EX-99 2 j1122606.txt EX 99.1 EXHIBIT INDEX Exhibit 99 Monthly Remittance Statement dated December 26, 2006 EX-99.1466 Computational Material Payment Date: 12/26/06 GMACM Mortgage Loan Trust 2006-J1, GMACM Mortgage Pass-Through Certificates, ------------------------------------------------------------

Payment Date: 12/26/06 GMACM Mortgage Loan Trust 2006-J1, GMACM Mortgage Pass-Through Certificates, ------------------------------------------------------------

------------------------------------------------------------ (null) GMACM Mortgage Loan Trust 2006-J1, GMACM Mortgage Pass-Through Certificates, ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Total ----- Prin balance 511,001,555.00 511,001,555.00 Loan count 1055 1055 Avg loan rate 6.146386% 6.146386 Prepay amount 3,475,853.15 3,475,853.15 -------------------------------------------------------------------------------- ADVANCES -------------------------------------------------------------------------------- Total ----- Agg advances N/A N/A Adv this period 0.00 0.00 -------------------------------------------------------------------------------- LOSSES & INSURANCE COVERAGES -------------------------------------------------------------------------------- Total ----- Realized losses 0.00 0.00 Cumulative losses 0.00 0.00 Coverage Amounts Total ---------------- ----- Bankruptcy 119,744.59 119,744.59 Fraud 5,500,030.00 5,500,030.00 Special Hazard 5,936,712.28 5,936,712.28 Aggregate Certificate Information ----------------------------------------------------------------------------- Class Aggregate Aggregate Aggregate Type Percentage Prepay Pct. End Cert. Bal. ----------------------------------------------------------------------------- Senior 96.033862% 100.000000% 494,554,422.50 ----------------------------------------------------------------------------- Junior 3.966138% 0.000000% 20,424,785.64 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 10 3,712,686.75 60 to 89 days 2 1,453,125.86 90 or more 0 0.00 Foreclosure 2 606,223.61 Totals: 14 5,772,036.22 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- REO INFORMATION -------------------------------------------------------------------------------- REO Date Loan Number Ending Stated Balance Book Value -------- ----------- --------------------- ---------- N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A Totals: 0 N/A Current Total Outstanding Balance: 0.00 Current Total Outstanding Number of Loans: 0 -------------------------------------------------------------------------------- OTHER INFORMATION -------------------------------------------------------------------------------- Amount/Withdrawal Total/Ending Bal. ----------------- ----------------- Available remittance amount 6,528,900.72 6,528,900.72 Principal remittance amount 4,047,746.56 4,047,746.56 Interest remittance amount 2,481,154.16 2,481,154.16

GMACM Mortgage Loan Trust 2006-J1 10-D