Unassociated Document

EX-99.1 2 mlcfc062_200612ex991.htm MERRILL LYNCH CFC 2006-2 MONTHLY INVESTOR REPORT - DECEMBER 2006 Unassociated Document

ML-CFC Commercial Mortgage Trust 2006-2

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

Reporting Package Table of Contents

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-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 2-6

Page 7-9
Page 10
Page 11
Page 12
Page 13
Page 14-15
Page 16-18
Page 19
Page 20-22

Historical Collateral Prepayment
Mortgage Loan Characteristics
Loan Level Detail
Collateral Realized Loss
Appraisal Reduction Detail
Specially Serviced (Part I) - Loan Detail
Specially Serviced (Part II) - Servicer Comments

Page 23
Page 24-26
Page 27-35
Page 36
Page 37
Page 38
Page 39

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

MLCFC062

MLCFC062_200612_3.ZIP

Modified Loan Detail
Summary of Loan Maturity Extensions
Realized Loss Detail

Page 40
Page 41
Page 42

Parties to The Transaction

Depositor: Merrill Lynch Mortgage Investors, Inc.

Underwriter: Merrill Lynch Pierce Fenner & Smith Inc./Countrywide Securities Corporation/Goldman, Sachs & Co.

Master Servicer: Wachovia Bank, National Association/KeyCorp Real Estate Capital Markets, Inc.

Special Servicer: KeyCorp Real Estate Capital Markets, Inc.

Rating Agency: Moody's Investors Service, Inc./Standard & Poor's

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:

28-Jun-2006

12-Jul-2006

12-Jun-2046

6-Dec-2006

Trust Collection Period

11/8/2006 - 12/6/2006

Historical REO Report
Material Breach

Page 43
Page 44

Page 1 of 44

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

ML-CFC Commercial Mortgage Trust 2006-2

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

948.650429938

12.413128053

0.000000000

936.237301885

4.563799053

5.773000000%

0.00

0.000000000

5.77300000%

0.000000000

60687UAA5

A-1

53,845,000.00

51,080,082.40

668,384.88

0.00

50,411,697.52

245,737.76

1000.000000000

0.000000000

1000.000000000

4.898333352

5.878000000%

0.00

0.000000000

5.87800000%

0.000000000

60687UAB3

A-2

88,159,000.00

0.00

88,159,000.00

431,832.17

1000.000000000

0.000000000

1000.000000000

4.897348984

5.876787013%

0.00

0.000000000

5.87681879%

0.000000000

60687UAC1

A-3

54,481,000.00

0.00

54,481,000.00

266,812.47

1000.000000000

0.000000000

1000.000000000

4.898182362

5.877787013%

0.00

0.000000000

5.87781879%

0.000000000

60687UAD9

A-SB

91,905,000.00

0.00

91,905,000.00

450,167.45

1000.000000000

0.000000000

1000.000000000

4.924848996

5.909787013%

0.00

0.000000000

5.90981879%

0.000000000

60687UAE7

A-4

734,750,000.00

0.00

734,750,000.00

3,618,532.80

997.798800668

0.494606523

0.000000000

997.304194145

4.912345406

5.907787013%

0.00

0.000000000

5.90781879%

0.000000000

60687UAF4

A-1A

265,873,000.00

265,287,760.53

131,502.52

0.00

265,156,258.01

1,306,060.01

1000.000000000

0.000000000

1000.000000000

4.930682343

5.916787013%

0.00

0.000000000

5.91681879%

0.000000000

60687UAG2

A-M

184,145,000.00

0.00

184,145,000.00

907,960.50

1000.000000000

0.000000000

1000.000000000

4.930682292

5.916787013%

0.00

0.000000000

5.91681879%

0.000000000

60687UAH0

A-J

138,108,000.00

0.00

138,108,000.00

680,966.67

1000.000000000

0.000000000

1000.000000000

4.930682343

5.916787013%

0.00

0.000000000

5.91681879%

0.000000000

60687UAJ6/U60790AA7

36,829,000.00

0.00

36,829,000.00

181,592.10

1000.000000000

0.000000000

1000.000000000

4.930682058

5.916787013%

0.00

0.000000000

5.91681879%

0.000000000

60687UAK3/U60790AB5

16,113,000.00

0.00

16,113,000.00

79,448.08

1000.000000000

0.000000000

1000.000000000

4.930682389

5.916787013%

0.00

0.000000000

5.91681879%

0.000000000

60687UAL1/U60790AC3

32,225,000.00

0.00

32,225,000.00

158,891.24

1000.000000000

0.000000000

1000.000000000

4.930682596

5.916787013%

0.00

0.000000000

5.91681879%

0.000000000

60687UAM9/U60790AD1

18,415,000.00

0.00

18,415,000.00

90,798.52

1000.000000000

0.000000000

1000.000000000

4.930682418

5.916787013%

0.00

0.000000000

5.91681879%

0.000000000

60687UAN7/U60790AE9

29,923,000.00

0.00

29,923,000.00

147,540.81

1000.000000000

0.000000000

1000.000000000

4.930682596

5.916787013%

0.00

0.000000000

5.91681879%

0.000000000

60687UAP2/U60790AF6

18,415,000.00

0.00

18,415,000.00

90,798.52

1000.000000000

0.000000000

1000.000000000

4.930682564

5.916787013%

0.00

0.000000000

5.91681879%

0.000000000

60687UAQ0/U60790AG4

20,716,000.00

0.00

20,716,000.00

102,144.02

1000.000000000

0.000000000

1000.000000000

4.683333333

5.620000000%

0.00

0.000000000

5.62000000%

0.000000000

60687UAR8/U60790AH2

9,207,000.00

0.00

9,207,000.00

43,119.45

Page 2 of 44

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)

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

ML-CFC Commercial Mortgage Trust 2006-2

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

1000.000000000

0.000000000

1000.000000000

4.683334057

5.620000000%

0.00

0.000000000

5.62000000%

0.000000000

60687UAS6/U60790AJ8

4,604,000.00

0.00

4,604,000.00

21,562.07

1000.000000000

0.000000000

1000.000000000

4.683333816

5.620000000%

0.00

0.000000000

5.62000000%

0.000000000

60687UAT4/U60790AK5

6,905,000.00

0.00

6,905,000.00

32,338.42

1000.000000000

0.000000000

1000.000000000

4.683331885

5.620000000%

0.00

0.000000000

5.62000000%

0.000000000

60687UAU1/U60790AL3

2,302,000.00

0.00

2,302,000.00

10,781.03

1000.000000000

0.000000000

1000.000000000

4.683334057

5.620000000%

0.00

0.000000000

5.62000000%

0.000000000

60687UAV9/U60790AM1

4,604,000.00

0.00

4,604,000.00

21,562.07

1000.000000000

0.000000000

1000.000000000

4.683332609

5.620000000%

0.00

0.000000000

5.62000000%

0.000000000

60687UAW7/U60790AN9

4,603,000.00

0.00

4,603,000.00

21,557.38

1000.000000000

0.000000000

1000.000000000

4.676723306

5.620000000%

0.00

)

(167.37

)

(0.006609984

5.62000000%

0.000000000

60687UAX5/U60790AP4

25,320,786.00

0.00

25,320,786.00

118,418.31

998.180693965

0.000000000

997.746314339

0.018619203

0.00

0.000000000

0.02238377%

0.000000000

60687UAY3

1,841,447,786.00

1,838,097,628.93

0.00

1,837,297,741.53

34,286.29

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS4048

R-II

0.00

Total P&I Payment

0.00

)

(167.37

1,841,447,786.00

1,838,097,628.93

9,862,795.54

Total

1,837,297,741.53

799,887.40

0.00

9,062,908.14

Page 3 of 44

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

ML-CFC Commercial Mortgage Trust 2006-2

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust B

Statement Date:

0.000000000

0.00

2,758.54

0.000000000

N/A

0.000000000

9ABS4851

Grantor Trust B

0.00

2,758.54

Total P&I Payment

0.00

2,758.54

0.00

2,758.54

Total

0.00

2,758.54

Page 4 of 44

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

ML-CFC Commercial Mortgage Trust 2006-2

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust E

Statement Date:

0.000000000

0.00

17,565.27

0.000000000

N/A

0.000000000

9ABS4852

Grantor Trust E

0.00

17,565.27

Total P&I Payment

0.00

17,565.27

0.00

17,565.27

Total

0.00

17,565.27

Page 5 of 44

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

ML-CFC Commercial Mortgage Trust 2006-2

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust Z

Statement Date:

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS4049

Grantor Trust Z

0.00

Total P&I Payment

0.00

Total

0.00

Page 6 of 44

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

8,901,790.16

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

9,108,974.96

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

)

(20,323.80

0.00

0.00
0.00

)

(167.37

)

(167.37

9,064,746.22

)

(1,838.10

0.00
0.00
0.00

)

(1,838.10

765,179.60

34,707.80

799,887.40

0.00
0.00
0.00
0.00
0.00
0.00

799,887.40

9,864,633.62

1,838,097,629.66

191

799,887.40

0.00

0.00
0.00

0.00

1,837,297,742.26

191

40,343.36

359,624.25

34,707.80

207,184.80

34,707.80

207,184.80

23,737.56

0.00
0.00

1,907.77

25,645.34

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(23,737.56

Less Other Interest Not Advanced

0.00

207,184.80

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(359,624.25

)

(40,343.36

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

9,062,908.12

9,862,795.52

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

0.00
0.00
0.00

Page 7 of 44

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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

7,610,788.12

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

7,817,972.92

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

)

(16,179.87

0.00

0.00
0.00

)

(30.55

)

(30.55

7,782,197.31

)

(1,572.81

0.00
0.00
0.00

)

(1,572.81

633,677.08

34,707.80

668,384.88

0.00
0.00
0.00
0.00
0.00
0.00

668,384.88

8,450,582.19

1,572,809,304.68

164

668,384.88

0.00

0.00
0.00

0.00

1,572,140,919.80

164

35,713.07

330,209.54

34,707.80

207,184.80

34,707.80

207,184.80

19,565.19

0.00
0.00

1,907.77

21,472.97

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(19,565.19

Less Other Interest Not Advanced

0.00

207,184.80

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(330,209.54

)

(35,713.07

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

7,780,624.50

8,449,009.38

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

0.00
0.00
0.00

Page 8 of 44

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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

1,291,002.04

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,291,002.04

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

)

(4,143.93

0.00

0.00
0.00

)

(136.82

)

(136.82

1,282,548.92

)

(265.29

0.00
0.00
0.00

)

(265.29

131,502.52

0.00

131,502.52

0.00
0.00
0.00
0.00
0.00
0.00

131,502.52

1,414,051.44

265,288,324.98

131,502.52

0.00

0.00
0.00

0.00

265,156,822.46

4,630.29

29,414.71

0.00

4,172.37

0.00
0.00
0.00

4,172.37

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(4,172.37

Less Other Interest Not Advanced

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(29,414.71

)

(4,630.29

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

1,282,283.63

1,413,786.15

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

0.00
0.00
0.00

Page 9 of 44

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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

167.37

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

167.37

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

)

(167.37

)

(167.37

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 10 of 44

ML-CFC Commercial Mortgage Trust 2006-2

Class

Accrued

Certificate

Interest

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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

5.773000%

51,080,082.40

245,737.76

0.00

245,737.76

0.00

A-1

0.00

30.00%

30.07%

245,737.76

0.00

30/360

5.878000%

88,159,000.00

431,832.17

0.00

431,832.17

0.00

A-2

0.00

30.00%

30.07%

431,832.17

0.00

30/360

5.876819%

54,481,000.00

266,812.47

0.00

266,812.47

0.00

A-3

0.00

30.00%

30.07%

266,812.47

0.00

30/360

5.877819%

91,905,000.00

450,167.45

0.00

450,167.45

0.00

A-SB

0.00

30.00%

30.07%

450,167.45

0.00

30/360

5.909819%

734,750,000.00

3,618,532.80

0.00

3,618,532.80

0.00

A-4

0.00

30.00%

30.07%

3,618,532.80

0.00

30/360

5.907819%

265,287,760.53

1,306,060.01

0.00

1,306,060.01

0.00

A-1A

0.00

30.00%

30.07%

1,306,060.01

0.00

30/360

5.916819%

184,145,000.00

907,960.50

0.00

907,960.50

0.00

A-M

0.00

20.00%

20.05%

907,960.50

0.00

30/360

5.916819%

138,108,000.00

680,966.67

0.00

680,966.67

0.00

A-J

0.00

12.50%

12.53%

680,966.67

0.00

30/360

5.916819%

36,829,000.00

181,592.10

0.00

181,592.10

0.00

10.50%

10.52%

181,592.10

0.00

30/360

5.916819%

16,113,000.00

79,448.08

0.00

79,448.08

0.00

9.63%

9.65%

79,448.08

0.00

30/360

5.916819%

32,225,000.00

158,891.24

0.00

158,891.24

0.00

7.88%

7.89%

158,891.24

0.00

30/360

5.916819%

18,415,000.00

90,798.52

0.00

90,798.52

0.00

6.88%

6.89%

90,798.52

0.00

30/360

5.916819%

29,923,000.00

147,540.81

0.00

147,540.81

0.00

5.25%

5.26%

147,540.81

0.00

30/360

5.916819%

18,415,000.00

90,798.52

0.00

90,798.52

0.00

4.25%

4.26%

90,798.52

0.00

30/360

5.916819%

20,716,000.00

102,144.02

0.00

102,144.02

0.00

3.13%

102,144.02

0.00

30/360

5.620000%

9,207,000.00

43,119.45

0.00

43,119.45

0.00

2.63%

43,119.45

0.00

30/360

5.620000%

4,604,000.00

21,562.07

0.00

21,562.07

0.00

2.38%

21,562.07

0.00

30/360

5.620000%

6,905,000.00

32,338.42

0.00

32,338.42

0.00

2.00%

32,338.42

0.00

30/360

5.620000%

2,302,000.00

10,781.03

0.00

10,781.03

0.00

1.88%

10,781.03

0.00

30/360

5.620000%

4,604,000.00

21,562.07

0.00

21,562.07

0.00

1.63%

21,562.07

0.00

30/360

5.620000%

4,603,000.00

21,557.38

0.00

21,557.38

0.00

1.38%

21,557.38

0.00

30/360

5.620000%

25,320,786.00

118,585.68

0.00

118,870.50

-167.37

452.19

0.00%

118,418.31

0.00

30/360

0.022384%

1,838,097,628.93

34,286.29

0.00

34,286.29

0.00

34,286.29

0.00

9,063,075.51

0.00

9,063,360.33

9,062,908.14

-167.37

452.19

0.00

Page 11 of 44

(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).

ML-CFC Commercial Mortgage Trust 2006-2

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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

245,737.76

0.00

1-Nov-2006

1-Dec-2006

0.00

A-1

0.00

431,832.17

0.00

1-Nov-2006

1-Dec-2006

0.00

A-2

0.00

266,812.47

0.00

1-Nov-2006

1-Dec-2006

0.00

A-3

0.00

450,167.45

0.00

1-Nov-2006

1-Dec-2006

0.00

A-SB

0.00

3,618,532.80

0.00

1-Nov-2006

1-Dec-2006

0.00

A-4

0.00

1,306,060.01

0.00

1-Nov-2006

1-Dec-2006

0.00

A-1A

0.00

907,960.50

0.00

1-Nov-2006

1-Dec-2006

0.00

A-M

0.00

680,966.67

0.00

1-Nov-2006

1-Dec-2006

0.00

A-J

0.00

181,592.10

0.00

1-Nov-2006

1-Dec-2006

0.00

79,448.08

0.00

1-Nov-2006

1-Dec-2006

0.00

158,891.24

0.00

1-Nov-2006

1-Dec-2006

0.00

90,798.52

0.00

1-Nov-2006

1-Dec-2006

0.00

147,540.81

0.00

1-Nov-2006

1-Dec-2006

0.00

90,798.52

0.00

1-Nov-2006

1-Dec-2006

0.00

102,144.02

0.00

1-Nov-2006

1-Dec-2006

0.00

43,119.45

0.00

1-Nov-2006

1-Dec-2006

0.00

21,562.07

0.00

1-Nov-2006

1-Dec-2006

0.00

32,338.42

0.00

1-Nov-2006

1-Dec-2006

0.00

10,781.03

0.00

1-Nov-2006

1-Dec-2006

0.00

21,562.07

0.00

1-Nov-2006

1-Dec-2006

0.00

21,557.38

0.00

1-Nov-2006

1-Dec-2006

0.00

118,870.50

118,418.31

0.00

1-Nov-2006

1-Dec-2006

0.00

284.82

0.00

34,286.29

0.00

1-Nov-2006

1-Dec-2006

0.00

9,063,360.33

9,062,908.14

284.82

0.00

Page 12 of 44

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

ML-CFC Commercial Mortgage Trust 2006-2

Payment Date:

Prior Payment:
Next Payment:

Record Date:

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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%

30.07%

6/12/2046

50,411,697.52

0.00

51,080,082.40

53,845,000.00

668,384.88

0.00

A-2

30.00%

30.07%

6/12/2046

88,159,000.00

0.00

88,159,000.00

0.00

A-3

30.00%

30.07%

6/12/2046

54,481,000.00

0.00

54,481,000.00

0.00

A-SB

30.00%

30.07%

6/12/2046

91,905,000.00

0.00

91,905,000.00

0.00

A-4

30.00%

30.07%

6/12/2046

734,750,000.00

0.00

734,750,000.00

0.00

A-1A

30.00%

30.07%

6/12/2046

265,156,258.01

0.00

265,287,760.53

265,873,000.00

131,502.52

0.00

A-M

20.00%

20.05%

6/12/2046

184,145,000.00

0.00

184,145,000.00

0.00

A-J

12.50%

12.53%

6/12/2046

138,108,000.00

0.00

138,108,000.00

0.00

10.50%

10.52%

6/12/2046

36,829,000.00

0.00

36,829,000.00

0.00

9.63%

9.65%

6/12/2046

16,113,000.00

0.00

16,113,000.00

0.00

7.88%

7.89%

6/12/2046

32,225,000.00

0.00

32,225,000.00

0.00

6.88%

6.89%

6/12/2046

18,415,000.00

0.00

18,415,000.00

0.00

5.25%

5.26%

6/12/2046

29,923,000.00

0.00

29,923,000.00

0.00

4.25%

4.26%

6/12/2046

18,415,000.00

0.00

18,415,000.00

0.00

3.13%

6/12/2046

20,716,000.00

0.00

20,716,000.00

0.00

2.63%

6/12/2046

9,207,000.00

0.00

9,207,000.00

0.00

2.38%

6/12/2046

4,604,000.00

0.00

4,604,000.00

0.00

2.00%

6/12/2046

6,905,000.00

0.00

6,905,000.00

0.00

1.88%

6/12/2046

2,302,000.00

0.00

2,302,000.00

0.00

1.63%

6/12/2046

4,604,000.00

0.00

4,604,000.00

0.00

1.38%

6/12/2046

4,603,000.00

0.00

4,603,000.00

0.00

0.00%

6/12/2046

25,320,786.00

0.00

25,320,786.00

0.00

799,887.40

0.00

1,841,447,786.00

1,837,297,741.53

1,838,097,628.93

Page 13 of 44

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

DBRS

A-1

60687UAA5

Aaa

AAA

A-2

60687UAB3

Aaa

AAA

A-3

60687UAC1

Aaa

AAA

A-SB

60687UAD9

Aaa

AAA

A-4

60687UAE7

Aaa

AAA

A-1A

60687UAF4

Aaa

AAA

A-M

60687UAG2

Aaa

AAA

A-J

60687UAH0

Aaa

AAA

60687UAJ6

Aa2

60687UAK3

Aa3

AA-

60687UAL1

60687UAM9

A-

60687UAN7

Baa1

BBB+

60687UAP2

Baa2

BBB

60687UAQ0

Baa3

BBB-

60687UAR8

Ba1

BB+

60687UAS6

Ba2

60687UAT4

Ba3

BB-

60687UAU1

B+

60687UAV9

60687UAW7

B-

60687UAX5

Page 14 of 44

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.

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

DBRS

60687UAY3

Aaa

AAA

Grantor Trust B

9ABS4851

Grantor Trust E

9ABS4852

Grantor Trust Z

9ABS4049

Page 15 of 44

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

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

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: 723769.1

0.00%

12/12/2006

0.00

0.00%

11/13/2006

0.00

0.00%

10/12/2006

0.00

0.00%

9/12/2006

0.00

0.00%

8/14/2006

0.00

0.00%

7/12/2006

0.00

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

Page 16 of 44

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

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: 723769.1

0.00%

12/12/2006

0.00

0.00%

11/13/2006

0.00

0.00%

10/12/2006

0.00

0.00%

9/12/2006

0.00

0.00%

8/14/2006

0.00

0.00%

7/12/2006

0.00

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

Page 17 of 44

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

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: 723769.1

0.00%

12/12/2006

0.00

0.00%

11/13/2006

0.00

0.00%

10/12/2006

0.00

0.00%

9/12/2006

0.00

0.00%

8/14/2006

0.00

0.00%

7/12/2006

0.00

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

Page 18 of 44

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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-Nov-06

61,758.78

0.00

1-Nov-06

55,407.20

0.00

1-Nov-06

55,372.90

0.00

1-Nov-06

33,827.08

0.00

1-Nov-06

20,351.63

0.00

146

1-Nov-06

15,175.00

0.00

150

241,892.60

Total

Page 19 of 44

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

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-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: 723769.1

Series 2006-2

12-Dec-06

191

100.00%

1,837,297,742

99.77%

0.00%

109

349

5.95%

5.92%

13-Nov-06

191

100.00%

1,838,097,630

99.82%

0.00%

110

349

6.14%

6.11%

12-Oct-06

191

100.00%

1,838,773,062

99.85%

0.00%

111

349

5.95%

5.92%

12-Sep-06

191

100.00%

1,839,530,303

99.90%

0.00%

112

350

6.14%

6.11%

14-Aug-06

191

100.00%

1,840,142,631

99.93%

0.00%

113

350

6.14%

6.11%

12-Jul-06

191

100.00%

1,840,751,795

99.96%

0.00%

114

351

5.95%

5.92%

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

Page 20 of 44

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-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: 723769.1

Series 2006-2

12-Dec-06

164

85.86%

1,572,140,920

85.38%

0.00%

108

346

5.97%

5.94%

13-Nov-06

164

85.86%

1,572,809,305

85.41%

0.00%

109

347

6.16%

6.13%

12-Oct-06

164

85.86%

1,573,374,992

85.44%

0.00%

110

347

5.97%

5.94%

12-Sep-06

164

85.86%

1,574,001,905

85.48%

0.00%

111

347

6.16%

6.13%

14-Aug-06

164

85.86%

1,574,505,697

85.50%

0.00%

112

348

6.16%

6.13%

12-Jul-06

164

85.86%

1,575,006,870

85.53%

0.00%

113

348

5.97%

5.94%

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

Page 21 of 44

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-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: 723769.1

Series 2006-2

12-Dec-06

14.14%

265,156,822

14.40%

0.00%

113

361

5.84%

5.80%

13-Nov-06

14.14%

265,288,325

14.41%

0.00%

114

361

6.03%

5.99%

12-Oct-06

14.14%

265,398,070

14.41%

0.00%

115

362

5.84%

5.80%

12-Sep-06

14.14%

265,528,397

14.42%

0.00%

116

362

6.03%

5.99%

14-Aug-06

14.14%

265,636,934

14.43%

0.00%

117

362

6.03%

5.99%

12-Jul-06

14.14%

265,744,925

14.43%

0.00%

118

363

5.84%

5.80%

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

Page 22 of 44

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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 23 of 44

ML-CFC Commercial Mortgage Trust 2006-2

Mortgage Loan Characteristics

ABN AMRO Acct: 723769.1

Series 2006-2

Commercial Mortgage Pass-Through Certificates,

30-Nov-06

12-Jan-07

13-Nov-06

12-Dec-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 24 of 44

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

36,102,883

1.96

112

6.28

0.25

0 to

1,999,999

61,928,468

3.37

110

6.23

0.32

2,000,000 to

2,999,999

50,673,554

2.76

127

6.16

0.43

3,000,000 to

3,999,999

113,792,028

6.19

109

6.04

0.43

4,000,000 to

4,999,999

82,639,595

4.50

104

6.14

0.09

5,000,000 to

5,999,999

66,160,804

3.60

113

5.95

0.37

6,000,000 to

6,999,999

88,969,232

4.84

109

6.05

0.56

7,000,000 to

7,999,999

153,664,296

8.36

109

5.86

0.23

8,000,000 to

9,999,999

384,955,109

20.95

111

5.84

0.52

10,000,000 to 16,999,999

90,754,273

4.94

112

5.87

0.00

17,000,000 to 19,999,999

343,882,499

18.72

5.99

0.33

20,000,000 to 49,999,999

81,000,000

4.41

106

5.74

0.00

50,000,000 to 99,999,999

282,775,000

15.39

113

5.91

0.00

100,000,000 &

Above

180,000,000

992,686

1,837,297,742

191

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

9,619,360

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

3.750%

4.250%

0.00

4.250%

4.751%

21,733,063

1.18

110

5.24

1.27

4.751%

5.251%

471,585,395

25.67

111

5.62

0.26

5.251%

5.751%

100

1,055,131,926

57.43

109

5.96

0.27

5.751%

6.251%

260,963,757

14.20

104

6.43

0.31

6.251%

6.751%

26,063,075

1.42

100

6.91

0.67

6.751%

7.251%

1,820,526

0.10

104

8.20

1.51

7.251%

Above

191

1,837,297,742

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

5.240%
8.200%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

9,840,357

0.54

6.36

0.00

101,225,851

5.51

112

5.83

0.38

120

0.00

121

Above

353

111,066,208

Minimum Remaining Term
Maximum Remaining Term

6.05

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

81,691,964

4.45

6.21

0.00

46,661,000

2.54

6.38

0.31

167

1,584,981,997

86.27

112

5.93

0.30

120

9,896,574

0.54

127

5.45

0.00

121

& Above

127

177

1,723,231,535

Minimum Remaining Term
Maximum Remaining Term

93.79

ML-CFC Commercial Mortgage Trust 2006-2

Mortgage Loan Characteristics

ABN AMRO Acct: 723769.1

Series 2006-2

Commercial Mortgage Pass-Through Certificates,

30-Nov-06

12-Jan-07

13-Nov-06

12-Dec-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 25 of 44

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

17,351,000

0.94

153

5.64

1.13

1.080 1.140

68,632,800

3.74

113

5.83

1.17

1.150 1.190

7,244,443

0.39

112

5.89

1.20

1.200 1.240

31,426,000

1.71

112

5.69

1.28

1.250 1.290

28,163,036

1.53

5.91

1.32

1.300 1.340

13,982,173

0.76

114

6.30

1.37

1.350 1.390

41,844,345

2.28

113

6.04

1.42

1.400 1.440

4,513,000

0.25

111

5.68

1.49

1.450 1.490

23,967,593

1.30

111

5.99

1.53

1.500 1.590

85,009,408

4.63

113

6.01

1.72

1.600 1.990

16,573,863

0.90

114

5.76

2.19

2.000 3.490

0.00

3.500 & Above

152

1,498,590,082

81.56

108

5.96

0.00

Unknown

2.490
0.180

191

1,837,297,742

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

1.000 1.120

747,344,385

40.68

108

5.95

0.27

1.121 1.240

428,589,518

23.33

112

6.00

0.30

1.241 1.360

162,938,574

8.87

109

5.99

0.22

1.361 1.480

127,482,038

6.94

102

5.88

0.42

1.481 1.600

60,784,783

3.31

113

5.77

1.08

1.601 1.720

94,889,771

5.16

107

5.86

0.16

1.721 1.840

202,504,576

11.02

113

5.92

0.13

1.841 1.960

0.00

1.961 2.080

2,923,740

0.16

111

5.68

0.00

2.081 2.200

0.00

2.201 2.320

9,840,357

0.54

6.36

0.00

2.321 & Above

2.340

1.180

191

1,837,297,742 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

California

465,019,877

25.31

109

5.87

0.38

Massachusetts

210,828,466

11.47

114

5.90

0.00

Pennsylvania

133,980,600

7.29

112

5.84

0.13

Ohio

112,768,047

6.14

113

5.84

1.22

Texas

111,258,575

6.06

110

6.25

0.24

New York

90,571,836

4.93

109

5.95

0.00

Florida

79,206,092

4.31

6.31

0.02

Colorado

74,541,156

4.06

111

5.98

0.00

Multiple States

66,646,000

3.63

111

5.78

0.00

Wisconsin

56,976,906

3.10

106

5.79

0.25

Arizona

51,047,580

2.78

110

6.05

0.55

Maryland

47,046,523

2.56

6.05

0.00

Georgia

43,309,574

2.36

106

6.09

0.00

Michigan

36,533,679

1.99

113

6.05

0.41

Washington

32,364,478

1.76

111

5.60

0.79

New Jersey

31,342,286

1.71

114

6.45

0.65

Illinois

22,861,000

1.24

112

5.60

1.21

Iowa

19,658,998

1.07

113

5.97

0.00

North Carolina

18,814,124

1.02

114

6.05

0.27

Missouri

17,115,420

0.93

115

6.06

0.71

Tennessee

14,211,000

0.77

112

5.99

0.00

Oklahoma

14,069,664

0.77

114

6.37

0.79

Virginia

12,136,787

0.66

111

5.77

0.00

Alabama

10,809,856

0.59

114

6.01

0.00

Connecticut

8,925,326

0.49

112

5.49

0.00

Vermont

8,400,000

0.46

113

5.62

0.00

Kansas

7,169,187

0.39

114

6.42

0.07

Delaware

6,950,000

0.38

114

5.83

1.33

Oregon

6,850,000

0.37

114

6.26

0.00

South Carolina

6,149,455

0.33

112

5.92

0.00

Louisiana

5,172,995

0.28

114

6.29

0.53

Rhode Island

4,757,459

0.26

111

5.70

0.00

Nevada

3,338,484

0.18

112

6.16

0.00

Kentucky

3,005,972

0.16

113

6.07

0.00

Idaho

1,890,043

0.10

114

6.25

0.00

New Mexico

1,570,300

0.09

113

6.18

0.00

100.00

1,837,297,742

191

ML-CFC Commercial Mortgage Trust 2006-2

Mortgage Loan Characteristics

ABN AMRO Acct: 723769.1

Series 2006-2

Commercial Mortgage Pass-Through Certificates,

30-Nov-06

12-Jan-07

13-Nov-06

12-Dec-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 26 of 44

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Office

581,095,408

31.63

111

5.98

0.19

Retail

450,238,262

24.51

110

5.83

0.52

Multifamily

279,040,168

15.19

113

5.82

0.36

Other

262,534,150

14.29

103

6.00

0.19

Industrial

127,255,066

6.93

112

6.08

0.04

Self Storage

72,269,807

3.93

113

6.24

0.44

Various

38,204,892

2.08

6.18

0.00

Manufactured Housing

23,115,000

1.26

113

6.15

0.00

Mixed Use

3,544,990

0.19

115

6.30

0.00

1,837,297,742

191

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

586,919,610

31.94

109

6.08

0.36

ARD

114,066,208

6.21

113

5.88

0.37

IO Maturity Balloon

256,903,000

13.98

113

5.91

0.29

IO/Amortizing/Balloon

879,408,924

47.86

107

5.88

0.23

1,837,297,742

191

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

188

1,731,544,696

94.24

109

0.30

5.96

103,932,521

5.66

106

0.00

5.70

0.00

1,820,526

0.10

104

1.51

8.20

0.00

120

0.00

121

144

0.00

145

168

0.00

169

191

1,837,297,742

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

9,840,357

0.54

6.36

0.00

2010

81,691,964

4.45

6.21

0.00

2011

0.00

2012

46,661,000

2.54

6.38

0.31

2013

2,860,000

0.16

5.87

0.00

2014

137,697,065

7.49

106

5.73

0.02

2015

170

1,545,650,783

84.13

113

5.94

0.33

2016

12,896,574

0.70

180

5.60

0.26

2017 & Greater

100.00

1,837,297,742

191

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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:

5.96%

1-Jun-16

MLCFC62A

Office

0.00

180,000,000

894,375

5.82%

8-Apr-16

MLCFC62A

Office

0.00

102,775,000

498,459

5.74%

8-Oct-15

MLCFC62A

Other

0.00

81,000,000

387,450

5.81%

8-Apr-16

MLCFC62A

Office

0.00

47,190,000

228,478

6.52%

8-May-13

MLCFC62A

Office

0.00

35,701,000

193,975

6.24%

8-Mar-11

MLCFC62A

Various

0.00

30,916,523

190,671

5.67%

8-May-16

MLCFC62B

Multifamily

0.00

30,200,000

142,695

31-Dec-05

5.76%

1-May-16

MLCFC62B

Multifamily

1.16

29,675,000

142,440

30-Dec-05

6.10%

1-Jun-16

MLCFC62A

Office

1.41

28,450,000

144,621

5.60%

1-May-16

MLCFC62B

Multifamily

0.00

25,301,792

146,275

6.38%

1-Jun-16

MLCFC62A

Industrial

0.00

24,806,447

166,854

6.05%

8-Mar-11

MLCFC62A

Other

0.00

24,795,027

150,692

6.03%

1-Jun-16

MLCFC62B

Multifamily

0.00

22,914,189

131,545

5.57%

8-Oct-15

MLCFC62A

Other

0.00

22,932,521

142,203

31-Dec-05

6.11%

1-Jun-16

MLCFC62A

Retail

1.81

21,000,000

106,890

5.71%

8-Jan-16

MLCFC62A

Industrial

0.00

19,456,000

92,589

6.50%

1-Jun-16

MLCFC62A

Other

0.00

18,905,958

120,093

5.31%

1-Apr-16

MLCFC62A

Retail

0.00

18,000,000

79,650

6.17%

8-May-16

MLCFC62A

Retail

0.00

17,392,315

106,842

5.65%

8-May-16

MLCFC62A

Office

0.00

17,000,000

80,042

31-Dec-05

5.80%

1-May-16

MLCFC62A

Retail

1.18

16,800,000

81,158

30-Dec-05

5.24%

1-Mar-16

MLCFC62A

Retail

1.64

16,800,000

73,360

6.00%

8-May-16

MLCFC62B

Multifamily

0.00

16,245,409

98,027

Page 27 of 44

* 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

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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:

5.68%

8-Apr-16

MLCFC62A

Retail

0.00

16,130,000

76,349

6.02%

1-Jun-16

MLCFC62A

Industrial

0.00

15,500,000

77,771

5.98%

8-Mar-16

MLCFC62A

Other

0.00

14,875,064

89,740

5.72%

8-May-16

MLCFC62A

Retail

0.00

14,250,000

67,925

31-Dec-05

5.45%

1-Mar-16

MLCFC62B

Multifamily

1.29

14,136,000

64,201

31-Dec-05

6.30%

1-Jun-16

MLCFC62A

Retail

1.37

13,982,173

86,997

5.47%

1-Apr-16

MLCFC62A

Multifamily

0.00

13,883,345

79,227

5.49%

8-Apr-16

MLCFC62A

Retail

0.00

13,487,159

77,134

5.96%

8-Apr-16

MLCFC62B

Multifamily

0.00

13,400,000

66,553

5.96%

8-Apr-16

MLCFC62B

Multifamily

0.00

13,300,000

66,057

6.20%

1-Jun-16

MLCFC62A

Office

0.00

12,690,000

65,565

31-Dec-05

6.38%

1-Jun-16

MLCFC62A

Other

1.63

12,436,328

77,984

5.49%

8-Mar-16

MLCFC62A

Retail

0.00

12,500,000

57,188

5.88%

8-Apr-16

MLCFC62A

Other

0.00

12,100,000

59,290

31-Dec-05

5.61%

1-May-16

MLCFC62A

Retail

1.16

12,000,000

56,100

31-Dec-05

5.36%

1-May-16

MLCFC62A

Retail

2.14

11,911,576

67,084

6.25%

1-Jun-16

MLCFC62A

Manufactured Housing

0.00

11,785,000

61,380

31-Dec-05

5.49%

1-Mar-16

MLCFC62A

Retail

1.53

11,432,944

65,450

6.27%

8-May-16

MLCFC62B

Multifamily

0.00

5,250,000

27,431

6.27%

8-May-16

MLCFC62B

Multifamily

0.00

4,150,000

21,684

6.27%

8-May-16

MLCFC62B

Multifamily

0.00

2,100,000

10,973

31-Dec-05

5.45%

1-Mar-16

MLCFC62B

Multifamily

1.14

11,050,000

50,185

6.75%

1-Jun-16

MLCFC62A

Industrial

0.00

10,948,640

71,346

Page 28 of 44

(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

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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:

31-Dec-05

5.93%

1-Jun-13

MLCFC62A

Office

1.32

10,960,000

54,142

6.07%

1-Jun-16

MLCFC62A

Retail

0.00

10,853,969

62,664

5.69%

8-Dec-15

MLCFC62B

Multifamily

0.00

10,519,965

61,728

5.87%

8-Apr-16

MLCFC62A

Other

0.00

10,419,738

62,078

5.79%

8-Apr-16

MLCFC62A

Retail

0.00

10,400,000

50,137

31-Dec-05

6.38%

1-Jul-16

MLCFC62A

Office

1.19

10,157,800

63,668

5.85%

8-Apr-16

MLCFC62A

Industrial

0.00

10,000,000

48,750

5.79%

1-May-16

MLCFC62A

Office

0.00

9,932,938

58,612

5.45%

1-Jul-17

MLCFC62A

Retail

0.00

9,896,574

56,233

5.74%

8-Feb-16

MLCFC62A

Industrial

0.00

9,872,422

60,785

6.36%

8-Dec-10

MLCFC62A

Retail

0.00

9,840,357

66,649

5.94%

1-May-16

MLCFC62A

Office

0.00

9,900,000

48,964

5.75%

1-May-16

MLCFC62A

Retail

0.00

9,833,015

57,774

5.88%

8-May-16

MLCFC62A

Retail

0.00

9,300,000

45,570

5.49%

8-Apr-16

MLCFC62A

Office

0.00

8,925,326

51,045

6.03%

8-May-16

MLCFC62A

Industrial

0.00

8,800,000

44,220

6.18%

8-Jun-16

MLCFC62A

Office

0.00

8,729,515

57,671

31-Dec-05

5.77%

1-Mar-16

MLCFC62A

Office

1.44

8,723,200

51,466

6.20%

1-Jun-16

MLCFC62A

Office

0.00

8,603,000

44,449

31-Dec-05

6.13%

1-Apr-16

MLCFC62A

Retail

1.78

8,407,951

55,443

5.95%

8-May-16

MLCFC62A

Industrial

0.00

8,400,000

41,650

5.62%

1-May-16

MLCFC62A

Retail

0.00

8,400,000

39,340

31-Dec-05

5.58%

1-Mar-16

MLCFC62A

Office

0.95

8,100,000

37,665

Page 29 of 44

(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

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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%

8-Apr-16

MLCFC62A

Office

0.00

8,000,000

38,267

5.76%

1-Jun-16

MLCFC62A

Retail

0.00

7,800,000

37,440

31-Dec-05

6.89%

1-Jun-16

MLCFC62A

Other

1.61

3,031,231

20,024

30-Dec-05

6.89%

1-Jun-16

MLCFC62A

Other

1.78

2,503,627

16,539

31-Dec-05

6.89%

1-Jun-16

MLCFC62A

Other

1.72

2,185,074

14,434

5.96%

8-Apr-16

MLCFC62B

Multifamily

0.00

7,660,880

38,049

6.35%

8-Jun-16

MLCFC62A

Self Storage

0.00

7,561,066

47,290

5.94%

8-Apr-16

MLCFC62A

Retail

0.00

7,500,000

37,125

31-Dec-05

5.93%

1-May-16

MLCFC62A

Retail

1.28

7,500,000

37,063

6.10%

8-Apr-16

MLCFC62A

Self Storage

0.00

7,400,000

37,617

31-Dec-05

6.15%

1-May-16

MLCFC62A

Office

1.53

7,400,000

37,925

31-Dec-05

5.88%

1-May-16

MLCFC62B

Multifamily

1.79

7,351,363

43,797

5.95%

8-Mar-16

MLCFC62A

Various

0.00

7,288,369

43,831

31-Dec-05

6.41%

1-Jun-16

MLCFC62A

Self Storage

0.97

7,263,112

45,710

31-Dec-05

5.89%

1-Apr-16

MLCFC62A

Self Storage

1.20

7,244,443

43,252

31-Dec-05

6.63%

1-Jul-16

MLCFC62A

Other

2.22

2,922,180

20,081

31-Dec-05

6.63%

1-Jul-16

MLCFC62A

Other

1.83

2,544,484

17,486

31-Dec-05

7.00%

1-Jul-16

MLCFC62A

Other

2.49

1,740,107

12,369

5.60%

1-Jun-16

MLCFC62B

Multifamily

0.00

6,957,621

40,168

6.37%

8-Dec-11

MLCFC62A

Office

0.00

7,000,000

37,158

30-Dec-05

5.83%

1-Jun-16

MLCFC62A

Retail

1.33

6,950,000

33,760

5.80%

8-Feb-16

MLCFC62A

Other

0.00

6,885,000

33,278

6.26%

1-Jun-16

MLCFC62A

Retail

0.00

6,850,000

35,706

Page 30 of 44

(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

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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:

5.92%

8-Apr-16

MLCFC62A

Retail

0.00

6,600,000

32,560

6.26%

1-Jun-16

MLCFC62A

Retail

0.00

6,500,000

33,881

30-Dec-05

6.13%

1-Apr-16

MLCFC62A

Retail

1.32

6,453,036

39,495

5.75%

1-May-16

MLCFC62A

Retail

0.00

6,356,696

37,349

5.76%

8-Apr-16

MLCFC62A

Other

0.00

6,341,616

38,401

31-Dec-05

6.23%

1-Jun-16

MLCFC62A

Self Storage

1.04

6,266,834

38,708

6.81%

8-Jun-11

MLCFC62A

Other

0.00

5,956,999

41,682

6.13%

8-May-16

MLCFC62B

Multifamily

0.00

5,878,283

35,967

100

5.86%

8-Dec-15

MLCFC62A

Other

0.00

5,797,643

37,510

101

5.79%

1-Dec-15

MLCFC62A

Retail

0.00

5,780,090

34,288

102

30-Dec-05

6.55%

1-Jun-16

MLCFC62A

Office

0.80

5,746,732

36,684

103

6.11%

1-Jun-16

MLCFC62B

Multifamily

0.00

5,589,605

34,093

104

6.15%

1-Jul-16

MLCFC62A

Retail

0.00

5,600,000

28,700

105

6.30%

8-Jan-11

MLCFC62A

Retail

0.00

5,471,501

34,044

106

6.01%

8-Mar-16

MLCFC62A

Office

0.00

5,431,906

35,470

107

5.83%

8-May-16

MLCFC62A

Office

0.00

5,400,000

26,235

108

5.90%

8-Jun-16

MLCFC62A

Office

0.00

5,220,251

31,140

109

5.88%

8-Mar-16

MLCFC62A

Manufactured Housing

0.00

5,200,000

25,480

110

31-Dec-05

6.29%

1-Jun-16

MLCFC62A

Self Storage

0.53

5,172,995

32,153

111

6.12%

8-Apr-16

MLCFC62A

Industrial

0.00

5,143,591

33,886

112

6.04%

8-Mar-11

MLCFC62A

Retail

0.00

4,958,913

30,106

113

5.24%

8-Dec-15

MLCFC62A

Retail

0.00

4,933,063

27,579

114

5.86%

8-Dec-15

MLCFC62A

Other

0.00

4,913,257

31,789

115

Page 31 of 44

(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

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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:

6.35%

8-May-16

MLCFC62B

Multifamily

0.00

4,895,933

30,645

116

6.14%

1-Jun-16

MLCFC62A

Office

0.00

4,910,000

25,102

117

31-Dec-05

5.64%

1-May-16

MLCFC62A

Retail

1.29

4,900,000

23,030

118

30-Dec-05

6.05%

1-Jun-16

MLCFC62B

Multifamily

1.26

4,890,000

24,633

119

5.93%

8-May-16

MLCFC62A

Other

0.00

4,802,980

31,041

120

5.89%

8-May-16

MLCFC62B

Multifamily

0.00

4,768,522

28,440

121

5.70%

8-Mar-16

MLCFC62A

Industrial

0.00

4,757,459

27,859

122

31-Dec-05

5.82%

1-Mar-16

MLCFC62B

Multifamily

1.68

4,691,216

30,096

123

31-Dec-05

6.18%

1-May-16

MLCFC62A

Retail

1.41

4,671,145

28,725

124

31-Dec-05

5.68%

1-Mar-16

MLCFC62A

Self Storage

1.49

4,513,000

21,362

125

6.44%

1-Jun-16

MLCFC62A

Industrial

0.00

4,500,000

24,141

126

6.08%

8-Mar-16

MLCFC62A

Office

0.00

4,500,000

22,800

127

6.29%

8-May-16

MLCFC62A

Manufactured Housing

0.00

4,480,000

23,483

128

5.65%

1-Feb-16

MLCFC62A

Retail

0.00

4,428,466

25,831

129

6.88%

1-Jun-16

MLCFC62A

Other

0.00

4,319,187

30,399

130

7.11%

8-May-16

MLCFC62A

Other

0.00

4,286,132

30,837

131

6.02%

8-Apr-16

MLCFC62A

Retail

0.00

4,300,000

21,572

132

31-Dec-05

6.38%

1-Jun-16

MLCFC62A

Retail

0.96

4,079,154

25,600

133

5.96%

8-May-16

MLCFC62A

Other

0.00

4,060,457

26,316

134

31-Dec-05

5.74%

1-Feb-16

MLCFC62B

Multifamily

1.73

4,058,134

23,900

135

31-Dec-05

6.02%

1-Apr-16

MLCFC62A

Retail

0.99

4,025,010

24,364

136

31-Dec-05

5.67%

1-Apr-16

MLCFC62A

Retail

1.31

3,800,000

17,955

137

6.07%

8-Apr-16

MLCFC62A

Office

0.00

3,772,206

22,954

138

Page 32 of 44

(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

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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:

5.97%

8-May-16

MLCFC62A

Retail

0.00

3,576,814

21,514

139

6.30%

1-Jul-16

MLCFC62A

Mixed Use

0.00

3,544,990

22,035

140

6.61%

8-May-16

MLCFC62A

Self Storage

0.00

3,520,000

19,389

141

6.44%

8-May-16

MLCFC62A

Self Storage

0.00

3,513,000

18,853

142

6.06%

8-May-16

MLCFC62A

Office

0.00

3,500,000

17,675

143

5.85%

8-Apr-16

MLCFC62B

Multifamily

0.00

3,413,589

20,294

144

6.50%

8-May-16

MLCFC62B

Multifamily

0.00

3,380,629

21,490

145

31-Dec-05

6.17%

1-Apr-16

MLCFC62A

Industrial

1.51

3,314,124

20,379

146

30-Dec-05

5.86%

1-Apr-16

MLCFC62A

Retail

1.11

3,301,000

16,120

147

6.07%

1-May-16

MLCFC62A

Retail

0.00

3,005,972

18,281

148

5.95%

8-May-16

MLCFC62A

Retail

0.00

3,000,000

14,875

149

31-Dec-05

6.08%

1-May-36

MLCFC62A

Office

1.12

3,000,000

15,200

150

5.68%

8-Mar-16

MLCFC62A

Retail

0.00

2,923,740

17,084

151

6.35%

8-May-16

MLCFC62A

Self Storage

0.00

2,934,000

15,526

152

5.87%

8-Sep-14

MLCFC62A

Retail

0.00

2,860,000

13,990

153

31-Dec-05

5.74%

1-May-16

MLCFC62A

Retail

0.18

2,850,000

13,633

154

5.99%

1-Apr-16

MLCFC62A

Retail

0.00

2,813,893

16,979

155

5.57%

8-Mar-16

MLCFC62A

Other

0.00

2,779,540

15,469

156

6.15%

8-Apr-16

MLCFC62A

Self Storage

0.00

2,647,000

13,566

157

5.80%

8-Mar-16

MLCFC62A

Retail

0.00

2,640,000

12,760

158

5.86%

1-May-11

MLCFC62A

Retail

0.00

2,593,000

12,662

159

6.59%

8-Jun-16

MLCFC62A

Self Storage

0.00

2,541,000

13,954

160

6.65%

8-Jun-16

MLCFC62A

Office

0.00

2,488,050

16,049

161

Page 33 of 44

(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

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.05%

1-Jun-16

MLCFC62A

Retail

0.00

2,380,341

15,537

162

6.20%

8-Apr-16

MLCFC62A

Self Storage

0.00

2,304,000

11,904

163

6.18%

8-May-16

MLCFC62A

Retail

0.00

2,300,000

11,845

164

5.90%

8-May-16

MLCFC62A

Retail

0.00

2,201,997

13,147

165

6.20%

8-Apr-16

MLCFC62A

Self Storage

0.00

2,148,000

11,098

166

6.59%

8-Jun-16

MLCFC62A

Self Storage

0.00

2,111,000

11,593

167

6.06%

8-Apr-16

MLCFC62A

Retail

0.00

2,084,606

12,672

168

6.88%

8-Jun-16

MLCFC62A

Retail

0.00

2,040,719

13,474

169

6.64%

8-Jun-16

MLCFC62B

Multifamily

0.00

2,032,216

13,095

170

6.54%

8-Feb-16

MLCFC62A

Retail

0.00

1,982,703

12,694

171

5.72%

1-Jun-16

MLCFC62A

Retail

0.00

1,960,000

9,339

172

6.54%

8-Jun-16

MLCFC62A

Office

0.00

1,915,560

12,218

173

6.25%

8-Jun-16

MLCFC62A

Retail

0.00

1,890,043

11,699

174

6.43%

8-Jun-16

MLCFC62A

Retail

0.00

1,840,695

11,608

175

31-Dec-05

5.97%

1-May-16

MLCFC62A

Retail

1.03

1,832,189

11,886

176

31-Dec-05

8.20%

1-Aug-15

MLCFC62A

Office

1.51

1,820,526

15,899

177

6.00%

8-Apr-16

MLCFC62A

Retail

0.00

1,796,554

10,852

178

6.24%

8-May-16

MLCFC62A

Retail

0.00

1,769,222

10,948

179

6.56%

8-Jun-16

MLCFC62A

Industrial

0.00

1,756,384

11,226

180

5.91%

8-Mar-16

MLCFC62A

Manufactured Housing

0.00

1,650,000

8,126

181

6.35%

8-May-16

MLCFC62A

Self Storage

0.00

1,599,000

8,461

182

5.72%

8-Jan-16

MLCFC62A

Office

0.00

1,582,100

9,307

183

6.18%

8-May-16

MLCFC62A

Office

0.00

1,570,300

9,657

184

Page 34 of 44

(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

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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:

5.80%

8-Mar-16

MLCFC62A

Retail

0.00

1,536,562

9,095

185

5.52%

8-Apr-16

MLCFC62A

Retail

0.00

1,500,000

6,900

186

5.90%

8-Apr-16

MLCFC62A

Retail

0.00

1,483,106

9,573

187

6.61%

8-May-16

MLCFC62A

Self Storage

0.00

1,495,000

8,235

188

5.87%

8-Feb-16

MLCFC62B

Multifamily

0.00

1,346,476

8,041

189

6.26%

8-May-16

MLCFC62A

Self Storage

0.00

1,043,672

6,472

190

6.07%

8-Apr-16

MLCFC62A

Self Storage

0.00

992,686

6,041

191

1,837,297,742

9,910,770

Page 35 of 44

(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

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

Bond/Collateral Realized Loss Reconciliation

Statement Date:

ABN AMRO Acct: 723769.1

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

Certificates*

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 36 of 44

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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 37 of 44

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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 38 of 44

(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

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 39 of 44

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified
Maturity

Date

Statement Date:

Ending

Principal

Balance

Page 40 of 44

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

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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 41 of 44

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

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 42 of 44

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

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

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: 723769.1

Other

Revenue

Recovered

Type

(*)

Page 43 of 44

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

ML-CFC Commercial Mortgage Trust 2006-2

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

12-Dec-06
12-Dec-06

13-Nov-06

12-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates,

Series 2006-2

ABN AMRO Acct: 723769.1

Material Breaches Detail

Disclosure

Control #

Material Breach

Description

Material

Breach

Date

Statement Date:

Ending

Principal

Balance

Page 44 of 44