Merrill Lynch Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

Reporting Package Table of Contents

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Administrator:

Deanna Murphy 312.904.7989
deanna.murphy@abnamro.com

Analyst:

Isil Rahmanian 714.259.6825
isil.rahmanian@abnamro.com

Statement Date:

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

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

Bond Interest Reconciliation

Bond Principal Reconciliation
Rating Information

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

Page 2-5
Page 6-8
Page 9
Page 10-11

Page 12

Page 13-14
Page 15-16

Page 17-19
Page 20

Page 21-23

Historical Collateral Prepayment

Mortgage Loan Characteristics
Loan Level Detail
Appraisal Reduction Detail

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

Page 24

Page 25-27
Page 28-38
Page 39

Page 40
Page 41
Page 42

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

MLMT06C1

MLMT06C1_200606_3.ZIP

Summary of Loan Maturity Extensions
Realized Loss Detail
Collateral Realized Loss

Page 43
Page 44

Page 45

Parties to The Transaction

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.midlandls.com

www.etrustee.net

Depositor Merrill Lynch Mortgage Investors Inc.

Master Servicer Midland Loan Services, Inc./Wells Fargo Bank Minnesota, N.A.

Rating Agency Fitch Ratings/Standard & Poor's

Special Servicer Midland Loan Services, Inc.

Trustee U.S. Bank National Association

Underwriter Goldman Sachs & Co/LaSalle Financial Services, Inc./Merrill Lynch Pierce Fenner & Smith Inc./Morgan

Stanley & Co. Incorporated/PNC Capital Markets LLC

Closing Date:

25-May-2006

First Payment Date:

12-Jun-2006

Rated Final Payment Date:

12-May-2039

Determination Date:

6-Jun-2006

Trust Collection Period

5/9/2006 - 6/6/2006

Page 1 of 47

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:

5.876515%

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Merrill Lynch Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

105

REMIC II

Statement Date:

ABN AMRO Acct: 723670.1

1000.000000000

11.085610465

0.000000000

988.914389535

4.606666667

5.5280000000%

0.00

0.000000000

5.5280000000%

0.000000000

59023BAA2

A-1

91,545,000.00

1,014,832.21

0.00

90,530,167.79

421,717.30

91,545,000.00

1000.000000000

0.000000000

1000.000000000

4.832848750

5.6606111972%

0.00

0.000000000

5.7994184971%

0.000000000

59023BAB0

A-2

380,444,000.00

0.00

380,444,000.00

1,838,628.31

380,444,000.00

1000.000000000

0.000000000

1000.000000000

4.870348731

5.6606111972%

0.00

0.000000000

5.8444184971%

0.000000000

59023BAC8

A-3

134,000,000.00

0.00

134,000,000.00

652,626.73

134,000,000.00

1000.000000000

0.000000000

1000.000000000

4.870348800

5.6606111972%

0.00

0.000000000

5.8444184971%

0.000000000

59023BAZ7

A-3B

25,000,000.00

0.00

25,000,000.00

121,758.72

25,000,000.00

1000.000000000

0.000000000

1000.000000000

4.870348727

5.6606111972%

0.00

0.000000000

5.8444184971%

0.000000000

59023BAD6

A-SB

113,900,000.00

0.00

113,900,000.00

554,732.72

113,900,000.00

1000.000000000

0.000000000

1000.000000000

4.870348748

5.6606111972%

0.00

0.000000000

5.8444184971%

0.000000000

59023BAE4

A-4

753,353,000.00

0.00

753,353,000.00

3,669,091.84

753,353,000.00

1000.000000000

0.495777228

0.000000000

999.504222772

4.870348750

5.6606111972%

0.00

0.000000000

5.8444184971%

0.000000000

59023BAF1

A-1A

244,645,000.00

121,289.42

0.00

244,523,710.58

1,191,506.47

244,645,000.00

1000.000000000

0.000000000

1000.000000000

4.870348739

5.6606111972%

0.00

0.000000000

5.8444184971%

0.000000000

59023BAG9

248,983,000.00

0.00

248,983,000.00

1,212,634.04

248,983,000.00

1000.000000000

0.000000000

1000.000000000

4.870348754

5.6606111972%

0.00

0.000000000

5.8444184971%

0.000000000

59023BAH7

217,861,000.00

0.00

217,861,000.00

1,061,059.05

217,861,000.00

1000.000000000

0.000000000

1000.000000000

4.870348792

5.6606111972%

0.00

0.000000000

5.8444184971%

0.000000000

59023BAJ3

56,022,000.00

0.00

56,022,000.00

272,846.68

56,022,000.00

1000.000000000

0.000000000

1000.000000000

4.870348804

5.6606111972%

0.00

0.000000000

5.8444184971%

0.000000000

59023BAK0

28,010,000.00

0.00

28,010,000.00

136,418.47

28,010,000.00

1000.000000000

0.000000000

1000.000000000

4.870348617

5.6606111972%

0.00

0.000000000

5.8444184971%

0.000000000

59023BAL8

31,123,000.00

0.00

31,123,000.00

151,579.86

31,123,000.00

1000.000000000

0.000000000

1000.000000000

4.870348613

5.6606111972%

0.00

0.000000000

5.8444184971%

0.000000000

59023BAM6/U5910UAA6

18,674,000.00

0.00

18,674,000.00

90,948.89

18,674,000.00

1000.000000000

0.000000000

1000.000000000

4.870348792

5.6606111972%

0.00

0.000000000

5.8444184971%

0.000000000

59023BAN4/U5910UAB4

28,011,000.00

0.00

28,011,000.00

136,423.34

28,011,000.00

1000.000000000

0.000000000

1000.000000000

4.870348848

5.6606111972%

0.00

0.000000000

5.8444184971%

0.000000000

59023BAP9/U5910UAC2

21,786,000.00

0.00

21,786,000.00

106,105.42

21,786,000.00

1000.000000000

0.000000000

1000.000000000

4.870348622

5.6606111972%

0.00

0.000000000

5.8444184971%

0.000000000

59023BAQ7/U5910UAD0

24,898,000.00

0.00

24,898,000.00

121,261.94

24,898,000.00

1000.000000000

0.000000000

1000.000000000

4.669166265

5.6030000000%

0.00

0.000000000

5.6030000000%

0.000000000

59023BAR5/U5910UAE8

6,225,000.00

0.00

6,225,000.00

29,065.56

6,225,000.00

Page 2 of 47

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:

5.876515%

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Merrill Lynch Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

105

REMIC II

Statement Date:

ABN AMRO Acct: 723670.1

1000.000000000

0.000000000

1000.000000000

4.669166756

5.6030000000%

0.00

0.000000000

5.6030000000%

0.000000000

59023BAS3/U5910UAF5

9,337,000.00

0.00

9,337,000.00

43,596.01

9,337,000.00

1000.000000000

0.000000000

1000.000000000

4.669166131

5.6030000000%

0.00

0.000000000

5.6030000000%

0.000000000

59023BAT1/U5910UAG3

6,224,000.00

0.00

6,224,000.00

29,060.89

6,224,000.00

1000.000000000

0.000000000

1000.000000000

4.669166265

5.6030000000%

0.00

0.000000000

5.6030000000%

0.000000000

59023BAU8/U5910UAH1

6,225,000.00

0.00

6,225,000.00

29,065.56

6,225,000.00

1000.000000000

0.000000000

1000.000000000

4.669166265

5.6030000000%

0.00

0.000000000

5.6030000000%

0.000000000

59023BAV6/U5910UAJ7

6,225,000.00

0.00

6,225,000.00

29,065.56

6,225,000.00

1000.000000000

0.000000000

1000.000000000

4.669166131

5.6030000000%

0.00

0.000000000

5.6030000000%

0.000000000

59023BAW4/U5910UAK4

6,224,000.00

0.00

6,224,000.00

29,060.89

6,224,000.00

1000.000000000

0.000000000

1000.000000000

4.669166520

5.6030000000%

0.00

0.000000000

5.6030000000%

0.000000000

59023BAX2/U5910UAL2

31,123,694.00

0.00

31,123,694.00

145,321.71

31,123,694.00

1000.000000000

0.000000000

999.543697067

0.021208916

0.00

0.000000000

0.0254507006%

0.000000000

59023BAY0

2,489,838,694.00

0.00

2,488,702,573.30

52,806.78

2,489,838,694.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS3460

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS3461

R-II

0.00

Total P&I Payment

0.00

2,489,838,694.00

13,262,504.37

Total

2,488,702,572.37

1,136,121.63

0.00

12,126,382.74

Page 3 of 47

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:

5.876515%

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Merrill Lynch Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

105

Grantor Trust Z

Statement Date:

ABN AMRO Acct: 723670.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS3462

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 47

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:

5.876515%

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Merrill Lynch Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

105

Grantor Trust E

Statement Date:

ABN AMRO Acct: 723670.1

0.000000000

0.00

21,419.19

0.000000000

N/A

0.000000000

0.00

21,419.19

0.00

Total P&I Payment

0.00

21,419.19

0.00

21,419.19

Total

0.00

21,419.19

Page 5 of 47

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

10,722,384.33

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

12,190,407.05

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Principal Summary

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

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

)

(21,419.19

0.00

0.00
0.00

0.00

12,128,310.50

)

(1,927.73

0.00
0.00
0.00

)

(1,927.73

1,019,807.44

116,313.58

1,136,121.02

0.61
0.00
0.00
0.00
0.00
0.61

1,136,121.63

13,264,432.13

2,489,838,694.93

244

1,136,121.02

0.61

0.00
0.00

0.00

2,488,702,573.30

244

0.00

116,313.58

1,468,022.73

116,313.58

1,468,022.73

40,677.37

0.00
0.00

2,571.81

43,249.18

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(40,677.37

Less Other Interest Not Advanced

0.00

1,468,022.73

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

12,126,382.77

13,262,504.40

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

Borrower-paid Servicing Fee

Borrower-paid Trustee Fee

0.00
0.00

0.00
0.00
0.00

Page 6 of 47

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

Statement Date:

Cash Reconciliation Summary Loan Group 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

9,635,398.36

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

10,958,418.41

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Principal Summary

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

)

(19,312.52

0.00

0.00
0.00

0.00

10,903,041.75

)

(1,738.13

0.00
0.00
0.00

)

(1,738.13

912,798.58
102,033.02

1,014,831.60

0.61
0.00
0.00
0.00
0.00
0.61

1,014,832.21

11,917,873.96

2,245,193,491.24

203

1,014,831.60

0.61

0.00
0.00

0.00

2,244,178,659.03

203

0.00

102,033.02

1,323,020.05

102,033.02

1,323,020.05

36,064.14

0.00
0.00

2,317.72

38,381.86

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(36,064.14

Less Other Interest Not Advanced

0.00

1,323,020.05

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

10,901,303.62

11,916,135.83

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

Borrower-paid Servicing Fee

Borrower-paid Trustee Fee

0.00
0.00

0.00
0.00
0.00

Page 7 of 47

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

Statement Date:

Cash Reconciliation Summary Loan Group 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,086,985.97

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,231,988.65

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Principal Summary

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

)

(2,106.67

0.00

0.00
0.00

0.00

1,225,268.75

)

(189.60

0.00
0.00
0.00

)

(189.60

107,008.86

14,280.56

121,289.42

0.00
0.00
0.00
0.00
0.00
0.00

121,289.42

1,346,558.17

244,645,203.69

121,289.42

0.00

0.00
0.00

0.00

244,523,914.27

0.00

14,280.56

145,002.68

14,280.56

145,002.68

4,613.23

0.00
0.00

254.09

4,867.32

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(4,613.23

Less Other Interest Not Advanced

0.00

145,002.68

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

1,225,079.15

1,346,368.57

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

Borrower-paid Servicing Fee

Borrower-paid Trustee Fee

0.00
0.00

0.00
0.00
0.00

Page 8 of 47

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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 47

Merrill Lynch Mortgage Trust

Class

Accrued

Certificate

Interest

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement Date:

Method

Opening

Balance

Distributable

Certificate

Interest

Payment

Amount

Current

Period

Shortfall

Recovery

Remaining

Outstanding

Interest

Shorfalls

Credit

Support

Pass-Through

Rate

Days

Original

Current (1)

30/360

5.528000%

91,545,000.00

421,717.30

0.00

421,717.30

0.00

A-1

0.00

30.00%

30.01%

421,717.30

0.00

30/360

5.799418%

380,444,000.00

1,838,628.31

0.00

1,838,628.31

0.00

A-2

0.00

30.00%

30.01%

1,838,628.31

0.00

30/360

5.844418%

134,000,000.00

652,626.73

0.00

652,626.73

0.00

A-3

0.00

30.00%

30.01%

652,626.73

0.00

30/360

5.844418%

25,000,000.00

121,758.72

0.00

121,758.72

0.00

A-3B

0.00

30.00%

30.01%

121,758.72

0.00

30/360

5.844418%

113,900,000.00

554,732.72

0.00

554,732.72

0.00

A-SB

0.00

30.00%

30.01%

554,732.72

0.00

30/360

5.844418%

753,353,000.00

3,669,091.84

0.00

3,669,091.84

0.00

A-4

0.00

30.00%

30.01%

3,669,091.84

0.00

30/360

5.844418%

244,645,000.00

1,191,506.47

0.00

1,191,506.47

0.00

A-1A

0.00

30.00%

30.01%

1,191,506.47

0.00

30/360

5.844418%

248,983,000.00

1,212,634.04

0.00

1,212,634.04

0.00

20.00%

20.01%

1,212,634.04

0.00

30/360

5.844418%

217,861,000.00

1,061,059.05

0.00

1,061,059.05

0.00

11.25%

11.26%

1,061,059.05

0.00

30/360

5.844418%

56,022,000.00

272,846.68

0.00

272,846.68

0.00

9.00%

272,846.68

0.00

30/360

5.844418%

28,010,000.00

136,418.47

0.00

136,418.47

0.00

7.88%

136,418.47

0.00

30/360

5.844418%

31,123,000.00

151,579.86

0.00

151,579.86

0.00

6.63%

151,579.86

0.00

30/360

5.844418%

18,674,000.00

90,948.89

0.00

90,948.89

0.00

5.88%

90,948.89

0.00

30/360

5.844418%

28,011,000.00

136,423.34

0.00

136,423.34

0.00

4.75%

136,423.34

0.00

30/360

5.844418%

21,786,000.00

106,105.42

0.00

106,105.42

0.00

3.88%

106,105.42

0.00

30/360

5.844418%

24,898,000.00

121,261.94

0.00

121,261.94

0.00

2.88%

121,261.94

0.00

30/360

5.603000%

6,225,000.00

29,065.56

0.00

29,065.56

0.00

2.63%

29,065.56

0.00

30/360

5.603000%

9,337,000.00

43,596.01

0.00

43,596.01

0.00

2.25%

43,596.01

0.00

30/360

5.603000%

6,224,000.00

29,060.89

0.00

29,060.89

0.00

2.00%

29,060.89

0.00

30/360

5.603000%

6,225,000.00

29,065.56

0.00

29,065.56

0.00

1.75%

29,065.56

0.00

30/360

5.603000%

6,225,000.00

29,065.56

0.00

29,065.56

0.00

1.50%

29,065.56

0.00

Page 10 of 47

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

Merrill Lynch Mortgage Trust

Class

Accrued

Certificate

Interest

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement Date:

Method

Opening

Balance

Distributable

Certificate

Interest

Payment

Amount

Current

Period

Shortfall

Recovery

Remaining

Outstanding

Interest

Shorfalls

Credit

Support

Pass-Through

Rate

Days

Original

Current (1)

30/360

5.603000%

6,224,000.00

29,060.89

0.00

29,060.89

0.00

1.25%

29,060.89

0.00

30/360

5.603000%

31,123,694.00

145,321.71

0.00

145,321.71

0.00

0.00%

145,321.71

0.00

30/360

0.025451%

2,489,838,694.00

52,806.78

0.00

52,806.78

0.00

52,806.78

0.00

12,126,382.74

0.00

12,126,382.74

0.00

Page 11 of 47

Merrill Lynch Mortgage Trust

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

Bond Interest Reconciliation Detail

Deductions

Allocable

PPIS

Deferred &

Accretion

Interest

Additions

Yield

Maintenance

Interest Accrual
on Prior Shortfall

Interest

Loss Expense

Statement Date:

Prior Interest

Shortfall Due

Other

Interest

Proceeds (1)

Prepayment

Premiums

Prior

Interest

Due Date

Current
Interest

Due Date

Interest

Payment

Amount

Distributable

Certificate

Interest

0.00

421,717.30

0.00

1-May-2006

1-Jun-2006

0.00

A-1

0.00

1,838,628.31

0.00

1-May-2006

1-Jun-2006

0.00

A-2

0.00

652,626.73

0.00

1-May-2006

1-Jun-2006

0.00

A-3

0.00

121,758.72

0.00

1-May-2006

1-Jun-2006

0.00

A-3B

0.00

554,732.72

0.00

1-May-2006

1-Jun-2006

0.00

A-SB

0.00

3,669,091.84

0.00

1-May-2006

1-Jun-2006

0.00

A-4

0.00

1,191,506.47

0.00

1-May-2006

1-Jun-2006

0.00

A-1A

0.00

1,212,634.04

0.00

1-May-2006

1-Jun-2006

0.00

1,061,059.05

0.00

1-May-2006

1-Jun-2006

0.00

272,846.68

0.00

1-May-2006

1-Jun-2006

0.00

136,418.47

0.00

1-May-2006

1-Jun-2006

0.00

151,579.86

0.00

1-May-2006

1-Jun-2006

0.00

90,948.89

0.00

1-May-2006

1-Jun-2006

0.00

136,423.34

0.00

1-May-2006

1-Jun-2006

0.00

106,105.42

0.00

1-May-2006

1-Jun-2006

0.00

121,261.94

0.00

1-May-2006

1-Jun-2006

0.00

29,065.56

0.00

1-May-2006

1-Jun-2006

0.00

43,596.01

0.00

1-May-2006

1-Jun-2006

0.00

29,060.89

0.00

1-May-2006

1-Jun-2006

0.00

29,065.56

0.00

1-May-2006

1-Jun-2006

0.00

29,065.56

0.00

1-May-2006

1-Jun-2006

0.00

29,060.89

0.00

1-May-2006

1-Jun-2006

0.00

145,321.71

0.00

1-May-2006

1-Jun-2006

0.00

52,806.78

0.00

1-May-2006

1-Jun-2006

0.00

12,126,382.74

0.00

Page 12 of 47

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

Merrill Lynch Mortgage Trust

Payment Date:

Prior Payment:
Next Payment:

Record Date:

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

Bond Principal Reconciliation

Credit Support

Original

Currentt

Statement Date:

Beginning

Class Balance

Unscheduled

Principal
Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal
Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

2.00
1.00

A-1

30.00%

30.01%

5/12/2039

90,530,167.79

0.00

91,545,000.00

1,014,831.60

0.00

0.61

A-2

30.00%

30.01%

5/12/2039

380,444,000.00

0.00

380,444,000.00

0.00

A-3

30.00%

30.01%

5/12/2039

134,000,000.00

0.00

134,000,000.00

0.00

A-3B

30.00%

30.01%

5/12/2039

25,000,000.00

0.00

25,000,000.00

0.00

A-SB

30.00%

30.01%

5/12/2039

113,900,000.00

0.00

113,900,000.00

0.00

A-4

30.00%

30.01%

5/12/2039

753,353,000.00

0.00

753,353,000.00

0.00

A-1A

30.00%

30.01%

5/12/2039

244,523,710.58

0.00

244,645,000.00

121,289.42

0.00

20.00%

20.01%

5/12/2039

248,983,000.00

0.00

248,983,000.00

0.00

11.25%

11.26%

5/12/2039

217,861,000.00

0.00

217,861,000.00

0.00

9.00%

5/12/2039

56,022,000.00

0.00

56,022,000.00

0.00

7.88%

5/12/2039

28,010,000.00

0.00

28,010,000.00

0.00

6.63%

5/12/2039

31,123,000.00

0.00

31,123,000.00

0.00

5.88%

5/12/2039

18,674,000.00

0.00

18,674,000.00

0.00

4.75%

5/12/2039

28,011,000.00

0.00

28,011,000.00

0.00

3.88%

5/12/2039

21,786,000.00

0.00

21,786,000.00

0.00

2.88%

5/12/2039

24,898,000.00

0.00

24,898,000.00

0.00

2.63%

5/12/2039

6,225,000.00

0.00

6,225,000.00

0.00

2.25%

5/12/2039

9,337,000.00

0.00

9,337,000.00

0.00

2.00%

5/12/2039

6,224,000.00

0.00

6,224,000.00

0.00

1.75%

5/12/2039

6,225,000.00

0.00

6,225,000.00

0.00

1.50%

5/12/2039

6,225,000.00

0.00

6,225,000.00

0.00

1.25%

5/12/2039

6,224,000.00

0.00

6,224,000.00

0.00

0.00%

5/12/2039

31,123,694.00

0.00

31,123,694.00

0.00

5/12/2039

2,488,702,573.30

0.00

2,489,838,694.00

0.00

Page 13 of 47

Merrill Lynch Mortgage Trust

Payment Date:

Prior Payment:
Next Payment:

Record Date:

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

Bond Principal Reconciliation

Credit Support

Original

Currentt

Statement Date:

Beginning

Class Balance

Unscheduled

Principal
Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal
Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

2.00

24.00

0.00

1,136,121.02

0.00

0.61

0.00

2,489,838,694.00

2,488,702,572.37

2,489,838,694.00

Page 14 of 47

Merrill Lynch Mortgage Trust

Payment Date:

Prior Payment:

Next Payment:

Record Date:

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

A-1

59023BAA2

AAA

A-2

59023BAB0

AAA

A-3

59023BAC8

AAA

A-3B

59023BAZ7

AAA

A-SB

59023BAD6

AAA

A-4

59023BAE4

AAA

A-1A

59023BAF1

AAA

59023BAG9

AAA

59023BAH7

AAA

59023BAJ3

59023BAK0

AA-

59023BAL8

59023BAM6

A-

59023BAN4

BBB+

59023BAP9

BBB

59023BAQ7

BBB-

59023BAR5

BB+

59023BAS3

59023BAT1

BB-

59023BAU8

B+

59023BAV6

59023BAW4

B-

Page 15 of 47

NR - Designates that the class was not rated by the rating agency.

(1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the
payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle recommends that
investors obtain current rating information directly from the rating agency.

Merrill Lynch Mortgage Trust

Payment Date:

Prior Payment:

Next Payment:

Record Date:

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

59023BAX2

59023BAY0

AAA

9ABS3462

Page 16 of 47

NR - Designates that the class was not rated by the rating agency.

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

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: 723670.1

0.00%

6/12/2006

0.00

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

Page 17 of 47

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

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:

Loan Group 1

ABN AMRO Acct: 723670.1

0.00%

6/12/2006

0.00

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

Page 18 of 47

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

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:

Loan Group 2

ABN AMRO Acct: 723670.1

0.00%

6/12/2006

0.00

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

Page 19 of 47

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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-May-06

451,463.33

0.00

1-May-06

334,123.14

0.00

1-May-06

159,449.62

0.00

1-May-06

107,609.54

0.00

1-May-06

97,338.71

0.00

1-May-06

80,083.75

0.00

1-May-06

73,344.10

0.00

1-May-06

65,924.29

0.00

1-May-06

49,314.25

0.00

1-May-06

37,828.27

0.00

100

1-May-06

30,542.45

0.00

121

1-May-06

23,967.06

0.00

142

1-May-06

18,604.31

0.00

156

1-May-06

23,114.20

0.00

161

1-May-06

18,020.58

0.00

173

1-May-06

13,608.72

0.00

197

1,584,336.31

Total

Page 20 of 47

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

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs (2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 723670.1

Series 2006-C1

12-Jun-06

244

100.00%

2,488,702,573

99.95%

0.00%

105

348

5.88%

5.84%

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

Page 21 of 47

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs (2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group 1

Amort

ABN AMRO Acct: 723670.1

Series 2006-C1

12-Jun-06

203

83.20%

2,244,178,659

90.13%

0.00%

104

347

5.86%

5.83%

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

Page 22 of 47

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs (2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group 2

Amort

ABN AMRO Acct: 723670.1

Series 2006-C1

12-Jun-06

16.80%

244,523,914

9.82%

0.00%

113

350

6.04%

6.01%

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

Page 23 of 47

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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 24 of 47

Merrill Lynch Mortgage Trust

Mortgage Loan Characteristics

ABN AMRO Acct: 723670.1

Series 2006-C1

Commercial Mortgage Pass-Through Certificates

31-May-06

12-Jul-06

N/A

12-Jun-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 25 of 47

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

1,990,901

0.08

116

5.88

0.00

0 to

1,000,000

71,552,844

2.88

117

5.88

0.00

1,000,000 to

2,000,000

76,828,925

3.09

116

5.88

0.00

2,000,000 to

3,000,000

94,933,556

3.81

112

5.78

0.00

3,000,000 to

4,000,000

117,436,106

4.72

113

5.97

0.00

4,000,000 to

5,000,000

96,100,408

3.86

117

5.86

0.00

5,000,000 to

6,000,000

39,407,338

1.58

117

5.65

0.00

6,000,000 to

7,000,000

105,117,926

4.22

109

5.72

0.00

7,000,000 to

8,000,000

102,318,906

4.11

116

5.72

0.00

8,000,000 to

9,000,000

57,825,099

2.32

5.38

0.00

9,000,000 to 10,000,000

351,621,817

14.13

106

5.79

0.00

10,000,000 to 15,000,000

114,959,871

4.62

116

5.72

0.00

15,000,000 to 20,000,000

161,840,632

6.50

103

5.68

0.00

20,000,000 to 25,000,000

110,923,478

4.46

118

6.05

0.00

25,000,000 to 30,000,000

32,471,332

1.30

119

5.76

0.00

30,000,000 to 35,000,000

113,359,151

4.55

116

5.68

0.00

35,000,000 to 40,000,000

0.00

40,000,000 to 45,000,000

50,000,000

2.01

117

5.49

0.00

45,000,000 to 50,000,000

290,500,858

11.67

117

5.65

0.00

50,000,000 to 100,000,000

499,513,422

20.07

5.44

0.00

100,000,000 &

Above

161,513,422

995,010

2,488,702,573

244

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

10,199,601

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

357,923,821

14.38

5.13

0.00

4.000%

5.250%

1,165,016,445

46.81

101

5.58

0.00

5.251%

5.750%

128

814,236,250

32.72

116

5.96

0.00

5.751%

6.250%

141,284,383

5.68

102

6.42

0.00

6.251%

6.750%

10,241,673

0.41

119

7.00

0.00

6.751%

7.250%

0.00

7.251%

7.750%

0.00

7.751%

8.250%

0.00

8.251%

8.750%

0.00

8.751%

9.250%

0.00

9.251%

9.750%

0.00

9.751%

to 10.250%

0.00

10.251%

to 10.750%

0.00

10.751%

to 11.250%

0.00

11.251%

to 11.750%

0.00

11.751%

Above

244

2,488,702,573

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

4.830%
7.158%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

100

0.00

101

150

0.00

151

200

1,357,045

0.05

234

6.04

0.00

201

Above

1,357,045

0.05

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

560,216,969

22.51

5.54

0.00

100

222

1,927,128,559

77.44

117

5.74

0.00

101

150

0.00

151

200

0.00

201

250

0.00

251

300

0.00

301

350

0.00

351

& Above

119

243

2,487,345,528

Minimum Remaining Term
Maximum Remaining Term

99.95

Merrill Lynch Mortgage Trust

Mortgage Loan Characteristics

ABN AMRO Acct: 723670.1

Series 2006-C1

Commercial Mortgage Pass-Through Certificates

31-May-06

12-Jul-06

N/A

12-Jun-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 26 of 47

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.500

0.00

0.501 1.000

0.00

1.001 1.100

0.00

1.101 1.200

0.00

1.201 1.300

0.00

1.301 1.400

0.00

1.401 1.500

0.00

1.501 1.600

0.00

1.601 1.700

0.00

1.701 1.800

0.00

1.801 1.900

0.00

1.901 2.000

0.00

2.001 2.100

0.00

2.101 & Above

244

2,488,702,573

100.00

105

5.69

0.00

Unknown

0.000
0.000

244

2,488,702,573

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.500

27,500,000

1.10

116

6.18

0.00

1.000 1.100

143,340,337

5.76

118

5.81

0.00

1.101 1.200

902,279,430

36.26

114

5.79

0.00

1.201 1.300

226,316,750

9.09

114

5.82

0.00

1.301 1.400

233,675,735

9.39

111

6.00

0.00

1.401 1.500

87,987,797

3.54

116

5.72

0.00

1.501 1.600

206,155,228

8.28

5.73

0.00

1.601 1.700

129,500,738

5.20

5.31

0.00

1.701 1.800

224,507,985

9.02

5.51

0.00

1.801 1.900

28,951,948

1.16

117

5.53

0.00

1.901 2.000

274,542,694

11.03

100

5.21

0.00

2.001 3.000

1,800,000

0.07

117

5.52

0.00

3.001 4.000

2,143,932

0.09

118

5.80

0.00

4.001 & Above

4.140

1.060

244

2,488,702,573 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Georgia

239,403,285

9.62

5.74

0.00

Texas

237,046,353

9.52

101

5.76

0.00

Multiple States

235,209,937

9.45

5.44

0.00

Florida

202,873,940

8.15

117

5.95

0.00

California

193,889,810

7.79

114

5.73

0.00

Indiana

138,271,379

5.56

117

5.30

0.00

Arizona

135,395,572

5.44

116

5.86

0.00

Louisiana

131,875,820

5.30

5.54

0.00

Washington

124,598,855

5.01

105

5.54

0.00

Illinois

93,623,466

3.76

109

5.67

0.00

New York

90,779,494

3.65

117

5.85

0.00

Michigan

74,844,276

3.01

116

5.53

0.00

Ohio

74,756,484

3.00

5.91

0.00

Colorado

63,690,802

2.56

116

5.56

0.00

Missouri

60,979,493

2.45

117

5.56

0.00

District of Columbia

43,140,000

1.73

118

6.04

0.00

Tennessee

37,670,029

1.51

117

5.73

0.00

Pennsylvania

28,661,024

1.15

108

5.73

0.00

Maryland

26,449,199

1.06

118

5.86

0.00

Wisconsin

24,460,000

0.98

118

5.70

0.00

North Carolina

22,910,011

0.92

114

5.71

0.00

Oklahoma

22,868,799

0.92

116

5.78

0.00

Minnesota

20,650,471

0.83

5.68

0.00

Massachusetts

20,534,864

0.83

118

5.57

0.00

Nevada

19,367,528

0.78

119

6.03

0.00

Iowa

18,500,000

0.74

115

5.69

0.00

Delaware

15,134,034

0.61

118

5.79

0.00

Nebraska

8,982,058

0.36

118

5.61

0.00

Connecticut

8,966,130

0.36

119

6.30

0.00

Virginia

8,928,709

0.36

118

5.70

0.00

New Hampshire

8,335,038

0.33

113

5.32

0.00

New Mexico

7,879,981

0.32

118

5.80

0.00

North Dakota

7,541,700

0.30

119

6.01

0.00

Montana

6,886,454

0.28

116

5.60

0.00

Utah

5,550,000

0.22

119

6.14

0.00

Arkansas

5,520,000

0.22

118

5.81

0.00

Rhode Island

5,235,109

0.21

117

5.74

0.00

Alabama

4,172,225

0.17

115

6.46

0.00

New Jersey

4,083,981

0.16

117

5.88

0.00

Idaho

3,400,000

0.14

118

5.64

0.00

Mississippi

3,066,615

0.12

118

6.00

0.00

Kentucky

2,569,648

0.10

5.77

0.00

100.00

2,488,702,573

244

Merrill Lynch Mortgage Trust

Mortgage Loan Characteristics

ABN AMRO Acct: 723670.1

Series 2006-C1

Commercial Mortgage Pass-Through Certificates

31-May-06

12-Jul-06

N/A

12-Jun-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 27 of 47

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

810,364,190

32.56

5.58

0.00

Office

774,240,431

31.11

112

5.65

0.00

Lodging

316,770,060

12.73

116

5.83

0.00

Multifamily

270,764,497

10.88

113

5.82

0.00

Industrial

153,625,295

6.17

109

5.75

0.00

Mixed Use

94,389,872

3.79

117

5.92

0.00

Self Storage

41,241,904

1.66

117

5.88

0.00

Manufactured Housing

12,924,912

0.52

115

5.90

0.00

Various

8,378,283

0.34

117

6.13

0.00

Other

6,003,129

0.24

114

6.00

0.00

2,488,702,573

244

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

155

1,070,460,785

43.01

106

5.89

0.00

ARD

85,331,460

3.43

100

5.92

0.00

Full Amortizing

1,357,045

0.05

234

6.04

0.00

IO Maturity Balloon

328,317,283

13.19

5.19

0.00

IO/Amortizing

1,003,236,000

40.31

109

5.63

0.00

2,488,702,573

244

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

992,542,564

39.88

107

0.00

5.84

115

1,063,668,925

42.74

103

0.00

5.64

196,081,658

7.88

116

0.00

5.57

131,539,024

5.29

114

0.00

5.54

104,870,402

4.21

0.00

5.16

0.00

244

2,488,702,573

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2006

0.00

2007

0.00

2008

0.00

2009

0.00

2010

405,937,193

16.31

5.57

0.00

2011

115,400,000

4.64

5.17

0.00

2012

38,879,776

1.56

6.28

0.00

2013

0.00

2014

91,924,368

3.69

113

5.63

0.00

2015

209

1,835,204,190

73.74

117

5.74

0.00

2016

1,357,045

0.05

234

6.04

0.00

2017 & Greater

100.00

2,488,702,573

244

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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:

5.74%

1-Mar-11

MLMT6C1A

Retail

0.00

161,513,422

954,369

5.46%

1-Apr-11

MLMT6C1A

Retail

0.00

120,000,000

564,406

5.24%

1-Mar-16

MLMT6C1A

Office

0.00

116,000,000

522,918

5.15%

31-Aug-12

MLMT6C1A

Retail

0.00

102,000,000

452,342

5.54%

1-Feb-16

MLMT6C1A

Office

0.00

95,000,000

453,203

5.53%

1-Feb-16

MLMT6C1A

Lodging

0.00

83,075,000

395,641

5.96%

1-Apr-16

MLMT6C1A

Office

0.00

58,925,858

334,631

5.67%

1-Apr-16

MLMT6C1A

Retail

0.00

53,500,000

261,168

5.49%

1-Mar-16

MLMT6C1A

Office

0.00

50,000,000

236,375

5.78%

1-Feb-16

MLMT6C1A

Lodging

0.00

39,759,151

252,271

5.28%

1-Jan-16

MLMT6C1A

Office

0.00

37,500,000

170,563

6.00%

1-Apr-16

MLMT6C1A

Office

0.00

36,100,000

186,517

5.76%

11-May-16

MLMT6C1A

Office

0.00

32,471,332

189,868

5.05%

1-Feb-11

MLMT6C1A

Retail

0.00

14,691,000

61,825

4.83%

1-Feb-11

MLMT6C1A

Office

0.00

9,613,703

38,695

4.83%

1-May-11

MLMT6C1A

Industrial

0.00

7,240,480

29,143

6.27%

1-May-16

MLMT6C1A

Mixed Use

0.00

29,976,838

185,008

6.18%

1-Feb-16

MLMT6C1A

Lodging

0.00

27,500,000

146,338

5.65%

1-Apr-16

MLMT6C1A

Industrial

0.00

26,946,640

155,854

6.09%

1-May-16

MLMT6C1A

Lodging

0.00

26,500,000

138,856

6.03%

1-May-16

MLMT6C1A

Office

0.00

24,979,442

150,370

6.60%

1-Apr-13

MLMT6C1A

Office

0.00

24,960,128

159,665

4.83%

1-Mar-11

MLMT6C1A

Retail

0.00

23,600,000

94,990

Page 28 of 47

* 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

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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:

6.03%

1-May-16

MLMT6C1A

Retail

0.00

22,981,062

138,267

5.23%

1-Jan-16

MLMT6C1B

Multifamily

0.00

22,650,000

102,007

5.71%

1-Apr-16

MLMT6C1A

Retail

0.00

21,920,000

107,798

5.60%

1-Feb-16

MLMT6C1A

Multifamily

0.00

10,990,000

52,996

5.60%

1-Feb-16

MLMT6C1A

Multifamily

0.00

5,975,000

28,813

5.60%

1-Feb-16

MLMT6C1A

Multifamily

0.00

4,035,000

19,458

5.19%

1-Jan-16

MLMT6C1A

Office

0.00

20,750,000

92,735

5.27%

1-Dec-15

MLMT6C1A

Office

0.00

19,640,000

89,127

5.69%

1-Jan-16

MLMT6C1A

Industrial

0.00

18,500,000

90,645

5.62%

1-Feb-16

MLMT6C1A

Retail

0.00

5,280,000

25,552

5.62%

1-Feb-16

MLMT6C1A

Retail

0.00

4,160,000

20,132

5.62%

1-Feb-16

MLMT6C1A

Retail

0.00

3,100,000

15,002

5.62%

1-Feb-16

MLMT6C1A

Office

0.00

2,800,000

13,550

5.55%

1-Feb-16

MLMT6C1A

Mixed Use

0.00

1,630,000

7,790

5.44%

1-Apr-16

MLMT6C1A

Retail

0.00

15,650,000

73,312

6.45%

1-Dec-15

MLMT6C1A

Industrial

0.00

15,419,591

97,472

5.58%

1-Feb-16

MLMT6C1A

Lodging

0.00

15,357,949

107,324

5.79%

1-Feb-16

MLMT6C1B

Multifamily

0.00

15,320,000

76,383

5.99%

1-Apr-16

MLMT6C1A

Mixed Use

0.00

15,072,332

90,464

5.99%

1-Feb-16

MLMT6C1A

Industrial

0.00

14,539,838

105,002

5.68%

1-Jan-16

MLMT6C1A

Office

0.00

14,500,000

70,921

5.77%

1-Mar-16

MLMT6C1A

Office

0.00

14,160,001

83,003

6.26%

1-May-16

MLMT6C1A

Lodging

0.00

13,983,014

92,406

Page 29 of 47

(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

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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:

5.88%

1-Apr-16

MLMT6C1B

Multifamily

0.00

14,000,000

70,887

5.86%

1-May-16

MLMT6C1A

Retail

0.00

13,568,326

80,201

5.33%

1-Jun-12

MLMT6C1A

Office

0.00

13,400,000

61,502

5.69%

11-Apr-16

MLMT6C1A

Multifamily

0.00

13,400,000

65,656

5.70%

1-Feb-16

MLMT6C1A

Lodging

0.00

7,056,755

44,452

5.70%

1-Feb-16

MLMT6C1A

Lodging

0.00

5,739,826

36,157

5.63%

1-Mar-16

MLMT6C1B

Multifamily

0.00

12,722,886

73,454

5.39%

1-Feb-16

MLMT6C1A

Industrial

0.00

12,500,000

58,017

5.56%

1-Mar-16

MLMT6C1A

Mixed Use

0.00

12,463,102

71,445

5.75%

1-Feb-16

MLMT6C1B

Multifamily

0.00

12,400,000

61,397

5.43%

1-Apr-16

MLMT6C1A

Office

0.00

12,000,000

56,110

6.51%

11-Mar-11

MLMT6C1B

Multifamily

0.00

12,000,000

67,270

6.19%

1-Feb-16

MLMT6C1B

Multifamily

0.00

11,455,453

70,359

5.83%

1-Mar-16

MLMT6C1A

Retail

0.00

11,400,000

57,231

5.68%

1-Feb-13

MLMT6C1A

Industrial

0.00

11,350,000

55,514

6.16%

1-Apr-11

MLMT6C1A

Office

0.00

11,230,145

68,611

5.69%

1-May-16

MLMT6C1A

Retail

0.00

11,189,951

64,955

5.81%

1-Apr-16

MLMT6C1A

Industrial

0.00

11,200,000

56,034

6.58%

1-May-11

MLMT6C1A

Office

0.00

10,842,326

69,151

5.59%

1-Apr-16

MLMT6C1B

Multifamily

0.00

10,500,000

50,543

5.64%

1-Mar-16

MLMT6C1A

Industrial

0.00

10,469,564

60,543

5.93%

1-Nov-15

MLMT6C1A

Retail

0.00

10,428,226

62,481

6.13%

1-Apr-16

MLMT6C1A

Lodging

0.00

10,097,984

66,011

Page 30 of 47

(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

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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:

5.95%

11-May-16

MLMT6C1A

Office

0.00

10,100,000

51,748

5.71%

1-Mar-16

MLMT6C1B

Multifamily

0.00

10,040,000

49,401

5.68%

1-Mar-16

MLMT6C1A

Office

0.00

9,960,000

48,715

4.83%

1-Mar-11

MLMT6C1A

Retail

0.00

9,847,100

39,635

5.71%

1-Jan-16

MLMT6C1B

Multifamily

0.00

9,550,536

55,779

5.62%

1-Mar-16

MLMT6C1A

Office

0.00

9,472,337

54,657

5.65%

1-Apr-16

MLMT6C1A

Retail

0.00

9,381,423

54,260

5.59%

1-Jan-16

MLMT6C1A

Office

0.00

9,000,000

43,323

5.61%

1-Apr-16

MLMT6C1A

Office

0.00

8,982,058

51,724

5.83%

1-Jan-16

MLMT6C1A

Lodging

0.00

8,954,020

57,193

5.90%

1-May-16

MLMT6C1A

Mixed Use

0.00

8,500,000

43,214

5.61%

1-Apr-16

MLMT6C1A

Office

0.00

8,483,055

48,850

5.61%

1-Apr-16

MLMT6C1A

Lodging

0.00

8,483,055

48,850

5.85%

1-Apr-16

MLMT6C1B

Multifamily

0.00

8,476,215

53,989

6.13%

1-Mar-16

MLMT6C1A

Various

0.00

8,378,283

51,072

5.32%

1-Nov-15

MLMT6C1A

Mixed Use

0.00

8,335,038

46,750

6.12%

1-Feb-16

MLMT6C1B

Multifamily

0.00

8,327,182

50,769

5.69%

11-Mar-16

MLMT6C1A

Retail

0.00

8,300,000

40,668

5.35%

1-Aug-15

MLMT6C1A

Retail

0.00

8,100,000

37,316

5.99%

1-Mar-16

MLMT6C1A

Lodging

0.00

7,967,813

51,495

5.95%

1-Mar-16

MLMT6C1A

Lodging

0.00

7,967,581

51,300

6.19%

1-Feb-16

MLMT6C1B

Multifamily

0.00

7,969,011

48,946

5.54%

1-Mar-16

MLMT6C1A

Industrial

0.00

7,875,000

37,568

Page 31 of 47

(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

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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:

5.09%

1-Oct-15

MLMT6C1A

Retail

0.00

7,800,000

34,188

5.98%

1-Apr-16

MLMT6C1A

Office

0.00

7,794,000

40,135

5.88%

1-Mar-16

MLMT6C1A

Industrial

0.00

7,469,224

47,774

5.61%

1-Apr-16

MLMT6C1A

Lodging

0.00

7,385,248

42,529

5.05%

1-Feb-11

MLMT6C1A

Retail

0.00

7,257,000

30,540

5.74%

1-Apr-16

MLMT6C1A

Office

0.00

7,200,000

35,588

6.25%

1-May-16

MLMT6C1B

Multifamily

0.00

7,095,813

42,398

6.25%

1-Mar-16

MLMT6C1A

Mixed Use

0.00

7,040,000

37,889

100

5.00%

1-Mar-16

MLMT6C1A

Retail

0.00

6,966,538

40,921

101

5.60%

1-Feb-16

MLMT6C1A

Lodging

0.00

6,886,454

48,202

102

5.74%

1-Apr-16

MLMT6C1A

Office

0.00

6,687,017

39,057

103

5.70%

1-May-16

MLMT6C1A

Self Storage

0.00

6,491,208

40,696

104

5.75%

1-May-16

MLMT6C1A

Retail

0.00

6,200,000

30,699

105

6.22%

1-Feb-16

MLMT6C1B

Multifamily

0.00

6,176,121

38,054

106

6.50%

1-May-16

MLMT6C1A

Retail

0.00

5,997,334

36,249

108

6.10%

1-May-16

MLMT6C1A

Retail

0.00

5,995,157

36,360

109

5.56%

11-Apr-16

MLMT6C1A

Retail

0.00

5,987,908

34,294

110

5.90%

1-Mar-16

MLMT6C1A

Retail

0.00

5,875,000

29,848

111

5.23%

1-Nov-15

MLMT6C1A

Office

0.00

5,840,000

26,301

112

5.95%

1-Mar-16

MLMT6C1B

Manufactured Housing

0.00

5,759,417

34,439

113

5.85%

1-May-16

MLMT6C1A

Retail

0.00

5,600,000

28,210

114

6.14%

1-May-16

MLMT6C1A

Office

0.00

5,550,000

29,325

115

6.88%

1-May-16

MLMT6C1A

Retail

0.00

5,546,397

36,460

116

Page 32 of 47

(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

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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:

5.81%

11-Apr-16

MLMT6C1A

Retail

0.00

5,520,000

27,617

117

5.85%

1-Apr-16

MLMT6C1A

Retail

0.00

5,464,644

32,299

118

5.46%

1-Feb-16

MLMT6C1A

Office

0.00

5,400,000

25,389

119

5.69%

1-Apr-16

MLMT6C1A

Lodging

0.00

5,334,615

33,463

120

5.74%

1-Mar-16

MLMT6C1A

Office

0.00

5,235,109

30,588

121

5.78%

1-Apr-16

MLMT6C1A

Office

0.00

5,000,000

24,878

122

5.87%

11-Mar-16

MLMT6C1A

Lodging

0.00

5,000,000

25,274

123

5.45%

1-Apr-16

MLMT6C1B

Multifamily

0.00

4,989,682

28,233

124

5.80%

1-Apr-16

MLMT6C1A

Retail

0.00

4,978,581

35,238

125

6.15%

11-May-16

MLMT6C1A

Retail

0.00

4,896,097

29,852

126

6.40%

11-May-16

MLMT6C1A

Office

0.00

4,796,429

30,024

127

5.96%

1-Mar-16

MLMT6C1A

Office

0.00

4,762,146

28,506

128

5.28%

11-May-16

MLMT6C1A

Retail

0.00

4,745,279

26,318

129

7.16%

1-May-16

MLMT6C1A

Lodging

0.00

4,695,276

33,694

130

6.24%

1-Feb-16

MLMT6C1A

Office

0.00

4,681,967

28,908

131

5.78%

1-Mar-16

MLMT6C1A

Retail

0.00

4,650,000

23,144

132

5.83%

1-Feb-16

MLMT6C1B

Multifamily

0.00

2,312,000

11,607

133

5.83%

1-Feb-16

MLMT6C1B

Multifamily

0.00

2,300,000

11,547

134

6.36%

1-Feb-16

MLMT6C1A

Lodging

0.00

4,549,802

30,492

135

6.08%

1-Feb-11

MLMT6C1A

Industrial

0.00

4,482,200

27,212

136

6.09%

1-Mar-16

MLMT6C1B

Multifamily

0.00

4,480,000

23,494

137

6.13%

1-Feb-11

MLMT6C1A

Office

0.00

4,438,291

38,290

138

5.78%

1-Apr-16

MLMT6C1B

Multifamily

0.00

4,391,548

25,761

139

Page 33 of 47

(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

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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:

6.06%

1-May-16

MLMT6C1A

Retail

0.00

4,371,431

26,399

140

5.93%

1-Mar-16

MLMT6C1A

Retail

0.00

4,288,343

25,587

141

5.43%

1-Apr-16

MLMT6C1A

Retail

0.00

4,251,173

24,004

142

5.82%

1-Mar-16

MLMT6C1A

Lodging

0.00

4,250,000

21,300

143

5.56%

1-Apr-16

MLMT6C1A

Office

0.00

4,191,536

24,005

144

6.46%

1-Jan-16

MLMT6C1B

Multifamily

0.00

4,172,225

28,254

145

6.28%

1-May-16

MLMT6C1A

Retail

0.00

4,130,000

22,320

146

6.28%

1-Nov-15

MLMT6C1A

Other

0.00

4,049,100

25,170

147

5.82%

1-Mar-16

MLMT6C1A

Lodging

0.00

4,000,000

20,047

148

5.87%

1-Apr-16

MLMT6C1A

Office

0.00

3,988,846

25,455

149

5.70%

1-Feb-16

MLMT6C1A

Retail

0.00

3,983,000

23,216

150

6.20%

1-Jan-16

MLMT6C1A

Lodging

0.00

3,972,411

26,263

151

5.80%

1-Mar-16

MLMT6C1A

Office

0.00

3,850,000

19,229

152

5.92%

1-Mar-16

MLMT6C1A

Retail

0.00

3,839,538

22,885

153

6.00%

11-Apr-11

MLMT6C1B

Multifamily

0.00

3,818,002

22,933

154

5.78%

1-Mar-16

MLMT6C1A

Self Storage

0.00

3,780,000

18,814

155

5.81%

1-Apr-16

MLMT6C1B

Multifamily

0.00

3,725,000

18,636

156

5.82%

1-Feb-16

MLMT6C1A

Office

0.00

3,667,023

26,125

157

5.05%

1-Feb-11

MLMT6C1A

Retail

0.00

3,668,000

15,436

158

5.40%

1-Feb-16

MLMT6C1A

Mixed Use

0.00

3,600,000

16,740

159

5.86%

1-May-16

MLMT6C1B

Multifamily

0.00

3,595,278

22,888

160

6.13%

1-Apr-16

MLMT6C1A

Lodging

0.00

3,540,528

23,145

161

5.82%

1-Apr-16

MLMT6C1A

Retail

0.00

3,493,336

20,581

162

Page 34 of 47

(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

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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:

5.46%

1-Feb-16

MLMT6C1A

Retail

0.00

3,464,531

19,672

163

5.88%

1-Feb-16

MLMT6C1A

Retail

0.00

3,460,724

20,567

164

5.64%

11-Apr-16

MLMT6C1A

Office

0.00

3,400,000

16,513

165

5.60%

1-Oct-15

MLMT6C1A

Mixed Use

0.00

3,272,740

18,945

166

5.83%

1-Feb-16

MLMT6C1A

Self Storage

0.00

3,250,000

16,302

167

5.47%

1-Nov-15

MLMT6C1B

Multifamily

0.00

3,190,871

18,194

168

5.93%

1-Feb-16

MLMT6C1A

Industrial

0.00

3,087,391

18,453

169

5.83%

1-Feb-16

MLMT6C1A

Office

0.00

3,072,403

21,906

170

6.00%

1-Apr-16

MLMT6C1A

Self Storage

0.00

3,066,615

19,812

171

5.88%

1-Feb-16

MLMT6C1A

Retail

0.00

3,042,826

21,781

172

6.00%

1-Apr-16

MLMT6C1B

Multifamily

0.00

3,004,493

18,046

173

6.24%

11-May-16

MLMT6C1B

Multifamily

0.00

2,997,668

18,452

174

5.62%

1-Apr-16

MLMT6C1B

Multifamily

0.00

2,994,032

17,260

175

5.88%

1-Mar-16

MLMT6C1A

Retail

0.00

2,991,772

17,756

176

5.68%

1-Nov-15

MLMT6C1B

Multifamily

0.00

2,978,401

17,366

177

5.92%

11-Apr-16

MLMT6C1A

Office

0.00

2,950,000

15,038

178

5.94%

11-Apr-16

MLMT6C1A

Retail

0.00

2,919,577

17,424

179

5.95%

11-May-16

MLMT6C1A

Retail

0.00

2,865,000

14,679

180

5.82%

1-Feb-16

MLMT6C1B

Multifamily

0.00

2,638,989

15,583

181

5.67%

1-Feb-16

MLMT6C1A

Self Storage

0.00

2,601,832

15,116

182

5.77%

11-Oct-13

MLMT6C1A

Lodging

0.00

2,569,648

16,388

183

6.03%

11-Apr-16

MLMT6C1A

Industrial

0.00

2,545,366

15,338

184

5.81%

1-Mar-16

MLMT6C1A

Self Storage

0.00

2,503,003

14,743

185

Page 35 of 47

(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

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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:

5.91%

1-Apr-16

MLMT6C1A

Self Storage

0.00

2,500,000

12,723

186

5.86%

1-Mar-16

MLMT6C1B

Manufactured Housing

0.00

2,400,000

12,100

187

5.88%

1-Mar-16

MLMT6C1A

Office

0.00

2,393,417

14,205

188

5.98%

1-Mar-16

MLMT6C1A

Office

0.00

2,390,326

15,434

189

5.81%

1-Feb-16

MLMT6C1A

Self Storage

0.00

2,385,623

15,186

190

6.11%

1-Mar-16

MLMT6C1A

Office

0.00

2,368,829

14,408

191

5.83%

1-Mar-16

MLMT6C1A

Retail

0.00

2,290,478

14,581

192

6.11%

1-Feb-16

MLMT6C1A

Office

0.00

2,290,945

13,945

193

5.95%

11-May-16

MLMT6C1A

Retail

0.00

2,220,524

15,876

194

5.95%

1-Mar-16

MLMT6C1A

Self Storage

0.00

2,154,172

12,881

195

5.80%

1-Apr-16

MLMT6C1A

Lodging

0.00

2,143,932

13,591

196

6.08%

1-Apr-16

MLMT6C1A

Retail

0.00

2,094,348

13,627

197

5.96%

1-Mar-16

MLMT6C1B

Multifamily

0.00

2,094,347

12,537

198

6.09%

11-Apr-16

MLMT6C1A

Retail

0.00

2,046,324

12,410

199

5.84%

1-Mar-16

MLMT6C1B

Multifamily

0.00

2,044,327

12,083

200

5.63%

1-Mar-16

MLMT6C1B

Multifamily

0.00

2,044,044

11,807

201

5.71%

11-Apr-16

MLMT6C1A

Retail

0.00

1,996,099

11,621

202

5.62%

1-Apr-16

MLMT6C1B

Multifamily

0.00

1,996,022

11,507

203

5.77%

1-Mar-16

MLMT6C1A

Retail

0.00

1,994,373

11,697

204

5.96%

1-Apr-16

MLMT6C1A

Self Storage

0.00

1,991,610

14,283

205

5.74%

1-Feb-16

MLMT6C1A

Retail

0.00

1,991,564

11,659

206

5.68%

1-Jan-16

MLMT6C1A

Office

0.00

1,989,633

11,583

207

5.42%

11-Mar-16

MLMT6C1A

Other

0.00

1,954,029

11,030

208

Page 36 of 47

(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

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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:

5.82%

1-Feb-16

MLMT6C1A

Retail

0.00

1,912,015

11,284

209

5.92%

1-Mar-16

MLMT6C1A

Retail

0.00

1,909,796

11,383

210

6.28%

1-Mar-16

MLMT6C1A

Self Storage

0.00

1,895,260

11,736

211

6.14%

1-Mar-16

MLMT6C1A

Manufactured Housing

0.00

1,895,093

11,557

212

5.95%

1-Mar-16

MLMT6C1A

Self Storage

0.00

1,894,873

11,330

213

5.92%

1-Mar-16

MLMT6C1A

Self Storage

0.00

1,894,837

11,294

214

6.07%

1-Jan-16

MLMT6C1A

Retail

0.00

1,886,619

12,323

215

6.04%

1-Jan-16

MLMT6C1A

Office

0.00

1,886,554

12,288

216

5.65%

1-Feb-16

MLMT6C1A

Retail

0.00

1,875,000

9,122

217

6.50%

11-Apr-16

MLMT6C1B

Multifamily

0.00

1,870,317

12,660

218

6.05%

1-Jan-16

MLMT6C1A

Retail

0.00

1,858,015

11,254

219

5.52%

1-Mar-16

MLMT6C1A

Retail

0.00

1,800,000

8,556

220

5.78%

1-Feb-16

MLMT6C1A

Retail

0.00

1,792,464

10,539

221

5.86%

1-May-16

MLMT6C1B

Multifamily

0.00

1,747,705

11,126

222

6.20%

11-Apr-11

MLMT6C1A

Retail

0.00

1,695,523

11,162

223

6.01%

1-Apr-16

MLMT6C1A

Office

0.00

1,695,372

10,964

224

6.15%

1-Mar-16

MLMT6C1A

Office

0.00

1,695,625

10,357

225

5.80%

1-Feb-16

MLMT6C1A

Retail

0.00

1,692,909

9,975

226

5.83%

1-Mar-16

MLMT6C1A

Retail

0.00

1,645,422

9,713

227

5.86%

1-May-16

MLMT6C1B

Multifamily

0.00

1,597,901

10,172

228

6.30%

1-Mar-16

MLMT6C1A

Self Storage

0.00

1,596,028

9,904

229

5.66%

1-Aug-15

MLMT6C1A

Manufactured Housing

0.00

1,583,670

9,246

230

5.71%

1-Feb-16

MLMT6C1A

Office

0.00

1,543,425

9,006

231

Page 37 of 47

(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

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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:

5.77%

1-Feb-16

MLMT6C1A

Office

0.00

1,515,809

9,612

232

5.87%

1-Jan-16

MLMT6C1B

Multifamily

0.00

1,500,000

7,582

233

5.83%

1-Mar-16

MLMT6C1A

Retail

0.00

1,445,977

8,536

234

6.04%

11-Dec-25

MLMT6C1A

Retail

0.00

1,357,045

9,952

235

5.66%

1-Aug-15

MLMT6C1A

Manufactured Housing

0.00

1,286,732

7,512

236

5.86%

1-May-16

MLMT6C1B

Multifamily

0.00

1,198,426

7,629

237

6.15%

1-Mar-16

MLMT6C1A

Mixed Use

0.00

1,196,912

7,311

238

5.76%

1-Feb-16

MLMT6C1A

Self Storage

0.00

1,194,957

7,011

239

5.56%

1-Apr-16

MLMT6C1A

Mixed Use

0.00

1,162,652

6,659

240

5.85%

1-Feb-16

MLMT6C1A

Mixed Use

0.00

1,145,249

6,784

241

5.70%

1-Mar-16

MLMT6C1A

Office

0.00

1,095,340

6,887

242

6.28%

1-Mar-16

MLMT6C1A

Self Storage

0.00

1,045,992

6,946

243

5.88%

1-Feb-16

MLMT6C1A

Self Storage

0.00

995,892

5,919

244

5.87%

1-Jan-16

MLMT6C1A

Mixed Use

0.00

995,010

5,912

245

2,488,702,573

13,329,100

Page 38 of 47

(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

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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

Amount

Current P&I

Advance

Page 39 of 47

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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

Disclosure

Control #

Servicing

Xfer Date

Balance

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI

Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Note Rate

Not Avail

Not Avail Not Avail

Page 40 of 47

(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

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 41 of 47

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified
Maturity

Date

Statement Date:

Ending

Principal

Balance

Page 42 of 47

Modified Loan Detail includes loans whose terms, fees, penalties or payments have been waived or extended.

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

Maturity Extension Summary

Statement Date:

Loans which have had their Maturity Dates extended

Stated Principal Balance outstanding:
Weighted Average Extension Period:

Loans in the process of having their Maturity Dates extended

Stated Principal Balance outstanding:
Weighted Average Extension Period:

Loans in the process of having their Maturity Dates further extended

Cutoff Principal Balance:
Weighted Average Extension Period:

Loans paid-off that did experience Maturity Date extensions

Cutoff Principal Balance:
Weighted Average Extension Period:

0.00

Number of Loans:

0.00

Number of Loans:

0.00

Loans paid-off that did not experience Maturity Date extensions

Number of Loans:
Cutoff Principal Balance:

0.00

Page 43 of 47

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

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 44 of 47

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

Bond/Collateral Realized Loss Reconciliation

Statement Date:

ABN AMRO Acct: 723670.1

Prospectus

Period

Aggregate

Realized Loss

on Loans

Prior Realized

Loss Applied to

Certificates

Amounts Covered by

Overcollateralization

and other Credit

Support

Additional

(Recoveries)/

Expenses applied to

Realized Losses

Current Realized

Loss Applied to

Certififcates*

Recoveries of

Realized Losses

paid as Cash

(Recoveries)/

Realized Loss

Applied to

Certificate Interest

Modification

Adjustments/Appraisal
Reduction Adjustment

Interest

(Shortages)/

Excesses applied

to Realized

Losses

Beginning

Balance of the

Loan at

Liquidation

Cumulative

*In the Initial Period the Current Realized Loss Applied to Certificates will equal Aggregate Realized Loss on Loans - B - C - D + E instead of A - C - D + E

Description of Fields

Prior Realized Loss Applied to Certificates

Reduction to Realized Loss applied to bonds (could represent OC, insurance policies, reserve accounts, etc)

Adjustments that are based on principal haircut or future interest foregone due to modification

Realized Loss Adjustments, Supplemental Recoveries or Expenses on a previously liquidated loan

Amounts classified by the Master as interest adjustments from general collections on a loan with a Realized Loss

Page 45 of 47

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 723670.1

Other

Revenue

Recovered

Type

(*)

Page 46 of 47

(*) Legend: (1) Paid in Full, (2) Final Recovery Made, (3) Permitted Purchase (4) Final Recovery of REO, (5) Permitted purchase of REO

Merrill Lynch Mortgage Trust

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

12-Jun-06
12-Jun-06

N/A

12-Jul-06

31-May-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C1

ABN AMRO Acct: 723670.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 47 of 47

Merrill Lynch Mortgage Trust 2006-C1 10-D