RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
HOME EQUITY LOAN TRUST 2006-HSA1
RESIDENTIAL FUNDING CORPORATION - MASTER SERVICER
STATEMENT TO CERTIFICATEHOLDERS

* DEFFERRED INTEREST - INCLUES NON-CASH ALLOCATIONS
DISTRIBUTION SUMMARY
CLASS	CUSIP	ORIGINAL FACE VALUE	PRINCIPAL BALANCE BEFORE DISTRIBUTION	CURRENT PASS-THROUGH RATE	PRINCIPAL DISTRIBUTION	INTEREST DISTRIBUTION	TOTAL DISTRIBUTION	*DEFERRED INTEREST	PRINCIPAL LOSS	ADDITIONAL BALANCE	REMAINING PRINCIPAL BALANCE

A-1	76110VTC2	282,669,000.00	246,879,972.30	5.1913 %	12,376,668.15	1,139,086.43	13,515,754.58	0.00	0.00	0.00	234,503,304.15
A-2	76110VTD0	42,249,000.00	42,249,000.00	5.1900 %	0.00	182,706.47	182,706.47	0.00	0.00	0.00	42,249,000.00
A-3	76110VTE8	47,465,000.00	47,465,000.00	5.2300 %	0.00	206,845.14	206,845.14	0.00	0.00	0.00	47,465,000.00
A-4	76110VTF5	42,917,000.00	42,917,000.00	5.4900 %	0.00	196,323.30	196,323.30	0.00	0.00	0.00	42,917,000.00
A-5	76110VTG3	46,144,000.00	46,144,000.00	5.3100 %	0.00	204,164.35	204,164.35	0.00	0.00	0.00	46,144,000.00
SB		2,321,025.26	6,325,707.76	0.0000 %	0.00	0.00	0.00	943,238.95	0.00	0.00	7,268,946.71
R-I		0.00	0.00	0.0000 %	0.00	0.00	0.00	0.00	0.00	0.00	0.00
R-II		0.00	0.00	0.0000 %	0.00	0.00	0.00	0.00	0.00	0.00	0.00

TOTAL		463,765,025.26	431,980,680.06		12,376,668.15	1,929,125.69	14,305,793.84	943,238.95	0.00	0.00	420,547,250.86

DISTRIBUTION FACTOR SUMMARY AMOUNTS PER $1,000 UNIT
CLASS	PRINCIPAL BALANCE BEFORE DISTRIBUTION	PRINCIPAL DISTRIBUTION	INTEREST DISTRIBUTION	ADDITIONAL BALANCE	TOTAL DISTRIBUTION	DEFERRED INTEREST	PRINCIPAL BALANCE AFTER DISTRIBUTION

A-1	873.388919	43.785021	4.029754	0.000000	47.814775	0.000000	829.603898
A-2	1,000.000000	0.000000	4.324516	0.000000	4.324516	0.000000	1,000.000000
A-3	1,000.000000	0.000000	4.357846	0.000000	4.357846	0.000000	1,000.000000
A-4	1,000.000000	0.000000	4.574488	0.000000	4.574488	0.000000	1,000.000000
A-5	1,000.000000	0.000000	4.424505	0.000000	4.424505	0.000000	1,000.000000

DETERMINATION DATE PAYMENT DATE	20-June-2006 26-June-2006
RESIDENTIAL FUNDING CORPORTATION 2255 NORTH ONTARIO STREET, SUITE 400 BURBANK, CA 91504-2130 (818) 260-1400 www.gmacrfc.com/investors/

INTEREST DISTRIBUTION SUMMARY
CLASS	RECORD DATE	ACCRUAL DATES	INTEREST ACCRUAL METHODOLOGY	ACCRUED CERTIFICATE INTEREST	PREPAYMENT INTEREST SHORTFALL ALLOCATED	SERVICERMEMBERS CIVIL RELIEF ACT SHORTFALL ALLOCATED	PRIOR PERIOD SHORTFALLS REPAID	CERTIFICATE INTEREST DISTRIBUTION AMOUNT

A-1	06/23/2006	05/25/2006-06/25/2006	Actual/360	1,139,213.92	0.00	127.49	0.00	1,139,086.43
A-2	05/31/2006	05/01/2006-05/31/2006	30/360	182,726.92	0.00	20.45	0.00	182,706.47
A-3	05/31/2006	05/01/2006-05/31/2006	30/360	206,868.29	0.00	23.15	0.00	206,845.14
A-4	05/31/2006	05/01/2006-05/31/2006	30/360	196,345.27	0.00	21.97	0.00	196,323.30
A-5	05/31/2006	05/01/2006-05/31/2006	30/360	204,187.20	0.00	22.85	0.00	204,164.35
SB	05/31/2006	05/01/2006-05/31/2006	30/360	0.00	0.00	0.00	0.00	0.00
R-I	05/31/2006	05/01/2006-05/31/2006	30/360	0.00	0.00	0.00	0.00	0.00
R-II	05/31/2006	05/01/2006-05/31/2006	30/360	0.00	0.00	0.00	0.00	0.00

DEAL TOTALS				1,929,341.60	0.00	215.91	0.00	1,929,125.69

PREPAYMENT INTEREST SHORTFALL AMOUNTS						BASIS RISK / NET WAC SHORTFALL AMOUNTS
CLASS	CURRENT PERIOD	PRIOR PERIOD UNPAID	PRIOR UNPAID ACCRUED INTEREST	TOTAL PAID	REMAINING UNPAID	CURRENT PERIOD	PRIOR PERIOD UNPAID	PRIOR UNPAID ACCRUED INTEREST	TOTAL PAID	REMAINING UNPAID

A-1	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

DEAL TOTALS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

INDEX VALUE USED FOR THE CURRENT DISTRIBUTION

LIBOR - 1 MONTH		5.08125

COLLATERAL SUMMARY
POOL / GROUP	MASTER SERVICER FEE AMOUNT	SUBSERVICER FEE AMOUNT	WEIGHTED AVERAGE GROSS RATE	WEIGHTED AVERAGE NET RATE	WEIGHTED AVERAGE REMAINING AMORTIZATION TERM	WEIGHTED AVERAGE MONTHS TO MATURITY	WEIGHTED AVERAGE REMAINING DRAW MONTHS	PERCENTAGE OF DELINQUENT LOANS	ADDITIONAL DRAW AMOUNTS

POOL -50285	28,799.07	179,992.14	8.78226566 %	8.04226566 %	316.10	193.02	0.00	0.61045864 %	0.00

DEAL TOTALS	28,799.07	179,992.14						0.61045864 %	0.00

	BEGINNING OF PERIOD		PAYOFFS		REPURCHASES		LIQUIDATIONS		END OF PERIOD
POOL / GROUP	COUNT	AMOUNT	COUNT	AMOUNT	COUNT	AMOUNT	COUNT	AMOUNT	COUNT	AMOUNT

POOL (50285)	9,345	431,980,680.06	197	10,621,258.70	0	0.00	0	0.00	9,149	420,547,250.86

DEAL TOTALS	9,345	431,980,680.06	197	10,621,258.70	0	0.00	0	0.00	9,149	420,547,250.86

DELINQUENCY SUMMARY
CURRENT			DELINQUENT

			30-59 DAYS		60-89 DAYS		90-119 DAYS		120-149 DAYS		150-179 DAYS
POOL / GROUP	COUNT	AMOUNT	COUNT	AMOUNT	COUNT	AMOUNT	COUNT	AMOUNT	COUNT	AMOUNT	COUNT	AMOUNT

POOL (50285)	9,107	417,662,853.80	13	783,189.75	11	1,078,871.05	10	705,206.22	7	277,155.81	1	39,974.23

DEAL TOTALS	9,107	417,662,853.80	13	783,189.75	11	1,078,871.05	10	705,206.22	7	277,155.81	1	39,974.23

	180+ DAYS		FORECLOSURE		REO LOANS		PAID OFF		REPURCHASED		LIQUIDATED
POOL / GROUP	COUNT	AMOUNT	COUNT	AMOUNT	COUNT	AMOUNT	COUNT	AMOUNT	COUNT	AMOUNT	COUNT	AMOUNT

POOL (50285)	0	0.00	0	0.00	0	0.00	197	10,621,258.70	0	0.00	0	0.00

DEAL TOTALS	0	0.00	0	0.00	0	0.00	197	10,621,258.70	0	0.00	0	0.00

Delinquency information appearing on this statement has been derived using the OTS method.

COLLECTIONS SUMMARY
	POOL (50285)	DEAL TOTALS

(1) INTEREST COLLECTIONS	2,929,118.64	2,929,118.64
(2) PRINCIPAL COLLECTIONS	11,433,429.20	11,433,429.20
(3) ADDITIONAL BALANCE	0.00	0.00
(4) NET PRINCIPAL COLLECTIONS	11,433,429.20	11,433,429.20
(5) ADJUSTMENT AMOUNT	0.00	0.00
(6) INSURED PAYMENT AMOUNT	0.00	0.00

(7) TOTAL COLLECTIONS AMOUNT	14,362,547.84	14,362,547.84

ALLOCATION OF PAYMENTS


	POOL (50285)	DEAL TOTALS

TOTAL COLLECTIONS	14,362,547.84	14,362,547.84
INTEREST DISTRIBUTION AMOUNT	1,929,125.69	1,929,125.69
PRINCIPAL COLLECTION DISTRIBUTION AMOUNT	11,433,429.20	11,433,429.20
LIQUIDATION LOSS DISTRIBUTION AMOUNT	0.00	0.00
CREDIT ENHANCEMENT PREMIUM AMOUNT	56,754.00	56,754.00
CREDIT ENHANCEMENT REIMBURSEMENT AMOUNT	0.00	0.00
OVERCOLLATERALIZATION INCREASE AMOUNT	943,238.95	943,238.95
CREDIT ENHANCEMENT - OTHER AMOUNTS OWED	0.00	0.00
PREPAYMENT INTEREST SHORTFALL	0.00	0.00
BASIS RISK/NET WAC SHORTFALL	0.00	0.00
SERVICEMEMBERS CIVIL RELIEF ACT SHORTFALL	0.00	0.00
REMAINING AMOUNT TO SB CERTIFICATES	0.00	0.00

PREPAYMENT FEE SUMMARY
	POOL (50285)	DEAL TOTALS

(1) PREPAYMENT FEE COLLECTED	16,179.53	16,179.53
(2) PREPAYMENT FEE PAID TO SB CERTIFICATES	16,179.53	16,179.53

LIQUIDATION LOSS SUMMARY
CURRENT PERIOD REALIZED LOSSES		DEEMED LIQUIDATIONS	CHARGE-OFFS	BANKRUPTCY	TOTAL LIQUIDATIONS

POOL (50285)	(1) LOSS COUNT	0	0	0	0
	(2) REMAINING AGGREGATE ACTUAL BALANCE	0.00	0.00	0.00	0.00
	(3) REALIZED LOSS AMOUNT	0.00	0.00	0.00	0.00

DEAL TOTAL	(1) LOSS COUNT	0	0	0	0
	(2) REMAINING AGGREGATE ACTUAL BALANCE	0.00	0.00	0.00	0.00
	(3) REALIZED LOSS AMOUNT	0.00	0.00	0.00	0.00

CUMULATIVE REALIZED LOSSES		DEEMED LIQUIDATIONS	CHARGE-OFFS	BANKRUPTCY	TOTAL LIQUIDATIONS

POOL (50285)	(1) LOSS COUNT	0	0	0	0
POOL (50285)	(2) TOTAL REALIZED LOSS	0.00	0.00	0.00	0.00

DEAL TOTAL	(1) LOSS COUNT	0	0	0	0
DEAL TOTAL	(2) TOTAL REALIZED LOSS	0.00	0.00	0.00	0.00

SUBSEQUENT RECOVERIES		CURRENT PERIOD	CUMULATIVE

POOL (50285)	(1) SUBSEQUENT RECOVERIES COUNT	0	0
	(2) SUBSEQUENT PRINCIPAL RECOVERIES	0.00	0.00
	(3) NET LOSS	0.00	0.00
	(4) NET LOSS %	0.000000	0.000000

DEAL TOTAL	(1) SUBSEQUENT RECOVERIES COUNT	0	0
	(2) SUBSEQUENT PRINCIPAL RECOVERIES	0.00	0.00
	(3) NET LOSS	0.00	0.00
	(4) NET LOSS %	0.000000	0.000000

PERFORMANCE TRIGGER SUMMARY
POOL/GROUP	TRIGGER TEST NAME	TRIGGER TEST DESCRIPTION	TRIGGER TEST RESULT

POOL (50285)	Stepdown Date - Clause (x)	Payment Date >= 08/25/2008	Fail
POOL (50285)	Stepdown Date - Clause (y)	Pool Balance < 50% of Cut-Off Balance	Fail
POOL (50285)	Stepdown Date	Later to occur of Clause (x) and Clause (y)	Stepdown Date has not occurred
POOL (50285)	Trigger Event (i)	Agg. Liq. Loss Amt > 1.25% plus 1/6 of 0.60% * Cut-off Date Bal	Trigger not in effect
POOL (50285)	Trigger Event (ii)	Agg. Liq. Loss Amt > 1.85% plus 1/12 of 0.40% * Cut-off Date Bal	Trigger not in effect
POOL (50285)	Trigger Event (iii)	Agg. Liq. Loss Amt > 2.25% plus 1/12 of 0.25% * Cut-off Date Bal	Trigger not in effect
POOL (50285)	Trigger Event (iv)	Agg. Liq. Loss Amt > 2.50% plus 1/12 of 0.25% * Cut-off Date Bal	Trigger not in effect
POOL (50285)	Trigger Event (v)	Agg. Liq. Loss Amt > 2.75% * Cut-off Date Balance	Trigger not in effect
POOL (50285)	Trigger Event (iv)	Rolling Three Month Delinquency Percentage >= 3.25%	Trigger not in effect

OVERCOLLATERALIZATION SUMMARY
	PRIOR REQUIRED OVER-COLLATERALIZATION AMOUNT	BEGINNING OVER-COLLATERALIZATION / UNDERCOLLATERALIZATION AMOUNT	OVER-COLLATERALIZATION INCREASE AMOUNT	OVER-COLLATERALIZATION REDUCTION AMOUNT	ENDING OVER-COLLATERALIZATION / UNDERCOLLATERALIZATION AMOUNT	CURRENT REQUIRED OVER-COLLATERALIZATION AMOUNT

	0.00	6,325,707.76	943,238.95	0.00	7,268,946.71	14,608,598.30

DEAL TOTALS	0.00	6,325,707.76	943,238.95	0.00	7,268,946.71	14,608,598.30

CREDIT ENHANCEMENT SUMMARY
POOL/GROUP	CREDIT ENHANCER	CREDIT ENHANCEMENT PREMIUM AMOUNT	CREDIT ENHANCEMENT DRAW AMOUNT	CREDIT ENHANCEMENT REIMBURSEMENT AMOUNT	CREDIT ENHANCEMENT UNREIMBURSED AMOUNT

POOL (50285)	Financial Guaranty Insurance Company	56,754.00	0.00	0.00	0.00

DEAL TOTALS		56,754.00	0.00	0.00	0.00

REPURCHASE SUMMARY
	BREACH OF REPS AND WARRANTIES		OPTIONAL REPURCHASE OF DEFAULTED LOANS		SELLER SERVICER REPURCHASES		TOTAL
POOL / GROUP	COUNT	AMOUNT	COUNT	AMOUNT	COUNT	AMOUNT	COUNT	AMOUNT

POOL (50285)	0	0.00	0	0.00	0	0.00	0	0.00

DEAL TOTALS	0	0.00	0	0.00	0	0.00	0	0.00

MISCELLANEOUS INFORMATION SUMMARY
	CURRENT PERIOD SERVICE MEMBERS CIVIL RELIEF ACT INTEREST SHORTFALL	CURRENT PERIOD LOAN MODIFICATION RATE REDUCTION INTEREST SHORTFALL	CURRENT YEAR LIEN RELEASE LOAN COUNT	CURRENT YEAR LIEN RELEASE LOAN AMOUNT	CUMULATIVE LIEN RELEASE LOAN COUNT	CUMULATIVE LIEN RELEASE LOAN AMOUNT

POOL (50285)	215.91	0.00	0	0.00	0	0.00

DEAL TOTALS	215.91	0.00	0	0.00	0	0.00

	LIEN RELEASE OUTSTANDING PRINCIPAL AMOUNT AS A PERCENTAGE OF POOL BALANCE	CURRENT PERIOD ADVANCES OUTSTANDING	CURRENT PERIOD ADVANCES REIMBURSED

POOL (50285)	0.00000	0.00	0.00

DEAL TOTALS	0.00000	0.00	0.00

Notes:

The servicer may in its reasonable discretion make advances to pay off a first lien mortgage so that upon the servicer's foreclosure of the second mortgage, the property will be acquired free and clear of the first lien. When the sale of the acquired property is completed, such advances will be reimbursed from the sales proceeds.

RFMSII Series 2006-HSA1 Trust 10-D