This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. No representation or warranty can be given
with respect to the accuracy or completeness of the information, or with respect
to the terms of any future offer of securities conforming to the terms hereof.
Any such offer of securities would be made pursuant to a definitive Prospectus
prepared by the issuer which could contain material information not contained
herein and to which the prospective purchasers are referred. In the event of any
such offering, this information shall be deemed superseded, amended and
supplemented in its entirety by such Prospectus. Such Prospectus will contain
all material information in respect of any securities offered thereby and any
decision to invest in such securities should be made solely in reliance upon
such Prospectus. Certain assumptions may have been made in this analysis which
have resulted in any returns detailed herein. No representation is made that any
returns indicated will be achieved. Changes to the assumptions may have a
material impact on any returns detailed. Morgan Stanley & Co. Incorporated (the
"Underwriter") disclaims any and all liability relating to this information,
including without limitation any express or implied representations and
warranties for, statements contained in, and omissions from, this information.
Additional information is available upon request. The Underwriters and others
associated with them may have positions in, and may effect transactions in,
securities and instruments of issuers mentioned herein and may also perform or
seek to perform investment banking services for the issuers of such securities
and instruments. Past performance is not necessarily indicative of future
results. Price and availability are subject to change without notice. This
material may be filed with the Securities and Exchange Commission (the "SEC")
and incorporated by reference into an effective registration statement
previously filed with the SEC under Rule 415 of the Securities Act of 1933,
including in cases where the material does not pertain to securities that are
ultimately offered for sale pursuant to such registration statement. To Morgan
Stanley's readers worldwide: In addition, please note that this publication has
been issued by Morgan Stanley & Co. Incorporated, approved by Morgan Stanley
International Limited, a member of The Securities and Futures Authority, and by
Morgan Stanley Japan Ltd. Morgan Stanley recommends that such readers obtain the
advice of their Morgan Stanley & Co. Incorporated, Morgan Stanley International
or Morgan Stanley Japan Ltd. representative about the investments concerned. NOT
FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED BY THE U.K. SECURITIES AND
FUTURES AUTHORITY




MSCI 2005-HQ6
MULTIFAMILY TAPE: STUDENT HOUSING

--------------------
--------------------
                    = Crossed Loans
--------------------
--------------------
                    = Single-loan / Multi-property loans
--------------------

<TABLE>


----------------------------------------------------------------------------------------------------------------------------------
LOAN      LOAN
NUMBER   SELLER   PROPERTY NAME             STREET ADDRESS                CITY                COUNTY           STATE   ZIP CODE
----------------------------------------------------------------------------------------------------------------------------------

LL4       MSMC    Melrose Minneapolis       2508 Delaware Street SE       Minneapolis         Hennepin          MN       55414
LL4       MSMC    Melrose Gainesville       1000 SW 62nd Boulevard        Gainesville         Alachua           FL       32607
LL4       MSMC    Melrose Jacksonville      3601 Kernan Boulevard South   Jacksonville        Duval             FL       32224
LL4       MSMC    Melrose College Station   601 Luther Street West        College Station     Brazos            TX       77840
6105916   PMCF    Tropicana Gardens(1)      6585 El Colegio Road          Goleta              Santa Barbara     CA       93117
</TABLE>



<TABLE>

------------------------------------------------------------------------------------------------------------------------------------

LOAN     INITIAL POOL                 INITIAL POOL BALANCE    UTILITIES        STUDIOS      STUDIOS AVG  1 BEDROOM   1 BEDROOM AVG
NUMBER     BALANCE ($)     NOTE DATE    PER UNIT OR PAD ($)   PAID BY TENANT    # BEDS  RENT PER MO. ($)    # BEDS  RENT PER MO.($)
------------------------------------------------------------------------------------------------------------------------------------

LL4       $29,105,000     05/26/2005               $63,752    Electricity           0             NAP           0              NAP
LL4       $14,155,000     05/26/2005               $63,752    Electricity           0             NAP           0              NAP
LL4       $21,829,000     05/26/2005               $63,752    Electricity           0             NAP           0              NAP
LL4       $17,661,000     05/26/2005               $63,752    None                  0             NAP           0              NAP
6105916   $36,000,000     04/29/2005              $330,275    No                    0             NAP           0              NAP
</TABLE>



<TABLE>

----------------------------------------------------------------------------------------------------------------------------------
                          2 BEDROOMS                3 BEDROOM                  4 BEDROOM                 5 BEDROOM
LOAN       2 BEDROOMS      AVG  RENT   3 BEDROOM     AVG RENT    4 BEDROOM      AVG RENT   5 BEDROOM      AVG RENT    6 BEDROOM
NUMBER         # BEDS     PER MO. ($)     # BEDS   PER MO. ($)      # BEDS    PER MO. ($)     # BEDS    PER MO. ($)      # BEDS
----------------------------------------------------------------------------------------------------------------------------------

LL4               236           $629          91         $650          636          $614           0           NAP            0
LL4               144           $526         342         $467          504          $439           0           NAP            0
LL4               216           $531         396         $477          480          $457           0           NAP            0
LL4               192           $448         306         $428          600          $399           0           NAP            0
6105916           144         $1,188         320       $1,162            0           NAP           0           NAP            0
</TABLE>




<TABLE>

---------------------------------------------------------------------------------------------
            6 BEDROOM                   7 BEDROOM                         OTHER
LOAN         AVG RENT      7 BEDROOM     AVG RENT      OTHER #        AVG  RENT    NUMBER OF
NUMBER     PER MO. ($)        # BEDS   PER MO. ($)        BEDS       PER MO. ($)   ELEVATORS
---------------------------------------------------------------------------------------------

LL4               NAP              0          NAP            0              NAP            4
LL4               NAP              0          NAP            0              NAP            0
LL4               NAP              0          NAP            0              NAP            0
LL4               NAP              0          NAP            0              NAP            0
6105916           NAP              0          NAP            0              NAP            0
</TABLE>


Note
(1) The subject's market rent is a blend of $1,277 for a single, $1,144 for a
double and $1,033 for a triple occupancy