----

| **Morgan                Stanley Capital I 2005-IQ9**                                                                         |   |   |          |   |   |          |   |   |                                        |   |
|------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|---------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                for 2005** |   |   |          |   |   |          |   |   |                                        |   |
|                                                                                                                         |   |   |          |   |   |          |   |   |                                        |   |
| **Class**                                                                                                                    |   |   | **Principal** |   |   | **Interest**  |   |   | **Ending                Principal Balance** |   |
| A-1                                                                                                                          |   |   | 8,735,723.92  |   |   | 1,933,123.25  |   |   | 53,364,276.08                               |   |
| A-1A                                                                                                                         |   |   | 3,104,181.45  |   |   | 10,491,751.34 |   |   | 268,456,818.55                              |   |
| A-2                                                                                                                          |   |   | 0             |   |   | 4,034,833.30  |   |   | 112,600,000.00                              |   |
| A-3                                                                                                                          |   |   | 0             |   |   | 7,366,150.00  |   |   | 194,700,000.00                              |   |
| A-4                                                                                                                          |   |   | 0             |   |   | 3,665,866.70  |   |   | 94,400,000.00                               |   |
| A-5                                                                                                                          |   |   | 0             |   |   | 17,477,811.70 |   |   | 446,242,000.00                              |   |
| A-AB                                                                                                                         |   |   | 0             |   |   | 1,646,150.00  |   |   | 43,800,000.00                               |   |
| A-J                                                                                                                          |   |   | 0             |   |   | 5,175,410.20  |   |   | 130,199,000.00                              |   |
| B                                                                                                                            |   |   | 0             |   |   | 1,318,275.00  |   |   | 32,550,000.00                               |   |
| C                                                                                                                            |   |   | 0             |   |   | 470,050.70    |   |   | 11,488,000.00                               |   |
| D                                                                                                                            |   |   | 0             |   |   | 1,116,916.70  |   |   | 26,806,000.00                               |   |

----