Statement to Certificateholder

Distribution Information

Deal Information

1. Distribution Summary

Deal Name:

Residential Accredit Loans Inc, 2006-QA1

2. Factor Summary

Asset Type:

Mortgage Asset-Backed Pass-Through Certificates

3. Components Information

(Not Applicable)

Closing Date:

01/30/2006

4. Interest Summary

First Distribution Date:

02/25/2006

5. Other Income Detail

(Not Applicable)

Determination Date:

06/22/2006

6. Interest Shortfalls, Compensation and Expenses

Distribution Date:

06/26/2006

Record Date:

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

(Not Applicable)

Book-Entry:

05/31/2006

8. Collateral Summary

Definitive:

05/31/2006

9. Repurchase Information

Trustee:

Deutsche Bank Trust Company Americas

Main Telephone:

714-247-6000

10. Loan Status Report (Delinquencies)

11. Deal Delinquencies (30 Day Buckets)

GMAC-RFC

Bond Administrator:

Rona Hsu

12. Loss Mitigation and Servicing Modifications

Telephone:

818-260-1508

13. Losses and Recoveries

Pool(s) :

40280,40281,40282

14. Credit Enhancement Report

(Not Applicable)

15. Distribution Percentages

16. Overcollateralization Summary

(Not Applicable)

17. Excess Cash Flow, Overcollateralization
Provisions and Derivative Amounts

(Not Applicable)

18. Performance Tests

19. Lender Paid Mortgage Insurance

(Not Applicable)

20. Comments

06/28/2006

6:49:41PM

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

Page 1 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 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				761118SZ2	95,605,900.00			87,952,180.83				5.94500747				1,416,373.25		435,730.31			1,852,103.56				0.00	0.00				0.00			86,535,807.58


A-I-2				761118TA6	10,623,000.00			9,772,576.97				5.94500797				157,376.61		48,415.04			205,791.65				0.00	0.00				0.00			9,615,200.36


A-II-1				761118TB4	318,919,000.00			307,932,434.36				6.00766204				3,584,769.90		1,541,628.33			5,126,398.23				0.00	0.00				0.00			304,347,664.46


A-II-2				761118TC2	35,435,000.00			34,214,285.80				6.00766210				398,302.78		171,289.89			569,592.67				0.00	0.00				0.00			33,815,983.02


A-III-1				761118TD0	92,318,000.00			86,380,866.84				6.29369567				2,866,874.14		453,045.74			3,319,919.88				0.00	0.00				0.00			83,513,992.70


A-III-2				761118TE8	10,257,000.00			9,597,354.27				6.29369577				318,524.32		50,335.69			368,860.01				0.00	0.00				0.00			9,278,829.95


R				761118TF5	100.00			0.00				0.00000000				0.00		0.00			0.00				0.00	0.00				0.00			0.00


M-1				761118TG3	15,402,000.00			15,393,151.81				6.04794815				2,225.30		77,580.82			79,806.12				0.00	0.00				0.00			15,390,926.51


M-2				761118TH1	9,360,000.00			9,354,622.84				6.04794880				1,352.35		47,146.90			48,499.25				0.00	0.00				0.00			9,353,270.49


M-3				761118TJ7	5,435,000.00			5,431,877.69				6.04794840				785.26		27,376.43			28,161.69				0.00	0.00				0.00			5,431,092.43


B-1				761118TK4	4,529,000.00			4,526,398.17				6.04794783				654.36		22,812.85			23,467.21				0.00	0.00				0.00			4,525,743.81


B-2				761118TL2	3,623,000.00			3,620,918.65				6.04794698				523.46		18,249.27			18,772.73				0.00	0.00				0.00			3,620,395.19


B-3				761118TM0	2,418,251.00			2,416,861.76				6.04794873				349.40		12,180.88			12,530.28				0.00	0.00				0.00			2,416,512.36


			Deal Totals			603,925,251.00		576,593,529.99						8,748,111.13				2,905,792.15			11,653,903.28			0.00			0.00			0.00			567,845,418.86

06/28/2006

6:49:41PM

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

Page 2 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 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	761118SZ2	919.94511667		14.81470547	4.55756716	19.37227263	0.00000000	0.00000000	905.13041120

	A-I-2	761118TA6	919.94511626		14.81470489	4.55756754	19.37227243	0.00000000	0.00000000	905.13041137

	A-II-1	761118TB4	965.55060802		11.24037734	4.83391811	16.07429545	0.00000000	0.00000000	954.31023069

	A-II-2	761118TC2	965.55060816		11.24037759	4.83391816	16.07429575	0.00000000	0.00000000	954.31023056

	A-III-1	761118TD0	935.68823891		31.05433545	4.90744752	35.96178297	0.00000000	0.00000000	904.63390346

	A-III-2	761118TE8	935.68823925		31.05433558	4.90744760	35.96178317	0.00000000	0.00000000	904.63390368

	R	761118TF5	0.00000000		0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

	M-1	761118TG3	999.42551682		0.14448124	5.03706142	5.18154266	0.00000000	0.00000000	999.28103558

	M-2	761118TH1	999.42551709		0.14448184	5.03706197	5.18154380	0.00000000	0.00000000	999.28103526

	M-3	761118TJ7	999.42551794		0.14448206	5.03706164	5.18154370	0.00000000	0.00000000	999.28103588

	B-1	761118TK4	999.42551777		0.14448223	5.03706116	5.18154339	0.00000000	0.00000000	999.28103555

	B-2	761118TL2	999.42551753		0.14448247	5.03706045	5.18154292	0.00000000	0.00000000	999.28103505

	B-3	761118TM0	999.42551869		0.14448459	5.03706191	5.18154650	0.00000000	0.00000000	999.28103410



	Deal Factor :			94.02577851%


	Group I Factor :			91.14534293%


	Group II Factor :			95.73563811%


	Group III Factor :			91.10198975%

06/28/2006

6:49:41PM

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

Page 3 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 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	05/01/2006		05/31/2006		30/360		87,952,180.83	5.94500747	435,730.31		0.00		0.00			0.00		0.00		435,730.31		0.00	0.00

A-I-2	05/01/2006		05/31/2006		30/360		9,772,576.97	5.94500797	48,415.04		0.00		0.00			0.00		0.00		48,415.04		0.00	0.00

A-II-1	05/01/2006		05/31/2006		30/360		307,932,434.36	6.00766204	1,541,628.33		0.00		0.00			0.00		0.00		1,541,628.33		0.00	0.00

A-II-2	05/01/2006		05/31/2006		30/360		34,214,285.80	6.00766210	171,289.89		0.00		0.00			0.00		0.00		171,289.89		0.00	0.00

A-III-1	05/01/2006		05/31/2006		30/360		86,380,866.84	6.29369567	453,045.74		0.00		0.00			0.00		0.00		453,045.74		0.00	0.00

A-III-2	05/01/2006		05/31/2006		30/360		9,597,354.27	6.29369577	50,335.69		0.00		0.00			0.00		0.00		50,335.69		0.00	0.00

M-1	05/01/2006		05/31/2006		30/360		15,393,151.81	6.04794815	77,580.82		0.00		0.00			0.00		0.00		77,580.82		0.00	0.00

M-2	05/01/2006		05/31/2006		30/360		9,354,622.84	6.04794880	47,146.90		0.00		0.00			0.00		0.00		47,146.90		0.00	0.00

M-3	05/01/2006		05/31/2006		30/360		5,431,877.69	6.04794840	27,376.43		0.00		0.00			0.00		0.00		27,376.43		0.00	0.00

B-1	05/01/2006		05/31/2006		30/360		4,526,398.17	6.04794783	22,812.85		0.00		0.00			0.00		0.00		22,812.85		0.00	0.00

B-2	05/01/2006		05/31/2006		30/360		3,620,918.65	6.04794698	18,249.27		0.00		0.00			0.00		0.00		18,249.27		0.00	0.00

B-3	05/01/2006		05/31/2006		30/360		2,416,861.76	6.04794873	12,180.88		0.00		0.00			0.00		0.00		12,180.88		0.00	0.00

Deal Totals						576,593,529.99			2,905,792.15		0.00		0.00			0.00		0.00		2,905,792.15		0.00


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



	Group I	1,586.90		1,586.90			0.00			0	0.00		22,952.66		2,951.81		20,120.40	0.00	0.00	0.00

	Group II	2,287.84		2,287.84			0.00			0	0.00		76,555.80		13,100.11		55,977.22	0.00	0.00	0.00

	Group III	2,760.91		2,760.91			0.00			0	0.00		21,503.18		1,565.51		9,767.69	0.00	0.00	0.00

	Deal Totals	6,635.65		6,635.65			0.00			0	0.00		121,011.64		17,617.43		85,865.31	0.00	0.00	0.00

06/28/2006

6:49:41PM

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

Page 4 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 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
Group I
					417		113,918,895.73				391		105,407,372.66			48					28,808.66			6		1,521,350.00			0	0.00		0			0.00		385		103,831,768.18

Group II
					1,337		380,005,338.10				1,296		367,786,515.96			175					15,344.68			13		3,928,922.71			0	0.00		0			0.00		1,283		363,800,535.29

Group III
					360		110,001,017.17				344		103,399,641.36			38					5,461.27			11		3,165,355.61			0	0.00		0			0.00		333		100,213,115.39


	Deal Totals			2,114		603,925,251.00						2,031	576,593,529.98					261				49,614.61	30			8,615,628.32			0	0.00	0				0.00			2,001	567,845,418.86



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

		Group I
			6.25671857						6.24985801		351.80				351.80		5.94500745			5.93798696			5.94500745				N/A		N/A

		Group II
			6.30766203						6.30824353		353.88				353.88		6.00766203			6.00824353			6.00766203				N/A		N/A

		Group III
			6.59369566						6.58394375		354.31				354.31		6.29369566			6.28394375			6.29369566				N/A		N/A

		Deal Totals
			6.34964301						6.34622306		353.58				353.58		6.04750209			6.04405242			6.04750209				N/A		N/A



C. Constant Prepayment Rate

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


	Group-I		16.29%							23.81%															19.72%

	Group-II		12.14%							11.44%															9.81%

	Group-III		31.19%							21.80%															19.89%

	Deal Totals		16.62%							15.76%															13.59%

06/28/2006

6:49:41PM

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

Page 5 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 2006



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


	Group I
		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


	Group III
		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

06/28/2006

6:49:41PM

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

Page 6 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 2006


10. Loan Status Report
													Delinquency Calculation Method: Mortgage Bankers Association

					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						1,942				551,629,619.23				1			347,764.57								0			0.00				0				0.00							0.00						1,943		551,977,383.80

	30 days					41					10,917,073.57				0			0.00								0			0.00				0				0.00							0.00						41		10,917,073.57

	60 days					9					2,109,313.29				0			0.00								0			0.00				0				0.00							0.00						9		2,109,313.29

	90 days					0					0.00				0			0.00								1			496,000.00				0				0.00							0.00						1		496,000.00

	120 days					3					1,163,357.62				0			0.00								4			1,182,290.58				0				0.00							0.00						7		2,345,648.20

	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							1,995			565,819,363.71				1		347,764.57								5			1,678,290.58			0					0.00					0.00						2,001				567,845,418.86


	Current			97.05%								97.14%			0.05%						0.06%				0.00%				0.00%				0.00%		0.00%							0.00%								97.10%		97.21%

	30 days					2.05%					1.92%				0.00%						0.00%				0.00%				0.00%				0.00%		0.00%							0.00%							2.05%			1.92%

	60 days					0.45%					0.37%				0.00%						0.00%				0.00%				0.00%				0.00%		0.00%							0.00%							0.45%			0.37%

	90 days					0.00%					0.00%				0.00%						0.00%				0.05%				0.09%				0.00%		0.00%							0.00%							0.05%			0.09%

	120 days					0.15%					0.20%				0.00%						0.00%				0.20%				0.21%				0.00%		0.00%							0.00%							0.35%			0.41%

	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		99.70%						99.64%					0.05%		0.06%								0.25%				0.30%			0.00%			0.00%						0.00%						100.00%					100.00%

06/28/2006

6:49:41PM

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

Page 7 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 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						374						100,386,646.44		0		0.00					0			0.00				0		0.00			0.00					374			100,386,646.44

30 days					8					2,632,164.12			0			0.00					0			0.00				0		0.00			0.00					8			2,632,164.12

60 days					2					252,800.00			0			0.00					0			0.00				0		0.00			0.00					2			252,800.00

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

120 days					1					560,157.62			0			0.00					0			0.00				0		0.00			0.00					1			560,157.62

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					385					103,831,768.18			0			0.00				0				0.00				0		0.00				0.00				385			103,831,768.18


Current				97.14%				96.68%						0.00%		0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				97.14%			96.68%

30 days				2.08%							2.54%		0.00%			0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				2.08%				2.54%

60 days				0.52%							0.24%		0.00%			0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				0.52%		0.24%

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				0.26%							0.54%		0.00%			0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				0.26%		0.54%

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		100.00%							100.00%				0.00%		0.00%				0.00%				0.00%			0.00%			0.00%			0.00%					100.00%		100.00%

06/28/2006

6:49:41PM

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

Page 8 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 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						1,241						352,812,599.57		1		347,764.57					0			0.00				0		0.00			0.00					1,242			353,160,364.14

30 days					30					7,350,251.28			0			0.00					0			0.00				0		0.00			0.00					30			7,350,251.28

60 days					5					1,166,029.29			0			0.00					0			0.00				0		0.00			0.00					5			1,166,029.29

90 days					0					0.00			0			0.00					1			496,000.00				0		0.00			0.00					1			496,000.00

120 days					2					603,200.00			0			0.00					3			1,024,690.58				0		0.00			0.00					5			1,627,890.58

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					1,278					361,932,080.14			1			347,764.57				4				1,520,690.58				0		0.00				0.00				1,283			363,800,535.29


Current				96.73%				96.98%						0.08%		0.10%				0.00%				0.00%				0.00%		0.00%				0.00%				96.80%			97.08%

30 days				2.34%							2.02%		0.00%			0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				2.34%				2.02%

60 days				0.39%							0.32%		0.00%			0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				0.39%		0.32%

90 days				0.00%							0.00%		0.00%			0.00%				0.08%				0.14%				0.00%		0.00%				0.00%				0.08%		0.14%

120 days				0.16%							0.17%		0.00%			0.00%				0.23%				0.28%				0.00%		0.00%				0.00%				0.39%		0.45%

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		99.61%							99.49%				0.08%		0.10%				0.31%				0.42%			0.00%			0.00%			0.00%					100.00%		100.00%

06/28/2006

6:49:41PM

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

Page 9 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 2006



			Current / Delinquent											Bankruptcy						Foreclosure					REO											Total
Group III

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


Current						327						98,430,373.22		0		0.00					0			0.00				0		0.00			0.00					327			98,430,373.22

30 days					3					934,658.17			0			0.00					0			0.00				0		0.00			0.00					3			934,658.17

60 days					2					690,484.00			0			0.00					0			0.00				0		0.00			0.00					2			690,484.00

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			157,600.00				0		0.00			0.00					1			157,600.00

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					332					100,055,515.39			0			0.00				1				157,600.00				0		0.00				0.00				333			100,213,115.39


Current				98.20%				98.22%						0.00%		0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				98.20%			98.22%

30 days				0.90%							0.93%		0.00%			0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				0.90%				0.93%

60 days				0.60%							0.69%		0.00%			0.00%				0.00%				0.00%				0.00%		0.00%				0.00%				0.60%		0.69%

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%				0.30%				0.16%				0.00%		0.00%				0.00%				0.30%		0.16%

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		99.70%							99.84%				0.00%		0.00%				0.30%				0.16%			0.00%			0.00%			0.00%					100.00%		100.00%

06/28/2006

6:49:41PM

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

Page 10 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 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

			41	10,917,073.57			0		0.00			0		0.00			0		0.00			0		0.00
	1 Month				13 Months					25 Months					37 Months					49 Months


			2.05%	1.92%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%		0.00%


			9	2,109,313.29			0		0.00			0		0.00			0		0.00			0		0.00
	2 Months				14 Months					26 Months					38 Months					50 Months


			0.45%	0.37%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%


			1	496,000.00			0		0.00			0		0.00			0		0.00			0		0.00
	3 Months				15 Months					27 Months					39 Months					51 Months


			0.05%	0.09%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%			0.00%		0.00%


			7	2,345,648.20			0		0.00			0		0.00			0		0.00			0		0.00
	4 Months				16 Months					28 Months					40 Months					52 Months


			0.35%	0.41%			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
	5 Months				17 Months					29 Months					41 Months					53 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
	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%

06/28/2006

6:49:41PM

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

Page 11 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 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


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



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



Group III		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



				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


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



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



Group III	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

06/28/2006

6:49:41PM

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

Page 12 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 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


	Group I	Beginning Aggregate Scheduled Balance			0.00								0.00						0.00		0.00			0


		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


	Group II	Beginning Aggregate Scheduled Balance			0.00								0.00						0.00		0.00			0


		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


	Group III	Beginning Aggregate Scheduled Balance			0.00								0.00						0.00		0.00			0


		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


	Group I	Loss Count			0								0					0			0			0


		Total Realized Loss				0.00								0.00						0.00	0.00				0.00

06/28/2006

6:49:41PM

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

Page 13 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 2006



		Group II	Loss Count		0								0							0		0		0


			Total Realized Loss				0.00							0.00							0.00	0.00			0.00



		Group III	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



C. Subsequent Recoveries

				Subsequent Recoveries		Current Period												Cumulative


			Subsequent Recoveries Count							0					0
		Group I
			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
		Group II
			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
		Group III
			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

06/28/2006

6:49:41PM

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

Page 14 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 2006

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%

Group

Monthly Default Rate

0.00%

III

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

E. Special Hazard, Fraud Loss, and Bankruptcy

Special Hazard Amount

Fraud Loss Amount

Bankruptcy Amount

Deal Totals

6,039,253.00

18,117,758.00

248,627.00

06/28/2006

6:49:41PM

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

Page 15 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 2006



15. Distribution Percentages


		Beginning Current Super		Beginning Current	Beginning Current		Beginning Current Senior

	I	0.00000000%		0.00000000%	92.71150142%	100.00000000%



	II	0.00000000%		0.00000000%	93.02861995%	100.00000000%



	III	0.00000000%		0.00000000%	92.82258608%	100.00000000%



		Ending Percentage

	M-1		2.71040780%

	M-2		1.64715082%

	M-3		0.95643854%

	Class M Total:		5.31399716%


	B-1		0.79700279%

	B-2		0.63756703%

	B-3		0.42555813%

	Class B Total:		1.86012795%

06/28/2006

6:49:41PM

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

Page 16 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 2006


18. Performance Tests


	Current Distribution Date >= Target Distribution

		Current Distribution Date >= Target Distribution Date	False

	Current Senior Pct > Initial Senior Percent

		Current Senior Percentage > Original Senior Percentage	False

	60+ Dlq Avg Loan Balance / Subordinate Balance

		Dlq Average Loan Balance / Class M and B balance Test	True

	Aggregate Realized Loss Pct < Scheduled Loss Pct

		Aggregate Realized Loss Test	True

	Sr. Accel. % Trigger - 1st Trigger Event

		1st Senior Accelerated Stepdown Trigger	True

	Current Sub % >= 2 Times Original Sub %

		Current Subordinate Percentage >= 2 Times Original Subordinate Percentage	False

	Aggregate Realized Loss Pct <= Scheduled Loss Pct

		Aggregate Realized Loss Percentage > 2nd Scheduled Loss Percentage	False

	Sr. Accel. % Trigger - Delinquent Test & Cummulati

		Delinquency Test AND Aggregate Realized Loss Test	False

	Sr. Accel. % Trigger - SubTest AND 2TimesTrigger

		Subordinate Pct > 2X Initial Subordinate Pct AND Delinquency Test AND Aggregate Realized Loss	False

	Senior Accelerated Stepdown has occured?

		Senior Accelerated Stepdown Trigger in effect?	False

	M-2, M-3, B-1, B-2, B-3 BegBal/PoolBal

		Class M-2 Prepayment Distribution Trigger	False

	M-3, B-1, B-2, B-3 BegBal/PoolBal

		Class M-3 Prepayment Distribution Trigger	False

	B-1, B-2, B-3 BegBal/PoolBal

		Class B-1 Prepayment Distribution Trigger	False

06/28/2006

6:49:41PM

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

Page 17 of 18

Statement to Certificateholder

Residential Accredit Loans Inc, 2006-QA1

June 26, 2006



B-2, B-3 BegBal/PoolBal

	Class B-2 Prepayment Distribution Trigger	False

B-3 BegBal/PoolBal

	Class B-3 Prepayment Distribution Trigger	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.

06/28/2006

6:49:41PM

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

Page 18 of 18



	Statement To Certificateholder



	Residential Accredit Loans Inc., 2006-QA1

	June 26, 2006



	Cash Flow Received and Uses of Funds


	Cash Flow Received		Amount

	Principal and Interest Payments		11,664,885.06
	Prepayment Premium		NA
	Liquidation and Insurance Proceeds		0.00
	Subsequent Recoveries		0.00
	Repurchase Proceeds		0.00
	Other Deposits/Adjustments (including Derivative Payment)		6,635.65
	Total Deposits		11,671,520.71

	Uses of Funds		Amount

	Transfer to Certificate Account		11,653,903.28
	Reimbursed Advances and Expenses		0.00
	Master Servicing Compensation		17,617.43
	Derivative Payment/ Reserve Draw		NA
	Total Withdrawals		11,671,520.71

	Ending Balance		0.00



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

RALI Series 2006-QA1Trust 10-D