Statement to Certificateholder

Distribution Information

Deal Information

1. Distribution Summary

Deal Name:

Residential Asset Mtge Products, 2006-RS1

2. Factor Summary

Asset Type:

Mortgage Asset-Backed Pass-Through Certificates

3. Components Information

(Not Applicable)

Closing Date:

01/25/2006

4. Interest Summary

First Distribution Date:

02/25/2006

5. Other Income Detail

Determination Date:

05/22/2006

6. Interest Shortfalls, Compensation and Expenses

Distribution Date:

05/25/2006

Record Date:

7. Prepayment Interest and Basis Risk/Net WAC Shortfall Amounts

Book-Entry:

05/24/2006

8. Collateral Summary

Definitive:

04/28/2006

9. Repurchase Information

Trustee:

JPMorgan Chase Bank

Main Telephone:

713-216-2177

10. Loan Status Report (Delinquencies)

11. Deal Delinquencies (30 Day Buckets)

GMAC-RFC

Bond Administrator:

Howard Levine

12. Loss Mitigation and Servicing Modifications

Telephone:

818-260-1493

13. Losses and Recoveries

Pool(s) :

40263,40264,40265,40266

14. Credit Enhancement Report

15. Distribution Percentages

(Not Applicable)

16. Overcollateralization Summary

17. Excess Cash Flow, Overcollateralization
Provisions and Derivative Amounts

18. Performance Tests

19. Lender Paid Mortgage Insurance

(Not Applicable)

20. Comments

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 1 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



	1. Distribution Summary

										Beginning
							Original Face Value				Pass-Through						Principal			Interest		Total Distribution		Principal Loss					Interest		Deferred Interest			Ending Notional/ Principal Balance (1)-(3)-(6)+(8)=(9)
		Class		CUSIP




									(1)				(2)		(3)				(4)				(5)	(6)				(7)				(8)			(9)

A-I-1				76112BT75	275,408,000.00			237,677,588.09				5.03938000				18,965,719.55		998,123.07			19,963,842.62				0.00	0.00				0.00			218,711,868.54


A-I-2				76112BT83	272,199,000.00			272,199,000.00				5.18938000				0.00		1,177,120.04			1,177,120.04				0.00	0.00				0.00			272,199,000.00


A-I-3				76112BT91	82,403,000.00			82,403,000.00				5.27938000				0.00		362,530.63			362,530.63				0.00	0.00				0.00			82,403,000.00


A-II				76112BU24	409,790,000.00			391,170,110.13				5.18438000				6,133,493.67		1,689,978.75			7,823,472.42				0.00	0.00				0.00			385,036,616.46


M-1				76112BU32	27,600,000.00			27,600,000.00				5.36938000				0.00		123,495.74			123,495.74				0.00	0.00				0.00			27,600,000.00


M-2				76112BU40	25,200,000.00			25,200,000.00				5.38938000				0.00		113,176.98			113,176.98				0.00	0.00				0.00			25,200,000.00


M-3				76112BU57	18,000,000.00			18,000,000.00				5.41938000				0.00		81,290.70			81,290.70				0.00	0.00				0.00			18,000,000.00


M-4				76112BU65	13,200,000.00			13,200,000.00				5.55938000				0.00		61,153.18			61,153.18				0.00	0.00				0.00			13,200,000.00


M-5				76112BU73	12,000,000.00			12,000,000.00				5.58938000				0.00		55,893.80			55,893.80				0.00	0.00				0.00			12,000,000.00


M-6				76112BU81	9,600,000.00			9,600,000.00				5.65938000				0.00		45,275.04			45,275.04				0.00	0.00				0.00			9,600,000.00


M-7				76112BU99	8,400,000.00			8,400,000.00				6.40938000				0.00		44,865.66			44,865.66				0.00	0.00				0.00			8,400,000.00


M-8				76112BV23	7,800,000.00			7,800,000.00				6.80938000				0.00		44,260.97			44,260.97				0.00	0.00				0.00			7,800,000.00


M-9				76112BV31	12,000,000.00			12,000,000.00				6.95938000				0.00		69,593.80			69,593.80				0.00	0.00				0.00			12,000,000.00


SB				76112BY46	26,400,964.43			26,400,021.22				0.00000000				0.00		2,098,434.42			2,098,434.42				0.00	0.00				0.00			26,400,021.22


R-I					0.00			0.00				0.00000000				0.00		0.00			0.00				0.00	0.00				0.00			0.00


R-II					0.00			0.00				0.00000000				0.00		0.00			0.00				0.00	0.00				0.00			0.00


R-III					0.00			0.00				0.00000000				0.00		0.00			0.00				0.00	0.00				0.00			0.00


			Deal Totals			1,200,000,964.43		1,143,649,719.44						25,099,213.22				6,965,192.78			32,064,406.00			0.00			0.00			0.00			1,118,550,506.22

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 2 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



2. Factor Summary
Amount /Original Amount per $1000 unit)

	Class			CUSIP		Beginning Notional/ Principal Balance Factor	Principal Distribution Factor	Interest Distribution	Total Distribution	Deferred Interest Factor	Interest Shortfall	Ending Notional/ Principal Balance Factor




	A-I-1			76112BT75	863.00175772		68.86408365	3.62416150	72.48824515	0.00000000	0.00000000	794.13767407

	A-I-2			76112BT83	1,000.00000000		0.00000000	4.32448334	4.32448334	0.00000000	0.00000000	1,000.00000000

	A-I-3			76112BT91	1,000.00000000		0.00000000	4.39948339	4.39948339	0.00000000	0.00000000	1,000.00000000

	A-II			76112BU24	954.56236153		14.96740689	4.12401169	19.09141858	0.00000000	0.00000000	939.59495464

	M-1			76112BU32	1,000.00000000		0.00000000	4.47448333	4.47448333	0.00000000	0.00000000	1,000.00000000

	M-2			76112BU40	1,000.00000000		0.00000000	4.49115000	4.49115000	0.00000000	0.00000000	1,000.00000000

	M-3			76112BU57	1,000.00000000		0.00000000	4.51615000	4.51615000	0.00000000	0.00000000	1,000.00000000

	M-4			76112BU65	1,000.00000000		0.00000000	4.63281667	4.63281667	0.00000000	0.00000000	1,000.00000000

	M-5			76112BU73	1,000.00000000		0.00000000	4.65781667	4.65781667	0.00000000	0.00000000	1,000.00000000

	M-6			76112BU81	1,000.00000000		0.00000000	4.71615000	4.71615000	0.00000000	0.00000000	1,000.00000000

	M-7			76112BU99	1,000.00000000		0.00000000	5.34115000	5.34115000	0.00000000	0.00000000	1,000.00000000

	M-8			76112BV23	1,000.00000000		0.00000000	5.67448333	5.67448333	0.00000000	0.00000000	1,000.00000000

	M-9			76112BV31	1,000.00000000		0.00000000	5.79948333	5.79948333	0.00000000	0.00000000	1,000.00000000

	SB		1	76112BY46

	R-I				0.00000000		0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

	R-II				0.00000000		0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

	R-III				0.00000000		0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

	1	Factors not reported for OC Classes



	Deal Factor :			93.21246727%


	Group I Factor :			92.20213376%


	Group II Factor :			94.76578073%

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 3 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



4. Interest Summary
The following section only reports information for classes that have accrued interest for this distribution.

Class		Accrual Period			Accrual Methodology	Beginning Notional/Principal Balance		Pass- Through Rate	Optimal Interest		Interest Loss			Deferred Interest		Interest Shortfall Amount		Other Income		Interest Distribution (1)-(2)-(3)- (4)+(5)=(6)		Accrued Certificate Interest Remaining Unpaid






		Start		End						(1)		(2)			(3)		(4)		(5)		(6)
A-I-1	04/25/2006		05/24/2006		Actual/360		237,677,588.09	5.03938000	998,123.07		0.00		0.00			0.00		0.00		998,123.07		0.00	0.00

A-I-2	04/25/2006		05/24/2006		Actual/360		272,199,000.00	5.18938000	1,177,120.04		0.00		0.00			0.00		0.00		1,177,120.04		0.00	0.00

A-I-3	04/25/2006		05/24/2006		Actual/360		82,403,000.00	5.27938000	362,530.63		0.00		0.00			0.00		0.00		362,530.63		0.00	0.00

A-II	04/25/2006		05/24/2006		Actual/360		391,170,110.13	5.18438000	1,689,978.75		0.00		0.00			0.00		0.00		1,689,978.75		0.00	0.00

M-1	04/25/2006		05/24/2006		Actual/360		27,600,000.00	5.36938000	123,495.74		0.00		0.00			0.00		0.00		123,495.74		0.00	0.00

M-2	04/25/2006		05/24/2006		Actual/360		25,200,000.00	5.38938000	113,176.98		0.00		0.00			0.00		0.00		113,176.98		0.00	0.00

M-3	04/25/2006		05/24/2006		Actual/360		18,000,000.00	5.41938000	81,290.70		0.00		0.00			0.00		0.00		81,290.70		0.00	0.00

M-4	04/25/2006		05/24/2006		Actual/360		13,200,000.00	5.55938000	61,153.18		0.00		0.00			0.00		0.00		61,153.18		0.00	0.00

M-5	04/25/2006		05/24/2006		Actual/360		12,000,000.00	5.58938000	55,893.80		0.00		0.00			0.00		0.00		55,893.80		0.00	0.00

M-6	04/25/2006		05/24/2006		Actual/360		9,600,000.00	5.65938000	45,275.04		0.00		0.00			0.00		0.00		45,275.04		0.00	0.00

M-7	04/25/2006		05/24/2006		Actual/360		8,400,000.00	6.40938000	44,865.66		0.00		0.00			0.00		0.00		44,865.66		0.00	0.00

M-8	04/25/2006		05/24/2006		Actual/360		7,800,000.00	6.80938000	44,260.97		0.00		0.00			0.00		0.00		44,260.97		0.00	0.00

M-9	04/25/2006		05/24/2006		Actual/360		12,000,000.00	6.95938000	69,593.80		0.00		0.00			0.00		0.00		69,593.80		0.00	0.00

SB	04/01/2006		04/30/2006		30/360		26,400,021.22	0.00000000	0.00		0.00		0.00			0.00		2,098,434.42		2,098,434.42		0.00	0.00

Deal Totals						1,143,649,719.44			4,866,758.36		0.00		0.00			0.00		2,098,434.42		6,965,192.78		0.00



	Current Index Rates

Index Type		Rate		Classes


CM-LIB TEL 25 - 2 BD		4.95938000	A-I-1, A-I-2, A-I-3, M-1, M-3, M-5, M-7, M-9, M-8, M-6, M-4, M-2, A-II

5. Other Income Detail

Class

Prepayment Charges

Remaining Excess Cash Flow
and OC Release Amount

Other Income Distributiion

(1)

(2)

(1) + (2) = (3)

146,984.31

1,951,450.11

2,098,434.42

Deal Totals

146,984.31

1,951,450.11

2,098,434.42

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 4 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006


6. Interest Shortfalls, Compensation and Expenses

			Current Prepayment Interest Shortfall Amount			Compensating Interest				Net Prepayment Interest Shortfall Amount (1) - (2)=(3)			Civil Relief Act		Civil Relief Act		Compensation				Advances				Allowable Expenses per		Non-Recoverable






			(1)					(2)			(3)						Subservicer		Master		Subservicer		Master



	Sub-Group A	48,791.20			48,791.20				0.00				0		0.00			125,315.27		0.00		111,514.84	0.00		0.00		0.00

	Sub-Group B	19,260.65			19,260.65				0.00				0		0.00			48,306.35		0.00		34,009.03	0.00		0.00		0.00

	Group I			68,051.85			68,051.85					0.00		0		0.00		173,621.62		0.00		145,523.87		0.00		0.00		0.00
	Sub-Group A	18,668.10			18,668.10				0.00				0		0.00			130,175.96		0.00		102,699.28	0.00		0.00		0.00

	Sub-Group B	2,269.04			2,269.04				0.00				0		0.00			15,362.37		542.47		6,680.75	0.00		0.00		0.00

	Group II			20,937.14			20,937.14					0.00		0		0.00		145,538.33		542.47		109,380.03		0.00		0.00		0.00
	Deal Totals	88,988.99			88,988.99				0.00				0		0.00			319,159.95		542.47		254,903.90	0.00		0.00		0.00

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 5 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



7. Prepayment Interest and Basis Risk/Net WAC Shortfall Amounts

(A) Prepayment Interest Shortfall Amounts														(B) Basis Risk/Net WAC Shortfall Amounts

Class			Current		Prior Unpaid		Prior Unpaid Accrued Interest		Total Paid		Remaining Unpaid (1)+(2)+(3)-(4)=(5)		Current Period Uncompensated			Prior Unpaid		Prior Unpaid Accrued Interest		Total Paid		Remaining Unpaid (1)+(2)+(3)-(4)=(5)




			(1)		(2)		(3)		(4)		(5)		(1)			(2)		(3)		(4)		(5)

	A-I-1		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	A-I-2		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	A-I-3		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	A-II		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	M-1		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	M-2		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	M-3		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	M-4		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	M-5		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	M-6		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	M-7		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	M-8		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	M-9		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	SB		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	R-I		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	R-II		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		0.00		0.00

	R-III		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

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 6 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



8. Collateral Summary

A. Loan Count and Balances

			Original Loan Count/ Scheduled Principal Balance								Beginning Loan Count/ Scheduled Principal Balance						Curtailments						Payoffs						Total Repurchases				Principal Portion of Losses			Ending Loan Count/ Scheduled Principal Balance



			Count					Balance			Count			Balance			Count			Amount			Count			Amount			Count	Amount	Count			Amount		Count			Balance
	Sub-Group A
					1,900		525,588,890.19				1,819		494,891,586.92			192					121,224.21			35		14,350,132.22			0	0.00		0			0.00		1,784		480,326,306.31

	Sub-Group B
					1,006		201,491,580.64				981		194,457,840.88			118					15,335.61			20		4,282,794.67			0	0.00		0			0.00		961		190,057,401.94

	Group I				2,906		727,080,470.83				2,800		689,349,427.80			310					136,559.82			55		18,632,926.89			0	0.00		0			0.00		2,745		670,383,708.25

	Sub-Group A
					2,573		403,829,907.75				2,498		387,312,885.54			336					137,605.11			28		5,284,979.47			0	0.00		0			0.00		2,470		381,726,754.58

	Sub-Group B
					416		69,090,585.85				407		66,987,406.10			52					6,483.94			4		510,202.01			0	0.00		0			0.00		403		66,440,043.39

	Group II				2,989		472,920,493.60				2,905		454,300,291.64			388					144,089.05			32		5,795,181.48			0	0.00		0			0.00		2,873		448,166,797.97


	Deal Totals			5,895		1,200,000,964.43						5,705	1,143,649,719.44					698				280,648.87	87			24,428,108.37			0	0.00	0				0.00			5,618	1,118,550,506.22



B. Weighted Averages

			Beginning						Ending		Ending Weighted Average Remaining Amortization Term				Ending Weighted Average Months to Maturity		Beginning Weighted Average Net Mortgage			Ending Weighted Average Net Mortgage			Beginning Weighted Average Unmodified Net Mortgage				Net Weighted Average Cap Rate	Weighted Average Net Rate

		Sub-Group A
			7.14734890						7.16552905		355.84				353.75		6.78798555			6.80609685			6.78798555				N/A		N/A

		Sub-Group B
			7.49218631						7.48469027		347.50				346.21		7.13802038			7.13248850			7.13802038				N/A		N/A

		Group I
			7.24462372						7.25601298		353.48				351.61		6.88672650			6.89863064			6.88672650				6.88672650		6.88672650

		Sub-Group A
			7.64124003						7.64466329		358.72				353.54		7.18499419			7.18796211			7.18499419				N/A		N/A

		Sub-Group B
			7.07117467						7.07114747		348.75				347.37		6.74444998			6.74423808			6.74444998				N/A		N/A

		Group II
			7.55718285						7.55964045		357.24				352.62		7.12003514			7.12218070			7.12003514				7.12003514		7.12003514

		Deal Totals
			7.36878386						7.37766663		354.98				352.02		6.97940539			6.98819988			6.97940539				N/A		N/A



C. Constant Prepayment Rate

			1 Month CPR							3 Month CPR					6 Month CPR				12 Month CPR						Life CPR

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 7 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



Group-I	28.21%	24.59%	21.35%

Group-II	14.61%	16.50%	14.47%

Deal Totals	23.06%	21.47%	18.69%



9. Repurchases

			Breaches Of Representations			ARM Conversions		Optional Repurchases of Defaulted Loans		Others		Total (1)+(2)+(3)+(4)=(5)
				(1)	(2)		(3)			(4)		(5)
		Count				0			0		0		0
				0


	Sub-Group A
		Scheduled Balance		0.00		0.00			0.00		0.00			0.00


		Count				0			0		0		0
				0


	Sub-Group B
		Scheduled Balance		0.00		0.00			0.00		0.00			0.00



		Count		0		0			0		0				0
	Group I


		Scheduled Balance		0.00		0.00			0.00		0.00					0.00

		Count				0			0		0		0
				0


	Sub-Group A
		Scheduled Balance		0.00		0.00			0.00		0.00			0.00


		Count				0			0		0		0
				0


	Sub-Group B
		Scheduled Balance		0.00		0.00			0.00		0.00			0.00



		Count		0		0			0		0				0
	Group II


		Scheduled Balance		0.00		0.00			0.00		0.00					0.00


		Count		0		0			0		0		0
	Deal Totals


		Scheduled Balance		0.00		0.00			0.00		0.00		0.00

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 8 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006


10. Loan Status Report
													Delinquency Calculation Method: Office of Thrift Supervision

					Current / Delinquent																	Bankruptcy								Foreclosure								REO																Total
	Deal Totals

		Count								Scheduled Balance					Count				Scheduled Balance				Count				Scheduled Balance					Count			Scheduled Balance				Actual Balance						Count								Scheduled Balance

	Current						5,399				1,076,658,021.13				8			4,450,573.64								0			0.00				0				0.00							0.00						5,407		1,081,108,594.77

	30 days					111					17,893,779.76				0			0.00								0			0.00				0				0.00							0.00						111		17,893,779.76

	60 days					45					8,124,070.74				1			143,348.67								0			0.00				0				0.00							0.00						46		8,267,419.41

	90 days					14					3,406,856.14				1			91,694.67								18			4,408,596.81				0				0.00							0.00						33		7,907,147.62

	120 days					3					372,926.97				0			0.00								13			2,087,592.54				0				0.00							0.00						16		2,460,519.51

	150 days					0					0.00				1			176,000.00								4			737,045.15				0				0.00							0.00						5		913,045.15

	180 days					0					0.00				0			0.00								0			0.00				0				0.00							0.00						0		0.00

	181+ days					0					0.00				0			0.00								0			0.00				0				0.00							0.00						0		0.00

	Total							5,572			1,106,455,654.74				11		4,861,616.98								35			7,233,234.50			0					0.00					0.00						5,618				1,118,550,506.22


	Current			96.10%								96.25%			0.14%						0.40%				0.00%				0.00%				0.00%		0.00%							0.00%								96.24%		96.65%

	30 days					1.98%					1.60%				0.00%						0.00%				0.00%				0.00%				0.00%		0.00%							0.00%							1.98%			1.60%

	60 days					0.80%					0.73%				0.02%						0.01%				0.00%				0.00%				0.00%		0.00%							0.00%							0.82%			0.74%

	90 days					0.25%					0.30%				0.02%						0.01%				0.32%				0.39%				0.00%		0.00%							0.00%							0.59%			0.71%

	120 days					0.05%					0.03%				0.00%						0.00%				0.23%				0.19%				0.00%		0.00%							0.00%							0.28%			0.22%

	150 days					0.00%					0.00%				0.02%						0.02%				0.07%				0.07%				0.00%		0.00%							0.00%							0.09%			0.08%

	180 days					0.00%					0.00%				0.00%						0.00%				0.00%				0.00%				0.00%		0.00%							0.00%						0.00%				0.00%

	181+ days					0.00%					0.00%				0.00%					0.00%					0.00%				0.00%				0.00%		0.00%								0.00%						0.00%			0.00%

	Total		99.18%						98.92%					0.20%		0.43%								0.62%				0.65%			0.00%			0.00%						0.00%						100.00%					100.00%

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 9 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



			Current / Delinquent											Bankruptcy						Foreclosure					REO											Total
Group I

	Count						Scheduled Balance							Count			Scheduled Balance	Count				Scheduled Balance					Count			Scheduled Balance	Actual Balance				Count					Scheduled Balance


Current						2,643						644,739,046.99		3		3,695,738.27					0			0.00				0		0.00			0.00					2,646			648,434,785.26

30 days					47					9,309,689.45			0			0.00					0			0.00				0		0.00			0.00					47			9,309,689.45

60 days					23					5,110,048.43			1			143,348.67					0			0.00				0		0.00			0.00					24			5,253,397.10

90 days					7					2,118,310.21			1			91,694.67					8			3,138,032.41				0		0.00			0.00					16			5,348,037.29

120 days					0					0.00			0			0.00					10			1,633,987.57				0		0.00			0.00					10			1,633,987.57

150 days					0					0.00			0			0.00					2			403,811.58				0		0.00			0.00					2			403,811.58

180 days					0					0.00			0			0.00					0			0.00				0		0.00			0.00					0			0.00

181+ days					0					0.00			0			0.00					0			0.00				0		0.00			0.00					0			0.00

Total					2,720					661,277,095.08			5			3,930,781.61				20				5,175,831.56				0		0.00				0.00				2,745			670,383,708.25


Current				96.28%				95.76%						0.11%		0.55%				0.00%				0.00%				0.00%		0.00%				0.00%				96.39%			96.73%

30 days				1.71%							1.39%		0.00%			0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				1.71%				1.39%

60 days				0.84%							0.76%		0.04%			0.02%				0.00%				0.00%				0.00%		0.00%				0.00%				0.87%		0.78%

90 days				0.26%							0.32%		0.04%			0.01%				0.29%				0.47%				0.00%		0.00%				0.00%				0.58%		0.80%

120 days				0.00%							0.00%		0.00%			0.00%				0.36%				0.24%				0.00%		0.00%				0.00%				0.36%		0.24%

150 days				0.00%							0.00%		0.00%			0.00%				0.07%				0.06%				0.00%		0.00%				0.00%				0.07%		0.06%

180 days				0.00%							0.00%		0.00%			0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				0.00%		0.00%

181+ days				0.00%							0.00%		0.00%			0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				0.00%		0.00%

Total		99.09%							98.64%				0.18%		0.59%				0.73%				0.77%			0.00%			0.00%			0.00%					100.00%		100.00%

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 10 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



		Current / Delinquent						Bankruptcy									Foreclosure						REO																				Total
Sub-Group

				Count		Scheduled Balance			Count				Scheduled Balance		Count				Scheduled Balance					Count										Scheduled Balance						Actual Balance					Count			Scheduled Balance


Current					1,713		459,965,154.64				2			3,229,980.86			0				0.00								0							0.00						0.00						1,715		463,195,135.50


30 days			31				7,126,958.35			0				0.00				0		0.00							0				0.00							0.00							31				7,126,958.35


60 days			18			4,297,682.21			0				0.00					0				0.00						0							0.00						0.00					18				4,297,682.21


90 days			6			1,830,310.21			0			0.00					6		2,286,832.42							0				0.00							0.00							12				4,117,142.63


120 days			0			0.00			0			0.00				6			1,185,576.04							0				0.00							0.00							6				1,185,576.04


150 days			0			0.00			0			0.00					2		403,811.58							0				0.00							0.00							2				403,811.58


180 days			0			0.00			0			0.00					0		0.00							0				0.00							0.00							0				0.00


181+ days			0			0.00			0			0.00					0		0.00							0				0.00							0.00							0				0.00



Total			1,768			473,220,105.41			2				3,229,980.86				14		3,876,220.04							0				0.00							0.00							1,784				480,326,306.31


Current	96.02%						95.76%		0.11%				0.67%				0.00%		0.00%								0.00%					0.00%							0.00%						96.13%			96.43%

30 days			1.74%			1.48%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							1.74%			1.48%

60 days			1.01%			0.89%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							1.01%				0.89%

90 days			0.34%			0.38%				0.00%			0.00%				0.34%		0.48%							0.00%				0.00%							0.00%							0.67%				0.86%

120 days			0.00%			0.00%				0.00%			0.00%				0.34%		0.25%							0.00%				0.00%							0.00%							0.34%				0.25%

150 days			0.00%			0.00%				0.00%			0.00%				0.11%		0.08%							0.00%				0.00%							0.00%							0.11%				0.08%

180 days			0.00%			0.00%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							0.00%				0.00%

181+ days			0.00%			0.00%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							0.00%				0.00%

Total			99.10%			98.52%				0.11%			0.67%				0.78%		0.81%						0.00%								0.00%				0.00%								100.00%			100.00%

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 11 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



		Current / Delinquent						Bankruptcy									Foreclosure						REO																				Total
Sub-Group

				Count		Scheduled Balance			Count				Scheduled Balance		Count				Scheduled Balance					Count										Scheduled Balance						Actual Balance					Count			Scheduled Balance


Current					930		184,773,892.35				1			465,757.41			0				0.00								0							0.00						0.00						931		185,239,649.76


30 days			16				2,182,731.10			0				0.00				0		0.00							0				0.00							0.00							16				2,182,731.10


60 days			5			812,366.22			1				143,348.67					0				0.00						0							0.00						0.00					6				955,714.89


90 days			1			288,000.00			1			91,694.67					2		851,199.99							0				0.00							0.00							4				1,230,894.66


120 days			0			0.00			0			0.00				4			448,411.53							0				0.00							0.00							4				448,411.53


150 days			0			0.00			0			0.00					0		0.00							0				0.00							0.00							0				0.00


180 days			0			0.00			0			0.00					0		0.00							0				0.00							0.00							0				0.00


181+ days			0			0.00			0			0.00					0		0.00							0				0.00							0.00							0				0.00



Total			952			188,056,989.67			3				700,800.75				6		1,299,611.52							0				0.00							0.00							961				190,057,401.94


Current	96.77%						97.22%		0.10%				0.25%				0.00%		0.00%								0.00%					0.00%							0.00%						96.88%			97.47%

30 days			1.66%			1.15%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							1.66%			1.15%

60 days			0.52%			0.43%				0.10%			0.08%				0.00%		0.00%							0.00%				0.00%							0.00%							0.62%				0.50%

90 days			0.10%			0.15%				0.10%			0.05%				0.21%		0.45%							0.00%				0.00%							0.00%							0.42%				0.65%

120 days			0.00%			0.00%				0.00%			0.00%				0.42%		0.24%							0.00%				0.00%							0.00%							0.42%				0.24%

150 days			0.00%			0.00%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							0.00%				0.00%

180 days			0.00%			0.00%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							0.00%				0.00%

181+ days			0.00%			0.00%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							0.00%				0.00%

Total			99.06%			98.95%				0.31%			0.37%				0.62%		0.68%						0.00%								0.00%				0.00%								100.00%			100.00%

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 12 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



			Current / Delinquent											Bankruptcy						Foreclosure					REO											Total
Group II

	Count						Scheduled Balance							Count			Scheduled Balance	Count				Scheduled Balance					Count			Scheduled Balance	Actual Balance				Count					Scheduled Balance


Current						2,756						431,918,974.14		5		754,835.37					0			0.00				0		0.00			0.00					2,761			432,673,809.51

30 days					64					8,584,090.31			0			0.00					0			0.00				0		0.00			0.00					64			8,584,090.31

60 days					22					3,014,022.31			0			0.00					0			0.00				0		0.00			0.00					22			3,014,022.31

90 days					7					1,288,545.93			0			0.00					10			1,270,564.40				0		0.00			0.00					17			2,559,110.33

120 days					3					372,926.97			0			0.00					3			453,604.97				0		0.00			0.00					6			826,531.94

150 days					0					0.00			1			176,000.00					2			333,233.57				0		0.00			0.00					3			509,233.57

180 days					0					0.00			0			0.00					0			0.00				0		0.00			0.00					0			0.00

181+ days					0					0.00			0			0.00					0			0.00				0		0.00			0.00					0			0.00

Total					2,852					445,178,559.66			6			930,835.37				15				2,057,402.94				0		0.00				0.00				2,873			448,166,797.97


Current				95.93%				96.08%						0.17%		0.17%				0.00%				0.00%				0.00%		0.00%				0.00%				96.10%			96.54%

30 days				2.23%							1.92%		0.00%			0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				2.23%				1.92%

60 days				0.77%							0.67%		0.00%			0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				0.77%		0.67%

90 days				0.24%							0.29%		0.00%			0.00%				0.35%				0.28%				0.00%		0.00%				0.00%				0.59%		0.57%

120 days				0.10%							0.08%		0.00%			0.00%				0.10%				0.10%				0.00%		0.00%				0.00%				0.21%		0.18%

150 days				0.00%							0.00%		0.03%			0.04%				0.07%				0.07%				0.00%		0.00%				0.00%				0.10%		0.11%

180 days				0.00%							0.00%		0.00%			0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				0.00%		0.00%

181+ days				0.00%							0.00%		0.00%			0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				0.00%		0.00%

Total		99.27%							99.33%				0.21%		0.21%				0.52%				0.46%			0.00%			0.00%			0.00%					100.00%		100.00%

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 13 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



		Current / Delinquent						Bankruptcy									Foreclosure						REO																				Total
Sub-Group

				Count		Scheduled Balance			Count				Scheduled Balance		Count				Scheduled Balance					Count										Scheduled Balance						Actual Balance					Count			Scheduled Balance


Current					2,360		366,757,351.86				4			554,835.37			0				0.00								0							0.00						0.00						2,364		367,312,187.23


30 days			61				8,083,117.65			0				0.00				0		0.00							0				0.00							0.00							61				8,083,117.65


60 days			20			2,684,573.86			0				0.00					0				0.00						0							0.00						0.00					20				2,684,573.86


90 days			7			1,288,545.93			0			0.00					10		1,270,564.40							0				0.00							0.00							17				2,559,110.33


120 days			3			372,926.97			0			0.00				2			205,604.97							0				0.00							0.00							5				578,531.94


150 days			0			0.00			1			176,000.00					2		333,233.57							0				0.00							0.00							3				509,233.57


180 days			0			0.00			0			0.00					0		0.00							0				0.00							0.00							0				0.00


181+ days			0			0.00			0			0.00					0		0.00							0				0.00							0.00							0				0.00



Total			2,451			379,186,516.27			5				730,835.37				14		1,809,402.94							0				0.00							0.00							2,470				381,726,754.58


Current	95.55%						96.08%		0.16%				0.15%				0.00%		0.00%								0.00%					0.00%							0.00%						95.71%			96.22%

30 days			2.47%			2.12%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							2.47%			2.12%

60 days			0.81%			0.70%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							0.81%				0.70%

90 days			0.28%			0.34%				0.00%			0.00%				0.40%		0.33%							0.00%				0.00%							0.00%							0.69%				0.67%

120 days			0.12%			0.10%				0.00%			0.00%				0.08%		0.05%							0.00%				0.00%							0.00%							0.20%				0.15%

150 days			0.00%			0.00%				0.04%			0.05%				0.08%		0.09%							0.00%				0.00%							0.00%							0.12%				0.13%

180 days			0.00%			0.00%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							0.00%				0.00%

181+ days			0.00%			0.00%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							0.00%				0.00%

Total			99.23%			99.33%				0.20%			0.19%				0.57%		0.47%						0.00%								0.00%				0.00%								100.00%			100.00%

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 14 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



		Current / Delinquent						Bankruptcy									Foreclosure						REO																				Total
Sub-Group

				Count		Scheduled Balance			Count				Scheduled Balance		Count				Scheduled Balance					Count										Scheduled Balance						Actual Balance					Count			Scheduled Balance


Current					396		65,161,622.28				1			200,000.00			0				0.00								0							0.00						0.00						397		65,361,622.28


30 days			3				500,972.66			0				0.00				0		0.00							0				0.00							0.00							3				500,972.66


60 days			2			329,448.45			0				0.00					0				0.00						0							0.00						0.00					2				329,448.45


90 days			0			0.00			0			0.00					0		0.00							0				0.00							0.00							0				0.00


120 days			0			0.00			0			0.00				1			248,000.00							0				0.00							0.00							1				248,000.00


150 days			0			0.00			0			0.00					0		0.00							0				0.00							0.00							0				0.00


180 days			0			0.00			0			0.00					0		0.00							0				0.00							0.00							0				0.00


181+ days			0			0.00			0			0.00					0		0.00							0				0.00							0.00							0				0.00



Total			401			65,992,043.39			1				200,000.00				1		248,000.00							0				0.00							0.00							403				66,440,043.39


Current	98.26%						98.08%		0.25%				0.30%				0.00%		0.00%								0.00%					0.00%							0.00%						98.51%			98.38%

30 days			0.74%			0.75%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							0.74%			0.75%

60 days			0.50%			0.50%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							0.50%				0.50%

90 days			0.00%			0.00%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							0.00%				0.00%

120 days			0.00%			0.00%				0.00%			0.00%				0.25%		0.37%							0.00%				0.00%							0.00%							0.25%				0.37%

150 days			0.00%			0.00%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							0.00%				0.00%

180 days			0.00%			0.00%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							0.00%				0.00%

181+ days			0.00%			0.00%				0.00%			0.00%				0.00%		0.00%							0.00%				0.00%							0.00%							0.00%				0.00%

Total			99.50%			99.33%				0.25%			0.30%				0.25%		0.37%						0.00%								0.00%				0.00%								100.00%			100.00%

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 15 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



11. Delinquency Data

			Totals				Totals					Totals					Totals					Totals
		Count % Count		Balance % Balance		Count % Count		Balance % Balance			Count % Count		Balance % Balance			Count % Count		Balance % Balance			Count % Count		Balance % Balance

			111	17,893,779.76			0		0.00			0		0.00			0		0.00			0		0.00
	1 Month				13 Months					25 Months					37 Months					49 Months


			1.98%	1.60%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%		0.00%


			46	8,267,419.41			0		0.00			0		0.00			0		0.00			0		0.00
	2 Months				14 Months					26 Months					38 Months					50 Months


			0.82%	0.74%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%


			33	7,907,147.62			0		0.00			0		0.00			0		0.00			0		0.00
	3 Months				15 Months					27 Months					39 Months					51 Months


			0.59%	0.71%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%


			16	2,460,519.51			0		0.00			0		0.00			0		0.00			0		0.00
	4 Months				16 Months					28 Months					40 Months					52 Months


			0.28%	0.22%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%


			5	913,045.15			0		0.00			0		0.00			0		0.00			0		0.00
	5 Months				17 Months					29 Months					41 Months					53 Months


			0.09%	0.08%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%


			0	0.00			0		0.00			0		0.00			0		0.00			0		0.00
	6 Months				18 Months					30 Months					42 Months					54 Months


			0.00%	0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%

			0	0.00			0		0.00			0		0.00			0		0.00			0		0.00
	7 Months				19 Months					31 Months					43 Months					55 Months


			0.00%	0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%

																	0		0.00
			0	0.00			0		0.00			0		0.00								0		0.00

	8 Months				20 Months					32 Months					44 Months					56 Months


			0.00%	0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%


			0	0.00			0		0.00			0		0.00			0		0.00			0		0.00
	9 Months				21 Months					33 Months					45 Months					57 Months


			0.00%	0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%


			0	0.00			0		0.00			0		0.00			0		0.00			0		0.00
	10 Months				22 Months					34 Months					46 Months					58 Months


			0.00%	0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%

														0.00					0.00
			0	0.00			0		0.00			0					0					0		0.00

	11 Months				23 Months					35 Months					47 Months					59 Months


			0.00%	0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%

			0	0.00			0		0.00			0		0.00			0		0.00			0		0.00
	12 Months				24 Months					36 Months					48 Months					60+ Months


			0.00%	0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 16 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



12. Loss Mitigation and Servicing Modifications


			Current					1 Payment				2 Payments					3+ Payments				Foreclosure				REO		Total

		Modification Type	Count			Scheduled Balance		Count			Scheduled Balance	Count				Scheduled Balance	Count		Scheduled Balance		Count	Scheduled Balance			Count	Scheduled Balance	Count		Scheduled Balance

	Sub- Group
		Capitalizations	0			0.00		0			0.00		0			0.00		0		0.00	0		0.00	0		0.00	0		0.00


		Other Modifications	0			0.00		0			0.00		0			0.00		0		0.00	0		0.00	0		0.00	0		0.00

	Sub- Group B
		Capitalizations	0			0.00		0			0.00		0			0.00		0		0.00	0		0.00	0		0.00	0		0.00


		Other Modifications	0			0.00		0			0.00		0			0.00		0		0.00	0		0.00	0		0.00	0		0.00


	Group I	Capitalizations			0		0.00			0	0.00				0	0.00		0		0.00	0		0.00	0		0.00		0		0.00


		Other Modifications			0		0.00			0	0.00				0	0.00		0		0.00	0		0.00	0		0.00		0		0.00

	Sub- Group
		Capitalizations	0			0.00		0			0.00		0			0.00		0		0.00	0		0.00	0		0.00	0		0.00


		Other Modifications	0			0.00		0			0.00		0			0.00		0		0.00	0		0.00	0		0.00	0		0.00

	Sub- Group B
		Capitalizations	0			0.00		0			0.00		0			0.00		0		0.00	0		0.00	0		0.00	0		0.00


		Other Modifications	0			0.00		0			0.00		0			0.00		0		0.00	0		0.00	0		0.00	0		0.00


	Group II	Capitalizations			0		0.00			0	0.00				0	0.00		0		0.00	0		0.00	0		0.00		0		0.00


		Other Modifications			0		0.00			0	0.00				0	0.00		0		0.00	0		0.00	0		0.00		0		0.00


		Capitalizations		0		0.00			0		0.00			0		0.00		0		0.00	0		0.00	0		0.00	0		0.00

	Deal Totals
		Other
				0		0.00			0		0.00			0		0.00		0		0.00	0		0.00	0		0.00	0		0.00

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 17 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



						Payoffs										Repurchases									Liquidations													Total

				Current Month					Cumulative						Current Month					Cumulative					Current Month				Cumulative								Current Month						Cumulative
Modification Type

				Count			Scheduled Balance		Count	Scheduled Balance				Count				Scheduled Balance		Count		Scheduled Balance		Count		Scheduled Balance			Count		Scheduled Balance					Count				Scheduled Balance			Count		Scheduled Balance


Sub-	Capitalizations				0		0.00		0		0.00				0			0.00		0		0.00		0		0.00			0			0.00				0				0.00			0				0.00


	Other Modifications				0		0.00		0		0.00				0			0.00		0		0.00		0		0.00			0			0.00				0				0.00			0		0.00



Sub-	Capitalizations				0		0.00		0		0.00				0			0.00		0		0.00		0		0.00			0			0.00				0				0.00			0				0.00


	Other Modifications				0		0.00		0		0.00				0			0.00		0		0.00		0		0.00			0			0.00				0				0.00			0		0.00


Group I
		Capitalizations			0		0.00		0		0.00				0			0.00		0		0.00		0		0.00			0			0.00				0				0.00			0					0.00



		Other Modifications			0		0.00		0		0.00				0			0.00		0		0.00		0		0.00			0			0.00				0				0.00			0					0.00



Sub-	Capitalizations					0		0.00		0			0.00				0				0.00		0				0.00	0			0.00				0		0.00				0						0.00			0	0.00


	Other Modifications				0		0.00		0		0.00				0			0.00		0		0.00		0		0.00				0				0.00				0				0.00			0		0.00



Sub-	Capitalizations				0		0.00		0		0.00				0			0.00		0		0.00		0		0.00			0				0.00				0				0.00			0					0.00


	Other Modifications				0		0.00		0		0.00				0			0.00		0		0.00		0		0.00			0				0.00				0				0.00			0		0.00


Group II
		Capitalizations			0		0.00		0		0.00				0			0.00		0		0.00		0		0.00			0			0.00				0				0.00			0						0.00



		Other Modifications			0		0.00		0		0.00				0			0.00		0		0.00		0		0.00			0			0.00				0				0.00			0					0.00



Deal Totals	Capitalizations					0		0.00		0			0.00				0				0.00		0				0.00	0			0.00				0		0.00				0						0.00			0	0.00


	Other Modifications

			0		0.00		0		0.00			0			0.00		0		0.00		0			0.00		0			0.00					0				0.00	0				0.00

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 18 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



13. Losses and Recoveries
A. Current Cycle Realized Losses

			Current Period Realized Losses	Liquidations											Charge-Offs						Servicing Modifications					Bankruptcy Losses		Total

			Loss Count									0							0						0		0							0


	GroupI		Beginning Aggregate Scheduled Balance									0.00							0.00						0.00		0.00							0.00


			Principal Portion of Loss										0.00						0.00						0.00		0.00							0.00



			Interest Portion of Loss											0.00					0.00						0.00		0.00							0.00


			Total Realized Loss								0.00						0.00						0.00				0.00					0.00


			Loss Count									0							0						0		0							0


	GroupII		Beginning Aggregate Scheduled Balance									0.00							0.00						0.00		0.00							0.00


			Principal Portion of Loss										0.00						0.00						0.00		0.00							0.00



			Interest Portion of Loss											0.00					0.00						0.00		0.00							0.00


			Total Realized Loss								0.00						0.00						0.00				0.00					0.00


		Loss Count						0										0						0		0							0


		Beginning Aggregate Scheduled Balance						0.00										0.00						0.00		0.00							0.00
	Deal Totals



		Principal Portion of Loss						0.00										0.00						0.00		0.00							0.00


		Interest Portion of Loss					0.00											0.00						0.00		0.00							0.00


		Total Realized Loss				0.00										0.00						0.00				0.00					0.00


B. Cumulative Realized Losses

			Cumulative Realized Losses	Liquidations											Charge-Offs						Servicing Modifications					Bankruptcy Losses		Total


	GroupI	Loss Count								0										0					0		0			0


		Total Realized Loss							0.00											0.00					0.00		0.00			0.00



	GroupII	Loss Count								0										0					0		0			0


		Total Realized Loss							0.00											0.00					0.00		0.00			0.00



	Deal Totals	Loss Count				0												0						0		0			0


		Total Realized Loss			0.00													0.00						0.00		0.00			0.00

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 19 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



C. Subsequent Recoveries

				Subsequent Recoveries	Current Period						Cumulative


			Subsequent Recoveries Count						0			0

		GroupI
			Subsequent Recoveries						0.00			0.00


			Net Loss 1						0.00			0.00


			Net Loss % 2				0.00%					0.00%



			Subsequent Recoveries Count						0			0

		GroupII
			Subsequent Recoveries						0.00			0.00


			Net Loss 1						0.00			0.00


			Net Loss % 2				0.00%					0.00%



			Subsequent Recoveries Count					0		0


			Subsequent Recoveries					0.00		0.00
		Deal Totals


			Net Loss 1					0.00		0.00



			Net Loss % 2			0.00%				0.00%

	1 Total Realized Loss less Subsequent Recoveries
	2 Net Loss % of Original Balance

D. Default Percentages

Default Loss Percentage

1 Month

3 Months

6 Months

12 Months

Life of Deal

Group

Monthly Default Rate

0.00%

Constant Default Rate

0.00%

Group

Monthly Default Rate

0.00%

Constant Default Rate

0.00%

Monthly Default Rate

0.00%

Deal Totals

Constant Default Rate

0.00%

1-Month MDR (Current Month) = SUM(Beginning Scheduled balances of liquidating loans) / [SUM(Beginning Scheduled loan balances)- SUM(Scheduled Principal payments)]
m-Month = 3, 6, 12, months or the life of deal to date
m-Month MDR(over m months in period where n is current month)= 1-[(1-MDRn-m+1) * (1-MDRn-m+2) *.* (1-MDR n-1) * (1-MDRn)]^(1/m)
CDRm = 1- [(1- MDRm)^12],where m is number of months in period

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 20 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006

14. Credit Enhancement Report

Hedge Agreements

Description

Provider

Termination
Date

Amount Received From Provider

Amount Paid to Provider

Swap Agreement

Deutsche Bank

01/25/2010

4,604,552.53

4,438,006.59



16. Overcollateralization Summary

		Prior Required Overcollateralization Amount	Beginning Overcollateralization Amount	Overcollateralization Increase/(Reduction) Amount		Ending Overcollateralization Amount		Current Required Overcollateralization Amount
	Deal Total
		26,400,021.22	26,400,021.22		0.00		26,400,021.22	26,400,021.22

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 21 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



17. Excess Cashflow, Overcollateralization and Derivative Amounts

	Excess Cashflow and Derivative Summary

	(1)	Scheduled Unmodified Net Interest	6,651,662.51


	(2)	Interest Losses	0.00


	(3)	Subsequent Recoveries	0.00


	(4)	Interest Adjustment Amount	0.00


	(5)	Swap Payment Amount - IN	166,545.95


	(6)	Swap Payment Amount - OUT	0.00


	(7)	Certificate Interest Amount	4,866,758.35


	(8)	OC Reduction Amount	0.00


	(9)	Excess Cashflow Prior to OC Provisions and Derivative Amounts Available	1,951,450.11


	Overcollateralization and Derivative Amounts

		Excess Cashflow Prior to OC Provisions and Derivative Amounts Available	1,951,450.11


	(1)	Principal Portion of Realized Loss covered by Swap	0.00


	(2)	Overcollateralization Increase covered by Swap	0.00


	(3)	Prepayment Interest Shortfall covered by Swap	0.00


	(4)	Prior Unpaid Prepayment Interest Shortfall covered by Swap	0.00


	(5)	Basis Risk Shortfall covered by Swap	0.00


	(6)	Relief Act Shortfall covered by Swap	0.00


	(7)	Unreimbursed Realiazed Loss covered by Swap	0.00


	(8)	Unreimbursed Principal Portion of Realized Losses	0.00


	(9)	Principal Portion of Realized Losses	0.00


	(10)	Overcollateralization Increase	0.00


	(11)	Prepayment Interest Shortfall	0.00


	(12)	Unpaid PPIS With Accrued Interest	0.00

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 22 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006


(13)	Basis Risk Shortfall Carry-Forward Amount	0.00


(14)	Relief Act Shortfall	0.00


(15)	Unreimbursed Realized Losses	0.00


(16)	Swap Termination Payment Amount	0.00


(17)	To Class SB Certificates	1,951,450.11

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 23 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006


18. Performance Tests


	Senior Balance Test

		Senior Certificate Beginning Balance - Actual Value	983,449,698.22

		Zero Balance	0.00

		Senior Certificate Beginning Balance = 0.00	False

	Current Distribution Date >= Target Distribution

		Current Distribution Period	4

		StepDownTarget Distribution Period	37

		Current Distribution Date >= Target Distribution Date	False

	Stepdown Date - Senior Enhancement Test

		Current Senior Enhancement Percent - Actual value	14.32210900%

		Specified Senior Enhancement Percent - Target value	26.70000000%

		Senior Enhance Pct >= Specified Senior Enhance Pct (Actual End Balance <= Target End Balance)	False

	StepDown Date and Senior Enhancement pass

		Current Distribution Date >= Target Distribution Date	False

		Senior Enhance Pct >= Specified Senior Enhance Pct (Actual End Balance <= Target End Balance)	False

		After StepDown Date and Senior Enh Percent >= Target Percent	False

	StepDown Date has occured

		Senior Certificate Beginning Balance = 0.00	False

		After StepDown Date and Senior Enh Percent >= Target Percent	False

		Stepdown Date has occurred	False

	Sixty-Plus Delinquency Percentage >= Target %

		3-Month Average Sixty-Plus Delinquency Percentage - Actual Value	1.22049100%

		Senior Enhancement Delinquency Percentage - Target Value	6.05825200%

		Sixty-Plus Delinquency Percentage >= Senior Enhancement Delinquency Percentage Target	False

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 24 of 25

Statement to Certificateholder

Residential Asset Mtge Products, 2006-RS1

May 25, 2006



Trigger Event clause (b) - Realized Loss Test

	Aggregate Realized Loss Percentage - Actual Value	0.00000000%

	Scheduled Loss Target Percent	0.85000000%

	Aggregate Realized Loss Percentage >= Scheduled Loss Percent	False

Trigger Event is in effect?

	Sixty-Plus Delinquency Percentage >= Senior Enhancement Delinquency Percentage Target	False

	Aggregate Realized Loss Percentage >= Scheduled Loss Percent	False

	Trigger Event is in effect	False



20. Comments

	ERISA Text:	Each beneficial owner of any Certificate (or any interest therein) which provides credit enhancement for any other Certificate and is available in book-entry form, including any such

		Class M Certificate, shall be deemed to have represented, by virtue of its acquisition or holding of such Certificate (or interest therein), that either: a) it is not an employee benefit
		or other plan subject to the prohibited transaction provision of the Employee Retirement Income Security Act of 1974, as amended('ERISA'), or Section 4975 of the Internal Revenue
		Code of 1986, as amended (a 'Plan'), or any other person (including an investment manager, a named fiduciary or a trustee of any Plan) acting, directly or indirectly, on behalf of
		purchasing any Certificate with 'plan assets' of any Plan; or b) (i) the transferee is an insurance company, (ii) the source of funds to be used by it to purchase the Certificates is an
		'insurance company general account' (within the meaning of Department of Labor Prohibited Transaction Class Exemption ('PTCE') 95-60), and (iii) the conditions set forth in
		Section I and III of PTCE 95-60 have been satisfied. Any purported beneficial owner of any such book-entry Certificate (or interest therein) to whom either (a) or (b) above does not
		apply shall indemnify and hold harmless the Company, the Trustee, the Master Servicer, any Subservicer, and the Trust Fund from and against any and all liabilities, claim, cost or
		expenses incurred by such parties as a result of its acquisition or holding of such Certificate.

05/24/2006

4:00:56PM

GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors

Page 25 of 25



	Statement To Certificateholder



	Residential Asset Mortgage Products, 2006-RS1

	May 25, 2006



	Cash Flow Received and Uses of Funds


	Cash Flow Received		Amount

	Principal and Interest Payments		31,662,429.21
	Prepayment Premium		146,984.31
	Liquidation and Insurance Proceeds		0.00
	Subsequent Recoveries		0.00
	Repurchase Proceeds		0.00
	Other Deposits/Adjustments (including Derivative Payment)		255,534.94
	Total Deposits		32,064,948.46

	Uses of Funds		Amount

	Transfer to Certificate Account		32,064,405.99
	Reimbursed Advances and Expenses		0.00
	Master Servicing Compensation		542.47
	Derivative Payment		0.00
	Total Withdrawals		32,064,948.46

	Ending Balance		0.00



		GMAC-RFC, 2255 North Ontario Street, Suite 400, Burbank, CA 91504, 818.260.1400, www.gmacrfc.com/investors	Appendix A

RAMP Series 2006-RS1 Trust 10-D