Distribution Date:	06/26/2006	Citigroup Mortgage Loan Trust Inc.
Determination Date:	06/16/2006	Asset-Backed Pass-Through Certificates, Series 2006-HE1


*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	9

Standard Prepayment and Default Information	10

Credit Enhancement	11

Distribution Waterfall Detail	12

Other Information	14

Deal Contact:	Valerie Delgado	Citibank, N.A.
	valerie.delgado@citigroup.com	Agency and Trust
	Tel: (949) 250-6464	388 Greenwich Street, 14th Floor
	Fax: (949) 250-6450	New York, NY 10013

Reports Available at www.sf.citidirect.com

Page 1 of 14

Distribution Date:	06/26/2006	Citigroup Mortgage Loan Trust Inc.
Determination Date:	06/16/2006	Asset-Backed Pass-Through Certificates, Series 2006-HE1

Distribution Summary

*DISTRIBUTION IN DOLLARS*

Class (1)	Original Balance (2)	Prior Principal Balance (3)	Pass- Through Rate (4)	Accrual Day Count (5)	Accrual Dates (6)	Interest Distributed(7)	Principal Distributed (8)	Total Distributed (9)=(7+8)	Deferred Interest (10)	Realized Loss (11)	Current Principal Balance (12)=(3-8+10-11)

A1	321,190,000.00	270,021,656.47	5.141250%	32 / 360	05/25 - 06/25	1,233,998.97	32,319,208.23	33,553,207.20	0.00	0.00	237,702,448.24
A2	77,535,000.00	77,535,000.00	5.201250%	32 / 360	05/25 - 06/25	358,470.15	0.00	358,470.15	0.00	0.00	77,535,000.00
A3	72,402,000.00	72,402,000.00	5.261250%	32 / 360	05/25 - 06/25	338,600.02	0.00	338,600.02	0.00	0.00	72,402,000.00
A4	51,994,000.00	51,994,000.00	5.351250%	32 / 360	05/25 - 06/25	247,318.13	0.00	247,318.13	0.00	0.00	51,994,000.00
M1	28,408,000.00	28,408,000.00	5.411250%	32 / 360	05/25 - 06/25	136,642.48	0.00	136,642.48	0.00	0.00	28,408,000.00
M2	26,329,000.00	26,329,000.00	5.421250%	32 / 360	05/25 - 06/25	126,876.53	0.00	126,876.53	0.00	0.00	26,329,000.00
M3	15,936,000.00	15,936,000.00	5.441250%	32 / 360	05/25 - 06/25	77,077.12	0.00	77,077.12	0.00	0.00	15,936,000.00
M4	14,204,000.00	14,204,000.00	5.551250%	32 / 360	05/25 - 06/25	70,088.85	0.00	70,088.85	0.00	0.00	14,204,000.00
M5	13,511,000.00	13,511,000.00	5.581250%	32 / 360	05/25 - 06/25	67,029.57	0.00	67,029.57	0.00	0.00	13,511,000.00
M6	11,432,000.00	11,432,000.00	5.671250%	32 / 360	05/25 - 06/25	57,629.98	0.00	57,629.98	0.00	0.00	11,432,000.00
M7	11,086,000.00	11,086,000.00	6.131250%	32 / 360	05/25 - 06/25	60,418.70	0.00	60,418.70	0.00	0.00	11,086,000.00
M8	9,354,000.00	9,354,000.00	6.331250%	32 / 360	05/25 - 06/25	52,642.23	0.00	52,642.23	0.00	0.00	9,354,000.00
M9	8,315,000.00	8,315,000.00	7.281250%	32 / 360	05/25 - 06/25	53,816.53	0.00	53,816.53	0.00	0.00	8,315,000.00
M10	9,007,000.00	9,007,000.00	7.581250%	32 / 360	05/25 - 06/25	60,697.17	0.00	60,697.17	0.00	0.00	9,007,000.00
M11	7,275,000.00	7,275,000.00	7.581250%	32 / 360	05/25 - 06/25	49,025.42	0.00	49,025.42	0.00	0.00	7,275,000.00
CE	14,897,407.86	14,896,823.42	82.531001%	30 / 360	05/01 - 05/31	1,024,541.46	0.00	1,024,541.46	0.00	0.00	14,896,823.42
P	100.00	100.00	0.000000%	30 / 360	05/01 - 05/31	373,635.66	0.00	373,635.66	0.00	0.00	100.00
R	0.00	0.00	0.000000%	30 / 360		0.00	0.00	0.00	0.00	0.00	0.00
RX	0.00	0.00	0.000000%	30 / 360		0.00	0.00	0.00	0.00	0.00	0.00
Totals	692,875,507.86	641,706,579.89				4,388,508.97	32,319,208.23	36,707,717.20	0.00	0.00	609,387,371.66

Reports Available at www.sf.citidirect.com

Page 2 of 14

Distribution Date:	06/26/2006	Citigroup Mortgage Loan Trust Inc.
Determination Date:	06/16/2006	Asset-Backed Pass-Through Certificates, Series 2006-HE1

Distribution Summary (Factors)

*PER $1,000 OF ORIGINAL BALANCE*

			Prior						Current
		Record	Principal	Interest	Principal	Total	Deferred	Realized	Principal
Class	CUSIP	Date	Balance	Distributed	Distributed	Distributed	Interest	Loss	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)
A1	17307G4S4	06/23/2006	840.691355	3.841959	100.623333	104.465292	0.000000	0.000000	740.068023
A2	17307G4T2	06/23/2006	1,000.000000	4.623333	0.000000	4.623333	0.000000	0.000000	1,000.000000
A3	17307G4U9	06/23/2006	1,000.000000	4.676667	0.000000	4.676667	0.000000	0.000000	1,000.000000
A4	17307G4V7	06/23/2006	1,000.000000	4.756667	0.000000	4.756667	0.000000	0.000000	1,000.000000
M1	17307G4W5	06/23/2006	1,000.000000	4.810000	0.000000	4.810000	0.000000	0.000000	1,000.000000
M2	17307G4X3	06/23/2006	1,000.000000	4.818889	0.000000	4.818889	0.000000	0.000000	1,000.000000
M3	17307G4Y1	06/23/2006	1,000.000000	4.836667	0.000000	4.836667	0.000000	0.000000	1,000.000000
M4	17307G4Z8	06/23/2006	1,000.000000	4.934445	0.000000	4.934445	0.000000	0.000000	1,000.000000
M5	17307G5A2	06/23/2006	1,000.000000	4.961111	0.000000	4.961111	0.000000	0.000000	1,000.000000
M6	17307G5B0	06/23/2006	1,000.000000	5.041111	0.000000	5.041111	0.000000	0.000000	1,000.000000
M7	17307G5C8	06/23/2006	1,000.000000	5.450000	0.000000	5.450000	0.000000	0.000000	1,000.000000
M8	17307G5D6	06/23/2006	1,000.000000	5.627777	0.000000	5.627777	0.000000	0.000000	1,000.000000
M9	17307G5E4	06/23/2006	1,000.000000	6.472222	0.000000	6.472222	0.000000	0.000000	1,000.000000
M10	17307G5F1	06/23/2006	1,000.000000	6.738889	0.000000	6.738889	0.000000	0.000000	1,000.000000
M11	17307G5G9	06/23/2006	1,000.000000	6.738889	0.000000	6.738889	0.000000	0.000000	1,000.000000
CE	17307G5H7	05/31/2006	999.960769	68.773136	0.000000	68.773136	0.000000	0.000000	999.960769
P	17307G5J3	05/31/2006	1,000.000000	3,736,356.600000	0.000000	3,736,356.600000	0.000000	0.000000	1,000.000000
R	17307K9L5	05/31/2006	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
RX	17307K9K7	05/31/2006	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000

Reports Available at www.sf.citidirect.com

Page 3 of 14

Distribution Date:	06/26/2006	Citigroup Mortgage Loan Trust Inc.
Determination Date:	06/16/2006	Asset-Backed Pass-Through Certificates, Series 2006-HE1

Interest Distribution Detail

*DISTRIBUTION IN DOLLARS*

Class (1)	Prior Principal Balance (2)	Pass- Through Rate (3)	Next Pass- (4)	Interest Accrual Day Cnt Fraction (5)	Optimal Accrued Interest (6)	Prior Unpaid Interest (7)	Interest on Prior Unpaid Interest (8)	Non-Recov. Interest Shortfall (9)	Interest Due (10)=(6)+(7)+(8)-(9)	Deferred Interest (11)	Interest Distributed (12)	Current Unpaid Interest (13)=(10)-(11)-(12)

A1	270,021,656.47	5.14125%	5.38250%	32 / 360	1,233,998.97	0.00	0.00	0.00	1,233,998.97	0.00	1,233,998.97	0.00
A2	77,535,000.00	5.20125%	5.44250%	32 / 360	358,470.15	0.00	0.00	0.00	358,470.15	0.00	358,470.15	0.00
A3	72,402,000.00	5.26125%	5.50250%	32 / 360	338,600.02	0.00	0.00	0.00	338,600.02	0.00	338,600.02	0.00
A4	51,994,000.00	5.35125%	5.59250%	32 / 360	247,318.13	0.00	0.00	0.00	247,318.13	0.00	247,318.13	0.00
M1	28,408,000.00	5.41125%	5.65250%	32 / 360	136,642.48	0.00	0.00	0.00	136,642.48	0.00	136,642.48	0.00
M2	26,329,000.00	5.42125%	5.66250%	32 / 360	126,876.53	0.00	0.00	0.00	126,876.53	0.00	126,876.53	0.00
M3	15,936,000.00	5.44125%	5.68250%	32 / 360	77,077.12	0.00	0.00	0.00	77,077.12	0.00	77,077.12	0.00
M4	14,204,000.00	5.55125%	5.79250%	32 / 360	70,088.85	0.00	0.00	0.00	70,088.85	0.00	70,088.85	0.00
M5	13,511,000.00	5.58125%	5.82250%	32 / 360	67,029.57	0.00	0.00	0.00	67,029.57	0.00	67,029.57	0.00
M6	11,432,000.00	5.67125%	5.91250%	32 / 360	57,629.98	0.00	0.00	0.00	57,629.98	0.00	57,629.98	0.00
M7	11,086,000.00	6.13125%	6.37250%	32 / 360	60,418.70	0.00	0.00	0.00	60,418.70	0.00	60,418.70	0.00
M8	9,354,000.00	6.33125%	6.57250%	32 / 360	52,642.23	0.00	0.00	0.00	52,642.23	0.00	52,642.23	0.00
M9	8,315,000.00	7.28125%	7.52250%	32 / 360	53,816.53	0.00	0.00	0.00	53,816.53	0.00	53,816.53	0.00
M10	9,007,000.00	7.58125%	7.82250%	32 / 360	60,697.17	0.00	0.00	0.00	60,697.17	0.00	60,697.17	0.00
M11	7,275,000.00	7.58125%	7.82250%	32 / 360	49,025.42	0.00	0.00	0.00	49,025.42	0.00	49,025.42	0.00
CE	14,896,823.42	82.53100%	0.00000%	30 / 360	1,024,671.57	0.00	0.00	130.11	1,024,541.46	0.00	1,024,541.46	0.00
P	100.00	0.00000%	0.00000%	30 / 360	373,635.66	0.00	0.00	0.00	373,635.66	0.00	373,635.66	0.00
R	0.00	0.00000%	0.00000%	30 / 360	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RX	0.00	0.00000%	0.00000%	30 / 360	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals	641,706,579.89				4,388,639.08	0.00	0.00	130.11	4,388,508.97	0.00	4,388,508.97	0.00

Reports Available at www.sf.citidirect.com

Page 4 of 14

Distribution Date:	06/26/2006	Citigroup Mortgage Loan Trust Inc.
Determination Date:	06/16/2006	Asset-Backed Pass-Through Certificates, Series 2006-HE1

Principal Distribution Detail

*DISTRIBUTION IN DOLLARS*

Class (1)	Original Balance (2)	Prior Principal Balance (3)	Scheduled Principal Distribution (4)	Unscheduled Principal Distribution (5)	Accreted Principal (6)	Current Realized Losses (7)	Current Principal Recoveries (8)	Current Principal Balance (9)=(3)-(4)-(5)+(6)-(7)+(8)	Cumulative Realized Losses (10)	Original Class (%) (11)	Current Class (%) (12)	Original Credit Support (13)	Current Credit Support (14)

A1	321,190,000.00	270,021,656.47	333,861.28	31,985,346.95	0.00	0.00	0.00	237,702,448.24	0.00	46.36%	39.01%	24.50%	27.86%
A2	77,535,000.00	77,535,000.00	0.00	0.00	0.00	0.00	0.00	77,535,000.00	0.00	11.19%	12.72%	24.50%	27.86%
A3	72,402,000.00	72,402,000.00	0.00	0.00	0.00	0.00	0.00	72,402,000.00	0.00	10.45%	11.88%	24.50%	27.86%
A4	51,994,000.00	51,994,000.00	0.00	0.00	0.00	0.00	0.00	51,994,000.00	0.00	7.50%	8.53%	24.50%	27.86%
P	100.00	100.00	0.00	0.00	0.00	0.00	0.00	100.00	0.00	0.00%	0.00%	24.50%	27.86%
M1	28,408,000.00	28,408,000.00	0.00	0.00	0.00	0.00	0.00	28,408,000.00	0.00	4.10%	4.66%	20.40%	23.19%
M2	26,329,000.00	26,329,000.00	0.00	0.00	0.00	0.00	0.00	26,329,000.00	0.00	3.80%	4.32%	16.60%	18.87%
M3	15,936,000.00	15,936,000.00	0.00	0.00	0.00	0.00	0.00	15,936,000.00	0.00	2.30%	2.62%	14.30%	16.26%
M4	14,204,000.00	14,204,000.00	0.00	0.00	0.00	0.00	0.00	14,204,000.00	0.00	2.05%	2.33%	12.25%	13.93%
M5	13,511,000.00	13,511,000.00	0.00	0.00	0.00	0.00	0.00	13,511,000.00	0.00	1.95%	2.22%	10.30%	11.71%
M6	11,432,000.00	11,432,000.00	0.00	0.00	0.00	0.00	0.00	11,432,000.00	0.00	1.65%	1.88%	8.65%	9.84%
M7	11,086,000.00	11,086,000.00	0.00	0.00	0.00	0.00	0.00	11,086,000.00	0.00	1.60%	1.82%	7.05%	8.02%
M8	9,354,000.00	9,354,000.00	0.00	0.00	0.00	0.00	0.00	9,354,000.00	0.00	1.35%	1.54%	5.70%	6.48%
M9	8,315,000.00	8,315,000.00	0.00	0.00	0.00	0.00	0.00	8,315,000.00	0.00	1.20%	1.36%	4.50%	5.12%
M10	9,007,000.00	9,007,000.00	0.00	0.00	0.00	0.00	0.00	9,007,000.00	0.00	1.30%	1.48%	3.20%	3.64%
M11	7,275,000.00	7,275,000.00	0.00	0.00	0.00	0.00	0.00	7,275,000.00	0.00	1.05%	1.19%	2.15%	2.44%
CE	14,897,407.86	14,896,823.42	0.00	0.00	0.00	0.00	0.00	14,896,823.42	0.00	2.15%	2.44%	0.00%	0.00%
Totals	692,875,507.86	641,706,579.89	333,861.28	31,985,346.95	0.00	0.00	0.00	609,387,371.66	0.00	100%	100%

Reports Available at www.sf.citidirect.com

Page 5 of 14

Distribution Date:	06/26/2006	Citigroup Mortgage Loan Trust Inc.
Determination Date:	06/16/2006	Asset-Backed Pass-Through Certificates, Series 2006-HE1

Class Rating Detail

Fitch

Moody's

S & P

Class

Cusip

Original

Current

Status

Date

Original

Current

Status

Date

Original

Current

Status

Date

17307G4S4

AAA

30-Mar-06

Aaa

12-Apr-06

AAA

4-Apr-06

17307G4T2

AAA

30-Mar-06

Aaa

12-Apr-06

AAA

4-Apr-06

17307G4U9

AAA

30-Mar-06

Aaa

12-Apr-06

AAA

4-Apr-06

17307G4V7

AAA

30-Mar-06

Aaa

12-Apr-06

AAA

4-Apr-06

17307G4W5

AA+

30-Mar-06

Aa1

12-Apr-06

AA+

4-Apr-06

17307G4X3

AA+

30-Mar-06

Aa2

12-Apr-06

AA+

4-Apr-06

17307G4Y1

30-Mar-06

Aa3

12-Apr-06

4-Apr-06

17307G4Z8

AA-

30-Mar-06

12-Apr-06

AA-

4-Apr-06

17307G5A2

A+

30-Mar-06

12-Apr-06

A+

4-Apr-06

17307G5B0

30-Mar-06

12-Apr-06

4-Apr-06

17307G5C8

A-

30-Mar-06

Baa1

12-Apr-06

A-

4-Apr-06

17307G5D6

BBB

30-Mar-06

Baa2

12-Apr-06

BBB

4-Apr-06

17307G5E4

BBB-

30-Mar-06

Baa3

12-Apr-06

BBB-

4-Apr-06

M10

17307G5F1

BB+

30-Mar-06

Ba1

12-Apr-06

BB+

4-Apr-06

M11

17307G5G9

30-Mar-06

Ba2

12-Apr-06

4-Apr-06

17307G5H7

17307G5J3

17307K9L5

17307K9K7

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 14

Distribution Date:	06/26/2006	Citigroup Mortgage Loan Trust Inc.
Determination Date:	06/16/2006	Asset-Backed Pass-Through Certificates, Series 2006-HE1

Reconciliation Detail


*SOURCE OF FUNDS*

Interest Funds Available
Scheduled Interest	4,215,162.68
Uncompensated PPIS	0.00
Relief Act Interest Shortfall	(130.11)
Interest Adjustments	0.00
Total Interest Funds Available:		4,215,032.57
Principal Funds Available
Scheduled Principal	333,861.28
Curtailments	23,326.56
Prepayments in Full	31,962,020.39
Liquidation Proceeds	0.00
Repurchased Principal	0.00
Substitution Principal	0.00
Other Principal	0.00
Total Principal Funds Available:		32,319,208.23
Other Funds Available
Cap Contract Amount	75,255.37
Prepayment Penalties	373,635.66
Trailing Income/(Loss)	(15.50)
Other Charges	0.00
Total Other Funds Available:		448,875.53
Total Funds Available		36,983,116.33


*ALLOCATION OF FUNDS*
Scheduled Fees
Servicing Fee	267,377.98
Credit Risk Manager Fee	8,021.16
Total Scheduled Fees:		275,399.14
Additional Fees, Expenses, etc.
Extraordinary Trust Fund Expenses	0.00
Other Expenses	0.00
Total Additional Fees, Expenses, etc.:		0.00
Distribution to Certificateholders & Others
Interest Distribution	4,388,508.96
Principal Distribution	32,319,208.23
Total Distribution to Certificateholders & Others:		36,707,717.19
Total Funds Allocated		36,983,116.33

Reports Available at www.sf.citidirect.com

Page 7 of 14

Distribution Date:	06/26/2006	Citigroup Mortgage Loan Trust Inc.
Determination Date:	06/16/2006	Asset-Backed Pass-Through Certificates, Series 2006-HE1

Collateral Summary


*ASSET CHARACTERISTICS*
	Cut-Off	Prior	Current

Aggregate Stated Principal Balance	692,875,507.86	641,706,579.89	609,387,371.66

Loan Count	4,301	4,051	3,854

Weighted Average Coupon Rate (WAC)	7.897796%	7.882411%	N/A

Net Weighted Average Coupon Rate (Net WAC)	7.397796%	7.367411%	N/A

Weighted Average Remaining Term (WART in months)	347	344	343


*AVAILABLE PRINCIPAL*

Scheduled Principal	333,861.28
Curtailments	23,326.56
Principal Prepayments	31,962,020.39
Liquidation Proceeds	0.00
Repurchased Principal	0.00
Trailing Recoveries	0.00
TOTAL AVAILABLE PRINCIPAL	32,319,208.23

Current Realized Losses	0.00
Current Bankruptcy Losses	0.00
Trailing Loss / (Income)	15.50
Cumulative Realized Losses	15.50


*AVAILABLE INTEREST*

Scheduled Interest		4,215,162.68

Less:	Servicing Fee	267,377.98
	Credit Risk Manager Fee	8,021.16
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	130.11
TOTAL AVAILABLE INTEREST		3,939,633.43

Reports Available at www.sf.citidirect.com

Page 8 of 14

Distribution Date:	06/26/2006	Citigroup Mortgage Loan Trust Inc.
Determination Date:	06/16/2006	Asset-Backed Pass-Through Certificates, Series 2006-HE1

Delinquency Information


	Less Than
	30 Days	30-59 Days	60-89 Days	90+ Days	Totals
Delinquency
Scheduled Principal Balance		20,872,846.09	9,958,359.44	2,270,853.39	33,102,058.92
Percentage of Total Pool Balance		3.4252%	1.6342%	0.3726%	5.4320%
Number of Loans		130	60	16	206
Percentage of Total Loans		3.3731%	1.5568%	0.4152%	5.3451%
Bankruptcy
Scheduled Principal Balance	79,261.07	186,161.01	0.00	352,643.32	618,065.40
Percentage of Total Pool Balance	0.0130%	0.0305%	0.0000%	0.0579%	0.1014%
Number of Loans	1	1	0	2	4
Percentage of Total Loans	0.0259%	0.0259%	0.0000%	0.0519%	0.1038%
Foreclosure
Scheduled Principal Balance		0.00	792,344.40	11,156,531.08	11,948,875.48
Percentage of Total Pool Balance		0.0000%	0.1300%	1.8308%	1.9608%
Number of Loans		0	3	52	55
Percentage of Total Loans		0.0000%	0.0778%	1.3492%	1.4271%
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	79,261.07	21,059,007.10	10,750,703.84	13,780,027.79	45,668,999.80
Percentage of Total Pool Balance	0.0130%	3.4558%	1.7642%	2.2613%	7.4942%
Number of Loans	1	131	63	70	265
Percentage of Total Loans	0.0259%	3.3991%	1.6347%	1.8163%	6.8760%

Principal and Interest Advances

3,573,288.40

Reports Available at www.sf.citidirect.com

Page 9 of 14

Distribution Date:	06/26/2006	Citigroup Mortgage Loan Trust Inc.
Determination Date:	06/16/2006	Asset-Backed Pass-Through Certificates, Series 2006-HE1

Standard Prepayment and Default Information


	Wtd. Avg.	Current
Payment	Age	Collateral	Scheduled	Unscheduled	Liquidation
Date	(Months)	Balance	Principal	Principal	Principal	SMM	CPR	PSA	MDR	CDR	SDA

26-Jun-2006	6.66	609,387,371.66	333,861.28	31,985,346.95	0.00	4.987%	45.875%	3,444%	0.000%	0.000%	0%
25-May-2006	7.08	641,706,579.89	350,235.04	24,881,829.35	0.00	3.733%	36.650%	2,588%	0.000%	0.000%	0%
25-Apr-2006	6.08	666,938,644.28	354,625.23	25,582,238.35	0.00	3.694%	36.344%	2,987%	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 10 of 14

Distribution Date:	06/26/2006	Citigroup Mortgage Loan Trust Inc.
Determination Date:	06/16/2006	Asset-Backed Pass-Through Certificates, Series 2006-HE1

Credit Enhancement


*GROUP TOTALS*

Overcollateralization Target Amount		14,896,823.42	2.4446%
Beginning Overcollateralization Amount		14,896,823.42
Overcollateralization Decrease due to Realized Losses		(15.50)
Overcollateralization Deficiency Amount	15.50
Excess Spread Available for Overcollateralization Increase	1,024,541.46
Overcollateralization Increase Amount		15.50
Excess Overcollateralization Amount	0.00
Principal Available for Overcollateralization Reduction	32,319,192.73
Overcollateralization Reduction Amount		0.00

Current Overcollateralization		14,896,823.42	2.4446%

Senior Enhancement Percentage			27.8565%

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 or Exceed the Target Percentage?)
3rd Anniversary Distribution Date	25-Apr-2009
Senior Enhancement Percentage	27.8565%
Senior Enhancement Target Percentage	49.0000%

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	4.0255%
Target Percentage (32.65% of the Senior Enhancement Percentage)	9.0951%

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	1.6500%

Reports Available at www.sf.citidirect.com

Page 11 of 14

Distribution Date:	06/26/2006	Citigroup Mortgage Loan Trust Inc.
Determination Date:	06/16/2006	Asset-Backed Pass-Through Certificates, Series 2006-HE1

Waterfall Detail

		Remaining
	Amount	Available
*DISTRIBUTIONS*	Distributed	Funds

Interest Remittance Funds		4,014,888.80
Class A-1 Monthly Interest Distributable Amount	(1,233,998.97)	2,780,889.83
Class A-2 Monthly Interest Distributable Amount	(358,470.15)	2,422,419.68
Class A-3 Monthly Interest Distributable Amount	(338,600.02)	2,083,819.66
Class A-4 Monthly Interest Distributable Amount	(247,318.13)	1,836,501.53

Interest Remittance Funds to Subordinate Classes		1,836,501.53
Class M-1 Monthly Interest Distributable Amount	(136,642.48)	1,699,859.05
Class M-2 Monthly Interest Distributable Amount	(126,876.53)	1,572,982.52
Class M-3 Monthly Interest Distributable Amount	(77,077.12)	1,495,905.40
Class M-4 Monthly Interest Distributable Amount	(70,088.85)	1,425,816.55
Class M-5 Monthly Interest Distributable Amount	(67,029.57)	1,358,786.98
Class M-6 Monthly Interest Distributable Amount	(57,629.98)	1,301,157.00
Class M-7 Monthly Interest Distributable Amount	(60,418.70)	1,240,738.30
Class M-8 Monthly Interest Distributable Amount	(52,642.23)	1,188,096.07
Class M-9 Monthly Interest Distributable Amount	(53,816.53)	1,134,279.54
Class M-10 Monthly Interest Distributable Amount	(58,983.18)	1,075,296.36
Class M-11 Monthly Interest Distributable Amount	(47,641.02)	1,027,655.34
Remaining Amount to Be Distributed as Net Monthly Excess Cashflow	(1,027,655.34)	0.00

Principal Distribution Funds		32,319,192.73
Class A-1 Principal Distribution Amount	(32,319,192.73)	0.00
Class A-2 Principal Distribution Amount	0.00	0.00
Class A-3 Principal Distribution Amount	0.00	0.00
Class A-4 Principal Distribution Amount	0.00	0.00

Reports Available at www.sf.citidirect.com

Page 12 of 14

Distribution Date:	06/26/2006	Citigroup Mortgage Loan Trust Inc.
Determination Date:	06/16/2006	Asset-Backed Pass-Through Certificates, Series 2006-HE1

Waterfall Detail

		Remaining
	Amount	Available
*DISTRIBUTIONS*	Distributed	Funds

Principal Remittance Funds to Subordinate Classes		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		1,027,655.34
Extra Principal Payment Amount to Increase Overcollateralization	(15.50)	1,027,639.84
Net WAC Rate Carryover Amount Paid to Class M-10	(1,713.99)	1,025,925.86
Net WAC Rate Carryover Amount Paid to Class M-11	(1,384.40)	1,024,541.46
Class CE Monthly Interest Distributable Amount and Any Unpaid Interest Shortfall Amount	(1,024,541.46)	0.00
Class CE, 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

Prepayment Penalties		373,635.66
Class P Prepayment Penalties	(373,635.66)	0.00
Distribution of Class P Outstanding Certificate Principal Balance	0.00	0.00

Reports Available at www.sf.citidirect.com

Page 13 of 14

Distribution Date:	06/26/2006	Citigroup Mortgage Loan Trust Inc.
Determination Date:	06/16/2006	Asset-Backed Pass-Through Certificates, Series 2006-HE1

Other Information

Interest Rate Cap Contract Information
Cap Contract Beginning Notional Amount	2,580,184.25
Cap Contract Ending Notional Amount	2,520,147.01
Current Cap Amount Paid	75,255.37
Next Cap Amount to Be Paid	189,054.78

Expenses
Extraordinary Trust Fund Expenses	0.00

Prepayment Penalties
Prepayment Penalties	373,635.66

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	5.081250%
Next LIBOR	5.322500%

Reports Available at www.sf.citidirect.com

Page 14 of 14

Citigroup Mortgage Loan Trust 2006-HE1 10-D