Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1


*CONTACT INFORMATION*

Depositor	Citigroup Mortgage Loan Trust Inc. 390 Greenwich Street New York, NY 10013

Credit Risk Manager	Clayton Fixed Income Services Inc. 1700 Lincoln Street, Suite 1600 Denver, CO 80203

Trust Administrator	Citibank, N.A. 388 Greenwich Street, 14th Floor New York, NY 10013


*CONTENTS*

Distribution Summary	2

Distribution Summary (Factors)	3

Interest Distribution	4

Principal Distribution	5

Class Rating Detail	6

Reconciliation Detail	7

Collateral Summary	8

Delinquency Information	11

Standard Prepayment and Default Information	14

Credit Enhancement	15

Distribution Waterfall Detail	16

Other Information	18


Deal Contact:	Jennifer McCourt	Citibank, N.A.
	jennifer.mccourt@citigroup.com	Agency and Trust
	Tel: (212) 816-5680	388 Greenwich Street, 14th Floor
	Fax: (212) 816-5527	New York, NY 10013

Reports Available at www.sf.citidirect.com

Page 1 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

DISTRIBUTION SUMMARY

*DISTRIBUTION IN DOLLARS*
Class	Original Balance	Prior Principal Balance	Pass- Through Rate	Accrual Day Count	Accrual Dates	Interest Distributed	Principal Distributed	Total Distributed	Deferred Interest	Realized Loss	Current Principal Balance
(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)=(7+8)	(10)	(11)	(12)=(3-8+10-11)
A1	273,897,000.00	250,047,670.66	5.189380%	30 / 360	04/25 - 05/24	1,081,326.98	8,629,712.38	9,711,039.36	0.00	0.00	241,417,958.28
A2A	256,236,000.00	212,529,320.95	5.039380%	30 / 360	04/25 - 05/24	892,513.34	16,118,909.60	17,011,422.94	0.00	0.00	196,410,411.35
A2B	97,003,000.00	97,003,000.00	5.109380%	30 / 360	04/25 - 05/24	413,020.99	0.00	413,020.99	0.00	0.00	97,003,000.00
A2C	80,036,000.00	80,036,000.00	5.159380%	30 / 360	04/25 - 05/24	344,113.45	0.00	344,113.45	0.00	0.00	80,036,000.00
A2D	61,912,000.00	61,912,000.00	5.269380%	30 / 360	04/25 - 05/24	271,864.88	0.00	271,864.88	0.00	0.00	61,912,000.00
M1	36,342,000.00	36,342,000.00	5.359380%	30 / 360	04/25 - 05/24	162,308.82	0.00	162,308.82	0.00	0.00	36,342,000.00
M2	33,396,000.00	33,396,000.00	5.369380%	30 / 360	04/25 - 05/24	149,429.85	0.00	149,429.85	0.00	0.00	33,396,000.00
M3	23,082,000.00	23,082,000.00	5.389380%	30 / 360	04/25 - 05/24	103,664.72	0.00	103,664.72	0.00	0.00	23,082,000.00
M4	16,207,000.00	16,207,000.00	5.499380%	30 / 360	04/25 - 05/24	74,273.71	0.00	74,273.71	0.00	0.00	16,207,000.00
M5	16,207,000.00	16,207,000.00	5.529380%	30 / 360	04/25 - 05/24	74,678.88	0.00	74,678.88	0.00	0.00	16,207,000.00
M6	14,733,000.00	14,733,000.00	5.629380%	30 / 360	04/25 - 05/24	69,114.71	0.00	69,114.71	0.00	0.00	14,733,000.00
M7	14,242,000.00	14,242,000.00	6.159380%	30 / 360	04/25 - 05/24	73,101.57	0.00	73,101.57	0.00	0.00	14,242,000.00
M8	10,313,000.00	10,313,000.00	6.859380%	30 / 360	04/25 - 05/24	58,950.65	0.00	58,950.65	0.00	0.00	10,313,000.00
M9	10,805,000.00	10,805,000.00	7.459380%	30 / 360	04/25 - 05/24	67,165.50	0.00	67,165.50	0.00	0.00	10,805,000.00
M10	8,840,000.00	8,840,000.00	8.459380%	30 / 360	04/25 - 05/24	62,317.43	0.00	62,317.43	0.00	0.00	8,840,000.00
M11	9,823,000.00	9,823,000.00	8.459380%	30 / 360	04/25 - 05/24	69,247.07	0.00	69,247.07	0.00	0.00	9,823,000.00
CE	19,153,616.83	19,153,440.48	91.151121%	30 / 360	04/01 - 04/30	1,454,881.31	0.00	1,454,881.31	0.00	0.00	19,153,440.48
P	100.00	100.00	0.000000%	30 / 360	04/01 - 04/30	341,960.80	0.00	341,960.80	0.00	0.00	100.00
R	0.00	0.00	0.000000%	-		0.00	0.00	0.00	0.00	0.00	0.00
RX	0.00	0.00	0.000000%	-		0.00	0.00	0.00	0.00	0.00	0.00
Totals	982,227,716.83	914,671,532.09				5,763,934.66	24,748,621.98	30,512,556.64	0.00	0.00	889,922,910.11

Reports Available at www.sf.citidirect.com

Page 2 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

Distribution Summary (Factors)

*PER $1,000 OF ORIGINAL BALANCE*
Class	CUSIP	Record Date	Prior Principal Balance	Interest Distributed	Principal Distributed	Total Distributed	Deferred Interest	Realized Loss	Current Principal Balance
			(3/2 x 1000)	(5/2 x 1000)	(6/2 x 1000)	(7/2 x 1000)	(8/2 x 1000)	(9/2 x 1000)	(10/2 x 1000)
A2A	17307GZ27	04/28/2006	829.428031	3.483169	62.906499	66.389668	0.000000	0.000000	766.521532
A2B	17307GZ35	04/28/2006	1,000.000000	4.257817	0.000000	4.257817	0.000000	0.000000	1,000.000000
A2C	17307GZ43	04/28/2006	1,000.000000	4.299483	0.000000	4.299483	0.000000	0.000000	1,000.000000
A2D	17307GZ50	04/28/2006	1,000.000000	4.391150	0.000000	4.391150	0.000000	0.000000	1,000.000000
M1	17307GZ68	04/28/2006	1,000.000000	4.466150	0.000000	4.466150	0.000000	0.000000	1,000.000000
M2	17307GZ76	04/28/2006	1,000.000000	4.474483	0.000000	4.474483	0.000000	0.000000	1,000.000000
M3	17307GZ84	04/28/2006	1,000.000000	4.491150	0.000000	4.491150	0.000000	0.000000	1,000.000000
M4	17307GZ92	04/28/2006	1,000.000000	4.582817	0.000000	4.582817	0.000000	0.000000	1,000.000000
M5	17307G2A5	04/28/2006	1,000.000000	4.607816	0.000000	4.607816	0.000000	0.000000	1,000.000000
M6	17307G2B3	04/28/2006	1,000.000000	4.691150	0.000000	4.691150	0.000000	0.000000	1,000.000000
M7	17307G2C1	04/28/2006	1,000.000000	5.132816	0.000000	5.132816	0.000000	0.000000	1,000.000000
M8	17307G2F4	04/28/2006	1,000.000000	5.716150	0.000000	5.716150	0.000000	0.000000	1,000.000000
M9	17307G2D9	04/28/2006	1,000.000000	6.216150	0.000000	6.216150	0.000000	0.000000	1,000.000000
M10	17307G2E7	04/28/2006	1,000.000000	7.049483	0.000000	7.049483	0.000000	0.000000	1,000.000000
M11	17307G2H0	04/28/2006	1,000.000000	7.049483	0.000000	7.049483	0.000000	0.000000	1,000.000000
CE	17307K9A9	04/28/2006	999.990793	75.958568	0.000000	75.958568	0.000000	0.000000	999.990793
P	17307K9B7	04/28/2006	1,000.000000	3,419,608.000000	0.000000	3,419,608.000000	0.000000	0.000000	1,000.000000
R	17307K9D3	04/28/2006	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
RX	17307K9C5	04/28/2006	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000

Reports Available at www.sf.citidirect.com

Page 3 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

Interest Distribution Detail

*DISTRIBUTION IN DOLLARS*
Class	Prior Principal Balance	Pass- Through Rate	Next Pass- Through Rate	Interest Accrual Day Cnt Fraction	Optimal Accrued Interest	Prior Unpaid Interest	Interest on Prior Unpaid Interest	Non- Recov. Interest Shortfall	Interest Due	Deferred Interest	Interest Distributed	Current Unpaid Interest
(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)	(10)=(6)+(7)+(8)-(9)	(11)	(12)	(13)=(10)-(11)-(12)
A1	250,047,670.66	5.18938%	5.31125%	30 / 360	1,081,326.98	0.00	0.00	0.00	1,081,326.98	0.00	1,081,326.98	0.00
A2A	212,529,320.95	5.03938%	5.16125%	30 / 360	892,513.34	0.00	0.00	0.00	892,513.34	0.00	892,513.34	0.00
A2B	97,003,000.00	5.10938%	5.23125%	30 / 360	413,020.99	0.00	0.00	0.00	413,020.99	0.00	413,020.99	0.00
A2C	80,036,000.00	5.15938%	5.28125%	30 / 360	344,113.45	0.00	0.00	0.00	344,113.45	0.00	344,113.45	0.00
A2D	61,912,000.00	5.26938%	5.39125%	30 / 360	271,864.88	0.00	0.00	0.00	271,864.88	0.00	271,864.88	0.00
M1	36,342,000.00	5.35938%	5.48125%	30 / 360	162,308.82	0.00	0.00	0.00	162,308.82	0.00	162,308.82	0.00
M2	33,396,000.00	5.36938%	5.49125%	30 / 360	149,429.85	0.00	0.00	0.00	149,429.85	0.00	149,429.85	0.00
M3	23,082,000.00	5.38938%	5.51125%	30 / 360	103,664.72	0.00	0.00	0.00	103,664.72	0.00	103,664.72	0.00
M4	16,207,000.00	5.49938%	5.62125%	30 / 360	74,273.71	0.00	0.00	0.00	74,273.71	0.00	74,273.71	0.00
M5	16,207,000.00	5.52938%	5.65125%	30 / 360	74,678.88	0.00	0.00	0.00	74,678.88	0.00	74,678.88	0.00
M6	14,733,000.00	5.62938%	5.75125%	30 / 360	69,114.71	0.00	0.00	0.00	69,114.71	0.00	69,114.71	0.00
M7	14,242,000.00	6.15938%	6.28125%	30 / 360	73,101.57	0.00	0.00	0.00	73,101.57	0.00	73,101.57	0.00
M8	10,313,000.00	6.85938%	6.98125%	30 / 360	58,950.65	0.00	0.00	0.00	58,950.65	0.00	58,950.65	0.00
M9	10,805,000.00	7.45938%	7.58125%	30 / 360	67,165.50	0.00	0.00	0.00	67,165.50	0.00	67,165.50	0.00
M10	8,840,000.00	8.45938%	8.58125%	30 / 360	62,317.43	0.00	0.00	0.00	62,317.43	0.00	62,317.43	0.00
M11	9,823,000.00	8.45938%	8.58125%	30 / 360	69,247.07	0.00	0.00	0.00	69,247.07	0.00	69,247.07	0.00
CE	19,153,440.48	91.15112%	0.00000%	30 / 360	1,454,881.31	0.00	0.00	0.00	1,454,881.31	0.00	1,454,881.31	0.00
P	100.00	0.00000%	0.00000%	30 / 360	341,960.80	0.00	0.00	0.00	341,960.80	0.00	341,960.80	0.00
R	0.00	0.00000%	0.00000%	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RX	0.00	0.00000%	0.00000%	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals	914,671,532.09				5,763,934.66	0.00	0.00	0.00	5,763,934.66	0.00	5,763,934.66	0.00

Reports Available at www.sf.citidirect.com

Page 4 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

Principal Distribution Detail

*DISTRIBUTION IN DOLLARS*
Class	Original Balance	Prior Principal Balance	Scheduled Principal Distribution	Unscheduled Principal Distribution	Accreted Principal	Current Realized Losses	Current Principal Recoveries	Current Principal Balance	Cumulative Realized Losses	Original Class (%)	Current Class (%)	Original Credit Support	Current Credit Support
(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)=(3)-(4)-(5)+(6)-(7)+(8)	(10)	(11)	(12)	(13)	(14)
A1	273,897,000.00	250,047,670.66	188,655.53	8,441,056.85	0.00	0.00	0.00	241,417,958.28	0.00	27.89%	27.13%	21.70%	23.95%
A2A	256,236,000.00	212,529,320.95	254,262.35	15,864,647.25	0.00	0.00	0.00	196,410,411.35	0.00	26.09%	22.07%	21.70%	23.95%
A2B	97,003,000.00	97,003,000.00	0.00	0.00	0.00	0.00	0.00	97,003,000.00	0.00	9.88%	10.90%	21.70%	23.95%
A2C	80,036,000.00	80,036,000.00	0.00	0.00	0.00	0.00	0.00	80,036,000.00	0.00	8.15%	8.99%	21.70%	23.95%
A2D	61,912,000.00	61,912,000.00	0.00	0.00	0.00	0.00	0.00	61,912,000.00	0.00	6.30%	6.96%	21.70%	23.95%
P	100.00	100.00	0.00	0.00	0.00	0.00	0.00	100.00	0.00	0.00%	0.00%	21.70%	23.95%
M1	36,342,000.00	36,342,000.00	0.00	0.00	0.00	0.00	0.00	36,342,000.00	0.00	3.70%	4.08%	18.00%	19.87%
M2	33,396,000.00	33,396,000.00	0.00	0.00	0.00	0.00	0.00	33,396,000.00	0.00	3.40%	3.75%	14.60%	16.11%
M3	23,082,000.00	23,082,000.00	0.00	0.00	0.00	0.00	0.00	23,082,000.00	0.00	2.35%	2.59%	12.25%	13.52%
M4	16,207,000.00	16,207,000.00	0.00	0.00	0.00	0.00	0.00	16,207,000.00	0.00	1.65%	1.82%	10.60%	11.70%
M5	16,207,000.00	16,207,000.00	0.00	0.00	0.00	0.00	0.00	16,207,000.00	0.00	1.65%	1.82%	8.95%	9.88%
M6	14,733,000.00	14,733,000.00	0.00	0.00	0.00	0.00	0.00	14,733,000.00	0.00	1.50%	1.66%	7.45%	8.22%
M7	14,242,000.00	14,242,000.00	0.00	0.00	0.00	0.00	0.00	14,242,000.00	0.00	1.45%	1.60%	6.00%	6.62%
M8	10,313,000.00	10,313,000.00	0.00	0.00	0.00	0.00	0.00	10,313,000.00	0.00	1.05%	1.16%	4.95%	5.46%
M9	10,805,000.00	10,805,000.00	0.00	0.00	0.00	0.00	0.00	10,805,000.00	0.00	1.10%	1.21%	3.85%	4.25%
M10	8,840,000.00	8,840,000.00	0.00	0.00	0.00	0.00	0.00	8,840,000.00	0.00	0.90%	0.99%	2.95%	3.26%
M11	9,823,000.00	9,823,000.00	0.00	0.00	0.00	0.00	0.00	9,823,000.00	0.00	1.00%	1.10%	1.95%	2.15%
CE	19,153,616.83	19,153,440.48	0.00	0.00	0.00	0.00	0.00	19,153,440.48	0.00	1.95%	2.15%	0.00%	0.00%
Totals	982,227,716.83	914,671,532.09	442,917.88	24,305,704.10	0.00	0.00	0.00	889,922,910.11	0.00	100%	100%

Reports Available at www.sf.citidirect.com

Page 5 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

Class Rating Detail

Fitch

Moody's

S & P

Class

Cusip

Original

Current

Status

Date

Original

Current

Status

Date

Original

Current

Status

Date

17307G2G2

AAA

31-Jan-06

Aaa

13-Feb-06

AAA

1-Feb-06

A2A

17307GZ27

AAA

31-Jan-06

Aaa

13-Feb-06

AAA

1-Feb-06

A2B

17307GZ35

AAA

31-Jan-06

Aaa

13-Feb-06

AAA

1-Feb-06

A2C

17307GZ43

AAA

31-Jan-06

Aaa

13-Feb-06

AAA

1-Feb-06

A2D

17307GZ50

AAA

31-Jan-06

Aaa

13-Feb-06

AAA

1-Feb-06

17307GZ68

AA+

31-Jan-06

Aa1

13-Feb-06

AA+

1-Feb-06

17307GZ76

AA+

31-Jan-06

Aa2

13-Feb-06

AA+

1-Feb-06

17307GZ84

31-Jan-06

Aa3

13-Feb-06

1-Feb-06

17307GZ92

31-Jan-06

13-Feb-06

1-Feb-06

17307G2A5

AA-

31-Jan-06

13-Feb-06

AA-

1-Feb-06

17307G2B3

A+

31-Jan-06

13-Feb-06

1-Feb-06

17307G2C1

31-Jan-06

Baa1

13-Feb-06

A-

1-Feb-06

17307G2F4

A-

31-Jan-06

Baa2

13-Feb-06

BBB+

1-Feb-06

17307G2D9

BBB

31-Jan-06

Baa3

13-Feb-06

BBB-

1-Feb-06

M10

17307G2E7

BBB-

31-Jan-06

Ba1

13-Feb-06

BB+

1-Feb-06

M11

17307G2H0

BB+

31-Jan-06

Ba2

13-Feb-06

1-Feb-06

17307K9A9

17307K9B7

17307K9D3

17307K9C5

All ratings are updated through the last day of the prior month, however some ratings may include more recent updates.

Reports Available at www.sf.citidirect.com

Page 6 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

Reconciliation Detail


*SOURCE OF FUNDS*
Interest Funds Available
Scheduled Interest	5,538,988.14
Uncompensated PPIS	0.00
Relief Act Interest Shortfall	0.00
Interest Adjustments	0.00
Total Interest Funds Available:		5,538,988.14

Principal Funds Available
Scheduled Principal	442,917.88
Curtailments	22,415.47
Prepayments in Full	23,112,390.43
Liquidation Proceeds	0.00
Repurchased Principal	1,170,898.20
Substitution Principal	0.00
Other Principal	0.00
Total Principal Funds Available:		24,748,621.98

Other Funds Available
Cap Contract Amount	275,532.28
Prepayment Penalties	341,960.80
Other Charges	0.00
Total Other Funds Available:		617,493.08
Total Funds Available		30,905,103.20


*ALLOCATION OF FUNDS*
Scheduled Fees
Credit Risk Manager Fee	11,433.10
Servicing Fee	381,113.45
Total Scheduled Fees:		392,546.55

Additional Fees, Expenses, etc.
Extraordinary Trust Fund Expenses	0.00
Other Expenses	0.00
Total Additional Fees, Expenses, etc.:		0.00

Distribution to Certificateholders
Interest Distribution	5,763,934.67
Principal Distribution	24,748,621.98
Total Distribution to Certificateholders:		30,512,556.65
Total Funds Allocated		30,905,103.20

Reports Available at www.sf.citidirect.com

Page 7 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

Collateral Summary - Group 1


*ASSET CHARACTERISTICS*

	Cut-Off		Prior		Current

Aggregate Stated Principal Balance		349,804,138.93		325,954,747.76		317,325,035.38

Loan Count		2,310		2,177		2,119

Weighted Average Coupon Rate (WAC)		7.237892%		7.231111%		N/A

Net Weighted Average Coupon Rate (Net WAC)		6.737892%		6.716111%		N/A

Weighted Average Remaining Term (WART in months)		344		341		340


*AVAILABLE PRINCIPAL*

Curtailments			11,387.50
Principal Prepayments			8,158,539.17
Liquidation Proceeds			0.00
Repurchased Principal			271,130.18
Trailing Recoveries			0.00
TOTAL AVAILABLE PRINCIPAL			8,629,712.38

Current Realized Losses			0.00
Current Bankruptcy Losses			0.00
Cumulative Realized Losses			0.00


*AVAILABLE INTEREST*

Scheduled Interest		1,964,179.27

Less:	Servicing Fee	135,814.68
	Credit Risk Manager Fee	4,074.39
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	0.00
TOTAL AVAILABLE INTEREST		1,824,290.20

Reports Available at www.sf.citidirect.com

Page 8 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

Collateral Summary - Group 2


*ASSET CHARACTERISTICS*

	Cut-Off		Prior		Current
Aggregate Stated Principal Balance		632,423,577.90		588,716,784.33		572,597,874.73

Loan Count		2,601		2,433		2,369

Weighted Average Coupon Rate (WAC)		7.326669%		7.286646%		N/A

Net Weighted Average Coupon Rate (Net WAC)		6.826669%		6.771646%		N/A

Weighted Average Remaining Term (WART in months)		332		329		328


*AVAILABLE PRINCIPAL*

Scheduled Principal			254,262.35
Curtailments			11,027.97
Principal Prepayments			14,953,851.26
Liquidation Proceeds			0.00
Repurchased Principal			899,768.02
Trailing Recoveries			0.00
TOTAL AVAILABLE PRINCIPAL			16,118,909.60

Current Realized Losses			0.00
Current Bankruptcy Losses			0.00
Cumulative Realized Losses			0.00


*AVAILABLE INTEREST*

Scheduled Interest		3,574,808.87

Less:	Servicing Fee	245,298.77
	Credit Risk Manager Fee	7,358.71
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	0.00
TOTAL AVAILABLE INTEREST		3,322,151.39

Reports Available at www.sf.citidirect.com

Page 9 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

Collateral Summary - Total


*ASSET CHARACTERISTICS*

	Cut-Off		Prior		Current

Aggregate Stated Principal Balance		982,227,716.83		914,671,532.09		889,922,910.11

Loan Count		4,911		4,610		4,488

Weighted Average Coupon Rate (WAC)		7.295053%		7.266855%		N/A

Net Weighted Average Coupon Rate (WAC)		6.795053%		6.766855%		N/A

Weighted Average Remaining Term (WART in months)		336		333		332


*AVAILABLE PRINCIPAL*

Scheduled Principal			442,917.88
Curtailments			22,415.47
Principal Prepayments			23,112,390.43
Liquidation Proceeds			0.00
Repurchased Principal			1,170,898.20
Trailing Recoveries			0.00
TOTAL AVAILABLE PRINCIPAL			24,748,621.98

Current Realized Losses			0.00
Current Bankruptcy Losses			0.00
Cumulative Realized Losses			0.00


*AVAILABLE INTEREST*

Scheduled Interest		5,538,988.14

Less:	Servicing Fee	381,113.45
	Credit Risk Manager Fee	11,433.10
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	0.00
TOTAL AVAILABLE INTEREST		5,146,441.59

Reports Available at www.sf.citidirect.com

Page 10 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

*Delinquency Information*

*GROUP 1*

	Less Than 30 Days		30-59 Days		60-89 Days		90+ Days		Totals
Delinquency
Scheduled Principal Balance				6,686,850.82		2,516,948.56		99,848.72		9,303,648.10
Percentage of Total Pool Balance				2.1073%		0.7932%		0.0315%		2.9319%
Number of Loans				48		17		1		66
Percentage of Total Loans				2.2652%		0.8023%		0.0472%		3.1147%
Bankruptcy
Scheduled Principal Balance				0.00		0.00		0.00		0.00
Percentage of Total Pool Balance				0.0000%		0.0000%		0.0000%		0.0000%
Number of Loans				0		0		0		0
Percentage of Total Loans				0.0000%		0.0000%		0.0000%		0.0000%
Foreclosure
Scheduled Principal Balance		191,693.12		0.00		69,230.84		2,468,623.47		2,729,547.43
Percentage of Total Pool Balance		0.0000%		0.0000%		0.0218%		0.7779%		0.8602%
Number of Loans		1		0		2		15		18
Percentage of Total Loans		0.0472%		0.0000%		0.0944%		0.7079%		0.8495%
REO
Scheduled Principal Balance				0.00		0.00		0.00		0.00
Percentage of Total Pool Balance				0.0000%		0.0000%		0.0000%		0.0000%
Number of Loans				0		0		0		0
Percentage of Total Loans				0.0000%		0.0000%		0.0000%		0.0000%
Total
Scheduled Principal Balance		191,693.12		6,686,850.82		2,586,179.40		2,568,472.19		12,033,195.53
Percentage of Total Pool Balance		0.0604%		2.1073%		0.8150%		0.8094%		3.7921%
Number of Loans		1		48		19		16		84
Percentage of Total Loans		0.0472%		2.2652%		0.8966%		0.7551%		3.9641%

Principal and Interest Advances				1,630,413.47

Reports Available at www.sf.citidirect.com

Page 11 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

*Delinquency Information*

*GROUP 2*

	30-59 Days		60-89 Days		90+ Days		Totals
Delinquency
Scheduled Principal Balance		14,746,731.32		5,816,177.39		1,347,967.59		21,910,876.30
Percentage of Total Pool Balance		2.5754%		1.0158%		0.2354%		3.8266%
Number of Loans		63		20		12		95
Percentage of Total Loans		2.6593%		0.8442%		0.5065%		4.0101%
Bankruptcy
Scheduled Principal Balance		0.00		0.00		0.00		0.00
Percentage of Total Pool Balance		0.0000%		0.0000%		0.0000%		0.0000%
Number of Loans		0		0		0		0
Percentage of Total Loans		0.0000%		0.0000%		0.0000%		0.0000%
Foreclosure
Scheduled Principal Balance		0.00		1,006,049.57		15,141,092.25		16,147,141.82
Percentage of Total Pool Balance		0.0000%		0.1757%		2.6443%		2.8200%
Number of Loans		0		4		47		51
Percentage of Total Loans		0.0000%		0.1688%		1.9840%		2.1528%
REO
Scheduled Principal Balance		0.00		0.00		0.00		0.00
Percentage of Total Pool Balance		0.0000%		0.0000%		0.0000%		0.0000%
Number of Loans		0		0		0		0
Percentage of Total Loans		0.0000%		0.0000%		0.0000%		0.0000%
Total
Scheduled Principal Balance		14,746,731.32		6,822,226.96		16,489,059.84		38,058,018.12
Percentage of Total Pool Balance		2.5754%		1.1915%		2.8797%		6.6466%
Number of Loans		63		24		59		146
Percentage of Total Loans		2.6593%		1.0131%		2.4905%		6.1629%

Principal and Interest Advances		2,977,686.53

Reports Available at www.sf.citidirect.com

Page 12 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

*Delinquency Information*

*GROUP TOTALS*

	Less Than
	30 Days		30-59 Days		60-89 Days		90+ Days		Totals
Delinquency
Scheduled Principal Balance				21,433,582.14		8,333,125.95		1,447,816.31		31,214,524.40
Percentage of Total Pool Balance				2.4085%		0.9364%		0.1627%		3.5076%
Number of Loans				111		37		13		161
Percentage of Total Loans				2.4733%		0.8244%		0.2897%		3.5873%
Bankruptcy
Scheduled Principal Balance				0.00		0.00		0.00		0.00
Percentage of Total Pool Balance				0.0000%		0.0000%		0.0000%		0.0000%
Number of Loans				0		0		0		0
Percentage of Total Loans				0.0000%		0.0000%		0.0000%		0.0000%
Foreclosure
Scheduled Principal Balance		191,693.12		0.00		1,075,280.41		17,609,715.72		18,876,689.25
Percentage of Total Pool Balance		0.0000%		0.0000%		0.1208%		1.9788%		2.1212%
Number of Loans		1		0		6		62		69
Percentage of Total Loans		0.0223%		0.0000%		0.1337%		1.3815%		1.5374%
REO
Scheduled Principal Balance				0.00		0.00		0.00		0.00
Percentage of Total Pool Balance				0.0000%		0.0000%		0.0000%		0.0000%
Number of Loans				0		0		0		0
Percentage of Total Loans				0.0000%		0.0000%		0.0000%		0.0000%
Total
Scheduled Principal Balance		191,693.12		21,433,582.14		9,408,406.36		19,057,532.03		50,091,213.65
Percentage of Total Pool Balance		0.0215%		2.4085%		1.0572%		2.1415%		5.6287%
Number of Loans		1		111		43		75		230
Percentage of Total Loans		0.0223%		2.4733%		0.9581%		1.6711%		5.1248%

Principal and Interest Advances				4,608,100.00

Reports Available at www.sf.citidirect.com

Page 13 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

*Standard Prepayment and Default Information*
Payment Date	Wtd. Avg. Age (Months)	Current Collateral Balance	Scheduled Principal	Unscheduled Principal	Liquidation Principal	SMM	CPR	PSA	MDR	CDR	SDA
25-May-2006	7.33	889,922,910.11	442,917.88	24,305,704.10	0.00	2.659%	27.628%	1,886%	0.000%	0.000%	0%
25-Apr-2006	6.33	914,671,532.09	446,485.81	33,431,398.27	0.00	3.526%	35.000%	2,765%	0.000%	0.000%	0%
27-Mar-2006	5.33	948,549,416.17	459,088.17	15,266,592.98	0.00	1.584%	17.436%	1,634%	0.000%	0.000%	0%
27-Feb-2006	4.34	964,275,097.32	464,749.80	17,487,869.71	0.00	1.781%	19.401%	2,237%	0.000%	0.000%	0%

SMM (Single Month Mortality) = Unscheduled Principal / (Beginning Balance - Scheduled Principal)	MDR (Monthly Default Rate) = Beginning Balance of Liquidated Asset / Total Beginning Balance
CPR (Constant Prepayment Rate) = 1 - ((1-SMM)^12)	CDR (Conditional Default Rate) = 1 - ((1-MDR)^12)
PSA (Public Securities Association) = CPR * (min(.2% * Age, 6%))	SDA (Standard Default Assumption) = CDR * (min(.2% * Age, 6%))

Reports Available at www.sf.citidirect.com

Page 14 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

Credit Enhancement


*GROUP TOTALS*
Overcollateralization Target Amount		19,153,440.48	2.1523%
Beginning Overcollateralization Amount		19,153,440.48
Overcollateralization Decrease due to Realized Losses		0.00
Overcollateralization Deficiency Amount	0.00
Excess Spread Available for Overcollateralization Increase	1,454,881.32
Overcollateralization Increase Amount		0.00
Excess Overcollateralization Amount	0.00
Principal Available for Overcollateralization Reduction	24,748,621.98
Overcollateralization Reduction Amount		0.00
Current Overcollateralization		19,153,440.48	2.1523%

Senior Enhancement Percentage			23.9508%


Are Stepdown Principal Distributions Allowed This Month?			No
(Has the Stepdown Date Occured and Are There No Trigger Events in Effect?)

Has the Stepdown Date Occured?		No
(Has the 3rd Anniversary Distribution Date Occurred or Does the Senior Enhancement Percentage Equal orExceed the Target Percentage?)
3rd Anniversary Distribution Date	25-Feb-2008
Senior Enhancement Percentage	23.9508%
Senior Enhancement Target Percentage	43.4000%

Is a Trigger Event in Effect?		No
(Is a Delinquency Trigger Event in Effect or Is a Cumulative Realized Loss Trigger in Effect?)

Is a Delinquency Trigger Event in Effect?		No
(Does the Delinquency Percentage Exceed the Target Percentage?)
Delinquency Percentage	3.1987%
Target Percentage (37% of the Senior Enhancement Percentage)	8.8618%

Is a Cumulative Realized Loss Trigger Event in Effect?		No
(Does the Cumulative Loss Percentage Exceed the Target Percentage?)
Cumulative Loss Percentage	0.0000%
Target Percentage	1.4500%

Reports Available at www.sf.citidirect.com

Page 15 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

Waterfall Detail


*DISTRIBUTIONS*	Amount Distributed			Remaining Available Funds

Group 1 Senior Interest Remittance Funds					1,979,345.38
Class A-1 Monthly Interest Distributable Amount		(1,081,326.98	)		898,018.40

Group 2 Senior Interest Remittance Funds					3,442,628.49
Class A-2A, A-2B, A-2C, and A2D Monthly Interest Distributable Amount		(1,921,512.66	)		1,521,115.83

Subordinate Interest Remittance Funds					2,419,134.23
Class M-1 Monthly Interest Distributable Amount		(162,308.82	)		2,256,825.41
Class M-2 Monthly Interest Distributable Amount		(149,429.85	)		2,107,395.56
Class M-3 Monthly Interest Distributable Amount		(103,664.72	)		2,003,730.84
Class M-4 Monthly Interest Distributable Amount		(74,273.71	)		1,929,457.13
Class M-5 Monthly Interest Distributable Amount		(74,678.88	)		1,854,778.25
Class M-6 Monthly Interest Distributable Amount		(69,114.71	)		1,785,663.54
Class M-7 Monthly Interest Distributable Amount		(73,101.57	)		1,712,561.97
Class M-8 Monthly Interest Distributable Amount		(58,950.65	)		1,653,611.32
Class M-9 Monthly Interest Distributable Amount		(67,165.50	)		1,586,445.82
Class M-10 Monthly Interest Distributable Amount		(62,317.43	)		1,524,128.39
Class M-11 Monthly Interest Distributable Amount		(69,247.07	)		1,454,881.32
Remaining Amount to Be Distributed as Net Monthly Excess Cashflow		(1,454,881.31	)		0.00

Group 1 Senior Principal Distribution Funds					8,629,712.38
Class A-1, the Group 1 Principal Distribution Amount		(8,629,712.38	)		0.00

Group 2 Senior Principal Distribution Funds					16,118,909.60
Class A-2A Principal Distribution Amount		(16,118,909.60	)		0.00
Class A-2B Principal Distribution Amount		0.00			0.00
Class A-2C Principal Distribution Amount		0.00			0.00

Reports Available at www.sf.citidirect.com

Page 16 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

Waterfall Detail


*DISTRIBUTIONS*	Amount Distributed			Remaining Available Funds

Class A-2D Principal Distribution Amount		0.00			0.00

Subordinate Principal Distribution Funds					0.00
Class M-1 Principal Distribution Amount		0.00			0.00
Class M-2 Principal Distribution Amount		0.00			0.00
Class M-3 Principal Distribution Amount		0.00			0.00
Class M-4 Principal Distribution Amount		0.00			0.00
Class M-5 Principal Distribution Amount		0.00			0.00
Class M-6 Principal Distribution Amount		0.00			0.00
Class M-7 Principal Distribution Amount		0.00			0.00
Class M-8 Principal Distribution Amount		0.00			0.00
Class M-9 Principal Distribution Amount		0.00			0.00
Class M-10 Principal Distribution Amount		0.00			0.00
Class M-11 Principal Distribution Amount		0.00			0.00

Net Monthly Excess Cashflow					1,454,881.32
Class C-E Monthly Interest Distributable Amount and Any Unpaid Interest Shortfall Amount		(1,454,881.31	)		0.00
Class C-E, Principal, Up to the Amount of Any Overcollateralization Release Amount		0.00			0.00
Remaining to the Holders of the Residual Certificates		0.00			0.00

Group 1 & 2 Prepayment Penalties					341,960.80
Group 1 Class P Prepayment Penalties		(141,840.90	)		200,119.90
Group 2 Class P Prepayment Penalties		(200,119.90	)		0.00
Distribution of Class P Outstanding Certificate Principal Balance		0.00			0.00

Reports Available at www.sf.citidirect.com

Page 17 of 18

Distribution Date:

Determination Date:

05/25/2006

05/17/2006

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2006-WMC1

Other Information



Interest Rate Cap Contract Information
Cap Contract Beginning Notional Amount			920,025,426.89
Cap Contract Ending Notional Amount			901,514,602.41
Current Cap Amount Paid			275,532.28
Next Cap Amount to be Paid			385,647.91

Expenses
Extraordinary Trust Fund Expenses			0.00

Prepayment Penalties
Prepayment Penalties - Group 1			141,840.90
Prepayment Penalties - Group 2			200,119.90

Net WAC Rate Carryover Reserve Account Information
Beginning Reserve Account Balance			0.00
Deposits			0.00
Withdrawals			0.00
Ending Reserve Account Balance			0.00

Rate Reset Information
Current LIBOR			4.959380%
Next LIBOR			5.081250%

Reports Available at www.sf.citidirect.com

Page 18 of 18

CITIGROUP MORTGAGE LOAN TRUST INC., ASSET-BACKED PASS-THROUGH CERTIFICATES, SERIES 2006-WMC1 10-D