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) July 15, 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 July 15, 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 July 15, 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: July 20, 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-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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 12-14

Page 15
Page 16-26

Page 27-29

Specially Serviced (Part I) - Loan Detail

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

Appraisal Reduction Detail

Page 30

Page 31
Page 32
Page 33

Page 34

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

MSC05IQ9

MSC05IQ9_200507_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 34

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.847266%

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

124

REMIC III

Statement Date:

ABN AMRO Acct: 722380.1

943.224223833

14.337134944

0.000000000

928.887088889

3.136220612

Fixed

0.00

0.000000000

3.9900000000%

0.000000000

61745M2A0

A-1

62,100,000.00

890,336.08

0.00

57,683,888.22

194,759.30

58,574,224.30

1000.000000000

0.000000000

1000.000000000

3.583333304

Fixed

0.00

0.000000000

4.3000000000%

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

4.5400000000%

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

4.6600000000%

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

4.5100000000%

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

4.7000000000%

0.000000000

61745M2F9

A-5

446,242,000.00

0.00

446,242,000.00

1,747,781.17

446,242,000.00

995.483574556

1.145978841

0.000000000

994.337595715

3.865794536

Fixed

0.00

0.000000000

4.6600000000%

0.000000000

61745M2G7

A-1A

271,561,000.00

311,203.16

0.00

270,023,311.83

1,049,799.03

270,334,514.99

1000.000000000

0.000000000

1000.000000000

3.974999962

Fixed

0.00

0.000000000

4.7700000000%

0.000000000

61745M2H5

A-J

130,199,000.00

0.00

130,199,000.00

517,541.02

130,199,000.00

996.897504817

0.000000000

996.113084531

0.048429362

0.00

0.000000000

0.0582960974%

0.000000000

61745M2R3/U6176PQG4

X-1

1,531,754,420.00

0.00

1,525,800,620.05

74,181.89

1,527,002,159.29

1000.000000000

0.000000000

1000.000000000

0.902143204

0.00

0.000000000

1.0825718455%

0.000000000

61745M2S1/U6176PQH2

X-2

1,491,944,000.00

0.00

1,491,944,000.00

1,345,947.14

1,491,944,000.00

996.850152416

0.000000000

996.053426125

0.124606253

0.00

0.000000000

0.1500000000%

0.000000000

61745M2T9/U6176PQJ8

X-Y

168,257,608.00

0.00

167,593,566.92

20,965.95

167,727,622.18

1000.000000000

0.000000000

1000.000000000

4.050000000

Fixed

0.00

0.000000000

4.8600000000%

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

4.9100000000%

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

5.0000000000%

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

5.1100000000%

0.000000000

61745M2M4/U6176PQK5

15,317,000.00

0.00

15,317,000.00

65,224.89

15,317,000.00

Page 2 of 34

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

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.847266%

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

124

REMIC III

Statement Date:

ABN AMRO Acct: 722380.1

1000.000000000

0.000000000

1000.000000000

4.450000000

N/A

0.00

0.000000000

5.3400000000%

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

5.5100000000%

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

4.737615483

0.00

0.000000000

5.6851385303%

0.000000000

61745M2Q5/U6176PQN9

17,232,000.00

0.00

17,232,000.00

81,638.59

17,232,000.00

1000.000000000

0.000000000

1000.000000000

3.841666086

N/A

0.00

0.000000000

4.6100000000%

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

4.6100000000%

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

4.6100000000%

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

4.6100000000%

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

4.6100000000%

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

4.6100000000%

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

4.6100000000%

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

1,527,002,159.29

8,558,654.34

Total

1,525,800,620.05

1,201,539.24

0.00

7,357,115.10

Page 3 of 34

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.847266%

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

124

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 34

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

6,610,304.03

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

7,419,901.84

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

7,358,896.61

)

(1,781.50

0.00
0.00
0.00

)

(1,781.50

896,974.61
304,564.63

1,201,539.24

0.00
0.00
0.00
0.00
0.00
0.00

1,201,539.24

8,560,435.85

8,558,654.35

1,527,002,326.14

242

1,201,539.24

0.00

0.00
0.00

0.00

1,525,800,786.90

242

165,871.07

2,322,114.06

304,564.63

809,597.80

304,564.63

809,597.80

61,005.23

0.00
0.00

20,755.71

81,760.94

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(61,005.23

7,357,115.11

Interest Not Advanced (

Current Period

)

0.00

809,597.80

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(2,322,114.06

)

(165,871.07

0.00

Advance Summary (Advance Made by Servicer)

Page 5 of 34

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

5,118,463.56

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

5,779,519.39

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

5,738,558.92

)

(1,466.11

0.00
0.00
0.00

)

(1,466.11

618,485.62
271,850.46
890,336.08

0.00
0.00
0.00
0.00
0.00
0.00

890,336.08

6,628,895.00

6,627,428.89

1,256,667,474.06

169

890,336.08

0.00

0.00
0.00

0.00

1,255,777,137.98

169

132,613.14

2,130,102.57

271,850.46

661,055.82

271,850.46

661,055.82

40,960.47

0.00
0.00

18,378.71

59,339.18

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(40,960.47

5,737,092.81

Interest Not Advanced (

Current Period

)

0.00

661,055.82

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(2,130,102.57

)

(132,613.14

0.00

Advance Summary (Advance Made by Servicer)

Page 6 of 34

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

1,491,840.47

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,640,382.45

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

1,620,337.69

)

(315.39

0.00
0.00
0.00

)

(315.39

278,488.99

32,714.17

311,203.16

0.00
0.00
0.00
0.00
0.00
0.00

311,203.16

1,931,540.85

1,931,225.46

270,334,852.08

311,203.16

0.00

0.00
0.00

0.00

270,023,648.92

33,257.93

192,011.49

32,714.17

148,541.98

32,714.17

148,541.98

20,044.76

0.00
0.00

2,377.00

22,421.76

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(20,044.76

1,620,022.30

Interest Not Advanced (

Current Period

)

0.00

148,541.98

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(192,011.49

)

(33,257.93

0.00

Advance Summary (Advance Made by Servicer)

Page 7 of 34

Morgan Stanley Capital I Inc.

Class

Accrued

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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)

4.00
1.00

0.00

A-1

194,759.30

0.00

20.00%

20.08%

30/360

3.990000000%

0.00

A-2

403,483.33

0.00

20.00%

20.08%

30/360

4.300000000%

0.00

A-3

736,615.00

0.00

20.00%

20.08%

30/360

4.540000000%

0.00

A-4

366,586.67

0.00

20.00%

20.08%

30/360

4.660000000%

0.00

A-AB

164,615.00

0.00

20.00%

20.08%

30/360

4.510000000%

0.00

A-5

1,747,781.17

0.00

20.00%

20.08%

30/360

4.700000000%

0.00

A-1A

1,049,799.03

0.00

20.00%

20.08%

30/360

4.660000000%

0.00

A-J

517,541.02

0.00

11.50%

11.54%

30/360

4.770000000%

0.00

X-1

74,181.89

0.00

30/360

0.058296097%

0.00

X-2

1,345,947.14

0.00

30/360

1.082571846%

0.00

X-Y

20,965.95

0.00

30/360

0.150000000%

0.00

131,827.50

0.00

9.38%

9.41%

30/360

4.860000000%

0.00

47,005.07

0.00

8.63%

8.66%

30/360

4.910000000%

0.00

111,691.67

0.00

6.88%

6.90%

30/360

5.000000000%

0.00

65,224.89

0.00

5.88%

5.90%

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%

4.14%

30/360

5.510000000%

0.00

81,638.59

0.00

3.00%

3.01%

30/360

5.685138530%

0.00

22,066.53

0.00

2.63%

2.64%

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%

1.76%

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

7,357,115.10

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 8 of 34

(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-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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 34

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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%

7/15/2005

0.00

0.00%

6/15/2005

0.00

0.00%

5/16/2005

0.00

0.00%

4/15/2005

0.00

0.00%

3/15/2005

0.00

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

Page 10 of 34

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

15-Jul-05

242

100.00%

1,525,800,787

99.61%

0.00%

124

248

5.85%

5.77%

15-Jun-05

242

100.00%

1,527,002,326

99.69%

0.00%

125

249

5.97%

5.89%

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 34

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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-Jun-05

70,405.30

0.00

5-Jun-05

47,831.33

0.00

1-Jun-05

38,563.50

0.00

1-Jun-05

45,388.84

0.00

1-Jun-05

40,091.95

0.00

1-Jun-05

28,206.50

0.00

1-Jun-05

18,047.33

0.00

1-Jun-05

24,556.15

0.00

1-Jun-05

30,830.72

0.00

1-Jun-05

22,577.93

0.00

1-Jun-05

27,586.93

0.00

1-Jun-05

28,036.12

0.00

1-Jun-05

19,644.38

0.00

100

1-Jun-05

22,049.63

0.00

101

1-Jun-05

18,786.69

0.00

106

1-Jun-05

17,509.82

0.00

108

1-Jun-05

21,798.67

0.00

111

1-Jun-05

19,392.96

0.00

116

1-Jun-05

21,795.92

0.00

119

1-Jun-05

17,950.80

0.00

120

1-Jun-05

18,299.15

0.00

121

1-Jun-05

16,162.90

0.00

125

1-Jun-05

14,302.68

0.00

129

1-Jun-05

14,317.65

0.00

131

1-Jun-05

13,925.77

0.00

133

1-Jun-05

16,066.39

0.00

134

1-Jun-05

13,050.73

0.00

138

Page 12 of 34

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

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

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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:

1-Jun-05

14,304.68

0.00

139

1-Jun-05

16,962.83

0.00

142

1-Jun-05

14,546.88

0.00

144

1-Jun-05

13,635.46

0.00

148

1-Jun-05

11,031.88

0.00

149

1-Jun-05

16,732.25

0.00

152

1-Jun-05

21,230.56

0.00

155

1-Jun-05

13,662.91

0.00

158

1-Jun-05

13,278.28

0.00

159

1-Jun-05

15,418.47

0.00

161

1-Jun-05

10,872.62

0.00

163

1-Jun-05

13,671.51

0.00

165

1-Jun-05

11,023.78

0.00

167

1-Jun-05

12,781.85

0.00

170

1-Jun-05

12,290.58

0.00

174

1-Jun-05

11,830.85

0.00

176

1-Jun-05

11,291.80

0.00

180

1-Jun-05

9,346.07

0.00

183

1-Jun-05

10,290.00

0.00

184

1-Jun-05

12,465.53

0.00

186

1-Jun-05

9,233.39

0.00

192

1-Jun-05

9,569.29

0.00

193

1-Jun-05

11,582.38

0.00

195

1-Jun-05

9,280.94

0.00

198

1-Jun-05

10,951.25

0.00

199

1-Jun-05

8,997.76

0.00

203

1-Jun-05

9,602.96

0.00

204

Page 13 of 34

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

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

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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:

1-Jun-05

9,623.57

0.00

208

1-Jun-05

8,465.11

0.00

209

1-Jun-05

9,289.17

0.00

210

1-Jun-05

6,674.29

0.00

213

1-Jun-05

12,541.56

0.00

214

1-Jun-05

7,008.02

0.00

222

1-Jun-05

7,218.03

0.00

224

1-Jun-05

8,340.76

0.00

225

1-Jun-05

7,808.87

0.00

227

1-Jun-05

6,551.53

0.00

228

1-Jun-05

7,578.02

0.00

234

1,114,162.43

Total

Page 14 of 34

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

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

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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 15 of 34

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

120,009,311

651,774

31-Dec-04

5.28%

11-Jul-13

MSC5IQ9A

Office

2.12

75,000,000

330,000

31-Dec-04

5.12%

8-Jan-35

MSC5IQ9A

Office

1.92

41,540,000

177,064

5.12%

8-Jan-35

MSC5IQ9A

Office

0.00

25,460,000

108,523

31-Dec-04

5.05%

1-Feb-10

MSC5IQ9A

Office

2.26

65,500,000

275,646

5.40%

10-Oct-14

MSC5IQ9A

Multifamily

0.00

24,050,000

108,225

31-Dec-04

5.58%

1-Nov-31

MSC5IQ9A

Office

1.68

23,005,804

139,040

31-Dec-04

4.55%

1-Feb-10

MSC5IQ9A

Retail

2.70

20,755,300

78,697

6.04%

10-Oct-14

MSC5IQ9A

Multifamily

0.00

16,350,306

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

15,299,219

95,369

5.40%

10-Jul-14

MSC5IQ9B

Multifamily

0.00

14,708,215

91,219

5.56%

1-Oct-11

MSC5IQ9A

Health care

0.00

14,660,138

84,591

31-Dec-04

5.42%

3-Feb-15

MSC5IQ9A

Office

1.53

14,617,539

82,729

7.46%

1-Jul-17

MSC5IQ9B

Multifamily

0.00

14,277,212

102,522

28-Feb-05

5.98%

1-Jul-14

MSC5IQ9C

Other

3.58

13,500,000

67,275

31-Dec-04

5.17%

1-Jan-12

MSC5IQ9A

Office

1.49

12,872,790

77,290

28-Feb-05

5.80%

1-Dec-14

MSC5IQ9D

Other

4.22

12,452,086

67,739

5.52%

5-Jan-15

MSC5IQ9A

Retail

0.00

12,419,187

71,131

7.50%

10-Jul-18

MSC5IQ9B

Multifamily

0.00

11,524,355

85,165

5.34%

5-Jan-15

MSC5IQ9A

Retail

0.00

11,323,678

63,588

Page 16 of 34

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

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

10,887,161

69,468

5.45%

1-Nov-14

MSC5IQ9A

Office

0.00

10,813,023

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

10,073,800

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

8,940,672

50,650

5.79%

1-Dec-14

MSC5IQ9A

Lodging

0.00

8,759,215

55,890

7.46%

10-Jul-17

MSC5IQ9B

Multifamily

0.00

8,661,369

62,196

7.92%

10-Oct-17

MSC5IQ9B

Multifamily

0.00

8,578,628

66,412

8.51%

10-Jun-20

MSC5IQ9B

Multifamily

0.00

8,575,725

67,729

5.50%

1-Oct-11

MSC5IQ9A

Office

0.00

8,460,000

38,775

31-Dec-04

5.68%

1-Oct-12

MSC5IQ9A

Industrial

1.95

8,239,260

48,184

28-Feb-05

5.85%

1-Oct-14

MSC5IQ9D

Other

3.24

7,553,474

45,379

5.18%

1-Jan-10

MSC5IQ9A

Industrial

0.00

7,100,633

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

6,856,681

39,917

7.46%

1-Apr-16

MSC5IQ9B

Multifamily

0.00

6,311,465

45,968

5.85%

10-Oct-14

MSC5IQ9A

Office

0.00

6,240,770

37,166

5.15%

5-Dec-11

MSC5IQ9A

Multifamily

0.00

6,160,000

26,437

31-Dec-04

6.57%

1-Jan-15

MSC5IQ9A

Retail

1.48

5,968,549

38,201

28-Feb-05

5.30%

1-Oct-14

MSC5IQ9C

Other

3.53

5,966,685

30,432

Page 17 of 34

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

5,969,554

31,520

5.41%

1-Nov-14

MSC5IQ9A

Industrial

0.00

5,941,584

33,741

5.35%

1-Dec-14

MSC5IQ9A

Office

0.00

5,755,422

32,388

7.88%

10-Sep-17

MSC5IQ9B

Multifamily

0.00

5,614,538

41,821

8.60%

1-Dec-11

MSC5IQ9B

Multifamily

0.00

5,478,319

46,716

28-Feb-05

5.62%

1-Oct-14

MSC5IQ9D

Other

3.56

5,446,166

31,915

28-Feb-05

6.85%

1-Mar-14

MSC5IQ9A

Industrial

1.47

5,328,041

42,148

28-Feb-05

5.42%

1-Nov-14

MSC5IQ9C

Other

7.83

5,350,810

30,645

5.79%

1-Dec-14

MSC5IQ9A

Lodging

0.00

5,295,119

33,787

5.34%

5-Jan-10

MSC5IQ9A

Lodging

0.00

5,249,473

32,042

9.39%

1-Aug-16

MSC5IQ9B

Multifamily

0.00

4,100,153

36,270

9.39%

1-Aug-16

MSC5IQ9B

Multifamily

0.00

983,864

8,703

8.33%

10-Jun-18

MSC5IQ9B

Multifamily

0.00

5,012,981

38,602

5.53%

1-Feb-20

MSC5IQ9A

Industrial

0.00

4,909,711

40,934

5.56%

1-Sep-14

MSC5IQ9A

Industrial

0.00

4,947,106

28,578

5.62%

1-Jul-14

MSC5IQ9A

Office

0.00

4,918,384

28,652

6.70%

10-Jan-19

MSC5IQ9B

Multifamily

0.00

4,917,923

32,264

8.85%

10-Sep-19

MSC5IQ9B

Multifamily

0.00

4,700,960

38,502

28-Feb-05

5.46%

1-Nov-19

MSC5IQ9C

Other

2.49

4,657,493

26,792

28-Feb-05

5.88%

1-Oct-14

MSC5IQ9D

Other

4.44

4,656,060

27,817

8.51%

10-Jan-13

MSC5IQ9B

Multifamily

0.00

4,622,923

38,789

6.11%

1-Jul-14

MSC5IQ9A

Office

0.00

4,573,418

28,057

7.13%

1-Jan-14

MSC5IQ9B

Multifamily

0.00

4,535,972

33,198

Page 18 of 34

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

4,527,271

27,577

8.50%

10-May-17

MSC5IQ9B

Multifamily

0.00

4,527,678

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

4,326,497

28,455

28-Feb-05

5.89%

1-Jul-14

MSC5IQ9C

Other

3.26

4,273,198

23,575

5.83%

1-Aug-14

MSC5IQ9A

Industrial

0.00

4,253,023

25,313

31-Dec-04

5.35%

1-Jan-12

MSC5IQ9A

Retail

1.60

4,231,535

23,788

5.53%

1-Jan-15

MSC5IQ9A

Retail

0.00

4,061,416

25,251

5.40%

1-Dec-14

MSC5IQ9A

Retail

0.00

3,969,562

22,461

28-Feb-05

5.95%

1-Oct-14

MSC5IQ9D

Other

2.10

3,963,092

23,854

28-Feb-05

6.35%

1-Jul-14

MSC5IQ9D

Other

2.49

3,954,003

24,889

7.43%

1-Jun-16

MSC5IQ9B

Multifamily

0.00

3,893,509

29,514

7.23%

10-Aug-16

MSC5IQ9B

Multifamily

0.00

3,814,953

28,357

8.45%

1-Jan-21

MSC5IQ9B

Multifamily

0.00

3,731,717

33,289

28-Feb-05

6.59%

1-Aug-19

MSC5IQ9C

Other

3.31

3,682,130

21,900

7.52%

10-Jun-17

MSC5IQ9B

Multifamily

0.00

3,634,176

27,323

6.11%

1-Sep-19

MSC5IQ9A

Retail

0.00

3,571,034

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

3,542,385

22,844

8.22%

10-Mar-17

MSC5IQ9B

Multifamily

0.00

3,487,652

27,907

7.04%

10-Nov-22

MSC5IQ9B

Multifamily

0.00

3,485,372

23,714

Page 19 of 34

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

3,478,876

20,693

5.98%

5-Jan-15

MSC5IQ9A

Multifamily

0.00

3,469,817

22,514

8.77%

1-Jul-12

MSC5IQ9A

Multifamily

0.00

3,406,463

29,161

8.22%

10-Jun-17

MSC5IQ9B

Multifamily

0.00

3,306,963

26,371

9.07%

1-Jan-17

MSC5IQ9B

Multifamily

0.00

3,300,706

28,339

5.94%

1-Aug-14

MSC5IQ9A

Self storage

0.00

3,264,767

19,658

7.49%

1-Feb-18

MSC5IQ9B

Multifamily

0.00

3,245,053

24,100

28-Feb-05

6.00%

1-Aug-14

MSC5IQ9D

Other

3.29

3,231,593

17,882

6.25%

1-Sep-14

MSC5IQ9A

Office

0.00

3,012,608

20,160

100

6.40%

1-Sep-24

MSC5IQ9A

Industrial

0.00

2,985,527

22,561

101

8.30%

1-Jan-15

MSC5IQ9B

Multifamily

0.00

2,992,836

24,908

102

8.02%

10-Jun-16

MSC5IQ9B

Multifamily

0.00

2,980,362

22,790

103

28-Feb-05

6.12%

1-Sep-14

MSC5IQ9C

Other

7.05

2,985,080

16,758

104

28-Feb-05

6.20%

1-Aug-14

MSC5IQ9A

Retail

1.81

2,969,683

18,374

105

5.98%

1-Sep-14

MSC5IQ9A

Industrial

0.00

2,955,589

19,292

106

6.38%

1-Aug-24

MSC5IQ9A

Retail

0.00

2,929,893

22,156

107

5.75%

1-Oct-14

MSC5IQ9A

Self storage

0.00

2,820,657

17,992

108

8.00%

10-Jul-16

MSC5IQ9B

Multifamily

0.00

2,790,305

21,280

109

8.06%

1-Oct-17

MSC5IQ9B

Multifamily

0.00

2,775,327

21,741

110

8.22%

1-Jan-17

MSC5IQ9B

Multifamily

0.00

2,749,489

22,051

111

8.47%

1-Nov-14

MSC5IQ9B

Multifamily

0.00

2,720,617

23,004

112

8.47%

1-Nov-14

MSC5IQ9B

Multifamily

0.00

2,684,385

22,697

113

7.81%

10-Feb-17

MSC5IQ9B

Multifamily

0.00

2,684,390

19,996

114

Page 20 of 34

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

0.00

2,659,266

17,728

115

6.32%

1-Sep-24

MSC5IQ9A

Retail

0.00

2,642,394

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

2,592,426

12,751

118

5.90%

1-Aug-19

MSC5IQ9A

0.00

2,536,777

22,135

119

5.84%

1-Nov-24

MSC5IQ9A

Office

0.00

2,553,333

18,388

120

6.19%

1-Oct-14

MSC5IQ9A

Office

0.00

2,524,937

18,731

121

6.36%

5-Feb-15

MSC5IQ9A

Retail

0.00

2,473,791

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

2,477,089

14,526

124

6.31%

1-Sep-14

MSC5IQ9A

Industrial

0.00

2,464,787

16,585

125

8.49%

1-May-19

MSC5IQ9B

Multifamily

0.00

2,467,112

19,667

126

8.80%

1-Nov-11

MSC5IQ9B

Multifamily

0.00

2,461,480

21,337

127

28-Feb-05

5.60%

1-Nov-19

MSC5IQ9A

Retail

1.46

2,428,461

20,560

128

5.48%

1-Jan-15

MSC5IQ9A

Industrial

0.00

2,377,245

14,709

129

28-Feb-05

5.65%

1-Nov-19

MSC5IQ9C

Other

5.47

2,379,024

13,973

130

5.49%

1-Dec-14

MSC5IQ9A

Self storage

0.00

2,373,431

14,724

131

8.98%

1-Mar-15

MSC5IQ9B

Multifamily

0.00

2,324,540

20,321

132

5.53%

1-Dec-14

MSC5IQ9A

Retail

0.00

2,299,415

14,319

133

5.85%

1-Oct-14

MSC5IQ9A

Office

0.00

2,277,992

16,456

134

28-Feb-05

6.15%

1-Nov-14

MSC5IQ9C

Other

4.50

2,290,969

12,896

135

28-Feb-05

5.35%

1-Dec-14

MSC5IQ9C

Other

11.11

2,281,630

12,844

136

8.15%

1-Apr-17

MSC5IQ9B

Multifamily

0.00

2,210,112

16,969

137

Page 21 of 34

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

2,176,888

13,214

138

6.37%

1-Oct-29

MSC5IQ9A

Retail

0.00

2,172,438

14,676

139

7.04%

10-Apr-14

MSC5IQ9B

Multifamily

0.00

2,170,606

15,698

140

8.04%

10-Jan-18

MSC5IQ9B

Multifamily

0.00

2,164,436

16,301

141

5.64%

1-Jan-20

MSC5IQ9A

Industrial

0.00

2,054,801

17,315

142

28-Feb-05

5.85%

1-Dec-14

MSC5IQ9C

Other

3.07

2,067,132

14,962

143

5.88%

1-Nov-24

MSC5IQ9A

Office

0.00

2,062,481

14,900

144

5.45%

1-Oct-19

MSC5IQ9A

Retail

0.00

2,031,625

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

1,992,814

10,117

147

5.69%

1-Jan-25

MSC5IQ9A

Retail

0.00

1,972,739

13,973

148

5.36%

1-Nov-14

MSC5IQ9B

Multifamily

0.00

1,982,340

11,181

149

28-Feb-05

5.90%

1-Dec-24

MSC5IQ9D

Other

17.47

1,968,883

14,213

150

28-Feb-05

6.32%

1-Sep-14

MSC5IQ9C

Other

2.32

1,980,730

12,520

151

5.93%

1-Aug-19

MSC5IQ9A

Retail

0.00

1,952,355

17,067

152

28-Feb-05

6.51%

1-Aug-19

MSC5IQ9D

Other

4.70

1,970,067

13,630

153

6.26%

1-Sep-19

MSC5IQ9A

Mixed use

0.00

1,931,139

17,159

154

5.35%

1-Nov-14

MSC5IQ9A

Industrial

0.00

1,897,286

21,557

155

7.96%

10-Oct-16

MSC5IQ9B

Multifamily

0.00

1,929,305

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

1,863,528

13,943

158

5.66%

1-Oct-23

MSC5IQ9A

Retail

0.00

1,853,968

13,596

159

5.59%

1-Nov-14

MSC5IQ9A

Office

0.00

1,859,182

10,752

160

Page 22 of 34

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

1,846,869

15,588

161

8.04%

10-Aug-17

MSC5IQ9B

Multifamily

0.00

1,850,290

13,995

162

5.18%

1-Nov-11

MSC5IQ9B

Multifamily

0.00

1,825,977

11,010

163

28-Feb-05

6.32%

1-Aug-14

MSC5IQ9D

Other

1.83

1,830,580

11,581

164

6.50%

1-Dec-18

MSC5IQ9A

Industrial

0.00

1,798,706

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

1,780,747

11,291

167

28-Feb-05

5.95%

1-Nov-14

MSC5IQ9D

Other

3.52

1,785,273

10,734

168

5.83%

1-Aug-14

MSC5IQ9A

Industrial

0.00

1,780,335

10,596

169

6.18%

1-Sep-14

MSC5IQ9B

Multifamily

0.00

1,760,970

13,083

170

28-Feb-05

6.37%

1-Jul-14

MSC5IQ9D

Other

1.50

1,714,884

20,904

171

28-Feb-05

5.37%

1-Aug-14

MSC5IQ9C

Other

7.88

1,738,373

8,960

172

28-Feb-05

5.64%

1-Dec-14

MSC5IQ9C

Other

8.66

1,693,322

8,931

173

6.40%

1-Aug-24

MSC5IQ9A

Industrial

0.00

1,660,364

12,575

174

5.75%

10-Aug-16

MSC5IQ9A

Office

0.00

1,616,786

16,467

175

6.20%

1-Dec-14

MSC5IQ9A

Retail

0.00

1,630,132

12,049

176

28-Feb-05

5.74%

1-Dec-14

MSC5IQ9D

Other

6.77

1,593,773

8,603

177

28-Feb-05

5.82%

1-Nov-14

MSC5IQ9D

Other

2.95

1,592,933

8,693

178

28-Feb-05

6.07%

1-Jul-14

MSC5IQ9C

Other

5.59

1,592,992

8,661

179

6.07%

1-Oct-24

MSC5IQ9A

Retail

0.00

1,568,459

11,528

180

28-Feb-05

5.74%

1-Aug-14

MSC5IQ9C

Other

5.04

1,571,261

9,269

181

28-Feb-05

6.00%

1-Oct-19

MSC5IQ9D

Other

4.16

1,549,483

13,502

182

6.02%

1-Sep-14

MSC5IQ9A

Office

0.00

1,559,830

9,463

183

Page 23 of 34

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

1,518,421

10,550

184

8.22%

1-Jan-18

MSC5IQ9B

Multifamily

0.00

1,476,824

11,687

185

6.07%

1-Oct-19

MSC5IQ9A

Retail

0.00

1,452,911

12,715

186

6.70%

10-Jun-17

MSC5IQ9B

Multifamily

0.00

1,463,616

9,679

187

8.85%

10-Jan-20

MSC5IQ9B

Multifamily

0.00

1,458,552

11,908

188

7.91%

10-Mar-17

MSC5IQ9B

Multifamily

0.00

1,453,239

10,913

189

31-Dec-04

5.44%

1-Feb-10

MSC5IQ9A

Office

1.88

1,441,896

8,178

190

28-Feb-05

6.32%

1-Nov-14

MSC5IQ9C

Other

5.20

1,433,816

9,046

191

5.99%

1-Jan-15

MSC5IQ9A

Multifamily

0.00

1,427,596

9,269

192

5.72%

1-Dec-24

MSC5IQ9A

Office

0.00

1,377,761

9,805

193

28-Feb-05

6.23%

1-Jul-14

MSC5IQ9D

Other

2.89

1,383,533

8,602

194

6.00%

1-Sep-19

MSC5IQ9A

Industrial

0.00

1,350,762

11,814

195

8.30%

1-Dec-14

MSC5IQ9B

Multifamily

0.00

1,362,860

10,869

196

31-Dec-04

5.08%

1-Jan-12

MSC5IQ9A

Office

2.54

1,340,499

7,313

197

5.79%

1-Jan-25

MSC5IQ9A

Industrial

0.00

1,331,810

9,509

198

5.70%

1-Sep-19

MSC5IQ9A

Industrial

0.00

1,301,350

11,174

199

28-Feb-05

6.46%

1-Dec-14

MSC5IQ9C

Other

3.69

1,291,503

8,259

200

28-Feb-05

5.99%

1-Dec-14

MSC5IQ9C

Other

7.85

1,290,731

7,855

201

28-Feb-05

5.84%

1-Aug-14

MSC5IQ9C

Other

7.73

1,292,361

7,081

202

5.87%

1-Nov-14

MSC5IQ9A

Retail

0.00

1,276,747

9,216

203

5.50%

1-Feb-20

MSC5IQ9A

Industrial

0.00

1,178,277

9,805

204

28-Feb-05

5.16%

1-Dec-14

MSC5IQ9C

Other

5.41

1,194,593

5,972

205

28-Feb-05

5.87%

1-Nov-19

MSC5IQ9C

Other

3.35

1,194,921

6,494

206

Page 24 of 34

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

1,188,031

7,079

207

5.53%

1-Dec-19

MSC5IQ9A

Office

0.00

1,169,522

9,824

208

6.10%

1-Oct-24

MSC5IQ9A

Retail

0.00

1,176,426

8,667

209

5.64%

1-Jan-20

MSC5IQ9A

Retail

0.00

1,125,248

9,482

210

28-Feb-05

5.87%

1-Dec-14

MSC5IQ9D

Other

5.15

1,095,936

5,953

211

28-Feb-05

5.97%

1-Nov-14

MSC5IQ9C

Other

3.38

1,091,034

6,574

212

5.66%

1-Dec-14

MSC5IQ9A

Office

0.00

1,088,128

6,860

213

5.45%

1-Mar-14

MSC5IQ9A

Retail

0.00

1,052,707

12,723

214

28-Feb-05

5.68%

1-May-14

MSC5IQ9C

Other

9.30

1,083,478

6,426

215

28-Feb-05

6.12%

1-Sep-14

MSC5IQ9C

Other

5.69

1,039,547

6,377

216

28-Feb-05

5.85%

1-Dec-14

MSC5IQ9A

Office

2.13

1,022,845

6,076

217

5.63%

1-Nov-14

MSC5IQ9A

Retail

0.00

1,009,136

7,161

218

28-Feb-05

6.12%

1-Aug-14

MSC5IQ9C

Other

4.81

994,542

5,646

219

28-Feb-05

6.01%

1-Oct-14

MSC5IQ9C

Other

10.16

990,876

6,002

220

28-Feb-05

5.73%

1-Jul-14

MSC5IQ9C

Other

7.34

987,088

5,823

221

6.02%

1-Oct-19

MSC5IQ9A

Office

0.00

980,173

7,176

222

28-Feb-05

5.99%

1-May-14

MSC5IQ9C

Other

5.97

985,574

5,989

223

6.38%

1-Aug-14

MSC5IQ9A

Retail

0.00

976,631

7,385

224

6.13%

1-Sep-19

MSC5IQ9B

Multifamily

0.00

965,187

8,506

225

28-Feb-05

5.91%

1-Jun-14

MSC5IQ9C

Other

13.20

963,398

5,332

226

5.90%

1-Aug-19

MSC5IQ9A

Retail

0.00

912,855

7,965

227

6.45%

1-Aug-24

MSC5IQ9A

Office

0.00

879,137

6,684

228

28-Feb-05

5.86%

1-Oct-14

MSC5IQ9C

Other

5.35

832,135

5,005

229

Page 25 of 34

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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

796,438

4,225

231

28-Feb-05

5.45%

1-Dec-14

MSC5IQ9D

Other

6.08

697,109

3,587

232

5.73%

10-Nov-14

MSC5IQ9A

Retail

0.00

691,436

4,395

233

5.77%

1-Oct-14

MSC5IQ9A

Retail

0.00

655,802

7,691

234

28-Feb-05

6.03%

1-Nov-24

MSC5IQ9C

Other

2.73

638,550

4,700

235

28-Feb-05

6.39%

1-Jul-19

MSC5IQ9C

Other

4.96

596,653

3,466

236

5.70%

1-Jul-19

MSC5IQ9A

Industrial

0.00

526,102

4,553

237

28-Feb-05

6.22%

1-Sep-14

MSC5IQ9C

Other

30.33

447,780

2,573

238

28-Feb-05

6.11%

1-Oct-14

MSC5IQ9C

Other

46.75

421,202

2,602

239

28-Feb-05

6.14%

1-Nov-14

MSC5IQ9C

Other

8.12

248,980

1,415

240

28-Feb-05

6.28%

1-Dec-14

MSC5IQ9D

Other

12.95

173,817

1,091

241

1,525,800,787

8,642,197

Page 26 of 34

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722380.1

Series 2005-IQ9

Commercial Mortgage Pass-Through Certificates

30-Jun-05

15-Aug-05

15-Jun-05

15-Jul-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 27 of 34

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

205

536,586,797

35.17

128

6.38

1.80

0 to

8,000,000

296,793,269

19.45

112

5.92

0.53

8,000,000 to 16,000,000

60,111,410

3.94

170

5.35

1.58

16,000,000 to 24,000,000

49,510,000

3.24

236

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

354

5.12

1.92

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

2.26

64,000,000 to 72,000,000

75,000,000

4.92

5.28

2.12

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

120,009,311

7.87

5.03

0.00

120,000,000 to 128,000,000

134,500,000

8.82

113

5.75

0.00

128,000,000 to 136,000,000

0.00

136,000,000 to 144,000,000

146,250,000

9.59

111

5.75

0.00

144,000,000 to 152,000,000

0.00

152,000,000 &

Above

146,250,000

173,817

1,525,800,787

242

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

6,304,962

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%

329,559,102

21.60

127

5.04

1.18

4.501%

5.250%

123

879,370,345

57.63

118

5.63

1.11

5.251%

6.000%

131,176,656

8.60

139

6.27

1.79

6.001%

6.750%

67,247,907

4.41

140

7.35

0.12

6.751%

7.500%

49,686,035

3.26

142

7.99

0.00

7.501%

8.250%

60,376,018

3.96

133

8.56

0.00

8.251%

9.000%

8,384,723

0.55

135

9.26

0.00

9.001%

9.750%

0.00

9.751%

to 10.500%

0.00

10.501%

Above

242

1,525,800,787

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

5,320,680

0.35

109

5.75

0.48

120

32,532,762

2.13

170

5.82

0.31

121

180

29,465,253

1.93

230

6.08

1.23

181

240

2,172,438

0.14

291

6.37

0.00

241

Above

291

104

69,491,132

Minimum Remaining Term
Maximum Remaining Term

4.55

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

110,047,303

7.21

5.00

1.88

147

1,076,529,397

70.56

104

5.69

1.07

120

172,510,062

11.31

151

7.59

0.45

121

180

7,217,089

0.47

197

7.77

0.00

181

240

90,005,804

5.90

344

5.23

1.32

241

& Above

354

203

1,456,309,655

Minimum Remaining Term
Maximum Remaining Term

95.45

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722380.1

Series 2005-IQ9

Commercial Mortgage Pass-Through Certificates

30-Jun-05

15-Aug-05

15-Jun-05

15-Jul-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 28 of 34

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

136,524,579

8.95

215

5.52

1.70

0.010 2.000

284,568,804

18.65

5.43

2.94

2.001 5.990

19,870,440

1.30

111

5.69

7.51

5.991 8.990

4,355,985

0.29

111

5.58

10.44

8.991 11.990

6,437,215

0.42

111

5.64

13.39

11.991 14.990

6,468,883

0.42

150

5.41

17.30

14.991 17.990

2,500,000

0.16

113

5.95

20.44

17.991 20.990

1,800,000

0.12

113

6.32

21.77

20.991 23.990

796,438

0.05

112

5.68

24.65

23.991 26.990

0.00

26.991 29.990

447,780

0.03

110

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

421,202

0.03

111

6.11

46.75

41.991 & Above

157

1,061,609,462

69.58

121

6.01

0.00

Unknown

46.750

1.380

242

1,525,800,787

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

155

1,057,310,204

69.30

129

6.00

0.22

0.010 2.000

307,484,130

20.15

5.47

2.72

2.001 5.990

19,870,440

1.30

111

5.69

7.51

5.991 8.990

4,355,985

0.29

111

5.58

10.44

8.991 11.990

6,437,215

0.42

111

5.64

13.39

11.991 14.990

6,468,883

0.42

150

5.41

17.30

14.991 17.990

2,500,000

0.16

113

5.95

20.44

17.991 20.990

1,800,000

0.12

113

6.32

21.77

20.991 23.990

796,438

0.05

112

5.68

24.65

23.991 26.990

0.00

26.991 29.990

447,780

0.03

110

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

421,202

0.03

111

6.11

46.75

41.991 & Above

117,908,511

7.73

163

5.53

0.00

Unknown

46.750

1.100

242

1,525,800,787 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

New York

453,614,974

29.73

102

5.53

2.78

California

203,389,279

13.33

191

5.57

0.55

Texas

201,914,989

13.23

5.64

0.00

Multiple States

134,500,000

8.82

113

5.75

0.00

Florida

80,013,628

5.24

137

6.57

0.04

Arizona

51,583,496

3.38

199

5.57

0.75

Georgia

46,312,521

3.04

133

5.94

0.71

Maryland

31,670,743

2.08

104

5.62

0.46

Virginia

30,063,320

1.97

123

6.70

0.00

Massachusetts

24,050,000

1.58

111

5.40

0.00

Pennsylvania

21,220,072

1.39

109

5.66

0.13

Ohio

19,180,337

1.26

101

6.76

0.87

New Jersey

18,356,723

1.20

115

6.15

0.12

Utah

17,188,296

1.13

161

7.43

0.00

District of Columbia

16,257,697

1.07

114

5.46

0.40

Illinois

15,937,458

1.04

134

6.07

3.30

North Carolina

14,952,706

0.98

125

7.48

0.00

Nevada

14,750,481

0.97

124

5.69

0.00

Wisconsin

14,736,362

0.97

108

6.15

1.09

Michigan

13,716,490

0.90

148

7.33

0.86

South Carolina

13,529,794

0.89

124

6.48

0.00

Kentucky

12,872,790

0.84

5.17

1.49

Minnesota

12,073,633

0.79

135

5.97

0.00

Tennessee

7,302,605

0.48

136

7.70

0.00

Washington

7,176,256

0.47

141

7.56

0.00

New Mexico

6,151,466

0.40

139

7.34

0.00

Mississippi

5,405,003

0.35

112

8.47

0.00

Alaska

5,328,041

0.35

104

6.85

1.47

Alabama

5,146,571

0.34

109

6.12

1.04

West Virginia

5,084,017

0.33

133

9.39

0.00

Oklahoma

4,336,874

0.28

221

7.20

0.00

New Hampshire

3,300,706

0.22

138

9.07

0.00

Indiana

2,718,260

0.18

113

5.98

0.00

Kansas

2,324,540

0.15

116

8.98

0.00

Colorado

2,251,266

0.15

111

5.93

0.00

Montana

2,210,112

0.14

141

8.15

0.00

Iowa

2,018,663

0.13

112

7.47

0.00

Connecticut

1,982,340

0.13

112

5.36

0.00

North Dakota

1,178,277

0.08

175

5.50

0.00

100.00

1,525,800,787

242

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722380.1

Series 2005-IQ9

Commercial Mortgage Pass-Through Certificates

30-Jun-05

15-Aug-05

15-Jun-05

15-Jul-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 29 of 34

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Office

531,360,907

34.83

142

5.47

0.89

Retail

390,254,862

25.58

105

5.45

0.22

Multifamily

289,615,758

18.98

126

7.12

0.00

Other

167,593,567

10.98

120

5.84

6.03

Industrial

87,334,288

5.72

122

5.76

0.38

Lodging

30,190,968

1.98

103

5.71

0.00

Health care

14,660,138

0.96

5.56

0.00

Self storage

10,322,383

0.68

132

5.85

0.00

Undefined

2,536,777

0.17

169

5.90

0.00

Mixed use

1,931,139

0.13

170

6.26

0.00

1,525,800,787

242

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

174

777,446,926

50.95

112

6.17

0.97

ARD

23,005,804

1.51

316

5.58

1.68

Full Amortizing

71,522,757

4.69

194

5.93

0.68

IO Maturity Balloon

448,455,300

29.39

134

5.39

1.71

IO/Amortizing/Balloon

205,370,000

13.46

106

5.61

0.00

1,525,800,787

242

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

176

1,289,712,716

84.53

122

1.13

5.53

58,429,669

3.83

130

2.53

6.40

46,933,682

3.08

151

0.00

7.65

24,734,904

1.62

146

0.00

8.29

20,302,932

1.33

149

0.00

7.61

24,379,831

1.60

145

0.00

7.90

25,143,395

1.65

127

0.00

8.12

11,922,894

0.78

102

0.00

8.23

20,509,047

1.34

0.00

8.58

108

3,731,717

0.24

186

0.00

8.45

109

120

0.00

121

242

1,525,800,787

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

0.66

5.25

0.00

2009

100,047,303

6.56

4.98

2.07

2010

169,555,225

11.11

5.29

0.00

2011

30,090,546

1.97

5.74

1.51

2012

79,622,923

5.22

5.47

2.00

2013

115

682,541,244

44.73

111

5.80

1.30

2014

120,040,139

7.87

114

5.75

0.50

2015

333,903,408

21.88

214

6.64

0.73

2016 & Greater

100.00

1,525,800,787

242

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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 30 of 34

(1) Legend:

A. P&I Adv - in Grace Period

B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month

2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months

4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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 31 of 34

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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 32 of 34

Morgan Stanley Capital I Inc.

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

15-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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 33 of 34

* 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-Jul-05
15-Jul-05

15-Jun-05

15-Aug-05

30-Jun-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 34 of 34

Morgan Stanley Capital I Trust 2005 IQ9 8-K