EX-99.1 2 gecm06c1_200604ex991a2.htm GE COMMERCIAL MORTGAGE 2006-C1 REVISED MONTHLY INVESTOR REPORT - APRIL 2006 Unassociated Document
GE Commercial Mortgage Corporation
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Reporting Package Table of Contents
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Administrator:
Daniel Laz 312.992.2191
daniel.laz@abnamro.com
Analyst:
Dennis Yoon 714.259.6209
dennis.yoon@abnamro.com
Revised 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 2-4
Page 5-7
Page 8
Page 9-10
Page 11-12
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 25-33
Page 34-40
Page 41
Page 42
Page 43
Page 44
Page(s)
Information is available for this issue from the following sources
Issue Id:
Monthly Data File
Name:
GECM06C1
GECM06C1_200604_3.ZIP
Summary of Loan Maturity Extensions
Realized Loss Detail
Historical REO Report
Page 45
Page 46
Page 47
Parties to The Transaction
Depositor: GE Commercial Mortgage Corporation
Underwriter: Deutsche Bank Securities Inc./Banc of America Securities LLC
Master Servicer: Wachovia Bank, National Association
Special Servicer: LNR Partners, Inc.
Rating Agency: Fitch, Inc./Standard & Poor's Ratings Services
800.246.5761
LaSalle Factor Line
LaSalle Web Site
Servicer Web Site
www.wachovia.com
www.etrustee.net
Closing Date:
First Payment Date:
Rated Final Payment Date:
Determination Date:
23-Mar-2006
10-Apr-2006
10-Mar-2044
4-Apr-2006
Trust Collection Period
3/7/2006 - 4/4/2006
Material Breaches Detail
Defeased Loans
Page 48
Page 49
Page 1 of 50
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Class
CUSIP
Original
Opening
Principal
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
5.548756%
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
GE Commercial Mortgage Corporation
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
112
Upper-Tier REMIC
Revised Date:
ABN AMRO Acct: 723501.1
1000.000000000
8.967645076
0.000000000
991.032354924
4.548819086
5.2795691158%
0.00
0.00
0.000000000
5.4585828657%
0.000000000
36828QRU2
A-1
49,250,000.00
441,656.52
0.00
48,808,343.48
224,029.34
49,250,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.598819135
5.3395691158%
0.00
0.00
0.000000000
5.5185828657%
0.000000000
36828QRV0
A-2
54,350,000.00
0.00
0.00
54,350,000.00
249,945.82
54,350,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.598819058
5.3395691158%
0.00
0.00
0.000000000
5.5185828657%
0.000000000
36828QRW8
A-3
47,225,000.00
0.00
0.00
47,225,000.00
217,179.23
47,225,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.598819022
5.3395691158%
0.00
0.00
0.000000000
5.5185828657%
0.000000000
36828QRX6
A-AB
53,244,000.00
0.00
0.00
53,244,000.00
244,859.52
53,244,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.598819054
5.3395691158%
0.00
0.00
0.000000000
5.5185828657%
0.000000000
36828QRY4
A-4
620,130,000.00
0.00
0.00
620,130,000.00
2,851,865.66
620,130,000.00
1000.000000000
0.084891858
0.000000000
999.915108142
4.598819061
5.3395691158%
0.00
0.00
0.000000000
5.5185828657%
0.000000000
36828QRZ1
A-1A
301,963,000.00
25,634.20
0.00
301,937,365.80
1,388,673.20
301,963,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.598819058
5.3395691158%
0.00
0.00
0.000000000
5.5185828657%
0.000000000
36828QSA5
A-M
160,880,000.00
0.00
0.00
160,880,000.00
739,858.01
160,880,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.598819038
5.3395691158%
0.00
0.00
0.000000000
5.5185828657%
0.000000000
36828QSB3
A-J
146,804,000.00
0.00
0.00
146,804,000.00
675,125.03
146,804,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.598818996
5.3395691158%
0.00
0.00
0.000000000
5.5185828657%
0.000000000
36828QSC1
B
36,198,000.00
0.00
0.00
36,198,000.00
166,468.05
36,198,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.598819351
5.3395691158%
0.00
0.00
0.000000000
5.5185828657%
0.000000000
36828QSD9
C
14,077,000.00
0.00
0.00
14,077,000.00
64,737.58
14,077,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.598818996
5.3395691158%
0.00
0.00
0.000000000
5.5185828657%
0.000000000
36828QSG2/U36984FF1
D
24,132,000.00
0.00
0.00
24,132,000.00
110,978.70
24,132,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.598819351
5.3395691158%
0.00
0.00
0.000000000
5.5185828657%
0.000000000
36828QSJ6/U36984FG9
E
14,077,000.00
0.00
0.00
14,077,000.00
64,737.58
14,077,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.598819351
5.3395691158%
0.00
0.00
0.000000000
5.5185828657%
0.000000000
36828QSL1/U36984FH7
F
14,077,000.00
0.00
0.00
14,077,000.00
64,737.58
14,077,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.598819351
5.3395691158%
0.00
0.00
0.000000000
5.5185828657%
0.000000000
36828QSN7/U36984FJ3
G
14,077,000.00
0.00
0.00
14,077,000.00
64,737.58
14,077,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.598819351
5.3395691158%
0.00
0.00
0.000000000
5.5185828657%
0.000000000
36828QSQ0/U36984FK0
H
14,077,000.00
0.00
0.00
14,077,000.00
64,737.58
14,077,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.390833748
5.2690000000%
0.00
0.00
0.000000000
5.2690000000%
0.000000000
36828QSS6/U36984FL8
J
6,033,000.00
0.00
0.00
6,033,000.00
26,489.90
6,033,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.390833748
5.2690000000%
0.00
0.00
0.000000000
5.2690000000%
0.000000000
36828QSU1/U36984FM6
K
6,033,000.00
0.00
0.00
6,033,000.00
26,489.90
6,033,000.00
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 2 of 50
Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class
Class
CUSIP
Original
Opening
Principal
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
5.548756%
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
GE Commercial Mortgage Corporation
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
112
Upper-Tier REMIC
Revised Date:
ABN AMRO Acct: 723501.1
1000.000000000
0.000000000
0.000000000
1000.000000000
4.390833748
5.2690000000%
0.00
0.00
0.000000000
5.2690000000%
0.000000000
36828QSW7/U36984FN4
L
6,033,000.00
0.00
0.00
6,033,000.00
26,489.90
6,033,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.390835405
5.2690000000%
0.00
0.00
0.000000000
5.2690000000%
0.000000000
36828QSY3/U36984FP9
M
2,011,000.00
0.00
0.00
2,011,000.00
8,829.97
2,011,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.390832919
5.2690000000%
0.00
0.00
0.000000000
5.2690000000%
0.000000000
36828QTA4/U36984FQ7
N
4,022,000.00
0.00
0.00
4,022,000.00
17,659.93
4,022,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.390835405
5.2690000000%
0.00
0.00
0.000000000
5.2690000000%
0.000000000
36828QTC0/U36984FR5
O
2,011,000.00
0.00
0.00
2,011,000.00
8,829.97
2,011,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.390833063
5.2690000000%
0.00
0.00
0.000000000
5.2690000000%
0.000000000
36828QTE6/U36984FS3
P
18,099,743.00
0.00
0.00
18,099,743.00
79,472.95
18,099,743.00
1000.000000000
0.000000000
0.000000000
999.709541501
0.007250331
0.0037620679%
0.00
0.00
0.000000000
0.0087003966%
0.000000000
N
36828QSE7/U36984FE4
X-W
1,608,803,743.00
0.00
0.00
1,608,336,452.28
11,664.36
1,608,803,743.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.00
0.00
0.000000000
N/A
0.000000000
9ABS20020
R
0.00
0.00
0.00
0.00
0.00
0.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.00
0.00
0.000000000
N/A
0.000000000
9ABS20038
LR
0.00
0.00
0.00
0.00
0.00
0.00
Total P&I Payment
0.00
0.00
1,608,803,743.00
1,608,803,743.00
7,865,888.06
Total
1,608,336,452.28
467,290.72
0.00
7,398,597.34
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 3 of 50
Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class
Class
CUSIP
Original
Opening
Principal
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
5.548756%
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
GE Commercial Mortgage Corporation
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
112
Excess Interest Grantor Trust
Revised Date:
ABN AMRO Acct: 723501.1
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.00
0.00
0.000000000
N/A
0.000000000
9ABS20400
S
0.00
0.00
0.00
0.00
0.00
0.00
Total P&I Payment
0.00
0.00
0.00
0.00
0.00
Total
0.00
0.00
0.00
0.00
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 4 of 50
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
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Revised Date:
Cash Reconciliation Summary
Current Scheduled Interest
Interest Summary
Less Deferred Interest
Plus Gross Advance Interest
Less PPIS Reducing Scheduled Int
7,439,050.12
0.00
0.00
Less ASER Interest Adv Reduction
0.00
Less Other Adjustment
0.00
Total
7,439,050.12
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
0.00
0.00
0.00
0.00
0.00
0.00
7,400,447.44
)
(1,850.12
0.00
0.00
0.00
)
(1,850.12
467,290.72
0.00
467,290.72
0.00
0.00
0.00
0.00
0.00
0.00
467,290.72
7,867,738.16
1,608,803,743.98
145
467,290.72
0.00
0
0.00
0.00
0
0.00
0
1,608,336,453.26
145
0.00
0.00
0.00
0.00
0.00
0.00
38,602.68
0.00
0.00
0.00
38,602.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Advance Summary (Advance Made by Servicer)
)
(38,602.68
Less Other Interest Not Advanced
0.00
0.00
Workout Fees
Liquidation Fees
0.00
0.00
Less Non Recovered
0.00
0.00
0.00
0.00
0.00
Cumulative Prepayment Consideration Received
Prepayment Premiums
Yield Maintenance
Other Interest
7,398,597.31
7,865,888.03
0
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
0.00
0.00
Total Interest Due Certs
0.00
0.00
0.00
Page 5 of 50
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Revised Date:
Cash Reconciliation Summary Loan Group 1
Current Scheduled Interest
Interest Summary
Less Deferred Interest
Plus Gross Advance Interest
Less PPIS Reducing Scheduled Int
5,992,036.13
0.00
0.00
Less ASER Interest Adv Reduction
0.00
Less Other Adjustment
0.00
Total
5,992,036.13
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
0.00
0.00
0.00
0.00
0.00
0.00
5,959,777.97
)
(1,502.87
0.00
0.00
0.00
)
(1,502.87
441,656.52
0.00
441,656.52
0.00
0.00
0.00
0.00
0.00
0.00
441,656.52
6,401,434.49
1,306,840,642.18
120
441,656.52
0.00
0
0.00
0.00
0
0.00
0
1,306,398,985.66
120
0.00
0.00
0.00
0.00
0.00
0.00
32,258.16
0.00
0.00
0.00
32,258.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Advance Summary (Advance Made by Servicer)
)
(32,258.16
Less Other Interest Not Advanced
0.00
0.00
Workout Fees
Liquidation Fees
0.00
0.00
Less Non Recovered
0.00
0.00
0.00
0.00
0.00
Cumulative Prepayment Consideration Received
Prepayment Premiums
Yield Maintenance
Other Interest
5,958,275.10
6,399,931.62
0
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
0.00
0.00
Total Interest Due Certs
0.00
0.00
0.00
Page 6 of 50
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Revised Date:
Cash Reconciliation Summary Loan Group 2
Current Scheduled Interest
Interest Summary
Less Deferred Interest
Plus Gross Advance Interest
Less PPIS Reducing Scheduled Int
1,447,013.98
0.00
0.00
Less ASER Interest Adv Reduction
0.00
Less Other Adjustment
0.00
Total
1,447,013.98
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
0.00
0.00
0.00
0.00
0.00
0.00
1,440,669.47
)
(347.26
0.00
0.00
0.00
)
(347.26
25,634.20
0.00
25,634.20
0.00
0.00
0.00
0.00
0.00
0.00
25,634.20
1,466,303.67
301,963,101.80
25
25,634.20
0.00
0
0.00
0.00
0
0.00
0
301,937,467.60
25
0.00
0.00
0.00
0.00
0.00
0.00
6,344.52
0.00
0.00
0.00
6,344.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Advance Summary (Advance Made by Servicer)
)
(6,344.52
Less Other Interest Not Advanced
0.00
0.00
Workout Fees
Liquidation Fees
0.00
0.00
Less Non Recovered
0.00
0.00
0.00
0.00
0.00
Cumulative Prepayment Consideration Received
Prepayment Premiums
Yield Maintenance
Other Interest
1,440,322.21
1,465,956.41
0
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
0.00
0.00
Total Interest Due Certs
0.00
0.00
0.00
Page 7 of 50
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Interest Adjustments Summary
Revised Date:
0.00
0.00
0.00
0.00
Special Servicing Fees
Workout Fees
Liquidation Fees
Legal Fees
0.00
0.00
Misc. Fees & Expenses Paid by/to Servicer
Interest Paid to Servicer on Outstanding Advances
0.00
0.00
ASER Interest Advance Reduction
Interest Not Advanced (Current Period)
Recoup of Prior Advances by Servicer
0.00
0.00
Servicing Fees Paid Servicer on Loans Not Advanced
Misc. Fees & Expenses Paid by Trust
0.00
0.00
0.00
Shortfall Due to Rate Modification
Total Shortfall Allocated to the Bonds
Total Interest Adjustment to the Bonds
0.00
Shortfall Allocated to the Bonds:
Excess Allocated to the Bonds:
Other Interest Proceeds Due the Bonds
Yield Maintenance Penalties Due the Bonds
Prepayment Penalties Due the Bonds
Recovered ASER Interest Due the Bonds
Recovered Interest Due the Bonds
Less Total Shortfall Allocated to the Bonds
Total Excess Allocated to the Bonds
0.00
0.00
Total Excess Allocated to the Bonds
0.00
0.00
Aggregate Interest Adjustment Allocated to the Bonds
0.00
0.00
0.00
0.00
Prepayment Interest Excess Due the Bonds
0.00
ARD Excess Interest
0.00
0.00
0.00
Net Prepayment Int. Shortfalls Allocated to the Bonds
Other Interest Loss
Interest Income
0.00
Page 8 of 50
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
GE Commercial Mortgage Corporation
Class
Accrued
Certificate
Interest
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Bond Interest Reconciliation Detail
Total
Interest
Deductions
Accrual
Total
Interest
Additions
Revised Date:
Method
Opening
Balance
Distributable
Certificate
Interest
Interest
Payment
Amount
Current
Period
Shortfall
Recovery
Remaining
Outstanding
Interest
Shorfalls
Credit
Support
Pass-Through
Rate
Days
Original
Current (1)
30/360
5.458583%
49,250,000.00
224,029.34
0.00
224,029.34
0.00
A-1
0.00
30.00%
30.01%
224,029.34
0.00
30
30/360
5.518583%
54,350,000.00
249,945.82
0.00
249,945.82
0.00
A-2
0.00
30.00%
30.01%
249,945.82
0.00
30
30/360
5.518583%
47,225,000.00
217,179.23
0.00
217,179.23
0.00
A-3
0.00
30.00%
30.01%
217,179.23
0.00
30
30/360
5.518583%
53,244,000.00
244,859.52
0.00
244,859.52
0.00
A-AB
0.00
30.00%
30.01%
244,859.52
0.00
30
30/360
5.518583%
620,130,000.00
2,851,865.66
0.00
2,851,865.66
0.00
A-4
0.00
30.00%
30.01%
2,851,865.66
0.00
30
30/360
5.518583%
301,963,000.00
1,388,673.20
0.00
1,388,673.20
0.00
A-1A
0.00
30.00%
30.01%
1,388,673.20
0.00
30
30/360
5.518583%
160,880,000.00
739,858.01
0.00
739,858.01
0.00
A-M
0.00
20.00%
20.01%
739,858.01
0.00
30
30/360
5.518583%
146,804,000.00
675,125.03
0.00
675,125.03
0.00
A-J
0.00
10.88%
10.88%
675,125.03
0.00
30
30/360
5.518583%
36,198,000.00
166,468.05
0.00
166,468.05
0.00
B
0.00
8.63%
8.63%
166,468.05
0.00
30
30/360
5.518583%
14,077,000.00
64,737.58
0.00
64,737.58
0.00
C
0.00
7.75%
7.75%
64,737.58
0.00
30
30/360
5.518583%
24,132,000.00
110,978.70
0.00
110,978.70
0.00
D
0.00
6.25%
6.25%
110,978.70
0.00
30
30/360
5.518583%
14,077,000.00
64,737.58
0.00
64,737.58
0.00
E
0.00
5.38%
5.38%
64,737.58
0.00
30
30/360
5.518583%
14,077,000.00
64,737.58
0.00
64,737.58
0.00
F
0.00
4.50%
4.50%
64,737.58
0.00
30
30/360
5.518583%
14,077,000.00
64,737.58
0.00
64,737.58
0.00
G
0.00
3.63%
3.63%
64,737.58
0.00
30
30/360
5.518583%
14,077,000.00
64,737.58
0.00
64,737.58
0.00
H
0.00
2.75%
2.75%
64,737.58
0.00
30
30/360
5.269000%
6,033,000.00
26,489.90
0.00
26,489.90
0.00
J
0.00
2.38%
2.38%
26,489.90
0.00
30
30/360
5.269000%
6,033,000.00
26,489.90
0.00
26,489.90
0.00
K
0.00
2.00%
2.00%
26,489.90
0.00
30
30/360
5.269000%
6,033,000.00
26,489.90
0.00
26,489.90
0.00
L
0.00
1.63%
1.63%
26,489.90
0.00
30
30/360
5.269000%
2,011,000.00
8,829.97
0.00
8,829.97
0.00
M
0.00
1.50%
1.50%
8,829.97
0.00
30
30/360
5.269000%
4,022,000.00
17,659.93
0.00
17,659.93
0.00
N
0.00
1.25%
1.25%
17,659.93
0.00
30
30/360
5.269000%
2,011,000.00
8,829.97
0.00
8,829.97
0.00
O
0.00
1.13%
1.13%
8,829.97
0.00
30
30/360
5.269000%
18,099,743.00
79,472.95
0.00
79,472.95
0.00
P
0.00
0.00%
0.00%
79,472.95
0.00
30
30/360
0.008700%
1,608,803,743.00
11,664.36
0.00
11,664.36
0.00
X-W
0.00
NA
NA
11,664.36
0.00
30
0.000000%
0.00
0.00
0.00
0.00
0.00
R
0.00
NA
NA
0.00
0.00
30
0.000000%
0.00
0.00
0.00
0.00
0.00
LR
0.00
NA
NA
0.00
0.00
30
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 9 of 50
(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).
GE Commercial Mortgage Corporation
Class
Accrued
Certificate
Interest
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Bond Interest Reconciliation Detail
Total
Interest
Deductions
Accrual
Total
Interest
Additions
Revised Date:
Method
Opening
Balance
Distributable
Certificate
Interest
Interest
Payment
Amount
Current
Period
Shortfall
Recovery
Remaining
Outstanding
Interest
Shorfalls
Credit
Support
Pass-Through
Rate
Days
Original
Current (1)
7,398,597.34
0.00
7,398,597.34
7,398,597.34
0.00
0.00
0.00
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 10 of 50
(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).
GE Commercial Mortgage Corporation
Class
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Bond Interest Reconciliation Detail
Deductions
Allocable
PPIS
Deferred &
Accretion
Interest
Additions
Yield
Maintenance
Interest Accrual
on Prior Shortfall
Interest
Loss Expense
Revised 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
224,029.34
224,029.34
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
A-1
0.00
0.00
249,945.82
249,945.82
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
A-2
0.00
0.00
217,179.23
217,179.23
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
A-3
0.00
0.00
244,859.52
244,859.52
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
A-AB
0.00
0.00
2,851,865.66
2,851,865.66
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
A-4
0.00
0.00
1,388,673.20
1,388,673.20
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
A-1A
0.00
0.00
739,858.01
739,858.01
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
A-M
0.00
0.00
675,125.03
675,125.03
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
A-J
0.00
0.00
166,468.05
166,468.05
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
B
0.00
0.00
64,737.58
64,737.58
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
C
0.00
0.00
110,978.70
110,978.70
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
D
0.00
0.00
64,737.58
64,737.58
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
E
0.00
0.00
64,737.58
64,737.58
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
F
0.00
0.00
64,737.58
64,737.58
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
G
0.00
0.00
64,737.58
64,737.58
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
H
0.00
0.00
26,489.90
26,489.90
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
J
0.00
0.00
26,489.90
26,489.90
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
K
0.00
0.00
26,489.90
26,489.90
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
L
0.00
0.00
8,829.97
8,829.97
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
M
0.00
0.00
17,659.93
17,659.93
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
N
0.00
0.00
8,829.97
8,829.97
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
O
0.00
0.00
79,472.95
79,472.95
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
P
0.00
0.00
11,664.36
11,664.36
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
X-W
0.00
0.00
0.00
0.00
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
R
0.00
0.00
0.00
0.00
0.00
1-Mar-2006
1-Apr-2006
0.00
0.00
0.00
0.00
0.00
LR
0.00
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 11 of 50
(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the Bondholder's Distributable Interest.
GE Commercial Mortgage Corporation
Class
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Bond Interest Reconciliation Detail
Deductions
Allocable
PPIS
Deferred &
Accretion
Interest
Additions
Yield
Maintenance
Interest Accrual
on Prior Shortfall
Interest
Loss Expense
Revised 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
0.00
0.00
0.00
7,398,597.34
7,398,597.34
0.00
0.00
0.00
0.00
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 12 of 50
(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the Bondholder's Distributable Interest.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Bond Principal Reconciliation
Credit Support
Original
Currentt
Revised 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%
3/10/2044
48,808,343.48
0.00
0.00
49,250,000.00
49,250,000.00
441,656.52
0.00
0.00
0.00
0.00
A-2
30.00%
30.01%
3/10/2044
54,350,000.00
0.00
0.00
54,350,000.00
54,350,000.00
0.00
0.00
0.00
0.00
0.00
A-3
30.00%
30.01%
3/10/2044
47,225,000.00
0.00
0.00
47,225,000.00
47,225,000.00
0.00
0.00
0.00
0.00
0.00
A-AB
30.00%
30.01%
3/10/2044
53,244,000.00
0.00
0.00
53,244,000.00
53,244,000.00
0.00
0.00
0.00
0.00
0.00
A-4
30.00%
30.01%
3/10/2044
620,130,000.00
0.00
0.00
620,130,000.00
620,130,000.00
0.00
0.00
0.00
0.00
0.00
A-1A
30.00%
30.01%
3/10/2044
301,937,365.80
0.00
0.00
301,963,000.00
301,963,000.00
25,634.20
0.00
0.00
0.00
0.00
A-M
20.00%
20.01%
3/10/2044
160,880,000.00
0.00
0.00
160,880,000.00
160,880,000.00
0.00
0.00
0.00
0.00
0.00
A-J
10.88%
10.88%
3/10/2044
146,804,000.00
0.00
0.00
146,804,000.00
146,804,000.00
0.00
0.00
0.00
0.00
0.00
B
8.63%
8.63%
3/10/2044
36,198,000.00
0.00
0.00
36,198,000.00
36,198,000.00
0.00
0.00
0.00
0.00
0.00
C
7.75%
7.75%
3/10/2044
14,077,000.00
0.00
0.00
14,077,000.00
14,077,000.00
0.00
0.00
0.00
0.00
0.00
D
6.25%
6.25%
3/10/2044
24,132,000.00
0.00
0.00
24,132,000.00
24,132,000.00
0.00
0.00
0.00
0.00
0.00
E
5.38%
5.38%
3/10/2044
14,077,000.00
0.00
0.00
14,077,000.00
14,077,000.00
0.00
0.00
0.00
0.00
0.00
F
4.50%
4.50%
3/10/2044
14,077,000.00
0.00
0.00
14,077,000.00
14,077,000.00
0.00
0.00
0.00
0.00
0.00
G
3.63%
3.63%
3/10/2044
14,077,000.00
0.00
0.00
14,077,000.00
14,077,000.00
0.00
0.00
0.00
0.00
0.00
H
2.75%
2.75%
3/10/2044
14,077,000.00
0.00
0.00
14,077,000.00
14,077,000.00
0.00
0.00
0.00
0.00
0.00
J
2.38%
2.38%
3/10/2044
6,033,000.00
0.00
0.00
6,033,000.00
6,033,000.00
0.00
0.00
0.00
0.00
0.00
K
2.00%
2.00%
3/10/2044
6,033,000.00
0.00
0.00
6,033,000.00
6,033,000.00
0.00
0.00
0.00
0.00
0.00
L
1.63%
1.63%
3/10/2044
6,033,000.00
0.00
0.00
6,033,000.00
6,033,000.00
0.00
0.00
0.00
0.00
0.00
M
1.50%
1.50%
3/10/2044
2,011,000.00
0.00
0.00
2,011,000.00
2,011,000.00
0.00
0.00
0.00
0.00
0.00
N
1.25%
1.25%
3/10/2044
4,022,000.00
0.00
0.00
4,022,000.00
4,022,000.00
0.00
0.00
0.00
0.00
0.00
O
1.13%
1.13%
3/10/2044
2,011,000.00
0.00
0.00
2,011,000.00
2,011,000.00
0.00
0.00
0.00
0.00
0.00
P
0.00%
0.00%
3/10/2044
18,099,743.00
0.00
0.00
18,099,743.00
18,099,743.00
0.00
0.00
0.00
0.00
0.00
R
NA
NA
3/10/2044
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
LR
NA
NA
3/10/2044
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 13 of 50
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Bond Principal Reconciliation
Credit Support
Original
Currentt
Revised 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
1.00
25.00
0.00
0.00
0.00
467,290.72
0.00
0.00
0.00
1,608,803,743.00
1,608,336,452.28
1,608,803,743.00
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 14 of 50
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Rating Information
Class
CUSIP
Fitch
Moody's
S&P
Fitch
Moody's
S&P
Original Ratings
Rating Change/Change Date(1)
Revised Date:
A-1
36828QRU2
AAA
NR
AAA
A-2
36828QRV0
AAA
NR
AAA
A-3
36828QRW8
AAA
NR
AAA
A-AB
36828QRX6
AAA
NR
AAA
A-4
36828QRY4
AAA
NR
AAA
A-1A
36828QRZ1
AAA
NR
AAA
A-M
36828QSA5
AAA
NR
AAA
A-J
36828QSB3
AAA
NR
AAA
B
36828QSC1
AA
NR
AA
C
36828QSD9
AA-
NR
AA-
D
36828QSG2
A
NR
A
E
36828QSJ6
A-
NR
A-
F
36828QSL1
BBB+
NR
BBB+
G
36828QSN7
BBB
NR
BBB
H
36828QSQ0
BBB-
NR
BBB-
J
36828QSS6
BB+
NR
BB+
K
36828QSU1
BB
NR
BB
L
36828QSW7
BB-
NR
BB-
M
36828QSY3
B+
NR
B+
N
36828QTA4
B
NR
B
O
36828QTC0
B-
NR
B-
P
36828QTE6
NR
NR
NR
Page 15 of 50
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
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.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Rating Information
Class
CUSIP
Fitch
Moody's
S&P
Fitch
Moody's
S&P
Original Ratings
Rating Change/Change Date(1)
Revised Date:
X-W
36828QSE7
AAA
NR
AAA
S
9ABS20400
NR
NR
NR
Page 16 of 50
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
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.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-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
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
Delinquency Aging Categories
Special Event Categories (1)
Revised Date:
ABN AMRO Acct: 723501.1
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4/10/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category
Page 17 of 50
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-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
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
Delinquency Aging Categories
Special Event Categories (1)
Revised Date:
Loan Group 1
ABN AMRO Acct: 723501.1
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4/10/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category
Page 18 of 50
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-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
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
Delinquency Aging Categories
Special Event Categories (1)
Revised Date:
Loan Group 2
ABN AMRO Acct: 723501.1
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4/10/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category
Page 19 of 50
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
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
Revised Date:
Total
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 20 of 50
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 Advances.
7. Foreclosure
9. REO
B. Late Payment but < 1 month delinq.
5. Non Performing Matured Balloon
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-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
# Balance
# Amount
# Balance
# Balance
# Amount
Life
Coupon Remit
Revised Date:
Amort
ABN AMRO Acct: 723501.1
Series 2006-C1
10-Apr-06
145
100.00%
1,608,336,453
99.97%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
112
353
5.55%
5.52%
0
0
0
0
(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.
Page 21 of 50
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-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
# Balance
# Amount
# Balance
# Balance
# Amount
Life
Coupon Remit
Revised Date:
Loan Group 1
Amort
ABN AMRO Acct: 723501.1
Series 2006-C1
10-Apr-06
120
82.76%
1,306,398,986
81.20%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
113
352
5.50%
5.47%
0
0
0
0
(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.
Page 22 of 50
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-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
# Balance
# Amount
# Balance
# Balance
# Amount
Life
Coupon Remit
Revised Date:
Loan Group 2
Amort
ABN AMRO Acct: 723501.1
Series 2006-C1
10-Apr-06
25
17.24%
301,937,468
18.77%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
110
358
5.75%
5.72%
0
0
0
0
(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.
Page 23 of 50
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Historical Collateral Level Prepayment Report
Disclosure
Control #
Payoff
Period
Initial
Balance
Type
Payoff
Amount
Penalty
Amount
Prepayment
Date
Maturity
Date
Property
Type
Geographic
Location
Revised Date:
Cumulative
Current
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 24 of 50
GE Commercial Mortgage Corporation
Mortgage Loan Characteristics
ABN AMRO Acct: 723501.1
Series 2006-C1
Commercial Mortgage Pass-Through Certificates
31-Mar-06
10-May-06
N/A
10-Apr-06
27-Mar-07
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Revised Date:
Distribution of Mortgage Interest Rates
Distribution of Principal Balances
Distribution of Remaining Term (Balloon)
Distribution of Remaining Term (Fully Amortizing)
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 25 of 50
Current Scheduled
Balance
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
61
210,026,220
13.06
114
5.53
0.00
%
0 to
5,000,000
%
47
327,911,076
20.39
111
5.59
0.00
%
5,000,000 to 10,000,000
%
16
192,945,333
12.00
118
5.55
0.00
%
10,000,000 to 15,000,000
%
6
105,254,145
6.54
118
5.54
0.00
%
15,000,000 to 20,000,000
%
4
94,965,000
5.90
117
5.53
0.00
%
20,000,000 to 25,000,000
%
4
115,324,000
7.17
102
5.47
0.00
%
25,000,000 to 30,000,000
%
1
30,320,000
1.89
119
5.79
0.00
%
30,000,000 to 35,000,000
%
1
42,090,680
2.62
117
5.50
0.00
%
35,000,000 to 45,000,000
%
3
149,999,999
9.33
98
5.26
0.00
%
45,000,000 to 55,000,000
%
2
339,500,000
21.11
115
4.82
0.00
%
55,000,000 &
Above
%
190,000,000
1,393,515
1,608,336,453
145
100.00
%
Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance
11,091,976
Current Mortgage
Interest Rate
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
1
190,000,000
11.81
114
4.49
0.00
%
0.000%
%
to
4.999%
35
502,889,952
31.27
112
5.23
0.00
%
5.000%
%
to
5.399%
96
847,396,925
52.69
113
5.61
0.00
%
5.400%
%
to
5.799%
11
57,204,738
3.56
107
5.87
0.00
%
5.800%
%
to
5.999%
2
10,844,838
0.67
78
6.10
0.00
%
6.000%
%
&
Above
145
1,608,336,453
Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate
100.00
%
4.495%
6.110%
Fully Amortizing
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
to
0
60
0
0
0.00
0
0.00
0.00
%
%
to
61
120
0
0
0.00
0
0.00
0.00
%
%
to
121
180
0
0
0.00
0
0.00
0.00
%
%
to
181
240
0
0
0.00
0
0.00
0.00
%
%
&
241
Above
0
0
0.00
%
Balloon
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
0
to
12
0
0
0.00
0
0.00
0.00
%
%
13
to
24
0
0
0.00
0
0.00
0.00
%
%
25
to
36
7
101,989,650
6.34
56
5.47
0.00
%
%
37
to
60
137
1,503,358,890
93.47
116
5.36
0.00
%
%
61
to
120
1
2,987,914
0.19
176
5.77
0.00
%
%
121
to
180
0
0
0.00
0
0.00
0.00
%
%
181
to
240
0
0
0.00
0
0.00
0.00
%
%
241
& Above
176
54
145
1,608,336,453
Minimum Remaining Term
Maximum Remaining Term
%
100.00
GE Commercial Mortgage Corporation
Mortgage Loan Characteristics
ABN AMRO Acct: 723501.1
Series 2006-C1
Commercial Mortgage Pass-Through Certificates
31-Mar-06
10-May-06
N/A
10-Apr-06
27-Mar-07
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Revised Date:
Geographic Distribution
Distribution of DSCR (PFY)
Distribution of DSCR (Cutoff)
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 26 of 50
Debt Service
Coverage Ratio
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
Less than zero
0
0
0.00
0
0.00
0.00
%
%
0.001 1.190
0
0
0.00
0
0.00
0.00
%
%
1.200 1.240
0
0
0.00
0
0.00
0.00
%
%
1.250 1.290
0
0
0.00
0
0.00
0.00
%
%
1.300 1.390
0
0
0.00
0
0.00
0.00
%
%
1.400 1.440
0
0
0.00
0
0.00
0.00
%
%
1.450 1.490
0
0
0.00
0
0.00
0.00
%
%
1.500 1.540
0
0
0.00
0
0.00
0.00
%
%
1.550 1.590
0
0
0.00
0
0.00
0.00
%
%
1.600 1.640
0
0
0.00
0
0.00
0.00
%
%
1.650 1.690
0
0
0.00
0
0.00
0.00
%
%
1.700 & Above
145
1,608,336,453
100.00
112
5.37
0.00
%
%
Unknown
0.000
0.000
145
1,608,336,453
100.00
%
Minimum DSCR
Maximum DSCR
Debt Service
Coverage Ratio
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
Less than zero
1
12,000,000
0.75
119
5.68
0.00
%
%
0.001 1.190
30
269,439,466
16.75
115
5.63
0.00
%
%
1.200 1.240
29
318,893,673
19.83
116
5.50
0.00
%
%
1.250 1.290
25
179,801,062
11.18
114
5.56
0.00
%
%
1.300 1.390
5
38,319,314
2.38
115
5.63
0.00
%
%
1.400 1.440
11
77,272,444
4.80
117
5.60
0.00
%
%
1.450 1.490
4
25,616,296
1.59
104
5.52
0.00
%
%
1.500 1.540
7
82,252,545
5.11
117
5.31
0.00
%
%
1.550 1.590
1
6,012,630
0.37
116
5.44
0.00
%
%
1.600 1.640
3
57,019,630
3.55
117
5.47
0.00
%
%
1.650 1.690
29
541,709,393
33.68
106
5.03
0.00
%
%
1.700 & Above
4.250
1.190
145
1,608,336,453 100.00
Minimum DSCR
Maximum DSCR
%
Geographic
Location
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
New York
7
254,535,891
15.83
115
4.80
0.00
%
%
California
28
212,894,242
13.24
115
5.51
0.00
%
%
Multiple States
1
149,500,000
9.30
116
5.24
0.00
%
%
Florida
16
142,170,736
8.84
103
5.41
0.00
%
%
Georgia
14
107,073,389
6.66
115
5.54
0.00
%
%
Colorado
8
96,164,376
5.98
82
5.42
0.00
%
%
Virginia
4
87,863,818
5.46
117
5.26
0.00
%
%
Texas
11
75,652,388
4.70
109
5.64
0.00
%
%
New Jersey
4
75,292,047
4.68
116
5.24
0.00
%
%
Tennessee
4
73,560,000
4.57
119
5.76
0.00
%
%
South Carolina
6
61,250,000
3.81
112
5.57
0.00
%
%
North Carolina
6
59,093,867
3.67
118
5.67
0.00
%
%
Maryland
6
32,147,936
2.00
115
5.57
0.00
%
%
Washington
5
22,568,396
1.40
118
5.53
0.00
%
%
Hawaii
2
17,473,400
1.09
118
5.70
0.00
%
%
Ohio
2
15,500,000
0.96
118
5.64
0.00
%
%
Kentucky
2
14,473,610
0.90
117
5.54
0.00
%
%
Pennsylvania
2
13,978,817
0.87
118
5.64
0.00
%
%
New Mexico
1
12,200,000
0.76
119
5.73
0.00
%
%
Oregon
3
12,095,481
0.75
80
5.61
0.00
%
%
Nevada
2
11,757,131
0.73
118
5.72
0.00
%
%
Oklahoma
1
11,728,950
0.73
119
5.36
0.00
%
%
Illinois
2
10,318,701
0.64
116
5.62
0.00
%
%
Indiana
1
9,680,000
0.60
116
5.32
0.00
%
%
Missouri
1
8,800,000
0.55
118
5.59
0.00
%
%
Iowa
1
8,051,000
0.50
117
5.66
0.00
%
%
Arkansas
3
7,589,000
0.47
117
5.68
0.00
%
%
Michigan
1
3,204,500
0.20
115
5.40
0.00
%
%
Arizona
1
1,718,778
0.11
115
5.53
0.00
%
%
100.00
1,608,336,453
145
%
GE Commercial Mortgage Corporation
Mortgage Loan Characteristics
ABN AMRO Acct: 723501.1
Series 2006-C1
Commercial Mortgage Pass-Through Certificates
31-Mar-06
10-May-06
N/A
10-Apr-06
27-Mar-07
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Revised Date:
Distribution of Loan Seasoning
Distribution of Property Types
Distribution of Year Loans Maturing
Distribution of Amortization Type
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 27 of 50
Property Types
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
Office
12
399,756,691
24.86
108
4.96
0.00
%
%
Multifamily
22
315,371,334
19.61
111
5.56
0.00
%
%
Retail
37
277,876,253
17.28
117
5.55
0.00
%
%
Self Storage
44
222,808,375
13.85
115
5.55
0.00
%
%
Other
1
149,500,000
9.30
116
5.24
0.00
%
%
Lodging
10
107,864,474
6.71
111
5.51
0.00
%
%
Manufactured Housing
13
67,591,570
4.20
109
5.49
0.00
%
%
Industrial
4
47,583,333
2.96
115
5.42
0.00
%
%
Mixed Use
2
19,984,424
1.24
97
5.87
0.00
%
%
1,608,336,453
145
100.00
%
Amortization Type
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
Amortizing Balloon
59
478,981,687
29.78
114
5.46
0.00
%
%
IO Maturity Balloon
14
401,216,867
24.95
109
4.95
0.00
%
%
IO/Amortizing/Balloon
72
728,137,899
45.27
112
5.55
0.00
%
%
1,608,336,453
145
100.00
%
Number of Months
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
145
1,608,336,453
100.00
112
0.00
%
%
5.37
0
to
12
0
0
0.00
0
0.00
%
%
0.00
13
to
24
0
0
0.00
0
0.00
%
%
0.00
25
to
36
0
0
0.00
0
0.00
%
%
0.00
37
to
48
0
0
0.00
0
0.00
%
%
0.00
49
to
60
0
0
0.00
0
0.00
%
%
0.00
61
to
72
0
0
0.00
0
0.00
%
%
0.00
73
to
84
0
0
0.00
0
0.00
%
%
0.00
85
to
96
0
0
0.00
0
0.00
%
%
0.00
97
to
108
0
0
0.00
0
0.00
%
%
0.00
109
to
120
0
0
0.00
0
0.00
%
%
0.00
121
or
More
145
1,608,336,453
100.00
%
Year
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
2006
0
0
0.00
0
0.00
0.00
%
%
2007
0
0
0.00
0
0.00
0.00
%
%
2008
0
0
0.00
0
0.00
0.00
%
%
2009
2
46,713,693
2.90
54
5.42
0.00
%
%
2010
5
55,275,957
3.44
57
5.51
0.00
%
%
2011
0
0
0.00
0
0.00
0.00
%
%
2012
4
24,869,973
1.55
82
5.71
0.00
%
%
2013
1
9,750,000
0.61
95
5.26
0.00
%
%
2014
41
594,954,781
36.99
115
5.04
0.00
%
%
2015
91
873,784,135
54.33
118
5.57
0.00
%
%
2016
1
2,987,914
0.19
176
5.77
0.00
%
%
2017 & Greater
100.00
1,608,336,453
145
%
GE Commercial Mortgage Corporation
Mortgage Loan Characteristics
ABN AMRO Acct: 723501.1
Series 2006-C1
Commercial Mortgage Pass-Through Certificates
31-Mar-06
10-May-06
N/A
10-Apr-06
27-Mar-07
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Revised Date:
Loan Group 1
Distribution of Mortgage Interest Rates
Distribution of Principal Balances
Distribution of Remaining Term (Balloon)
Distribution of Remaining Term (Fully Amortizing)
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 28 of 50
Current Scheduled
Balance
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
55
191,602,539
14.67
115
5.55
0.00
%
0 to
5,000,000
%
38
263,380,920
20.16
111
5.59
0.00
%
5,000,000 to 10,000,000
%
12
143,816,383
11.01
118
5.57
0.00
%
10,000,000 to 15,000,000
%
5
90,254,145
6.91
118
5.52
0.00
%
15,000,000 to 20,000,000
%
3
70,725,000
5.41
116
5.44
0.00
%
20,000,000 to 25,000,000
%
2
57,120,000
4.37
118
5.45
0.00
%
25,000,000 to 30,000,000
%
0
0
0.00
0
0.00
0.00
%
30,000,000 to 35,000,000
%
0
0
0.00
0
0.00
0.00
%
35,000,000 to 45,000,000
%
3
149,999,999
11.48
98
5.26
0.00
%
45,000,000 to 55,000,000
%
2
339,500,000
25.99
115
4.82
0.00
%
55,000,000 &
Above
%
190,000,000
1,393,515
1,306,398,986
120
100.00
%
Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance
10,886,658
Current Mortgage
Interest Rate
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
1
190,000,000
14.54
114
4.49
0.00
%
0.000%
%
to
4.999%
28
438,005,024
33.53
116
5.22
0.00
%
5.000%
%
to
5.399%
79
617,624,386
47.28
112
5.60
0.00
%
5.400%
%
to
5.799%
10
49,924,738
3.82
106
5.86
0.00
%
5.800%
%
to
5.999%
2
10,844,838
0.83
78
6.10
0.00
%
6.000%
%
&
Above
120
1,306,398,986
Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate
100.00
%
4.495%
6.110%
Fully Amortizing
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
to
0
60
0
0
0.00
0
0.00
0.00
%
%
to
61
120
0
0
0.00
0
0.00
0.00
%
%
to
121
180
0
0
0.00
0
0.00
0.00
%
%
to
181
240
0
0
0.00
0
0.00
0.00
%
%
&
241
Above
0
0
0.00
%
Balloon
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
0
to
12
0
0
0.00
0
0.00
0.00
%
%
13
to
24
0
0
0.00
0
0.00
0.00
%
%
25
to
36
4
62,961,957
4.82
55
5.56
0.00
%
%
37
to
60
115
1,240,449,115
94.95
116
5.31
0.00
%
%
61
to
120
1
2,987,914
0.23
176
5.77
0.00
%
%
121
to
180
0
0
0.00
0
0.00
0.00
%
%
181
to
240
0
0
0.00
0
0.00
0.00
%
%
241
& Above
176
54
120
1,306,398,986
Minimum Remaining Term
Maximum Remaining Term
%
100.00
GE Commercial Mortgage Corporation
Mortgage Loan Characteristics
ABN AMRO Acct: 723501.1
Series 2006-C1
Commercial Mortgage Pass-Through Certificates
31-Mar-06
10-May-06
N/A
10-Apr-06
27-Mar-07
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Revised Date:
Loan Group 1
Geographic Distribution
Distribution of DSCR (PFY)
Distribution of DSCR (Cutoff)
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 29 of 50
Debt Service
Coverage Ratio
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
Less than zero
0
0
0.00
0
0.00
0.00
%
%
0.001 1.190
0
0
0.00
0
0.00
0.00
%
%
1.200 1.240
0
0
0.00
0
0.00
0.00
%
%
1.250 1.290
0
0
0.00
0
0.00
0.00
%
%
1.300 1.390
0
0
0.00
0
0.00
0.00
%
%
1.400 1.440
0
0
0.00
0
0.00
0.00
%
%
1.450 1.490
0
0
0.00
0
0.00
0.00
%
%
1.500 1.540
0
0
0.00
0
0.00
0.00
%
%
1.550 1.590
0
0
0.00
0
0.00
0.00
%
%
1.600 1.640
0
0
0.00
0
0.00
0.00
%
%
1.650 1.690
0
0
0.00
0
0.00
0.00
%
%
1.700 & Above
120
1,306,398,986
100.00
113
5.32
0.00
%
%
Unknown
0.000
0.000
120
1,306,398,986
100.00
%
Minimum DSCR
Maximum DSCR
Debt Service
Coverage Ratio
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
Less than zero
1
12,000,000
0.92
119
5.68
0.00
%
%
0.001 1.190
24
214,423,648
16.41
115
5.66
0.00
%
%
1.200 1.240
22
200,531,624
15.35
116
5.36
0.00
%
%
1.250 1.290
22
162,007,369
12.40
115
5.55
0.00
%
%
1.300 1.390
4
29,947,024
2.29
114
5.66
0.00
%
%
1.400 1.440
11
77,272,444
5.91
117
5.60
0.00
%
%
1.450 1.490
4
25,616,296
1.96
104
5.52
0.00
%
%
1.500 1.540
7
82,252,545
6.30
117
5.31
0.00
%
%
1.550 1.590
1
6,012,630
0.46
116
5.44
0.00
%
%
1.600 1.640
1
3,200,000
0.24
117
5.54
0.00
%
%
1.650 1.690
23
493,135,405
37.75
109
5.01
0.00
%
%
1.700 & Above
4.250
1.190
120
1,306,398,986 100.00
Minimum DSCR
Maximum DSCR
%
Geographic
Location
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
New York
6
247,255,891
18.93
115
4.77
0.00
%
%
California
26
167,813,589
12.85
115
5.51
0.00
%
%
Multiple States
1
149,500,000
11.44
116
5.24
0.00
%
%
Florida
14
104,981,736
8.04
116
5.47
0.00
%
%
Colorado
8
96,164,376
7.36
82
5.42
0.00
%
%
Georgia
12
91,910,281
7.04
115
5.54
0.00
%
%
Virginia
4
87,863,818
6.73
117
5.26
0.00
%
%
New Jersey
3
70,179,999
5.37
116
5.23
0.00
%
%
Texas
9
63,442,388
4.86
115
5.64
0.00
%
%
South Carolina
4
34,750,000
2.66
108
5.61
0.00
%
%
Maryland
6
32,147,936
2.46
115
5.57
0.00
%
%
Hawaii
2
17,473,400
1.34
118
5.70
0.00
%
%
North Carolina
3
15,762,630
1.21
117
5.67
0.00
%
%
Ohio
2
15,500,000
1.19
118
5.64
0.00
%
%
Kentucky
2
14,473,610
1.11
117
5.54
0.00
%
%
Pennsylvania
2
13,978,817
1.07
118
5.64
0.00
%
%
New Mexico
1
12,200,000
0.93
119
5.73
0.00
%
%
Nevada
2
11,757,131
0.90
118
5.72
0.00
%
%
Oregon
2
10,381,788
0.79
84
5.65
0.00
%
%
Indiana
1
9,680,000
0.74
116
5.32
0.00
%
%
Washington
3
9,068,396
0.69
117
5.54
0.00
%
%
Iowa
1
8,051,000
0.62
117
5.66
0.00
%
%
Arkansas
3
7,589,000
0.58
117
5.68
0.00
%
%
Illinois
1
7,268,701
0.56
117
5.67
0.00
%
%
Tennessee
1
4,000,000
0.31
117
5.70
0.00
%
%
Michigan
1
3,204,500
0.25
115
5.40
0.00
%
%
100.00
1,306,398,986
120
%
GE Commercial Mortgage Corporation
Mortgage Loan Characteristics
ABN AMRO Acct: 723501.1
Series 2006-C1
Commercial Mortgage Pass-Through Certificates
31-Mar-06
10-May-06
N/A
10-Apr-06
27-Mar-07
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Revised Date:
Loan Group 1
Distribution of Loan Seasoning
Distribution of Property Types
Distribution of Year Loans Maturing
Distribution of Amortization Type
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 30 of 50
Property Types
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
Office
12
399,756,691
30.60
108
4.96
0.00
%
%
Retail
37
277,876,253
21.27
117
5.55
0.00
%
%
Self Storage
44
222,808,375
17.06
115
5.55
0.00
%
%
Other
1
149,500,000
11.44
116
5.24
0.00
%
%
Lodging
10
107,864,474
8.26
111
5.51
0.00
%
%
Manufactured Housing
8
50,844,126
3.89
110
5.52
0.00
%
%
Industrial
4
47,583,333
3.64
115
5.42
0.00
%
%
Multifamily
2
30,181,310
2.31
117
5.37
0.00
%
%
Mixed Use
2
19,984,424
1.53
97
5.87
0.00
%
%
1,306,398,986
120
100.00
%
Amortization Type
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
Amortizing Balloon
53
452,284,087
34.62
115
5.45
0.00
%
%
IO Maturity Balloon
8
300,942,000
23.04
114
4.79
0.00
%
%
IO/Amortizing/Balloon
59
553,172,899
42.34
111
5.51
0.00
%
%
1,306,398,986
120
100.00
%
Number of Months
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
120
1,306,398,986
100.00
113
0.00
%
%
5.32
0
to
12
0
0
0.00
0
0.00
%
%
0.00
13
to
24
0
0
0.00
0
0.00
%
%
0.00
25
to
36
0
0
0.00
0
0.00
%
%
0.00
37
to
48
0
0
0.00
0
0.00
%
%
0.00
49
to
60
0
0
0.00
0
0.00
%
%
0.00
61
to
72
0
0
0.00
0
0.00
%
%
0.00
73
to
84
0
0
0.00
0
0.00
%
%
0.00
85
to
96
0
0
0.00
0
0.00
%
%
0.00
97
to
108
0
0
0.00
0
0.00
%
%
0.00
109
to
120
0
0
0.00
0
0.00
%
%
0.00
121
or
More
120
1,306,398,986
100.00
%
Year
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
2006
0
0
0.00
0
0.00
0.00
%
%
2007
0
0
0.00
0
0.00
0.00
%
%
2008
0
0
0.00
0
0.00
0.00
%
%
2009
1
45,000,000
3.44
54
5.42
0.00
%
%
2010
3
17,961,957
1.37
58
5.90
0.00
%
%
2011
0
0
0.00
0
0.00
0.00
%
%
2012
3
21,880,000
1.67
82
5.75
0.00
%
%
2013
1
9,750,000
0.75
95
5.26
0.00
%
%
2014
37
573,376,004
43.89
115
5.02
0.00
%
%
2015
74
635,443,111
48.64
118
5.56
0.00
%
%
2016
1
2,987,914
0.23
176
5.77
0.00
%
%
2017 & Greater
100.00
1,306,398,986
120
%
GE Commercial Mortgage Corporation
Mortgage Loan Characteristics
ABN AMRO Acct: 723501.1
Series 2006-C1
Commercial Mortgage Pass-Through Certificates
31-Mar-06
10-May-06
N/A
10-Apr-06
27-Mar-07
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Revised Date:
Loan Group 2
Distribution of Mortgage Interest Rates
Distribution of Principal Balances
Distribution of Remaining Term (Balloon)
Distribution of Remaining Term (Fully Amortizing)
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 31 of 50
Current Scheduled
Balance
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
6
18,423,681
6.10
104
5.42
0.00
%
0 to
5,000,000
%
9
64,530,157
21.37
111
5.57
0.00
%
5,000,000 to 10,000,000
%
4
49,128,950
16.27
117
5.47
0.00
%
10,000,000 to 15,000,000
%
1
15,000,000
4.97
118
5.65
0.00
%
15,000,000 to 20,000,000
%
1
24,240,000
8.03
119
5.79
0.00
%
20,000,000 to 25,000,000
%
2
58,204,000
19.28
87
5.50
0.00
%
25,000,000 to 30,000,000
%
1
30,320,000
10.04
119
5.79
0.00
%
30,000,000 to 35,000,000
%
1
42,090,680
13.94
117
5.50
0.00
%
35,000,000 to 45,000,000
%
0
0
0.00
0
0.00
0.00
%
45,000,000 to 55,000,000
%
0
0
0.00
0
0.00
0.00
%
55,000,000 &
Above
%
42,090,680
1,713,693
301,937,468
25
100.00
%
Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance
12,077,499
Current Mortgage
Interest Rate
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
0
0.00
0.00
%
0.000%
%
to
4.999%
7
64,884,928
21.49
88
5.30
0.00
%
5.000%
%
to
5.399%
17
229,772,539
76.10
115
5.63
0.00
%
5.400%
%
to
5.799%
1
7,280,000
2.41
118
5.88
0.00
%
5.800%
%
to
5.999%
0
0
0.00
0
0.00
0.00
%
6.000%
%
&
Above
25
301,937,468
Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate
100.00
%
5.220%
5.880%
Fully Amortizing
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
to
0
60
0
0
0.00
0
0.00
0.00
%
%
to
61
120
0
0
0.00
0
0.00
0.00
%
%
to
121
180
0
0
0.00
0
0.00
0.00
%
%
to
181
240
0
0
0.00
0
0.00
0.00
%
%
&
241
Above
0
0
0.00
%
Balloon
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
0
to
12
0
0
0.00
0
0.00
0.00
%
%
13
to
24
0
0
0.00
0
0.00
0.00
%
%
25
to
36
3
39,027,693
12.93
57
5.33
0.00
%
%
37
to
60
22
262,909,775
87.07
117
5.60
0.00
%
%
61
to
120
0
0
0.00
0
0.00
0.00
%
%
121
to
180
0
0
0.00
0
0.00
0.00
%
%
181
to
240
0
0
0.00
0
0.00
0.00
%
%
241
& Above
119
54
25
301,937,468
Minimum Remaining Term
Maximum Remaining Term
%
100.00
GE Commercial Mortgage Corporation
Mortgage Loan Characteristics
ABN AMRO Acct: 723501.1
Series 2006-C1
Commercial Mortgage Pass-Through Certificates
31-Mar-06
10-May-06
N/A
10-Apr-06
27-Mar-07
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Revised Date:
Loan Group 2
Geographic Distribution
Distribution of DSCR (PFY)
Distribution of DSCR (Cutoff)
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 32 of 50
Debt Service
Coverage Ratio
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
Less than zero
0
0
0.00
0
0.00
0.00
%
%
0.001 1.190
0
0
0.00
0
0.00
0.00
%
%
1.200 1.240
0
0
0.00
0
0.00
0.00
%
%
1.250 1.290
0
0
0.00
0
0.00
0.00
%
%
1.300 1.390
0
0
0.00
0
0.00
0.00
%
%
1.400 1.440
0
0
0.00
0
0.00
0.00
%
%
1.450 1.490
0
0
0.00
0
0.00
0.00
%
%
1.500 1.540
0
0
0.00
0
0.00
0.00
%
%
1.550 1.590
0
0
0.00
0
0.00
0.00
%
%
1.600 1.640
0
0
0.00
0
0.00
0.00
%
%
1.650 1.690
0
0
0.00
0
0.00
0.00
%
%
1.700 & Above
25
301,937,468
100.00
110
5.56
0.00
%
%
Unknown
0.000
0.000
25
301,937,468
100.00
%
Minimum DSCR
Maximum DSCR
Debt Service
Coverage Ratio
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
Less than zero
0
0
0.00
0
0.00
0.00
%
%
0.001 1.190
6
55,015,818
18.22
117
5.52
0.00
%
%
1.200 1.240
7
118,362,048
39.20
115
5.73
0.00
%
%
1.250 1.290
3
17,793,693
5.89
112
5.68
0.00
%
%
1.300 1.390
1
8,372,290
2.77
117
5.50
0.00
%
%
1.400 1.440
0
0
0.00
0
0.00
0.00
%
%
1.450 1.490
0
0
0.00
0
0.00
0.00
%
%
1.500 1.540
0
0
0.00
0
0.00
0.00
%
%
1.550 1.590
0
0
0.00
0
0.00
0.00
%
%
1.600 1.640
2
53,819,630
17.82
117
5.47
0.00
%
%
1.650 1.690
6
48,573,988
16.09
78
5.29
0.00
%
%
1.700 & Above
2.340
1.200
25
301,937,468 100.00
Minimum DSCR
Maximum DSCR
%
Geographic
Location
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
Tennessee
3
69,560,000
23.04
119
5.76
0.00
%
%
California
2
45,080,653
14.93
115
5.50
0.00
%
%
North Carolina
3
43,331,237
14.35
119
5.68
0.00
%
%
Florida
2
37,189,000
12.32
69
5.25
0.00
%
%
South Carolina
2
26,500,000
8.78
117
5.50
0.00
%
%
Georgia
2
15,163,108
5.02
117
5.53
0.00
%
%
Washington
2
13,500,000
4.47
118
5.53
0.00
%
%
Texas
2
12,210,000
4.04
80
5.62
0.00
%
%
Oklahoma
1
11,728,950
3.88
119
5.36
0.00
%
%
Missouri
1
8,800,000
2.91
118
5.59
0.00
%
%
New York
1
7,280,000
2.41
118
5.88
0.00
%
%
New Jersey
1
5,112,048
1.69
119
5.39
0.00
%
%
Illinois
1
3,050,000
1.01
115
5.49
0.00
%
%
Arizona
1
1,718,778
0.57
115
5.53
0.00
%
%
Oregon
1
1,713,693
0.57
54
5.33
0.00
%
%
100.00
301,937,468
25
%
GE Commercial Mortgage Corporation
Mortgage Loan Characteristics
ABN AMRO Acct: 723501.1
Series 2006-C1
Commercial Mortgage Pass-Through Certificates
31-Mar-06
10-May-06
N/A
10-Apr-06
27-Mar-07
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Revised Date:
Loan Group 2
Distribution of Loan Seasoning
Distribution of Property Types
Distribution of Year Loans Maturing
Distribution of Amortization Type
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 33 of 50
Property Types
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
Multifamily
20
285,190,024
94.45
110
5.57
0.00
%
%
Manufactured Housing
5
16,747,444
5.55
104
5.41
0.00
%
%
301,937,468
25
100.00
%
Amortization Type
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
Amortizing Balloon
6
26,697,601
8.84
109
5.48
0.00
%
%
IO Maturity Balloon
6
100,274,867
33.21
95
5.41
0.00
%
%
IO/Amortizing/Balloon
13
174,965,000
57.95
118
5.67
0.00
%
%
301,937,468
25
100.00
%
Number of Months
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
25
301,937,468
100.00
110
0.00
%
%
5.56
0
to
12
0
0
0.00
0
0.00
%
%
0.00
13
to
24
0
0
0.00
0
0.00
%
%
0.00
25
to
36
0
0
0.00
0
0.00
%
%
0.00
37
to
48
0
0
0.00
0
0.00
%
%
0.00
49
to
60
0
0
0.00
0
0.00
%
%
0.00
61
to
72
0
0
0.00
0
0.00
%
%
0.00
73
to
84
0
0
0.00
0
0.00
%
%
0.00
85
to
96
0
0
0.00
0
0.00
%
%
0.00
97
to
108
0
0
0.00
0
0.00
%
%
0.00
109
to
120
0
0
0.00
0
0.00
%
%
0.00
121
or
More
25
301,937,468
100.00
%
Year
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
2006
0
0
0.00
0
0.00
0.00
%
%
2007
0
0
0.00
0
0.00
0.00
%
%
2008
0
0
0.00
0
0.00
0.00
%
%
2009
1
1,713,693
0.57
54
5.33
0.00
%
%
2010
2
37,314,000
12.36
57
5.33
0.00
%
%
2011
0
0
0.00
0
0.00
0.00
%
%
2012
1
2,989,973
0.99
81
5.43
0.00
%
%
2013
0
0
0.00
0
0.00
0.00
%
%
2014
4
21,578,778
7.15
116
5.46
0.00
%
%
2015
17
238,341,024
78.94
118
5.61
0.00
%
%
2016
0
0
0.00
0
0.00
0.00
%
%
2017 & Greater
100.00
301,937,468
25
%
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
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)
Revised Date:
NY
4.49%
1-Oct-15
GECM6C1A
Office
0.00
190,000,000
735,405
1
XX
5.24%
1-Dec-15
GECM6C1A
Other
0.00
149,500,000
799,579
2
TN
5.79%
1-Mar-16
GECM6C1B
Multifamily
0.00
30,320,000
151,170
3
NC
5.80%
1-Mar-16
GECM6C1B
Multifamily
0.00
28,290,000
141,195
4
TN
5.79%
1-Mar-16
GECM6C1B
Multifamily
0.00
24,240,000
120,857
5
NJ
5.17%
1-Dec-15
GECM6C1A
Office
0.00
54,999,999
244,857
6
VA
5.22%
1-Jan-16
GECM6C1A
Office
0.00
50,000,000
224,750
7
CO
5.42%
1-Oct-10
GECM6C1A
Office
0.00
45,000,000
210,025
8
CA
5.50%
1-Jan-16
GECM6C1B
Multifamily
0.00
42,090,680
199,346
9
FL
5.22%
1-Jan-11
GECM6C1B
Multifamily
0.00
29,914,000
134,463
11
GA
5.59%
1-Feb-16
GECM6C1A
Retail
0.00
29,120,000
140,172
12
VA
5.30%
1-Jan-16
GECM6C1A
Lodging
0.00
28,000,000
127,789
13
TX
5.58%
1-Feb-16
GECM6C1A
Industrial
0.00
24,500,000
117,701
14
CA
5.57%
1-Jan-16
GECM6C1A
Retail
0.00
24,225,000
116,193
15
CO
5.13%
1-Aug-15
GECM6C1A
Retail
0.00
22,000,000
97,185
16
CA
5.28%
1-Jan-16
GECM6C1A
Multifamily
0.00
19,931,310
110,862
17
NY
5.68%
1-Mar-16
GECM6C1A
Lodging
0.00
18,483,325
107,081
18
GA
5.65%
1-Jan-16
GECM6C1A
Retail
0.00
17,942,270
103,902
19
FL
5.44%
1-Feb-16
GECM6C1A
Self Storage
0.00
17,685,000
82,905
20
CA
5.57%
1-Feb-16
GECM6C1A
Retail
0.00
16,212,239
92,930
21
TN
5.65%
1-Feb-16
GECM6C1B
Multifamily
0.00
15,000,000
72,953
22
SC
5.53%
1-Jan-16
GECM6C1B
Multifamily
0.00
14,500,000
69,048
23
FL
5.77%
1-Jan-16
GECM6C1A
Office
0.00
14,200,000
70,554
24
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 34 of 50
* 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
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
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)
Revised Date:
FL
5.04%
1-Jan-16
GECM6C1A
Industrial
0.00
13,900,000
60,326
25
TX
5.76%
1-Jan-16
GECM6C1A
Office
0.00
13,475,000
66,836
26
OH
5.74%
1-Mar-16
GECM6C1A
Mixed Use
0.00
12,700,000
62,784
27
HI
5.69%
1-Mar-16
GECM6C1A
Self Storage
0.00
12,573,400
61,606
28
NM
5.73%
1-Mar-16
GECM6C1A
Retail
0.00
12,200,000
60,165
29
SC
5.47%
1-Dec-15
GECM6C1B
Multifamily
0.00
12,000,000
56,523
30
NY
5.68%
1-Mar-16
GECM6C1A
Retail
0.00
12,000,000
58,693
31
OK
5.36%
1-Mar-16
GECM6C1B
Multifamily
0.00
11,728,950
54,166
32
FL
5.44%
1-Dec-15
GECM6C1A
Lodging
0.00
11,419,028
70,148
33
CA
5.45%
1-Feb-16
GECM6C1A
Office
0.00
10,973,954
62,112
34
NC
5.49%
1-Feb-16
GECM6C1B
Multifamily
0.00
10,900,000
51,483
35
NY
5.55%
1-Feb-16
GECM6C1A
Multifamily
0.00
10,250,000
48,969
36
SC
5.56%
1-Jan-16
GECM6C1A
Lodging
0.00
10,125,000
48,476
37
CA
5.43%
1-Feb-16
GECM6C1A
Self Storage
0.00
10,000,000
46,715
38
GA
5.26%
1-Mar-14
GECM6C1A
Retail
0.00
9,750,000
44,162
39
IN
5.32%
1-Dec-15
GECM6C1A Manufactured Housing
0.00
9,680,000
44,316
40
SC
5.69%
1-Jan-13
GECM6C1A
Lodging
0.00
9,000,000
44,098
41
PA
5.70%
1-Mar-16
GECM6C1A
Retail
0.00
9,000,000
44,175
42
NY
5.86%
1-Jan-16
GECM6C1A
Retail
0.00
8,872,566
52,562
43
MO
5.59%
1-Feb-16
GECM6C1B
Multifamily
0.00
8,800,000
42,375
44
FL
5.87%
1-Feb-13
GECM6C1A
Self Storage
0.00
8,780,000
44,343
45
SC
5.56%
1-Jan-16
GECM6C1A
Lodging
0.00
8,525,000
40,816
46
WA
5.63%
1-Mar-16
GECM6C1B
Multifamily
0.00
8,500,000
41,208
47
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 35 of 50
* 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
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
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)
Revised Date:
GA
5.50%
1-Jan-16
GECM6C1B
Multifamily
0.00
8,372,290
47,694
48
NJ
5.24%
1-Dec-15
GECM6C1A
Self Storage
0.00
8,080,000
36,459
49
IA
5.66%
1-Jan-16
GECM6C1A Manufactured Housing
0.00
8,051,000
39,240
50
KY
5.50%
1-Jan-16
GECM6C1A
Retail
0.00
7,973,610
45,423
51
Ca
5.72%
1-Jan-16
GECM6C1A
Self Storage
0.00
7,942,780
46,347
52
CA
5.37%
1-Dec-15
GECM6C1A
Self Storage
0.00
7,917,000
36,610
53
NY
5.65%
1-Feb-16
GECM6C1A Manufactured Housing
0.00
7,650,000
37,219
54
AR
5.68%
1-Jan-16
GECM6C1A
Retail
0.00
3,093,000
15,128
55
AR
5.68%
1-Jan-16
GECM6C1A
Retail
0.00
2,784,000
13,617
56
AR
5.68%
1-Jan-16
GECM6C1A
Retail
0.00
1,712,000
8,374
57
TX
5.76%
1-Jan-11
GECM6C1B
Multifamily
0.00
7,400,000
36,698
58
CO
6.09%
1-Feb-11
GECM6C1A
Mixed Use
0.00
7,284,424
44,181
59
NY
5.88%
1-Feb-16
GECM6C1B
Multifamily
0.00
7,280,000
36,861
60
IL
5.67%
1-Jan-16
GECM6C1A
Self Storage
0.00
7,268,701
42,184
61
FL
5.35%
1-Jan-16
GECM6C1B Manufactured Housing
0.00
7,275,000
33,516
62
SC
5.66%
1-Mar-16
GECM6C1A
Retail
0.00
7,100,000
34,605
63
NJ
5.69%
1-Mar-16
GECM6C1A Manufactured Housing
0.00
7,100,000
34,770
64
CO
5.81%
1-Mar-16
GECM6C1A
Retail
0.00
7,000,000
34,991
65
GA
5.57%
1-Jan-16
GECM6C1B
Multifamily
0.00
6,790,818
38,983
66
CA
5.33%
1-Nov-15
GECM6C1A
Self Storage
0.00
6,750,000
30,981
67
NV
5.71%
1-Mar-16
GECM6C1A
Retail
0.00
6,750,000
33,189
68
NC
5.93%
1-Mar-16
GECM6C1A
Retail
0.00
6,550,000
33,469
69
KY
5.60%
1-Jan-16
GECM6C1A
Self Storage
0.00
6,500,000
31,344
70
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 36 of 50
* 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
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
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)
Revised Date:
FL
5.67%
1-Feb-16
GECM6C1A
Retail
0.00
6,300,000
30,760
71
MD
5.40%
1-Dec-15
GECM6C1A
Self Storage
0.00
6,200,000
28,830
72
NC
5.44%
1-Dec-15
GECM6C1A
Lodging
0.00
6,012,630
36,936
73
CA
5.66%
1-Jan-16
GECM6C1A
Self Storage
0.00
5,930,953
34,383
74
FL
5.24%
1-Nov-15
GECM6C1A Manufactured Housing
0.00
5,900,000
26,622
75
MD
5.56%
1-Oct-15
GECM6C1A
Self Storage
0.00
5,850,177
33,648
76
FL
5.44%
1-Dec-15
GECM6C1A
Lodging
0.00
5,842,687
35,892
77
MD
5.67%
1-Oct-15
GECM6C1A
Self Storage
0.00
5,700,000
27,830
78
OR
5.67%
1-Jan-11
GECM6C1A Manufactured Housing
0.00
5,681,788
32,975
79
GA
5.44%
1-Dec-15
GECM6C1A
Lodging
0.00
5,461,058
33,548
80
MD
5.52%
1-Jan-16
GECM6C1A
Retail
0.00
5,434,231
37,703
81
VA
5.55%
1-Mar-16
GECM6C1A
Office
0.00
5,285,000
25,258
82
FL
5.24%
1-Dec-15
GECM6C1A
Self Storage
0.00
5,166,851
31,130
83
NJ
5.39%
1-Mar-16
GECM6C1B
Multifamily
0.00
5,112,048
28,702
84
MD
5.55%
1-Jan-16
GECM6C1A
Industrial
0.00
5,083,333
29,117
85
NV
5.73%
1-Jan-16
GECM6C1A
Self Storage
0.00
5,007,131
29,249
86
WA
5.36%
1-Jan-16
GECM6C1B
Multifamily
0.00
5,000,000
23,078
87
CA
5.90%
1-Mar-11
GECM6C1A
Lodging
0.00
4,995,746
29,657
88
CA
5.71%
1-Apr-16
GECM6C1A
Office
0.00
5,000,000
24,585
89
CA
5.63%
1-Feb-16
GECM6C1A
Self Storage
0.00
4,988,504
28,799
90
PA
5.52%
1-Dec-15
GECM6C1A
Retail
0.00
4,978,817
28,452
91
HI
5.73%
1-Jan-16
GECM6C1A
Self Storage
0.00
4,900,000
24,177
92
TX
5.40%
1-Nov-15
GECM6C1B
Multifamily
0.00
4,810,000
22,367
93
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 37 of 50
* 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
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
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)
Revised Date:
GA
5.52%
1-Feb-16
GECM6C1A
Office
0.00
4,788,764
27,314
94
TX
5.73%
1-Jan-16
GECM6C1A
Self Storage
0.00
4,762,500
23,491
95
OR
5.63%
1-Dec-15
GECM6C1A
Retail
0.00
4,700,000
22,786
96
TX
5.47%
1-Dec-15
GECM6C1A
Retail
0.00
4,679,888
26,598
97
VA
5.10%
1-Dec-15
GECM6C1A
Self Storage
0.00
4,578,818
24,976
98
CA
5.44%
1-Jan-16
GECM6C1A
Self Storage
0.00
4,533,424
27,809
99
CO
5.32%
1-Jan-16
GECM6C1A
Self Storage
0.00
4,500,000
20,615
100
GA
5.64%
1-Jan-16
GECM6C1A
Retail
0.00
4,485,540
25,947
101
CA
5.14%
1-Dec-15
GECM6C1A
Self Storage
0.00
4,300,000
19,032
102
FL
5.63%
1-Feb-16
GECM6C1A
Self Storage
0.00
4,240,225
24,473
103
GA
5.68%
1-Jan-16
GECM6C1A
Retail
0.00
4,186,606
24,324
104
NC
5.38%
1-Feb-16
GECM6C1B
Multifamily
0.00
4,141,237
19,185
105
TX
5.63%
1-Mar-13
GECM6C1A
Industrial
0.00
4,100,000
19,877
106
TN
5.70%
1-Jan-16
GECM6C1A
Office
0.00
4,000,000
19,633
107
CA
5.52%
1-Mar-16
GECM6C1A
Retail
0.00
3,996,247
22,749
108
CA
5.67%
1-Jan-16
GECM6C1A
Retail
0.00
4,000,000
19,520
109
CA
5.53%
1-Jan-16
GECM6C1A
Retail
0.00
3,986,879
22,787
110
FL
5.68%
1-Feb-16
GECM6C1A Manufactured Housing
0.00
3,981,338
27,924
111
GA
5.01%
1-Jan-16
GECM6C1A
Retail
0.00
3,885,909
20,960
112
MD
5.78%
1-Nov-15
GECM6C1A
Self Storage
0.00
3,880,195
22,834
113
WA
5.14%
1-Dec-15
GECM6C1A
Self Storage
0.00
3,707,982
20,317
114
GA
5.38%
1-Jan-16
GECM6C1A
Self Storage
0.00
3,682,315
22,457
115
CO
5.25%
1-Dec-15
GECM6C1A
Self Storage
0.00
3,600,000
16,275
116
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 38 of 50
* 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
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
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)
Revised Date:
TX
5.79%
1-Jan-16
GECM6C1A
Self Storage
0.00
3,600,000
17,949
117
WA
6.11%
1-Feb-16
GECM6C1A
Self Storage
0.00
3,560,414
21,645
118
CA
5.72%
1-Dec-15
GECM6C1A
Self Storage
0.00
3,500,000
17,239
119
GA
5.66%
1-Jan-16
GECM6C1A
Retail
0.00
3,473,844
20,139
120
CO
5.08%
1-Dec-15
GECM6C1A
Retail
0.00
3,412,500
14,937
121
CO
5.80%
1-Feb-16
GECM6C1A
Self Storage
0.00
3,367,453
19,803
122
MI
5.40%
1-Nov-15
GECM6C1A
Retail
0.00
3,204,500
14,901
123
NC
5.54%
1-Jan-16
GECM6C1A
Self Storage
0.00
3,200,000
15,266
124
FL
5.07%
1-Dec-15
GECM6C1A
Retail
0.00
3,185,178
17,315
125
GA
5.80%
1-Dec-15
GECM6C1A
Self Storage
0.00
3,100,000
15,483
126
TX
5.11%
1-Nov-15
GECM6C1A
Retail
0.00
3,100,000
13,630
127
CA
5.44%
1-Jan-16
GECM6C1A
Self Storage
0.00
3,060,434
18,773
128
IL
5.49%
1-Nov-15
GECM6C1B Manufactured Housing
0.00
3,050,000
14,419
129
CA
5.43%
1-Jan-13
GECM6C1B Manufactured Housing
0.00
2,989,973
16,902
130
FL
5.77%
1-Dec-20
GECM6C1A
Retail
0.00
2,987,914
17,543
131
OH
5.17%
1-Dec-15
GECM6C1A Manufactured Housing
0.00
2,800,000
12,465
132
CA
5.44%
1-Jan-16
GECM6C1A
Self Storage
0.00
2,756,879
16,911
133
TX
5.91%
1-Jan-16
GECM6C1A
Self Storage
0.00
2,675,000
13,614
134
TX
5.89%
1-Jan-16
GECM6C1A
Self Storage
0.00
2,550,000
12,933
135
CA
5.34%
1-Oct-15
GECM6C1A
Self Storage
0.00
2,483,646
13,945
136
CA
5.79%
1-Dec-15
GECM6C1A
Self Storage
0.00
2,457,561
15,611
137
CA
5.67%
1-Jan-16
GECM6C1A
Retail
0.00
2,200,000
10,736
138
CA
5.73%
1-Mar-16
GECM6C1A
Self Storage
0.00
2,198,042
12,804
139
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 39 of 50
* 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
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
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)
Revised Date:
GA
5.89%
1-Dec-15
GECM6C1A
Office
0.00
2,033,974
12,099
140
Ca
5.62%
1-Feb-16
GECM6C1A
Self Storage
0.00
2,000,000
9,679
141
WA
5.22%
1-Dec-15
GECM6C1A
Self Storage
0.00
1,800,000
8,091
142
AZ
5.53%
1-Nov-15
GECM6C1B Manufactured Housing
0.00
1,718,778
9,844
143
OR
5.33%
1-Oct-10
GECM6C1B Manufactured Housing
0.00
1,713,693
9,611
144
CA
5.44%
1-Jan-16
GECM6C1A
Self Storage
0.00
1,472,990
9,036
145
FL
5.07%
1-Dec-15
GECM6C1A
Retail
0.00
1,393,515
7,576
146
1,608,336,453
7,906,341
0
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 40 of 50
* 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
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Appraisal Reduction Detail
Disclosure
Control#
Appraisal
Red. Date
Scheduled
Balance
ASER
Note
Rate
Maturity
Date
Property
Type
Geographic
Location
Appraisal
Value Date
DSCR
Revised Date:
Remaining Term
Life
AR
Amount
Current P&I
Advance
Page 41 of 50
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
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
Revised Date:
Loan
Status
Code(1)
Note Rate
Not Avail
Not Avail Not Avail
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 42 of 50
(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
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)
Disclosure
Control #
Resolution
Strategy
Comments
Revised Date:
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 43 of 50
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Modified Loan Detail
Disclosure
Control #
Modification
Date
Cutoff
Maturity
Date
Modification
Description
Modified
Maturity
Date
Revised Date:
Ending
Principal
Balance
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 44 of 50
Modified Loan Detail includes loans whose terms, fees, penalties or payments have been waived or extended.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Maturity Extension Summary
Revised 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
0.00
0
0.00
Number of Loans:
0
Number of Loans:
0
0
0.00
0
Number of Loans:
Number of Loans:
0
0.00
0
Loans paid-off that did not experience Maturity Date extensions
Number of Loans:
Cutoff Principal Balance:
0
0.00
Page 45 of 50
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
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
Revised Date:
Current Total
Cumulative
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 46 of 50
* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
Historical Collateral Level REO Report
Property
Type
Revised 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: 723501.1
Other
Revenue
Recovered
Type
(*)
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 47 of 50
(*) Legend: (1) Paid in Full, (2) Final Recovery Made, (3) Permitted Purchase (4) Final Recovery of REO, (5) Permitted purchase of REO
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Material Breaches and Material Document Defect Detail
Disclosure
Control #
Material Breach and Material Document Defect
Description
Material
Breach
Date
Revised Date:
Ending
Principal
Balance
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 48 of 50
Material breaches of pool asset representation or warranties or transaction covenants.
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Defeased Loans
Revised Date:
Disclosure
Control #
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 49 of 50
GE Commercial Mortgage Corporation
Payment Date:
Prior Payment:
Next Payment:
Record Date:
27-Mar-07
10-Apr-06
N/A
10-May-06
31-Mar-06
Commercial Mortgage Pass-Through Certificates
Series 2006-C1
ABN AMRO Acct: 723501.1
Updated NOI information 277 Park Avenue
Loan Name
NOI
NOI Start Date
NOI End Date
Normalized
NOI *
Normalized NOI
Start Date
Revised Date:
Normalized NOI
End Date
277 Park Avenue
$53,617,460
1/1/2005
12/31/2005
1/1/2005
12/31/2005
27-Mar-2007 - 11:13 (2002-2040) (c) 2006 LaSalle Bank N.A.
Page 50 of 50
* As normalized pursuant to Commercial Mortgage Securities Association NOI Adjustment Worksheet
N/A