 9.30 1,087,163 6,426 215 28-Feb-05 NY 6.12000% 1-Sep-14 MSC5IQ9C Other 5.69 1,042,739 6,377 216 28-Feb-05 NJ 5.85000% 1-Dec-14 MSC5IQ9A Office 2.13 1,025,918 6,076 217 TX 5.63000% 1-Nov-14 MSC5IQ9A Retail 0.00 1,016,191 7,161 218 28-Feb-05 NY 6.12000% 1-Aug-14 MSC5IQ9C Other 4.81 996,078 5,646 219 28-Feb-05 NY 6.01000% 1-Oct-14 MSC5IQ9C Other 10.16 993,963 6,002 220 28-Feb-05 NY 5.73000% 1-Jul-14 MSC5IQ9C Other 7.34 990,386 5,823 221 OH 6.02000% 1-Oct-19 MSC5IQ9A Office 0.00 986,881 7,176 222 28-Feb-05 NY 5.99000% 1-May-14 MSC5IQ9C Other 5.97 988,750 5,989 223 OH 6.38000% 1-Aug-14 MSC5IQ9A Retail 0.00 983,140 7,385 224 MN 6.12500% 1-Sep-19 MSC5IQ9B Multifamily 0.00 975,818 8,506 225 28-Feb-05 NY 5.91000% 1-Jun-14 MSC5IQ9C Other 13.20 964,985 5,332 A 226 GA 5.90000% 1-Aug-19 MSC5IQ9A Retail 0.00 923,185 7,965 227 UT 6.45000% 1-Aug-24 MSC5IQ9A Office 0.00 884,950 6,684 228 28-Feb-05 NY 5.86000% 1-Oct-14 MSC5IQ9C Other 5.35 834,796 5,005 229 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 23 of 32 * 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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. 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: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: 28-Feb-05 NY 6.08000% 1-Sep-14 MSC5IQ9C Other 13.35 800,000 4,188 230 28-Feb-05 NY 5.68000% 1-Nov-14 MSC5IQ9C Other 24.65 797,790 4,225 231 28-Feb-05 NY 5.45000% 1-Dec-14 MSC5IQ9D Other 6.08 698,359 3,587 A 232 CO 5.73000% 10-Nov-14 MSC5IQ9A Retail 0.00 694,686 4,395 233 IA 5.77000% 1-Oct-14 MSC5IQ9A Retail 0.00 669,285 7,691 234 28-Feb-05 NY 6.03000% 1-Nov-24 MSC5IQ9C Other 2.73 642,871 4,700 235 28-Feb-05 NY 6.39000% 1-Jul-19 MSC5IQ9C Other 4.96 597,510 3,466 236 NY 5.70000% 1-Jul-19 MSC5IQ9A Industrial 0.00 532,204 4,553 237 28-Feb-05 NY 6.22000% 1-Sep-14 MSC5IQ9C Other 30.33 448,451 2,573 238 28-Feb-05 NY 6.11000% 1-Oct-14 MSC5IQ9C Other 46.75 422,488 2,602 239 28-Feb-05 NY 6.14000% 1-Nov-14 MSC5IQ9C Other 8.12 249,357 1,415 240 28-Feb-05 NY 6.28000% 1-Dec-14 MSC5IQ9D Other 12.95 174,325 1,091 241 1,529,317,553 8,729,133 0 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 24 of 32 * 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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Morgan Stanley Capital I Inc. Mortgage Loan Characteristics ABN AMRO Acct: 722380.1 Series 2005-IQ9 Commercial Mortgage Pass-Through Certificates 31-Mar-05 16-May-05 15-Mar-05 15-Apr-05 15-Apr-05 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) 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 25 of 32 Current Scheduled Balance # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 205 538,747,626 35.23 131 6.38 1.75 % 0 to 8,000,000 % 26 297,580,970 19.46 115 5.92 0.34 % 8,000,000 to 16,000,000 % 3 60,253,822 3.94 173 5.35 0.00 % 16,000,000 to 24,000,000 % 2 49,510,000 3.24 239 5.25 0.00 % 24,000,000 to 32,000,000 % 0 0 0.00 0 0.00 0.00 % 32,000,000 to 40,000,000 % 1 41,540,000 2.72 357 5.12 0.00 % 40,000,000 to 48,000,000 % 0 0 0.00 0 0.00 0.00 % 48,000,000 to 56,000,000 % 0 0 0.00 0 0.00 0.00 % 56,000,000 to 64,000,000 % 1 65,500,000 4.28 58 5.05 0.00 % 64,000,000 to 72,000,000 % 1 75,000,000 4.90 99 5.28 0.00 % 72,000,000 to 80,000,000 % 0 0 0.00 0 0.00 0.00 % 80,000,000 to 88,000,000 % 0 0 0.00 0 0.00 0.00 % 88,000,000 to 96,000,000 % 0 0 0.00 0 0.00 0.00 % 96,000,000 to 104,000,000 % 0 0 0.00 0 0.00 0.00 % 104,000,000 to 112,000,000 % 0 0 0.00 0 0.00 0.00 % 112,000,000 to 120,000,000 % 1 120,435,136 7.88 80 5.03 0.00 % 120,000,000 to 128,000,000 % 1 134,500,000 8.79 116 5.75 0.00 % 128,000,000 to 136,000,000 % 0 0 0.00 0 0.00 0.00 % 136,000,000 to 144,000,000 % 1 146,250,000 9.56 114 5.75 0.00 % 144,000,000 to 152,000,000 % 0 0 0.00 0 0.00 0.00 % 152,000,000 & Above % 146,250,000 174,325 1,529,317,553 242 100.00 % Average Schedule BalanceMaximum Schedule BalanceMinimum Schedule Balance 6,319,494 Current Mortgage Interest Rate # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % 0.000% % to 0.750% 0 0 0.00 0 0.00 0.00 % 0.751% % to 1.500% 0 0 0.00 0 0.00 0.00 % 1.501% % to 2.250% 0 0 0.00 0 0.00 0.00 % 2.251% % to 3.000% 0 0 0.00 0 0.00 0.00 % 3.001% % to 3.750% 0 0 0.00 0 0.00 0.00 % 3.751% % to 4.500% 15 330,088,389 21.58 130 5.04 0.26 % 4.501% % to 5.250% 123 881,168,329 57.62 121 5.63 0.82 % 5.251% % to 6.000% 57 131,747,925 8.61 142 6.27 1.76 % 6.001% % to 6.750% 11 67,486,438 4.41 143 7.35 0.12 % 6.751% % to 7.500% 16 49,838,512 3.26 145 7.99 0.00 % 7.501% % to 8.250% 17 60,577,883 3.96 136 8.56 0.00 % 8.251% % to 9.000% 3 8,410,076 0.55 138 9.26 0.00 % 9.001% % to 9.750% 0 0 0.00 0 0.00 0.00 % 9.751% % to 10.500% 0 0 0.00 0 0.00 0.00 % 10.501% % & Above 242 1,529,317,553 Minimum Mortgage Interest RateMaximum Mortgage Interest Rate 100.00 % 4.550%9.390% Fully Amortizing Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % % to 0 60 4 5,431,748 0.36 112 5.75 0.48 % % to 61 120 18 32,902,758 2.15 173 5.82 0.31 % % to 121 180 16 29,666,607 1.94 233 6.08 1.23 % % to 181 240 1 2,181,772 0.14 294 6.37 0.00 % % & 241 Above 294 107 39 70,182,885 Minimum Remaining TermMaximum Remaining Term 4.59 % 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 6 110,101,341 7.20 58 5.00 0.00 % % 37 to 60 147 1,078,643,437 70.53 107 5.69 0.85 % % 61 to 120 44 164,448,638 10.75 152 7.54 0.48 % % 121 to 180 3 15,843,688 1.04 190 8.17 0.00 % % 181 to 240 3 90,097,564 5.89 347 5.23 0.00 % % 241 & Above 357 56 203 1,459,134,668 Minimum Remaining TermMaximum Remaining Term % 95.41 Morgan Stanley Capital I Inc. Mortgage Loan Characteristics ABN AMRO Acct: 722380.1 Series 2005-IQ9 Commercial Mortgage Pass-Through Certificates 31-Mar-05 16-May-05 15-Mar-05 15-Apr-05 15-Apr-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Geographic Distribution Distribution of DSCR (PFY) Distribution of DSCR (Cutoff) 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 26 of 32 Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 7 20,541,340 1.34 119 6.27 1.64 % % 0.010 2.000 39 117,745,522 7.70 126 5.88 3.77 % % 2.001 5.990 12 24,415,141 1.60 114 5.71 7.27 % % 5.991 8.990 3 4,370,699 0.29 114 5.58 10.44 % % 8.991 11.990 5 6,439,310 0.42 114 5.64 13.44 % % 11.991 14.990 2 6,482,350 0.42 153 5.41 17.71 % % 14.991 17.990 1 2,500,000 0.16 116 5.95 20.44 % % 17.991 20.990 1 1,800,000 0.12 116 6.32 21.77 % % 20.991 23.990 1 797,790 0.05 115 5.68 24.65 % % 23.991 26.990 0 0 0.00 0 0.00 0.00 % % 26.991 29.990 1 448,451 0.03 113 6.22 30.33 % % 29.991 32.990 0 0 0.00 0 0.00 0.00 % % 32.991 35.990 0 0 0.00 0 0.00 0.00 % % 35.991 38.990 0 0 0.00 0 0.00 0.00 % % 38.991 41.990 1 422,488 0.03 114 6.11 46.75 % % 41.991 & Above 169 1,343,354,463 87.84 128 5.84 0.00 % % Unknown 46.750 1.460 242 1,529,317,553 100.00 % Minimum DSCR Maximum DSCR Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 155 1,060,173,047 69.32 132 6.00 0.03 % % 0.010 2.000 54 307,858,219 20.13 100 5.47 1.53 % % 2.001 5.990 11 19,915,141 1.30 114 5.68 7.51 % % 5.991 8.990 3 4,370,699 0.29 114 5.58 10.44 % % 8.991 11.990 5 6,439,310 0.42 114 5.64 13.44 % % 11.991 14.990 2 6,482,350 0.42 153 5.41 17.71 % % 14.991 17.990 1 2,500,000 0.16 116 5.95 20.44 % % 17.991 20.990 1 1,800,000 0.12 116 6.32 21.77 % % 20.991 23.990 1 797,790 0.05 115 5.68 24.65 % % 23.991 26.990 0 0 0.00 0 0.00 0.00 % % 26.991 29.990 1 448,451 0.03 113 6.22 30.33 % % 29.991 32.990 0 0 0.00 0 0.00 0.00 % % 32.991 35.990 0 0 0.00 0 0.00 0.00 % % 35.991 38.990 0 0 0.00 0 0.00 0.00 % % 38.991 41.990 1 422,488 0.03 114 6.11 46.75 % % 41.991 & Above 7 118,110,059 7.72 166 5.53 0.00 % % Unknown 46.750 1.100 242 1,529,317,553 100.00 Minimum DSCR Maximum DSCR % Geographic Location # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR New York 70 453,979,621 29.69 105 5.53 1.99 % % California 22 203,821,396 13.33 194 5.58 0.00 % % Texas 21 202,591,993 13.25 98 5.64 0.00 % % Multiple States 1 134,500,000 8.79 116 5.75 0.00 % % Florida 15 80,318,431 5.25 140 6.57 0.00 % % Arizona 7 51,770,734 3.39 203 5.57 0.00 % % Georgia 10 46,529,849 3.04 136 5.94 0.71 % % Maryland 6 31,751,469 2.08 107 5.62 0.18 % % Virginia 9 30,188,560 1.97 126 6.70 0.17 % % Massachusetts 1 24,050,000 1.57 114 5.40 0.00 % % Pennsylvania 4 21,245,632 1.39 112 5.66 0.00 % % Ohio 7 19,265,882 1.26 104 6.76 0.51 % % New Jersey 6 18,431,069 1.21 118 6.16 0.12 % % Utah 8 17,259,809 1.13 164 7.43 0.00 % % District of Columbia 2 16,349,216 1.07 117 5.46 0.40 % % Illinois 2 15,967,598 1.04 137 6.07 3.30 % % North Carolina 5 15,026,334 0.98 127 7.48 0.00 % % Nevada 3 14,824,936 0.97 127 5.69 0.00 % % Wisconsin 3 14,786,378 0.97 111 6.15 0.00 % % Michigan 4 13,804,828 0.90 151 7.32 0.86 % % South Carolina 3 13,584,360 0.89 127 6.48 0.00 % % Kentucky 1 12,935,879 0.85 81 5.17 0.00 % % Minnesota 5 12,130,404 0.79 138 5.97 0.00 % % Tennessee 2 7,330,415 0.48 139 7.70 0.00 % % Washington 2 7,211,731 0.47 144 7.56 0.00 % % New Mexico 3 6,189,584 0.40 142 7.33 0.00 % % Mississippi 2 5,427,339 0.35 115 8.47 0.00 % % Alaska 1 5,361,836 0.35 107 6.85 1.47 % % Alabama 2 5,161,530 0.34 112 6.12 1.04 % % West Virginia 2 5,099,348 0.33 136 9.39 0.00 % % Oklahoma 2 4,351,535 0.28 224 7.20 0.00 % % New Hampshire 1 3,310,728 0.22 141 9.07 0.00 % % Indiana 2 2,734,164 0.18 116 5.98 0.00 % % Kansas 1 2,333,187 0.15 119 8.98 0.00 % % Colorado 2 2,259,122 0.15 114 5.93 0.00 % % Montana 1 2,215,909 0.14 144 8.15 0.00 % % Iowa 2 2,036,414 0.13 115 7.47 0.00 % % Connecticut 1 1,988,964 0.13 115 5.36 0.00 % % North Dakota 1 1,191,370 0.08 178 5.50 0.00 % % 100.00 1,529,317,553 242 % Morgan Stanley Capital I Inc. Mortgage Loan Characteristics ABN AMRO Acct: 722380.1 Series 2005-IQ9 Commercial Mortgage Pass-Through Certificates 31-Mar-05 16-May-05 15-Mar-05 15-Apr-05 15-Apr-05 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 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 27 of 32 Property Types # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR Office 38 531,991,239 34.79 145 5.47 0.01 % % Retail 39 391,210,207 25.58 108 5.45 0.04 % % Multifamily 62 290,446,380 18.99 129 7.12 0.00 % % Other 67 167,981,766 10.98 123 5.84 6.05 % % Industrial 25 87,766,179 5.74 125 5.76 0.09 % % Lodging 4 30,327,316 1.98 106 5.71 0.00 % % Health care 1 14,707,427 0.96 78 5.56 0.00 % % Self storage 4 10,369,380 0.68 136 5.85 0.00 % % Undefined 1 2,565,484 0.17 172 5.90 0.00 % % Mixed use 1 1,952,175 0.13 173 6.26 0.00 % % 1,529,317,553 242 100.00 % Amortization Type # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR AmortizingBalloon 174 780,157,071 51.01 115 6.17 0.86 % % ARD 1 23,097,564 1.51 319 5.58 0.00 % % Full Amortizing 40 72,237,618 4.72 197 5.93 0.68 % % IO Maturity Balloon 17 448,455,300 29.32 137 5.39 0.73 % % IO/Amortizing/Balloon 10 205,370,000 13.43 109 5.61 0.00 % % 1,529,317,553 242 100.00 % Number of Months # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 189 1,327,401,955 86.80 125 0.78 % % 5.54 0 to 12 8 25,143,388 1.64 155 0.31 % % 6.98 13 to 24 9 51,590,462 3.37 153 0.00 % % 7.76 25 to 36 9 27,608,885 1.81 148 0.00 % % 8.10 37 to 48 1 11,563,281 0.76 159 0.00 % % 7.50 49 to 60 8 26,642,188 1.74 144 0.00 % % 7.83 61 to 72 8 26,963,522 1.76 133 0.00 % % 8.11 73 to 84 2 8,059,759 0.53 90 0.00 % % 8.62 85 to 96 7 20,591,656 1.35 102 0.00 % % 8.58 97 to 108 1 3,752,458 0.25 189 0.00 % % 8.45 109 to 120 0 0 0.00 0 0.00 % % 0.00 121 or More 242 1,529,317,553 100.00 % Year # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % 2005 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 1 10,000,000 0.65 56 5.25 0.00 % % 2009 5 100,101,341 6.55 58 4.98 0.00 % % 2010 9 170,069,142 11.12 80 5.29 0.00 % % 2011 5 30,212,242 1.98 84 5.74 0.00 % % 2012 2 79,640,684 5.21 99 5.47 0.00 % % 2013 115 683,801,771 44.71 114 5.80 1.32 % % 2014 20 120,351,347 7.87 117 5.75 0.16 % % 2015 85 335,141,026 21.91 217 6.64 0.37 % % 2016 & Greater 100.00 1,529,317,553 242 % Morgan Stanley Capital I Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Specially Serviced (Part I) ~ Loan Detail (End of Period) Disclosure Control # Servicing Xfer Date Balance Note Rate Maturity Date Remaining Property Type Geo. Location NOI DSCR NOIDate Schedule Actual Life Statement Date: Loan Status Code(1) Not Avail Not Avail Not Avail 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 28 of 32 (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: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period) Disclosure Control # Resolution Strategy Comments Statement Date: 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 29 of 32 Morgan Stanley Capital I Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Modified Loan Detail Disclosure Control # Modification Date Cutoff Maturity Date Modification Description Modified Maturity Date Statement Date: 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 30 of 32 Morgan Stanley Capital I Inc. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 Realized Loss Detail Period Disclosure Control # Appraisal Date Appraisal Value BeginningScheduled Balance Gross Proceeds Gross Proceeds as a % of Sched. Balance Aggregate LiquidationExpenses * Net Liquidation Proceeds Net Proceeds as a % of Sched. Balance Realized Loss Statement Date: Current TotalCumulative 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A. Page 31 of 32 * 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: 15-Apr-0515-Apr-05 15-Mar-05 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-IQ9 ABN AMRO Acct: 722380.1 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 ARA Amount Current P&I Advance Page 32 of 32 13-Apr-2005 - 09:49 (T969-U013) (c) 2005 LaSalle Bank N.A.

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Reporting Package Table of Contents

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Administrator:

Nick Xeros 312.904.0708
nick.xeros@abnamro.com

Analyst:

Dinsmore Sohn 714.259.6258
dinsmore.sohn@abnamro.com

Statement Date:

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

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

Asset-Backed Facts ~ 15 Month Loan Status Summary

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

Historical Collateral Prepayment
Loan Level Detail
Mortgage Loan Characteristics

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

Page 10

Page 11
Page 12

Page 13
Page 14-24

Page 25-27

Specially Serviced (Part I) - Loan Detail

Specially Serviced (Part II) - Servicer Comments
Modified Loan Detail
Realized Loss Detail

Appraisal Reduction Detail

Page 28

Page 29
Page 30
Page 31

Page 32

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

MSC05IQ9

MSC05IQ9_200505_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

24-Feb-05
15-Mar-05

17-Jul-56

Parties to The Transaction

Depositor: Morgan Stanley Capital I Inc.

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

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

Special Servicer: Midland Loan Services, Inc./National Consumer Cooperative Bank

Rating Agency: Fitch Ratings/Standard & Poor's

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.wellsfargo.com/cms

www.etrustee.net

Page 1 of 32

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.847597%

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

126

REMIC III

Statement Date:

ABN AMRO Acct: 722380.1

970.667019002

14.207875845

0.000000000

956.459143156

3.227467794

Fixed

0.00

0.000000000

3.99000000%

0.000000000

61745M2A0

A-1

62,100,000.00

882,309.09

0.00

59,396,112.79

200,425.75

60,278,421.88

1000.000000000

0.000000000

1000.000000000

3.583333304

Fixed

0.00

0.000000000

4.30000000%

0.000000000

61745M2B8

A-2

112,600,000.00

0.00

112,600,000.00

403,483.33

112,600,000.00

1000.000000000

0.000000000

1000.000000000

3.783333333

Fixed

0.00

0.000000000

4.54000000%

0.000000000

61745M2C6

A-3

194,700,000.00

0.00

194,700,000.00

736,615.00

194,700,000.00

1000.000000000

0.000000000

1000.000000000

3.883333369

Fixed

0.00

0.000000000

4.66000000%

0.000000000

61745M2D4

A-4

94,400,000.00

0.00

94,400,000.00

366,586.67

94,400,000.00

1000.000000000

0.000000000

1000.000000000

3.758333333

Fixed

0.00

0.000000000

4.51000000%

0.000000000

61745M2E2

A-AB

43,800,000.00

0.00

43,800,000.00

164,615.00

43,800,000.00

1000.000000000

0.000000000

1000.000000000

3.916666674

Fixed

0.00

0.000000000

4.70000000%

0.000000000

61745M2F9

A-5

446,242,000.00

0.00

446,242,000.00

1,747,781.17

446,242,000.00

997.733636936

1.132441956

0.000000000

996.601194980

3.874532278

Fixed

0.00

0.000000000

4.66000000%

0.000000000

61745M2G7

A-1A

271,561,000.00

307,527.07

0.00

270,638,017.11

1,052,171.86

270,945,544.18

1000.000000000

0.000000000

1000.000000000

3.974999962

Fixed

0.00

0.000000000

4.77000000%

0.000000000

61745M2H5

A-J

130,199,000.00

0.00

130,199,000.00

517,541.02

130,199,000.00

998.408991736

0.000000000

997.632211761

0.050448328

0.00

0.000000000

0.06063447%

0.000000000

61745M2R3/U6176PQG4

X-1

1,531,754,420.00

0.00

1,528,127,549.90

77,274.45

1,529,317,386.06

1000.000000000

0.000000000

1000.000000000

0.902373842

0.00

0.000000000

1.08284861%

0.000000000

61745M2S1/U6176PQH2

X-2

1,491,944,000.00

0.00

1,491,944,000.00

1,346,291.24

1,491,944,000.00

998.360595320

0.000000000

997.571290209

0.124795070

0.00

0.000000000

0.15000000%

0.000000000

61745M2T9/U6176PQJ8

X-Y

168,257,608.00

0.00

167,848,959.10

20,997.72

167,981,765.69

1000.000000000

0.000000000

1000.000000000

4.050000000

Fixed

0.00

0.000000000

4.86000000%

0.000000000

61745M2J1

32,550,000.00

0.00

32,550,000.00

131,827.50

32,550,000.00

1000.000000000

0.000000000

1000.000000000

4.091666957

Fixed

0.00

0.000000000

4.91000000%

0.000000000

61745M2K8

11,488,000.00

0.00

11,488,000.00

47,005.07

11,488,000.00

1000.000000000

0.000000000

1000.000000000

4.166666791

Fixed

0.00

0.000000000

5.00000000%

0.000000000

61745M2L6

26,806,000.00

0.00

26,806,000.00

111,691.67

26,806,000.00

1000.000000000

0.000000000

1000.000000000

4.258333225

N/A

0.00

0.000000000

5.11000000%

0.000000000

61745M2M4/U6176PQK5

15,317,000.00

0.00

15,317,000.00

65,224.89

15,317,000.00

Page 2 of 32

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

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.847597%

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

126

REMIC III

Statement Date:

ABN AMRO Acct: 722380.1

1000.000000000

0.000000000

1000.000000000

4.450000000

N/A

0.00

0.000000000

5.34000000%

0.000000000

61745M2N2/U6176PQL3

15,318,000.00

0.00

15,318,000.00

68,165.10

15,318,000.00

1000.000000000

0.000000000

1000.000000000

4.591666957

N/A

0.00

0.000000000

5.51000000%

0.000000000

61745M2P7/U6176PQM1

11,488,000.00

0.00

11,488,000.00

52,749.07

11,488,000.00

1000.000000000

0.000000000

1000.000000000

4.737848770

0.00

0.000000000

5.68541863%

0.000000000

61745M2Q5/U6176PQN9

17,232,000.00

0.00

17,232,000.00

81,642.61

17,232,000.00

1000.000000000

0.000000000

1000.000000000

3.841666086

N/A

0.00

0.000000000

4.61000000%

0.000000000

61745M2U6/U6176PQP4

5,744,000.00

0.00

5,744,000.00

22,066.53

5,744,000.00

1000.000000000

0.000000000

1000.000000000

3.841667319

N/A

0.00

0.000000000

4.61000000%

0.000000000

61745M2V4/U6176PQQ2

7,659,000.00

0.00

7,659,000.00

29,423.33

7,659,000.00

1000.000000000

0.000000000

1000.000000000

3.841666086

N/A

0.00

0.000000000

4.61000000%

0.000000000

61745M2W2/U6176PQR0

5,744,000.00

0.00

5,744,000.00

22,066.53

5,744,000.00

1000.000000000

0.000000000

1000.000000000

3.841666086

N/A

0.00

0.000000000

4.61000000%

0.000000000

61745M2X0/U6176PQS8

5,744,000.00

0.00

5,744,000.00

22,066.53

5,744,000.00

1000.000000000

0.000000000

1000.000000000

3.841665796

N/A

0.00

0.000000000

4.61000000%

0.000000000

61745M2Y8/U6176PQT6

3,830,000.00

0.00

3,830,000.00

14,713.58

3,830,000.00

1000.000000000

0.000000000

1000.000000000

3.841666086

N/A

0.00

0.000000000

4.61000000%

0.000000000

61745M2Z5/U6176PQU3

5,744,000.00

0.00

5,744,000.00

22,066.53

5,744,000.00

1000.000000000

0.000000000

1000.000000000

3.841666652

N/A

0.00

0.000000000

4.61000000%

0.000000000

61745M3A9/U6176PQV1

11,488,420.00

0.00

11,488,420.00

44,134.68

11,488,420.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSU009

R-III

0.00

Total P&I Payment

0.00

1,531,754,420.00

1,529,317,386.06

8,558,462.99

Total

1,528,127,549.90

1,189,836.16

0.00

7,368,626.83

Page 3 of 32

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.847597%

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

126

GRANTOR TRUST

Statement Date:

ABN AMRO Acct: 722380.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSU012

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 32

Morgan Stanley Capital I Inc.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

7,136,277.99

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

7,447,777.69

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
Recoup of Prior 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

Total Interest Due Certs

Principal Summary

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

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

0.00

7,370,411.05

)

(1,784.20

0.00
0.00
0.00

)

(1,784.20

1,125,778.68

64,057.48

1,189,836.16

0.00
0.00
0.00
0.00
0.00
0.00

1,189,836.16

8,560,247.21

8,558,463.01

1,529,317,552.91

242

1,189,836.16

0.00

0.00
0.00

0.00

1,528,127,716.75

242

214,493.85

922,086.06

64,057.48

311,499.69

64,057.48

311,499.69

77,366.64

0.00
0.00

4,583.00

81,949.64

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(77,366.64

7,368,626.85

Interest Not Advanced (

Current Period

)

0.00

311,499.69

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(922,086.06

)

(214,493.85

0.00

Advance Summary (Advance Made by Servicer)

Page 5 of 32

Morgan Stanley Capital I Inc.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Statement Date:

Cash Reconciliation Summary Pool 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

5,630,208.80

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

5,803,303.06

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
Recoup of Prior 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

Total Interest Due Certs

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

5,746,447.65

)

(1,468.10

0.00
0.00
0.00

)

(1,468.10

843,515.43

38,793.66

882,309.09

0.00
0.00
0.00
0.00
0.00
0.00

882,309.09

6,628,756.74

6,627,288.64

1,258,371,671.64

169

882,309.09

0.00

0.00
0.00

0.00

1,257,489,362.55

169

179,191.84

696,995.26

38,793.66

173,094.26

38,793.66

173,094.26

56,855.41

0.00
0.00

2,622.11

59,477.52

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(56,855.41

5,744,979.55

Interest Not Advanced (

Current Period

)

0.00

173,094.26

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(696,995.26

)

(179,191.84

0.00

Advance Summary (Advance Made by Servicer)

Page 6 of 32

Morgan Stanley Capital I Inc.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Statement Date:

Cash Reconciliation Summary Pool 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,506,069.20

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,644,474.63

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
Recoup of Prior 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

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

0.00

1,623,963.40

)

(316.10

0.00
0.00
0.00

)

(316.10

282,263.25

25,263.82

307,527.07

0.00
0.00
0.00
0.00
0.00
0.00

307,527.07

1,931,490.47

1,931,174.36

270,945,881.27

307,527.07

0.00

0.00
0.00

0.00

270,638,354.20

35,302.01

225,090.80

25,263.82

138,405.43

25,263.82

138,405.43

20,511.23

0.00
0.00

1,960.89

22,472.12

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(20,511.23

1,623,647.29

Interest Not Advanced (

Current Period

)

0.00

138,405.43

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(225,090.80

)

(35,302.01

0.00

Advance Summary (Advance Made by Servicer)

Page 7 of 32

Morgan Stanley Capital I Inc.

Class

Accrued

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1
Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Interest (2)

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass
Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

0.00

A-1

200,425.75

0.00

20.00%

20.05%

30/360

3.990000000%

0.00

A-2

403,483.33

0.00

20.00%

20.05%

30/360

4.300000000%

0.00

A-3

736,615.00

0.00

20.00%

20.05%

30/360

4.540000000%

0.00

A-4

366,586.67

0.00

20.00%

20.05%

30/360

4.660000000%

0.00

A-AB

164,615.00

0.00

20.00%

20.05%

30/360

4.510000000%

0.00

A-5

1,747,781.17

0.00

20.00%

20.05%

30/360

4.700000000%

0.00

A-1A

1,052,171.86

0.00

20.00%

20.05%

30/360

4.660000000%

0.00

A-J

517,541.02

0.00

11.50%

11.53%

30/360

4.770000000%

0.00

X-1

77,274.45

0.00

30/360

0.060634466%

0.00

X-2

1,346,291.24

0.00

30/360

1.082848610%

0.00

X-Y

20,997.72

0.00

30/360

0.150000000%

0.00

131,827.50

0.00

9.38%

9.40%

30/360

4.860000000%

0.00

47,005.07

0.00

8.63%

8.65%

30/360

4.910000000%

0.00

111,691.67

0.00

6.88%

6.89%

30/360

5.000000000%

0.00

65,224.89

0.00

5.88%

5.89%

30/360

5.110000000%

0.00

68,165.10

0.00

4.88%

4.89%

30/360

5.340000000%

0.00

52,749.07

0.00

4.13%

30/360

5.510000000%

0.00

81,642.61

0.00

3.00%

3.01%

30/360

5.685418631%

0.00

22,066.53

0.00

2.63%

30/360

4.610000000%

0.00

29,423.33

0.00

2.13%

30/360

4.610000000%

0.00

22,066.53

0.00

1.75%

30/360

4.610000000%

0.00

22,066.53

0.00

1.38%

30/360

4.610000000%

0.00

14,713.58

0.00

1.13%

30/360

4.610000000%

0.00

22,066.53

0.00

0.75%

30/360

4.610000000%

0.00

44,134.68

0.00

0.00%

30/360

4.610000000%

0.00

7,368,626.83

0.00

(2) Accrued - Deductions + Additions Interest

(3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable.

Page 8 of 32

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

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

Morgan Stanley Capital I Inc.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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 9 of 32

Morgan Stanley Capital I Inc.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

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: 722380.1

0.00%

16-May-05

0.00%

15-Apr-05

0.00%

15-Mar-05

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

Page 10 of 32

Morgan Stanley Capital I Inc.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

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: 722380.1

Series 2005-IQ9

16-May-05

242

100.00%

1,528,127,717

99.76%

0.00%

126

250

5.85%

5.77%

15-Apr-05

242

100.00%

1,529,317,553

99.84%

0.00%

127

251

5.97%

5.89%

15-Mar-05

242

100.00%

1,530,431,137

99.91%

0.00%

128

241

5.60%

5.52%

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

Page 11 of 32

Morgan Stanley Capital I Inc.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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:

5-Apr-05

50,052.20

0.00

1-Apr-05

45,387.62

0.00

1-Apr-05

28,205.73

0.00

1-Apr-05

21,487.50

0.00

1-Apr-05

22,361.66

0.00

1-Apr-05

22,577.15

0.00

1-Apr-05

27,586.21

0.00

1-Apr-05

28,035.52

0.00

1-Apr-05

19,412.45

0.00

1-Apr-05

21,798.09

0.00

111

1-Apr-05

16,161.68

0.00

125

1-Apr-05

13,050.42

0.00

138

1-Apr-05

11,031.55

0.00

149

1-Apr-05

15,418.02

0.00

161

1-Apr-05

10,872.19

0.00

163

1-Apr-05

9,345.85

0.00

183

1-Apr-05

9,233.30

0.00

192

1-Apr-05

3,540.06

0.00

232

375,557.17

Total

Page 12 of 32

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

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

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Morgan Stanley Capital I Inc.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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 13 of 32

Morgan Stanley Capital I Inc.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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:

5.75%

8-Oct-14

MSC5IQ9A

Office

0.00

146,250,000

700,538

5.75%

5-Dec-14

MSC5IQ9A

Retail

0.00

134,500,000

644,750

5.03%

7-Dec-11

MSC5IQ9A

Retail

0.00

120,288,185

651,774

5.28%

11-Jul-13

MSC5IQ9A

Office

0.00

75,000,000

330,000

5.12%

8-Jan-35

MSC5IQ9A

Office

0.00

41,540,000

177,064

5.12%

8-Jan-35

MSC5IQ9A

Office

0.00

25,460,000

108,523

5.05%

1-Feb-10

MSC5IQ9A

Office

0.00

65,500,000

275,646

5.40%

10-Oct-14

MSC5IQ9A

Multifamily

0.00

24,050,000

108,225

5.58%

1-Nov-31

MSC5IQ9A

Office

0.00

23,065,927

139,040

4.55%

1-Feb-10

MSC5IQ9A

Retail

0.00

20,755,300

78,697

6.04%

10-Oct-14

MSC5IQ9A

Multifamily

0.00

16,384,159

99,351

5.39%

10-Oct-14

MSC5IQ9A

Retail

0.00

15,800,000

70,968

5.99%

10-Jul-14

MSC5IQ9A

Office

0.00

15,336,938

95,369

5.40%

10-Jul-14

MSC5IQ9B

Multifamily

0.00

14,757,944

91,219

5.56%

1-Oct-11

MSC5IQ9A

Health care

0.00

14,690,980

84,591

5.42%

3-Feb-15

MSC5IQ9A

Office

0.00

14,648,531

82,729

7.46%

1-Jul-17

MSC5IQ9B

Multifamily

0.00

14,304,488

102,522

28-Feb-05

5.98%

1-Jul-14

MSC5IQ9C

Other

3.58

13,500,000

67,275

5.17%

1-Jan-12

MSC5IQ9A

Office

0.00

12,914,321

77,290

28-Feb-05

5.80%

1-Dec-14

MSC5IQ9D

Other

4.22

12,465,086

67,739

5.52%

5-Jan-15

MSC5IQ9A

Retail

0.00

12,445,100

71,131

7.50%

10-Jul-18

MSC5IQ9B

Multifamily

0.00

11,550,386

85,165

5.34%

5-Jan-15

MSC5IQ9A

Retail

0.00

11,348,222

63,588

Page 14 of 32

* 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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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:

5.44%

1-Jan-15

MSC5IQ9A

Office

0.00

11,250,000

50,972

5.79%

1-Dec-14

MSC5IQ9A

Lodging

0.00

10,919,044

69,468

5.45%

1-Nov-14

MSC5IQ9A

Office

0.00

10,859,588

73,400

5.61%

5-Feb-15

MSC5IQ9A

Industrial

0.00

10,400,000

48,611

5.62%

1-Jul-14

MSC5IQ9A

Office

0.00

10,095,082

58,685

5.25%

5-Dec-09

MSC5IQ9A

Multifamily

0.00

10,000,000

43,750

5.28%

5-Jan-15

MSC5IQ9A

Office

0.00

9,700,000

42,712

5.42%

5-Jan-15

MSC5IQ9A

Multifamily

0.00

8,959,727

50,650

5.79%

1-Dec-14

MSC5IQ9A

Lodging

0.00

8,784,867

55,890

7.46%

10-Jul-17

MSC5IQ9B

Multifamily

0.00

8,677,917

62,196

7.92%

10-Oct-17

MSC5IQ9B

Multifamily

0.00

8,598,022

66,412

8.51%

10-Jun-20

MSC5IQ9B

Multifamily

0.00

8,589,405

67,729

5.50%

1-Oct-11

MSC5IQ9A

Office

0.00

8,460,000

38,775

5.68%

1-Oct-12

MSC5IQ9A

Industrial

0.00

8,257,500

48,184

28-Feb-05

5.85%

1-Oct-14

MSC5IQ9D

Other

3.24

7,569,237

45,379

5.18%

1-Jan-10

MSC5IQ9A

Industrial

0.00

7,116,548

39,173

5.15%

5-Dec-11

MSC5IQ9A

Multifamily

0.00

6,900,000

29,613

31-Dec-04

5.67%

3-Jan-15

MSC5IQ9A

Industrial

1.38

6,870,535

39,917

7.46%

1-Apr-16

MSC5IQ9B

Multifamily

0.00

6,324,804

45,968

5.85%

10-Oct-14

MSC5IQ9A

Office

0.00

6,254,157

37,166

5.15%

5-Dec-11

MSC5IQ9A

Multifamily

0.00

6,160,000

26,437

6.57%

1-Jan-15

MSC5IQ9A

Retail

0.00

5,978,420

38,201

28-Feb-05

5.30%

1-Oct-14

MSC5IQ9C

Other

3.53

5,973,914

30,432

Page 15 of 32

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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:

28-Feb-05

5.64%

1-Oct-19

MSC5IQ9C

Other

4.25

5,976,431

31,520

5.41%

1-Nov-14

MSC5IQ9A

Industrial

0.00

5,954,477

33,741

5.35%

1-Dec-14

MSC5IQ9A

Office

0.00

5,767,936

32,388

7.88%

10-Sep-17

MSC5IQ9B

Multifamily

0.00

5,624,345

41,821

8.60%

1-Dec-11

MSC5IQ9B

Multifamily

0.00

5,493,070

46,716

28-Feb-05

5.62%

1-Oct-14

MSC5IQ9D

Other

3.56

5,458,047

31,915

28-Feb-05

6.85%

1-Mar-14

MSC5IQ9A

Industrial

1.47

5,350,296

42,148

28-Feb-05

5.42%

1-Nov-14

MSC5IQ9C

Other

7.83

5,362,873

30,645

5.79%

1-Dec-14

MSC5IQ9A

Lodging

0.00

5,310,626

33,787

5.34%

5-Jan-10

MSC5IQ9A

Lodging

0.00

5,265,945

32,042

9.39%

1-Aug-16

MSC5IQ9B

Multifamily

0.00

4,108,428

36,270

9.39%

1-Aug-16

MSC5IQ9B

Multifamily

0.00

985,849

8,703

8.33%

10-Jun-18

MSC5IQ9B

Multifamily

0.00

5,020,510

38,602

5.53%

1-Feb-20

MSC5IQ9A

Industrial

0.00

4,946,076

40,934

5.56%

1-Sep-14

MSC5IQ9A

Industrial

0.00

4,957,578

28,578

5.62%

1-Jul-14

MSC5IQ9A

Office

0.00

4,928,775

28,652

6.70%

10-Jan-19

MSC5IQ9B

Multifamily

0.00

4,927,454

32,264

8.85%

10-Sep-19

MSC5IQ9B

Multifamily

0.00

4,708,541

38,502

28-Feb-05

5.46%

1-Nov-19

MSC5IQ9C

Other

2.49

4,667,912

26,792

28-Feb-05

5.88%

1-Oct-14

MSC5IQ9D

Other

4.44

4,665,992

27,817

8.51%

10-Jan-13

MSC5IQ9B

Multifamily

0.00

4,634,806

38,789

6.11%

1-Jul-14

MSC5IQ9A

Office

0.00

4,582,114

28,057

7.13%

1-Jan-14

MSC5IQ9B

Multifamily

0.00

4,548,355

33,198

Page 16 of 32

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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-Aug-14

MSC5IQ9A

Office

0.00

4,535,945

27,577

8.50%

10-May-17

MSC5IQ9B

Multifamily

0.00

4,534,967

35,754

28-Feb-05

5.81%

1-Aug-14

MSC5IQ9C

Other

5.97

4,500,000

21,788

28-Feb-05

5.19%

1-Dec-14

MSC5IQ9C

Other

17.23

4,500,000

19,463

5.01%

1-Dec-14

MSC5IQ9A

Retail

0.00

4,400,000

18,377

6.59%

10-Dec-17

MSC5IQ9B

Multifamily

0.00

4,335,810

28,455

28-Feb-05

5.89%

1-Jul-14

MSC5IQ9C

Other

3.26

4,277,664

23,575

5.83%

1-Aug-14

MSC5IQ9A

Industrial

0.00

4,261,568

25,313

5.35%

1-Jan-12

MSC5IQ9A

Retail

0.00

4,240,687

23,788

5.53%

1-Jan-15

MSC5IQ9A

Retail

0.00

4,074,396

25,251

5.40%

1-Dec-14

MSC5IQ9A

Retail

0.00

3,978,103

22,461

28-Feb-05

5.95%

1-Oct-14

MSC5IQ9D

Other

2.10

3,971,436

23,854

28-Feb-05

6.35%

1-Jul-14

MSC5IQ9D

Other

2.49

3,961,873

24,889

7.43%

1-Jun-16

MSC5IQ9B

Multifamily

0.00

3,904,222

29,514

7.23%

10-Aug-16

MSC5IQ9B

Multifamily

0.00

3,825,600

28,357

8.45%

1-Jan-21

MSC5IQ9B

Multifamily

0.00

3,745,593

33,289

28-Feb-05

6.59%

1-Aug-19

MSC5IQ9C

Other

3.31

3,685,460

21,900

7.52%

10-Jun-17

MSC5IQ9B

Multifamily

0.00

3,643,188

27,323

6.11%

1-Sep-19

MSC5IQ9A

Retail

0.00

3,597,354

31,443

5.63%

1-Dec-11

MSC5IQ9A

Office

0.00

3,600,000

16,890

5.84%

1-Aug-14

MSC5IQ9A

Retail

0.00

3,552,939

22,844

8.22%

10-Mar-17

MSC5IQ9B

Multifamily

0.00

3,495,603

27,907

7.04%

10-Nov-22

MSC5IQ9B

Multifamily

0.00

3,491,848

23,714

Page 17 of 32

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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:

28-Feb-05

5.87%

1-Jan-15

MSC5IQ9A

Retail

1.64

3,485,607

20,693

5.98%

5-Jan-15

MSC5IQ9A

Multifamily

0.00

3,479,593

22,514

8.77%

1-Jul-12

MSC5IQ9A

Multifamily

0.00

3,414,901

29,161

8.22%

10-Jun-17

MSC5IQ9B

Multifamily

0.00

3,314,324

26,371

9.07%

1-Jan-17

MSC5IQ9B

Multifamily

0.00

3,307,412

28,339

5.94%

1-Aug-14

MSC5IQ9A

Self storage

0.00

3,271,173

19,658

7.49%

1-Feb-18

MSC5IQ9B

Multifamily

0.00

3,252,673

24,100

28-Feb-05

6.00%

1-Aug-14

MSC5IQ9D

Other

3.29

3,235,015

17,882

6.25%

1-Sep-14

MSC5IQ9A

Office

0.00

3,021,477

20,160

100

6.40%

1-Sep-24

MSC5IQ9A

Industrial

0.00

2,998,697

22,561

101

8.30%

1-Jan-15

MSC5IQ9B

Multifamily

0.00

3,001,165

24,908

102

8.02%

10-Jun-16

MSC5IQ9B

Multifamily

0.00

2,986,047

22,790

103

28-Feb-05

6.12%

1-Sep-14

MSC5IQ9C

Other

7.05

2,988,125

16,758

104

28-Feb-05

6.20%

1-Aug-14

MSC5IQ9A

Retail

1.81

2,975,188

18,374

105

5.98%

1-Sep-14

MSC5IQ9A

Industrial

0.00

2,964,649

19,292

106

6.38%

1-Aug-24

MSC5IQ9A

Retail

0.00

2,942,946

22,156

107

5.75%

1-Oct-14

MSC5IQ9A

Self storage

0.00

2,829,547

17,992

108

8.00%

10-Jul-16

MSC5IQ9B

Multifamily

0.00

2,795,608

21,280

109

8.06%

1-Oct-17

MSC5IQ9B

Multifamily

0.00

2,781,465

21,741

110

8.22%

1-Jan-17

MSC5IQ9B

Multifamily

0.00

2,755,858

22,051

111

8.47%

1-Nov-14

MSC5IQ9B

Multifamily

0.00

2,728,140

23,004

112

8.47%

1-Nov-14

MSC5IQ9B

Multifamily

0.00

2,691,806

22,697

113

7.81%

10-Feb-17

MSC5IQ9B

Multifamily

0.00

2,689,392

19,996

114

Page 18 of 32

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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:

28-Feb-05

6.20%

1-Aug-14

MSC5IQ9A

Office

1.89

2,666,724

17,728

115

6.32%

1-Sep-24

MSC5IQ9A

Retail

0.00

2,654,159

19,845

116

28-Feb-05

5.27%

1-Nov-14

MSC5IQ9C

Other

12.77

2,600,000

11,418

117

28-Feb-05

5.28%

1-Jan-15

MSC5IQ9C

Other

5.38

2,594,719

12,751

118

5.90%

1-Aug-19

MSC5IQ9A

0.00

2,555,962

22,135

119

5.84%

1-Nov-24

MSC5IQ9A

Office

0.00

2,565,171

18,388

120

6.19%

1-Oct-14

MSC5IQ9A

Office

0.00

2,536,263

18,731

121

6.36%

5-Feb-15

MSC5IQ9A

Retail

0.00

2,483,916

18,434

122

28-Feb-05

5.95%

1-Dec-14

MSC5IQ9D

Other

20.44

2,500,000

12,396

123

5.71%

1-Oct-14

MSC5IQ9A

Office

0.00

2,482,136

14,526

124

6.31%

1-Sep-14

MSC5IQ9A

Industrial

0.00

2,471,978

16,585

125

8.49%

1-May-19

MSC5IQ9B

Multifamily

0.00

2,471,490

19,667

126

8.80%

1-Nov-11

MSC5IQ9B

Multifamily

0.00

2,467,980

21,337

127

28-Feb-05

5.60%

1-Nov-19

MSC5IQ9A

Retail

1.46

2,446,408

20,560

128

5.48%

1-Jan-15

MSC5IQ9A

Industrial

0.00

2,384,899

14,709

129

28-Feb-05

5.65%

1-Nov-19

MSC5IQ9C

Other

5.47

2,384,156

13,973

130

5.49%

1-Dec-14

MSC5IQ9A

Self storage

0.00

2,381,109

14,724

131

8.98%

1-Mar-15

MSC5IQ9B

Multifamily

0.00

2,330,326

20,321

132

5.53%

1-Dec-14

MSC5IQ9A

Retail

0.00

2,306,809

14,319

133

5.85%

1-Oct-14

MSC5IQ9A

Office

0.00

2,288,617

16,456

134

28-Feb-05

6.15%

1-Nov-14

MSC5IQ9C

Other

4.50

2,293,262

12,896

135

28-Feb-05

5.35%

1-Dec-14

MSC5IQ9C

Other

11.11

2,286,937

12,844

136

8.15%

1-Apr-17

MSC5IQ9B

Multifamily

0.00

2,213,990

16,969

137

Page 19 of 32

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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:

6.02%

1-Aug-14

MSC5IQ9A

Industrial

0.00

2,181,089

13,214

138

6.37%

1-Oct-29

MSC5IQ9A

Retail

0.00

2,178,677

14,676

139

7.04%

10-Apr-14

MSC5IQ9B

Multifamily

0.00

2,176,481

15,698

140

8.04%

10-Jan-18

MSC5IQ9B

Multifamily

0.00

2,168,000

16,301

141

5.64%

1-Jan-20

MSC5IQ9A

Industrial

0.00

2,070,009

17,315

142

28-Feb-05

5.85%

1-Dec-14

MSC5IQ9C

Other

3.07

2,076,494

14,962

143

5.88%

1-Nov-24

MSC5IQ9A

Office

0.00

2,071,999

14,900

144

5.45%

1-Oct-19

MSC5IQ9A

Retail

0.00

2,046,962

17,103

145

28-Feb-05

6.07%

1-Sep-14

MSC5IQ9C

Other

4.58

2,000,000

10,117

146

28-Feb-05

5.72%

1-Jul-14

MSC5IQ9C

Other

6.80

1,994,040

10,117

147

5.69%

1-Jan-25

MSC5IQ9A

Retail

0.00

1,981,912

13,973

148

5.36%

1-Nov-14

MSC5IQ9B

Multifamily

0.00

1,986,667

11,181

149

28-Feb-05

5.90%

1-Dec-24

MSC5IQ9D

Other

17.47

1,977,883

14,213

150

28-Feb-05

6.32%

1-Sep-14

MSC5IQ9C

Other

2.32

1,984,527

12,520

151

5.93%

1-Aug-19

MSC5IQ9A

Retail

0.00

1,967,084

17,067

152

28-Feb-05

6.51%

1-Aug-19

MSC5IQ9D

Other

4.70

1,975,549

13,630

153

6.26%

1-Sep-19

MSC5IQ9A

Mixed use

0.00

1,945,199

17,159

154

5.35%

1-Nov-14

MSC5IQ9A

Industrial

0.00

1,923,308

21,557

155

7.96%

10-Oct-16

MSC5IQ9B

Multifamily

0.00

1,932,914

14,620

156

28-Feb-05

5.78%

1-Oct-14

MSC5IQ9C

Other

14.57

1,900,000

9,152

157

6.30%

1-Oct-24

MSC5IQ9A

Self storage

0.00

1,871,782

13,943

158

5.66%

1-Oct-23

MSC5IQ9A

Retail

0.00

1,863,602

13,596

159

5.59%

1-Nov-14

MSC5IQ9A

Office

0.00

1,863,048

10,752

160

Page 20 of 32

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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:

8.50%

1-Feb-15

MSC5IQ9B

Multifamily

0.00

1,851,828

15,588

161

8.04%

10-Aug-17

MSC5IQ9B

Multifamily

0.00

1,853,454

13,995

162

5.18%

1-Nov-11

MSC5IQ9B

Multifamily

0.00

1,831,929

11,010

163

28-Feb-05

6.32%

1-Aug-14

MSC5IQ9D

Other

1.83

1,834,109

11,581

164

6.50%

1-Dec-18

MSC5IQ9A

Industrial

0.00

1,807,111

13,980

165

28-Feb-05

6.32%

1-Dec-14

MSC5IQ9C

Other

21.77

1,800,000

9,480

166

5.72%

1-Dec-14

MSC5IQ9A

Retail

0.00

1,786,314

11,291

167

28-Feb-05

5.95%

1-Nov-14

MSC5IQ9D

Other

3.52

1,789,010

10,734

168

5.83%

1-Aug-14

MSC5IQ9A

Industrial

0.00

1,783,912

10,596

169

6.18%

1-Sep-14

MSC5IQ9B

Multifamily

0.00

1,768,937

13,083

170

28-Feb-05

6.37%

1-Jul-14

MSC5IQ9D

Other

1.50

1,738,299

20,904

171

28-Feb-05

5.37%

1-Aug-14

MSC5IQ9C

Other

7.88

1,740,460

8,960

172

28-Feb-05

5.64%

1-Dec-14

MSC5IQ9C

Other

8.66

1,695,253

8,931

173

6.40%

1-Aug-24

MSC5IQ9A

Industrial

0.00

1,667,744

12,575

174

5.75%

10-Aug-16

MSC5IQ9A

Office

0.00

1,634,101

16,467

175

6.20%

1-Dec-14

MSC5IQ9A

Retail

0.00

1,637,329

12,049

176

28-Feb-05

5.74%

1-Dec-14

MSC5IQ9D

Other

6.77

1,595,465

8,603

177

28-Feb-05

5.82%

1-Nov-14

MSC5IQ9D

Other

2.95

1,594,597

8,693

178

28-Feb-05

6.07%

1-Jul-14

MSC5IQ9C

Other

5.59

1,594,190

8,661

179

6.07%

1-Oct-24

MSC5IQ9A

Retail

0.00

1,575,592

11,528

180

28-Feb-05

5.74%

1-Aug-14

MSC5IQ9C

Other

5.04

1,574,741

9,269

181

28-Feb-05

6.00%

1-Oct-19

MSC5IQ9D

Other

4.16

1,560,906

13,502

182

6.02%

1-Sep-14

MSC5IQ9A

Office

0.00

1,562,822

9,463

183

Page 21 of 32

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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:

5.45%

1-Jan-15

MSC5IQ9A

Industrial

0.00

1,525,679

10,550

184

8.22%

1-Jan-18

MSC5IQ9B

Multifamily

0.00

1,479,933

11,687

185

6.07%

1-Oct-19

MSC5IQ9A

Retail

0.00

1,463,561

12,715

186

6.70%

10-Jun-17

MSC5IQ9B

Multifamily

0.00

1,466,605

9,679

187

8.85%

10-Jan-20

MSC5IQ9B

Multifamily

0.00

1,460,829

11,908

188

7.91%

10-Mar-17

MSC5IQ9B

Multifamily

0.00

1,455,880

10,913

189

5.44%

1-Feb-10

MSC5IQ9A

Office

0.00

1,444,940

8,178

190

28-Feb-05

6.32%

1-Nov-14

MSC5IQ9C

Other

5.20

1,436,531

9,046

191

5.99%

1-Jan-15

MSC5IQ9A

Multifamily

0.00

1,431,613

9,269

192

5.72%

1-Dec-24

MSC5IQ9A

Office

0.00

1,384,191

9,805

193

28-Feb-05

6.23%

1-Jul-14

MSC5IQ9D

Other

2.89

1,386,349

8,602

194

6.00%

1-Sep-19

MSC5IQ9A

Industrial

0.00

1,360,807

11,814

195

8.30%

1-Dec-14

MSC5IQ9B

Multifamily

0.00

1,365,716

10,869

196

31-Dec-04

5.08%

1-Jan-12

MSC5IQ9A

Office

2.54

1,343,566

7,313

197

5.79%

1-Jan-25

MSC5IQ9A

Industrial

0.00

1,337,932

9,509

198

5.70%

1-Sep-19

MSC5IQ9A

Industrial

0.00

1,311,265

11,174

199

28-Feb-05

6.46%

1-Dec-14

MSC5IQ9C

Other

3.69

1,293,864

8,259

200

28-Feb-05

5.99%

1-Dec-14

MSC5IQ9C

Other

7.85

1,293,321

7,855

201

28-Feb-05

5.84%

1-Aug-14

MSC5IQ9C

Other

7.73

1,293,724

7,081

202

5.87%

1-Nov-14

MSC5IQ9A

Retail

0.00

1,282,646

9,216

203

5.50%

1-Feb-20

MSC5IQ9A

Industrial

0.00

1,187,026

9,805

204

28-Feb-05

5.16%

1-Dec-14

MSC5IQ9C

Other

5.41

1,196,081

5,972

205

28-Feb-05

5.87%

1-Nov-19

MSC5IQ9C

Other

3.35

1,196,209

6,494

206

Page 22 of 32

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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:

5.85%

1-Sep-14

MSC5IQ9A

Retail

0.00

1,190,395

7,079

207

5.53%

1-Dec-19

MSC5IQ9A

Office

0.00

1,178,331

9,824

208

6.10%

1-Oct-24

MSC5IQ9A

Retail

0.00

1,181,758

8,667

209

5.64%

1-Jan-20

MSC5IQ9A

Retail

0.00

1,133,576

9,482

210

28-Feb-05

5.87%

1-Dec-14

MSC5IQ9D

Other

5.15

1,097,111

5,953

211

28-Feb-05

5.97%

1-Nov-14

MSC5IQ9C

Other

3.38

1,093,309

6,574

212

5.66%

1-Dec-14

MSC5IQ9A

Office

0.00

1,091,560

6,860

213

5.45%

1-Mar-14

MSC5IQ9A

Retail

0.00

1,068,483

12,723

214

28-Feb-05

5.68%

1-May-14

MSC5IQ9C

Other

9.30

1,085,883

6,426

215

28-Feb-05

6.12%

1-Sep-14

MSC5IQ9C

Other

5.69

1,041,680

6,377

216

28-Feb-05

5.85%

1-Dec-14

MSC5IQ9A

Office

2.13

1,024,843

6,076

217

5.63%

1-Nov-14

MSC5IQ9A

Retail

0.00

1,013,797

7,161

218

28-Feb-05

6.12%

1-Aug-14

MSC5IQ9C

Other

4.81

995,512

5,646

219

28-Feb-05

6.01%

1-Oct-14

MSC5IQ9C

Other

10.16

992,939

6,002

220

28-Feb-05

5.73%

1-Jul-14

MSC5IQ9C

Other

7.34

989,292

5,823

221

6.02%

1-Oct-19

MSC5IQ9A

Office

0.00

984,656

7,176

222

28-Feb-05

5.99%

1-May-14

MSC5IQ9C

Other

5.97

987,697

5,989

223

6.38%

1-Aug-14

MSC5IQ9A

Retail

0.00

980,982

7,385

224

6.13%

1-Sep-19

MSC5IQ9B

Multifamily

0.00

972,292

8,506

225

28-Feb-05

5.91%

1-Jun-14

MSC5IQ9C

Other

13.20

964,406

5,332

226

5.90%

1-Aug-19

MSC5IQ9A

Retail

0.00

919,759

7,965

227

6.45%

1-Aug-24

MSC5IQ9A

Office

0.00

883,023

6,684

228

28-Feb-05

5.86%

1-Oct-14

MSC5IQ9C

Other

5.35

833,868

5,005

229

Page 23 of 32

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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:

28-Feb-05

6.08%

1-Sep-14

MSC5IQ9C

Other

12.92

800,000

4,053

230

28-Feb-05

5.68%

1-Nov-14

MSC5IQ9C

Other

24.65

797,341

4,225

231

28-Feb-05

5.45%

1-Dec-14

MSC5IQ9D

Other

6.08

697,944

3,587

232

5.73%

10-Nov-14

MSC5IQ9A

Retail

0.00

693,607

4,395

233

5.77%

1-Oct-14

MSC5IQ9A

Retail

0.00

664,812

7,691

234

28-Feb-05

6.03%

1-Nov-24

MSC5IQ9C

Other

2.73

641,402

4,700

235

28-Feb-05

6.39%

1-Jul-19

MSC5IQ9C

Other

4.96

597,226

3,466

236

5.70%

1-Jul-19

MSC5IQ9A

Industrial

0.00

530,180

4,553

237

28-Feb-05

6.22%

1-Sep-14

MSC5IQ9C

Other

30.33

448,202

2,573

238

28-Feb-05

6.11%

1-Oct-14

MSC5IQ9C

Other

46.75

422,037

2,602

239

28-Feb-05

6.14%

1-Nov-14

MSC5IQ9C

Other

8.12

249,218

1,415

240

28-Feb-05

6.28%

1-Dec-14

MSC5IQ9D

Other

12.95

174,147

1,091

241

1,528,127,717

8,642,197

Page 24 of 32

(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.

Mortgage Loan Characteristics

ABN AMRO Acct: 722380.1

Series 2005-IQ9

Commercial Mortgage Pass-Through Certificates

29-Apr-05

15-Jun-05

15-Apr-05

16-May-05

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 25 of 32

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

205

538,020,998

35.21

130

6.38

1.77

0 to

8,000,000

297,313,148

19.46

114

5.92

0.34

8,000,000 to 16,000,000

60,205,386

3.94

172

5.35

0.00

16,000,000 to 24,000,000

49,510,000

3.24

238

5.25

0.00

24,000,000 to 32,000,000

0.00

32,000,000 to 40,000,000

41,540,000

2.72

356

5.12

0.00

40,000,000 to 48,000,000

0.00

48,000,000 to 56,000,000

0.00

56,000,000 to 64,000,000

65,500,000

4.29

5.05

0.00

64,000,000 to 72,000,000

75,000,000

4.91

5.28

0.00

72,000,000 to 80,000,000

0.00

80,000,000 to 88,000,000

0.00

88,000,000 to 96,000,000

0.00

96,000,000 to 104,000,000

0.00

104,000,000 to 112,000,000

0.00

112,000,000 to 120,000,000

120,288,185

7.87

5.03

0.00

120,000,000 to 128,000,000

134,500,000

8.80

115

5.75

0.00

128,000,000 to 136,000,000

0.00

136,000,000 to 144,000,000

146,250,000

9.57

113

5.75

0.00

144,000,000 to 152,000,000

0.00

152,000,000 &

Above

146,250,000

174,147

1,528,127,717

242

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

6,314,577

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

0.000%

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%

329,905,932

21.59

129

5.04

0.26

4.501%

5.250%

123

880,557,663

57.62

120

5.63

0.83

5.251%

6.000%

131,556,266

8.61

141

6.27

1.75

6.001%

6.750%

67,407,071

4.41

142

7.35

0.12

6.751%

7.500%

49,788,023

3.26

144

7.99

0.00

7.501%

8.250%

60,511,072

3.96

135

8.56

0.00

8.251%

9.000%

8,401,690

0.55

137

9.26

0.00

9.001%

9.750%

0.00

9.751%

to 10.500%

0.00

10.501%

Above

242

1,528,127,717

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

4.550%
9.390%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

5,394,902

0.35

111

5.75

0.48

120

32,779,895

2.15

172

5.82

0.31

121

180

29,599,791

1.94

232

6.08

1.23

181

240

2,178,677

0.14

293

6.37

0.00

241

Above

293

106

69,953,265

Minimum Remaining Term
Maximum Remaining Term

4.58

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

110,082,733

7.20

5.00

0.00

147

1,077,921,265

70.54

106

5.69

0.86

120

164,277,682

10.75

151

7.54

0.48

121

180

15,826,846

1.04

189

8.17

0.00

181

240

90,065,927

5.89

346

5.23

0.00

241

& Above

356

203

1,458,174,452

Minimum Remaining Term
Maximum Remaining Term

95.42

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722380.1

Series 2005-IQ9

Commercial Mortgage Pass-Through Certificates

29-Apr-05

15-Jun-05

15-Apr-05

16-May-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 26 of 32

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

27,367,167

1.79

117

6.12

1.57

0.010 2.000

123,495,470

8.08

124

5.87

3.84

2.001 5.990

19,899,714

1.30

113

5.68

7.51

5.991 8.990

4,365,760

0.29

113

5.58

10.44

8.991 11.990

6,438,552

0.42

113

5.64

13.39

11.991 14.990

6,477,883

0.42

152

5.41

17.30

14.991 17.990

2,500,000

0.16

115

5.95

20.44

17.991 20.990

1,800,000

0.12

115

6.32

21.77

20.991 23.990

797,341

0.05

114

5.68

24.65

23.991 26.990

0.00

26.991 29.990

448,202

0.03

112

6.22

30.33

29.991 32.990

0.00

32.991 35.990

0.00

35.991 38.990

0.00

38.991 41.990

422,037

0.03

113

6.11

46.75

41.991 & Above

167

1,334,115,589

87.30

127

5.85

0.00

Unknown

46.750

1.380

242

1,528,127,717

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

155

1,059,204,530

69.31

131

6.00

0.04

0.010 2.000

307,730,498

20.14

5.47

1.54

2.001 5.990

19,899,714

1.30

113

5.68

7.51

5.991 8.990

4,365,760

0.29

113

5.58

10.44

8.991 11.990

6,438,552

0.42

113

5.64

13.39

11.991 14.990

6,477,883

0.42

152

5.41

17.30

14.991 17.990

2,500,000

0.16

115

5.95

20.44

17.991 20.990

1,800,000

0.12

115

6.32

21.77

20.991 23.990

797,341

0.05

114

5.68

24.65

23.991 26.990

0.00

26.991 29.990

448,202

0.03

112

6.22

30.33

29.991 32.990

0.00

32.991 35.990

0.00

35.991 38.990

0.00

38.991 41.990

422,037

0.03

113

6.11

46.75

41.991 & Above

118,043,198

7.72

165

5.53

0.00

Unknown

46.750

1.100

242

1,528,127,717 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

New York

453,855,497

29.70

104

5.53

1.99

California

203,674,749

13.33

193

5.57

0.05

Texas

202,360,715

13.24

5.64

0.00

Multiple States

134,500,000

8.80

115

5.75

0.00

Florida

80,216,186

5.25

139

6.57

0.04

Arizona

51,706,570

3.38

202

5.57

0.00

Georgia

46,456,275

3.04

135

5.94

0.71

Maryland

31,723,588

2.08

106

5.62

0.18

Virginia

30,146,588

1.97

125

6.70

0.17

Massachusetts

24,050,000

1.57

113

5.40

0.00

Pennsylvania

21,237,084

1.39

111

5.66

0.00

Ohio

19,237,317

1.26

103

6.76

0.51

New Jersey

18,405,635

1.20

117

6.16

0.12

Utah

17,236,112

1.13

163

7.43

0.00

District of Columbia

16,318,849

1.07

116

5.46

0.40

Illinois

15,956,934

1.04

136

6.07

3.30

North Carolina

15,001,932

0.98

126

7.48

0.00

Nevada

14,800,233

0.97

126

5.69

0.00

Wisconsin

14,769,791

0.97

110

6.15

0.00

Michigan

13,775,430

0.90

150

7.32

0.86

South Carolina

13,565,796

0.89

126

6.48

0.00

Kentucky

12,914,321

0.85

5.17

0.00

Minnesota

12,111,248

0.79

137

5.97

0.00

Tennessee

7,321,204

0.48

138

7.70

0.00

Washington

7,199,976

0.47

143

7.56

0.00

New Mexico

6,176,946

0.40

141

7.33

0.00

Mississippi

5,419,946

0.35

114

8.47

0.00

Alaska

5,350,296

0.35

106

6.85

1.47

Alabama

5,156,277

0.34

111

6.12

1.04

West Virginia

5,094,277

0.33

135

9.39

0.00

Oklahoma

4,346,677

0.28

223

7.20

0.00

New Hampshire

3,307,412

0.22

140

9.07

0.00

Indiana

2,728,889

0.18

115

5.98

0.00

Kansas

2,330,326

0.15

118

8.98

0.00

Colorado

2,256,429

0.15

113

5.93

0.00

Montana

2,213,990

0.14

143

8.15

0.00

Iowa

2,030,528

0.13

114

7.47

0.00

Connecticut

1,986,667

0.13

114

5.36

0.00

North Dakota

1,187,026

0.08

177

5.50

0.00

100.00

1,528,127,717

242

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722380.1

Series 2005-IQ9

Commercial Mortgage Pass-Through Certificates

29-Apr-05

15-Jun-05

15-Apr-05

16-May-05

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 27 of 32

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Office

531,776,783

34.80

144

5.47

0.02

Retail

390,884,587

25.58

107

5.45

0.04

Multifamily

290,170,291

18.99

128

7.12

0.00

Other

167,848,959

10.98

122

5.84

6.02

Industrial

87,620,864

5.73

124

5.76

0.20

Lodging

30,280,481

1.98

105

5.71

0.00

Health care

14,690,980

0.96

5.56

0.00

Self storage

10,353,611

0.68

135

5.85

0.00

Undefined

2,555,962

0.17

171

5.90

0.00

Mixed use

1,945,199

0.13

172

6.26

0.00

1,528,127,717

242

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

174

779,236,263

50.99

114

6.17

0.87

ARD

23,065,927

1.51

318

5.58

0.00

Full Amortizing

72,000,227

4.71

196

5.93

0.68

IO Maturity Balloon

448,455,300

29.35

136

5.39

0.72

IO/Amortizing/Balloon

205,370,000

13.44

108

5.61

0.00

1,528,127,717

242

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

187

1,324,373,732

86.67

124

0.78

5.54

27,172,971

1.78

150

0.88

6.89

50,088,386

3.28

153

0.00

7.75

29,039,495

1.90

146

0.00

8.09

11,550,386

0.76

158

0.00

7.50

26,611,802

1.74

143

0.00

7.83

26,931,329

1.76

132

0.00

8.11

8,049,707

0.53

0.00

8.62

20,564,316

1.35

101

0.00

8.58

108

3,745,593

0.25

188

0.00

8.45

109

120

0.00

121

242

1,528,127,717

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2005

0.00

2006

0.00

2007

0.00

2008

10,000,000

0.65

5.25

0.00

2009

100,082,733

6.55

4.98

0.00

2010

169,892,145

11.12

5.29

0.00

2011

30,170,976

1.97

5.74

0.11

2012

79,634,806

5.21

5.47

0.00

2013

115

683,373,962

44.72

113

5.80

1.31

2014

120,244,277

7.87

116

5.75

0.24

2015

334,728,817

21.90

216

6.64

0.37

2016 & Greater

100.00

1,528,127,717

242

Morgan Stanley Capital I Inc.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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

Disclosure

Control #

Servicing

Xfer Date

Balance

Note

Rate

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Not Avail

Not Avail Not Avail

Page 28 of 32

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 29 of 32

Morgan Stanley Capital I Inc.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 30 of 32

Morgan Stanley Capital I Inc.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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 31 of 32

* 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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

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

ARA

Amount

Current P&I

Advance

Page 32 of 32

Filing Compare · Morgan Stanley Capital I Trust 2005 IQ9