UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

[ü] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES

EXCHANGE ACT OF 1934

For the Quarterly Period Ended September 30, 2006

or

[    ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES

EXCHANGE ACT OF 1934

Commission file number:

1-6523

Exact name of registrant as specified in its charter:

Bank of America Corporation

State of incorporation:

Delaware

IRS Employer Identification Number:

56-0906609

Address of principal executive offices:

Bank of America Corporate Center

100 N. Tryon Street

Charlotte, North Carolina 28255

Registrant’s telephone number, including area code:

(704) 386-5681

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ü    No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ü    Accelerated filer    Non-accelerated filer

Indicate by check mark whether the registrant is a shell company (as defined in Exchange Act Rule 12b-2).

Yes    No ü

On October 31, 2006, there were 4,490,688,140 shares of Bank of America Corporation Common Stock outstanding.

Bank of America Corporation September 30, 2006 Form 10-Q
INDEX
		Page
Part I.	Item 1.      Financial Statements:
Financial Information	Consolidated Statement of Income for the Three Months and Nine Months Ended September 30, 2006 and 2005	3
	Consolidated Balance Sheet at September 30, 2006 and December 31, 2005	4
	Consolidated Statement of Changes in Shareholders’ Equity for the Nine Months Ended September 30, 2006 and 2005	5
	Consolidated Statement of Cash Flows for the Nine Months Ended September 30, 2006 and 2005	6
	Notes to Consolidated Financial Statements	7
	Item 2.      Management’s Discussion and Analysis of Financial Condition and Results of Operations
	Table of Contents	34
	Discussion and Analysis	35
	Item 3.      Quantitative and Qualitative Disclosures about Market Risk	104
	Item 4.      Controls and Procedures	105
Part II. Other Information
	Item 1.      Legal Proceedings	105
	Item 1A.  Risk Factors	105
	Item 2.      Unregistered Sales of Equity Securities and the Use of Proceeds	105
	Item 6.      Exhibits	106
	Signature	107
	Index to Exhibits	108

2

Bank of America Corporation and Subsidiaries

Consolidated Statement of Income

	Three Months Ended September 30						Nine Months Ended September 30
(Dollars in millions, except per share information)	2006			2005			2006			2005
Interest income
Interest and fees on loans and leases	$	12,638		$	8,933		$	35,569		$	25,307
Interest and dividends on securities		3,080			2,793			9,215			8,122
Federal funds sold and securities purchased under agreements to resell		2,146			1,382			5,755			3,535
Trading account assets		1,856			1,550			5,031			4,158
Other interest income		952			547			2,524			1,486
Total interest income		20,672			15,205			58,094			42,608
Interest expense
Deposits		3,976			2,471			10,491			7,016
Short-term borrowings		5,467			3,190			14,618			7,760
Trading account liabilities		727			707			1,840			1,745
Long-term debt		1,916			1,102			5,153			3,209
Total interest expense		12,086			7,470			32,102			19,730
Net interest income		8,586			7,735			25,992			22,878
Noninterest income
Service charges		2,147			2,080			6,125			5,777
Investment and brokerage services		1,085			1,060			3,334			3,122
Mortgage banking income		189			180			415			590
Investment banking income		510			522			1,623			1,319
Equity investment gains		705			713			2,122			1,691
Card income		3,473			1,520			10,566			4,246
Trading account profits		731			557			2,706			1,464
Other income		1,227			(216	)		1,675			1,194
Total noninterest income		10,067			6,416			28,566			19,403
Total revenue		18,653			14,151			54,558			42,281
Provision for credit losses		1,165			1,159			3,440			2,614
Gains (losses) on sales of debt securities		(469	)		29			(464	)		1,013
Noninterest expense
Personnel		4,474			3,837			13,767			11,209
Occupancy		696			638			2,100			1,889
Equipment		318			300			978			894
Marketing		587			307			1,713			990
Professional fees		259			254			710			647
Amortization of intangibles		441			201			1,322			613
Data processing		426			361			1,245			1,093
Telecommunications		237			206			685			608
Other general operating		1,156			1,061			3,423			3,065
Merger and restructuring charges		269			120			561			353
Total noninterest expense		8,863			7,285			26,504			21,361
Income before income taxes		8,156			5,736			24,150			19,319
Income tax expense		2,740			1,895			8,273			6,428
Net income	$	5,416		$	3,841		$	15,877		$	12,891
Net income available to common shareholders	$	5,416		$	3,836		$	15,868		$	12,877
Per common share information
Earnings	$	1.20		$	0.96		$	3.49		$	3.21
Diluted earnings	$	1.18		$	0.95		$	3.44		$	3.16
Dividends paid	$	0.56		$	0.50		$	1.56		$	1.40
Average common shares issued and outstanding (in thousands)		4,499,704			4,000,573			4,547,693			4,012,924
Average diluted common shares issued and outstanding (in thousands)		4,570,558			4,054,659			4,614,599			4,072,991

See accompanying Notes to Consolidated Financial Statements.

3

Bank of America Corporation and Subsidiaries

Consolidated Balance Sheet

(Dollars in millions)	September 30 2006			December 31 2005
Assets
Cash and cash equivalents	$	31,239		$	36,999
Time deposits placed and other short-term investments		13,006			12,800
Federal funds sold and securities purchased under agreements to resell (includes $134,583 and $148,299 pledged as collateral)		134,595			149,785
Trading account assets (includes $57,025 and $68,223 pledged as collateral)		141,211			131,707
Derivative assets		23,121			23,712
Securities:
Available-for-sale (includes $156,062 and $116,659 pledged as collateral)		195,095			221,556
Held-to-maturity, at cost (market value—$56 and $47)		57			47
Total securities		195,152			221,603
Loans and leases		669,149			573,791
Allowance for loan and lease losses		(8,872	)		(8,045	)
Loans and leases, net of allowance		660,277			565,746
Premises and equipment, net		9,205			7,786
Mortgage servicing rights (includes $2,932 measured at fair value at September 30, 2006)		3,091			2,806
Goodwill		65,818			45,354
Intangible assets		9,758			3,194
Other assets		162,738			90,311
Total assets	$	1,449,211		$	1,291,803
Liabilities
Deposits in domestic offices:
Noninterest-bearing	$	169,540		$	179,571
Interest-bearing		409,718			384,155
Deposits in foreign offices:
Noninterest-bearing		4,371			7,165
Interest-bearing		82,276			63,779
Total deposits		665,905			634,670
Federal funds purchased and securities sold under agreements to repurchase		258,090			240,655
Trading account liabilities		64,936			50,890
Derivative liabilities		15,394			15,000
Commercial paper and other short-term borrowings		135,056			116,269
Accrued expenses and other liabilities (includes $388 and $395 of reserve for unfunded lending commitments)		38,494			31,938
Long-term debt		137,739			100,848
Total liabilities		1,315,614			1,190,270
Commitments and contingencies (Notes 8 and 10)
Shareholders’ equity
Preferred stock, $0.01 par value; authorized—100,000,000 shares; issued and outstanding—40,739 and 1,090,189 shares		826			271
Common stock and additional paid-in capital, $0.01 par value; authorized—7,500,000,000 shares; issued and outstanding—4,498,145,315 and 3,999,688,491 shares		63,929			41,693
Retained earnings		76,271			67,552
Accumulated other comprehensive income (loss)		(6,867	)		(7,556	)
Other		(562	)		(427	)
Total shareholders’ equity		133,597			101,533
Total liabilities and shareholders’ equity	$	1,449,211		$	1,291,803

See accompanying Notes to Consolidated Financial Statements.

4

Bank of America Corporation and Subsidiaries

Consolidated Statement of Changes in Shareholders’ Equity

				Common Stock and								Accumulated Other Comprehensive Income (Loss) (1)						Total Shareholders’ Equity
(Dollars in millions, shares in thousands)				Additional Paid-in Capital					Retained Earnings
	Preferred Stock			Shares		Amount									Other						Comprehensive Income
Balance, December 31, 2004	$	271		4,046,546		$	44,236		$	58,773		$	(2,764	)	$	(281	)	$	100,235
Net income										12,891									12,891		$	12,891
Net unrealized losses on available-for-sale debt and marketable equity securities													(1,711	)					(1,711	)		(1,711	)
Net unrealized gains on foreign currency translation adjustments													26						26			26
Net losses on derivatives													(2,130	)					(2,130	)		(2,130	)
Cash dividends paid:
Common										(5,658	)								(5,658	)
Preferred										(14	)								(14	)
Common stock issued under employee plans and related tax benefits				60,704			2,593									(211	)		2,382
Common stock repurchased				(94,187	)		(4,281	)											(4,281	)
Other										(12	)		(1	)		1			(12	)		(1	)
Balance, September 30, 2005	$	271		4,013,063		$	42,548		$	65,980		$	(6,580	)	$	(491	)	$	101,728		$	9,075
Balance, December 31, 2005	$	271		3,999,688		$	41,693		$	67,552		$	(7,556	)	$	(427	)	$	101,533
Net income										15,877									15,877		$	15,877
Net unrealized losses on available-for-sale debt and marketable equity securities													(106	)					(106	)		(106	)
Net unrealized gains on foreign currency translation adjustments													177						177			177
Net gains on derivatives													618						618			618
Cash dividends paid:
Common										(7,149	)								(7,149	)
Preferred										(9	)								(9	)
Issuance of preferred stock		825																	825
Redemption of preferred stock		(270	)																(270	)
Common stock issued under employee plans and related tax benefits				98,312			3,988									(135	)		3,853
Stock issued in acquisition (2)				631,145			29,377												29,377
Common stock repurchased				(231,000	)		(11,129	)											(11,129	)
Balance, September 30, 2006	$	826		4,498,145		$	63,929		$	76,271		$	(6,867	)	$	(562	)	$	133,597		$	16,566

⁽¹⁾ At September 30, 2006 and December 31, 2005, Accumulated Other Comprehensive Income (Loss) (OCI) includes Net Gains (Losses) on Derivatives of $(3,720) million and $(4,338) million; Net Unrealized Gains (Losses) on Available-for-sale (AFS) Debt and Marketable Equity Securities of $(3,084) million and $(2,978) million; Net Unrealized Gains (Losses) on Foreign Currency Translation Adjustments of $55 million and $(122) million; and Other of $(118) million and $(118) million. Amounts shown are net of tax. For additional information on Accumulated OCI, see Note 11 of the Consolidated Financial Statements.

⁽²⁾ Includes the fair value of outstanding MBNA Corporation (MBNA) stock options of $435 million that were exchanged for the Corporation’s options as part of the MBNA merger.

See accompanying Notes to Consolidated Financial Statements.

5

Bank of America Corporation and Subsidiaries

Consolidated Statement of Cash Flows

	Nine Months Ended September 30
(Dollars in millions)	2006			2005
Operating activities
Net income	$	15,877		$	12,891
Reconciliation of net income to net cash provided by (used in) operating activities:
Provision for credit losses		3,440			2,614
(Gains) losses on sales of debt securities		464			(1,013	)
Depreciation and premises improvements amortization		835			716
Amortization of intangibles		1,322			613
Deferred income tax expense		1,322			126
Net (increase) decrease in trading and derivative instruments		7,830			(10,503	)
Net increase in other assets		(26,704	)		(3,130	)
Net increase (decrease) in accrued expenses and other liabilities		648			(6,015	)
Stock-based compensation expense		862			608
Other operating activities, net		(3,054	)		(7,381	)
Net cash provided by (used in) operating activities		2,842			(10,474	)
Investing activities
Net (increase) decrease in time deposits placed and other short-term investments		(295	)		1,125
Net (increase) decrease in federal funds sold and securities purchased under agreements to resell		13,903			(44,049	)
Proceeds from sales of available-for-sale securities		17,122			134,419
Proceeds from maturities of available-for-sale securities		17,708			31,392
Purchases of available-for-sale securities		(38,270	)		(200,407	)
Proceeds from maturities of held-to-maturity securities		—			194
Proceeds from sales of loans and leases		29,902			13,059
Other changes in loans and leases, net		(96,643	)		(48,763	)
Net purchases of premises and equipment		(398	)		(858	)
Proceeds from sales of foreclosed properties		86			101
Investment in China Construction Bank		—			(2,500	)
Net cash paid for business acquisitions and divestitures		(3,615	)		—
Other investing activities, net		(222	)		83
Net cash used in investing activities		(60,722	)		(116,204	)
Financing activities
Net increase in deposits		7,249			7,907
Net increase in federal funds purchased and securities sold under agreements to repurchase		18,109			97,312
Net increase in commercial paper and other short-term borrowings		17,454			29,057
Proceeds from issuance of long-term debt		37,403			17,813
Retirement of long-term debt		(13,507	)		(13,076	)
Issuance of preferred stock		825			—
Redemption of preferred stock		(270	)		—
Proceeds from issuance of common stock		2,587			1,607
Common stock repurchased		(11,129	)		(4,281	)
Cash dividends paid		(7,158	)		(5,672	)
Excess tax benefits of share-based payments		342			—
Other financing activities, net		121			(104	)
Net cash provided by financing activities		52,026			130,563
Effect of exchange rate changes on cash and cash equivalents		94			(50	)
Net increase (decrease) in cash and cash equivalents		(5,760	)		3,835
Cash and cash equivalents at January 1		36,999			28,936
Cash and cash equivalents at September 30	$	31,239		$	32,771

The fair values of noncash assets acquired and liabilities assumed in the MBNA merger were $83.5 billion and $50.6 billion.

Approximately 631 million shares of common stock, valued at approximately $28.9 billion were issued in connection with the MBNA merger.

Net transfers from AFS securities to Other Assets related to broker receivables of $35.9 billion for the nine months ended September 30, 2006.

On September 1, 2006, the Corporation completed the sale of its Brazilian operations for approximately $1.9 billion in equity of Banco Itau Holding Financeira S.A.

See accompanying Notes to Consolidated Financial Statements.

6

Bank of America Corporation and Subsidiaries

Notes to Consolidated Financial Statements

Bank of America Corporation and its subsidiaries (the Corporation) through its banking and nonbanking subsidiaries, provide a diverse range of financial services and products throughout the U.S. and in selected international markets. At September 30, 2006, the Corporation operated its banking activities primarily under three charters: Bank of America, National Association (Bank of America, N.A.), Bank of America, N.A. (USA), and FIA Card Services, N.A. Effective June 10, 2006, MBNA America Bank N.A. was renamed FIA Card Services, N.A.

On January 1, 2006, the Corporation acquired 100 percent of the outstanding stock of MBNA Corporation (MBNA). The MBNA merger was accounted for under the purchase method of accounting. Consequently, MBNA’s results of operations were included in the Corporation’s results beginning as of January 1, 2006.

NOTE 1—Summary of Significant Accounting Principles

Principles of Consolidation and Basis of Presentation

The Consolidated Financial Statements include the accounts of the Corporation and its majority-owned subsidiaries, and those variable interest entities (VIEs) where the Corporation is the primary beneficiary. All significant intercompany accounts and transactions have been eliminated.

The information contained in the Consolidated Financial Statements is unaudited. In the opinion of management, normal recurring adjustments necessary for a fair statement of the interim period results have been made. Results of operations of companies purchased are included from the dates of acquisition.

Certain historical financial statements and other selected financial data were restated to comply with the accounting treatment for certain derivative transactions under the Statement of Financial Accounting Standards (SFAS) No. 133, “Accounting for Derivative Instruments and Hedging Activities, as amended” (SFAS 133). For additional information on this restatement, see Note 1 of the Consolidated Financial Statements filed as Exhibit 99.2 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

As part of its credit portfolio management, the Corporation purchases credit protection through credit derivatives. Effective January 1, 2006, the Corporation classifies the impact of these credit derivatives that economically hedge the portfolio in Other Income. Prior to January 1, 2006, the impact was classified in Trading Account Profits.

Prior period amounts have been reclassified to conform to current period presentation.

On September 1, 2006, the Corporation completed the sale of its Brazilian operations for approximately $1.9 billion in equity of Banco Itau Holding Financeira S.A., Brazil’s second largest nongovernment-owned banking company. The sale resulted in a $720 million gain (pre-tax) that was recorded in Other Income.

Recently Issued or Proposed Accounting Pronouncements

On September 29, 2006, the Financial Accounting Standards Board (FASB) issued SFAS No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans, an amendment of FASB Statements No. 87, 88, 106, and 132(R)”, (SFAS 158) which requires the recognition of a plan’s over-funded or under-funded status as an asset or liability with an offsetting adjustment to Accumulated Other Comprehensive Income (Loss) (OCI). SFAS 158 requires the determination of the fair values of a plan’s assets at a company’s year-end and recognition of actuarial gains and losses, prior service costs or credits, and transition assets or obligations as a component of Accumulated OCI. This statement is effective as of December 31, 2006. If the provisions of SFAS 158 had been applied as of December 31, 2005, Shareholders’ Equity would have been reduced by approximately $3 billion before tax and approximately $2 billion after tax. Additionally, the initial adoption of SFAS 158 may impact the Corporation’s regulatory capital. For additional information on the Corporation’s pension and postretirement plans, see Note 16 of the Consolidated Financial Statements filed as Exhibit 99.2 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

7

On September 15, 2006, the FASB issued SFAS No. 157, “Fair Value Measurements” (SFAS 157). SFAS 157 defines fair value, establishes a framework for measuring fair value under generally accepted accounting principles (GAAP) and enhances disclosures about fair value measurements. SFAS 157 retains the exchange price notion and clarifies that the exchange price is the price that would be received for an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants on the measurement date. SFAS 157 is effective for the Corporation’s financial statements for the year beginning on January 1, 2008, with earlier adoption permitted. Management is currently evaluating the effect of SFAS 157 on the Corporation’s financial condition and results of operations.

On September 13, 2006, the Securities and Exchange Commission (SEC) issued Staff Accounting Bulletin No. 108 (SAB 108). SAB 108 expresses the SEC Staff’s views regarding the process of quantifying financial statement misstatements. SAB 108 states that in evaluating the materiality of financial statement misstatements a corporation must quantify the impact of correcting misstatements, including both the carryover and reversing effects of prior year misstatements, on the current year financial statements. SAB 108 is effective for the year ended December 31, 2006. Under certain circumstances, prior year financial statements will not have to be restated and the effects of initially applying SAB 108 on prior years will be recorded as a cumulative effect adjustment to beginning Retained Earnings on January 1, 2006, with disclosure of the items included in the cumulative effect. Management is currently evaluating the effect of SAB 108 on the Corporation’s financial condition and results of operations.

On July 13, 2006, the FASB issued FASB Staff Position (FSP) No. FAS 13-2, “Accounting for a Change or Projected Change in the Timing of Cash Flows Relating to Income Taxes Generated by a Leveraged Lease Transaction” (FSP 13-2). The principal provision of FSP 13-2 is the requirement that a lessor recalculate the recognition of lease income when there is a change in the estimated timing of the cash flows relating to income taxes generated by such leveraged lease. FSP 13-2 is effective as of January 1, 2007 and requires that the cumulative effect of adoption be reflected as an adjustment to the beginning balance of Retained Earnings in the period of adoption with a corresponding offset decreasing the net investment in leveraged leases. Management currently estimates that the adoption of FSP 13-2 will result in an adjustment increasing Goodwill by approximately $400 million for leveraged leases acquired as part of the merger with FleetBoston Financial Corporation (FleetBoston) and a charge of approximately $350 million to Retained Earnings as of January 1, 2007.

On July 13, 2006, the FASB released FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109” (FIN 48). FIN 48 clarifies the accounting and reporting for income taxes where interpretation of the tax law may be uncertain. FIN 48 prescribes a comprehensive model for the financial statement recognition, measurement, presentation and disclosure of income tax uncertainties with respect to positions taken or expected to be taken in income tax returns. The Corporation will adopt FIN 48 on January 1, 2007. The cumulative effect, if any, of applying FIN 48 will be recorded as an adjustment to the beginning balance of Retained Earnings. Management is currently evaluating the effect of FIN 48 on the Corporation’s financial condition and results of operations.

On March 17, 2006, the FASB issued SFAS No. 156, “Accounting for Servicing of Financial Assets, an amendment of FASB Statement No. 133 and 140” (SFAS 156), which permits, but does not require, an entity to account for one or more classes of servicing rights (i.e., mortgage servicing rights, or MSRs) at fair value, with the changes in fair value recorded in the Consolidated Statement of Income. The Corporation elected to early adopt the standard and to account for consumer MSRs using the fair value measurement method on January 1, 2006. Commercial related MSRs continue to be accounted for using the amortization method (i.e., lower of cost or market). The adoption of this standard did not have a material impact on the Corporation’s financial condition and results of operations. For additional information on MSRs, see Note 7 of the Consolidated Financial Statements.

On February 16, 2006, the FASB issued SFAS No. 155, “Accounting for Certain Hybrid Instruments” (SFAS 155), which permits, but does not require, fair value accounting for any hybrid financial instrument that contains an embedded derivative that would otherwise require bifurcation in accordance with SFAS 133. The statement also subjects beneficial interests issued by securitization vehicles to the requirements of SFAS 133. The statement is effective as of January 1, 2007. The adoption of SFAS 155 is not expected to have a material impact on the Corporation’s financial condition and results of operations.

Effective January 1, 2006, the Corporation adopted SFAS No. 123 (revised 2004), “Share-based Payment” (SFAS 123R). Previously, the Corporation accounted for stock-based employee compensation under the fair value-based method of accounting. For additional information on stock-based employee compensation, see Note 13 of the Consolidated Financial Statements.

8

For additional information on recently issued accounting pronouncements and other significant accounting principles, see Note 1 of the Consolidated Financial Statements filed as Exhibit 99.2 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

NOTE 2—MBNA Merger and Restructuring Activity

The Corporation acquired 100 percent of the outstanding stock of MBNA on January 1, 2006 under the terms of the MBNA merger agreement. As a result, 1,260 million shares of MBNA common stock were exchanged for 631 million shares of the Corporation’s common stock. Prior to the MBNA merger, this represented approximately 16 percent of the Corporation’s outstanding common stock. MBNA shareholders also received cash of $5.2 billion. The MBNA merger was a tax-free merger for the Corporation. The acquisition expands the Corporation’s customer base and its opportunity to deepen customer relationships across the full breadth of the Corporation by delivering innovative deposit, lending and investment products and services to MBNA’s customer base. Additionally, the acquisition allows the Corporation to significantly increase its affinity relationships through MBNA’s credit card operations and sell these credit cards through its delivery channels (including the retail branch network). MBNA’s results of operations were included in the Corporation’s results beginning January 1, 2006.

The MBNA merger was accounted for under the purchase method of accounting in accordance with SFAS No. 141, “Business Combinations.” The purchase price has been allocated to the assets acquired and the liabilities assumed based on their estimated fair values at the MBNA merger date as summarized in the following table. This allocation is based on management’s current estimation and could change as the fair value calculations are finalized and more information becomes available.

9

MBNA Purchase Price Allocation (In millions, except per share amounts)
Purchase price
Purchase price per share of the Corporation’s common stock (1)	$	45.856
Exchange ratio		0.5009
Purchase price per share of the Corporation’s common stock exchanged	$	22.969
Cash portion of the MBNA merger consideration		4.125
Implied value of one share of MBNA common stock		27.094
MBNA common stock exchanged		1,260
Total value of the Corporation’s common stock and cash exchanged			$	34,139
Fair value of outstanding stock options and direct acquisition costs				467
Total purchase price			$	34,606
Allocation of the purchase price
MBNA stockholders’ equity			$	13,410
MBNA goodwill and other intangible assets				(3,564	)
Adjustments to reflect assets acquired and liabilities assumed at fair value:
Loans and leases				(292	)
Premises and equipment				(563	)
Identified intangibles (2)				7,857
Other assets				(678	)
Deposits				(97	)
Exit and termination liabilities				(299	)
Other personnel-related liabilities				(685	)
Other liabilities and deferred income taxes				(638	)
Long-term debt				(409	)
Estimated fair value of net assets acquired				14,042
Estimated goodwill resulting from the MBNA merger (3)			$	20,564

⁽¹⁾ The value of the shares of common stock exchanged with MBNA shareholders was based upon the average of the closing prices of the Corporation’s common stock for the period commencing two trading days before, and ending two trading days after, June 30, 2005, the date of the MBNA merger announcement.

⁽²⁾ Includes purchased credit card relationships of $5,698 million, affinity relationships of $1,641 million, core deposit intangibles of $214 million, and other intangibles of $304 million. The amortization life for core deposit intangibles is 10 years, and purchased credit card relationships and affinity relationships are 15 years. These intangibles are primarily amortized on an accelerated basis.

⁽³⁾ No Goodwill is expected to be deductible for tax purposes. Substantially all Goodwill was allocated to Global Consumer and Small Business Banking.

As a result of the MBNA merger, the Corporation acquired certain loans for which there was, at the time of the merger, evidence of deterioration of credit quality since origination and for which it was probable that all contractually required payments would not be collected. These loans were accounted for in accordance with American Institute of Certified Public Accountants Statement of Position No. 03-3 “Accounting for Certain Loans or Debt Securities Acquired in a Transfer”, which requires that purchased impaired loans be recorded at fair value as of the merger date. The purchase accounting adjustment to reduce impaired loans to fair value results in an increase in Goodwill. In addition, an adjustment was made to the Allowance for Loan and Lease Losses for those impaired loans resulting in a decrease in Goodwill. The outstanding balance and fair value of such loans was approximately $1.3 billion and $940 million as of the merger date. At September 30, 2006, the outstanding balance of such loans was approximately $129 million.

10

Unaudited Pro Forma Condensed Combined Financial Information

The following unaudited pro forma condensed combined financial information presents the results of operations of the Corporation had the MBNA merger taken place at January 1, 2005.

	Pro Forma
	Three Months Ended		Nine Months Ended
(Dollars in millions)	September 30, 2005
Net interest income	$	8,585	$	25,363
Noninterest income		8,364		24,973
Total revenue		16,949		50,336
Provision for credit losses		1,439		3,385
Gains on sales of debt securities		29		1,013
Merger and restructuring charges		102		1,118
Other noninterest expense		8,622		25,409
Income before income taxes		6,815		21,437
Net income		4,529		14,246

Merger and Restructuring Charges in the above table includes a nonrecurring restructuring charge related to legacy MBNA of $(18) million and $765 million for the three and nine months ended September 30, 2005. Pro forma Earnings per Common Share and Diluted Earnings per Common Share were $0.98 and $0.97 for the three months ended September 30, 2005, and $3.06 and $3.02 for the nine months ended September 30, 2005.

Merger and Restructuring Charges

Merger and Restructuring Charges are recorded in the Consolidated Statement of Income, and include incremental costs to integrate the operations of the Corporation and MBNA. These charges represent costs associated with these one-time activities and do not represent ongoing costs of the fully integrated combined organization. The following table presents severance and employee-related charges, systems integrations and related charges, and other merger-related charges. For a discussion of the prior year Merger and Restructuring Charges related to FleetBoston, see Note 2 of the Consolidated Financial Statements filed as Exhibit 99.2 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

	Three Months Ended		Nine Months Ended
(Dollars in millions)	September 30, 2006
Severance and employee-related charges	$	40	$	74
Systems integrations and related charges		183		363
Other		46		124
Total merger and restructuring charges	$	269	$	561

Exit Costs and Restructuring Reserves

On January 1, 2006, liabilities of $468 million for MBNA’s exit and termination costs were recorded as purchase accounting adjustments resulting in an increase in Goodwill. Included in the $468 million were $409 million for severance, relocation and other employee-related expenses and $59 million for contract terminations. During the three and nine months ended September 30, 2006, the Corporation revised certain of its initial estimates due to lower severance costs and updated integration plans including site consolidations that resulted in the reductions of exit cost reserves of $69 million and $169 million respectively. For the three and nine months ended September 30, 2006, $56 million and $156 million of the reductions in reserves were related to severance, relocation and other employee related expenses. The remaining reduction of $13 million related to contract termination estimates, all of which was recorded in the three months ended September 30, 2006. Cash payments of $41 million and $108 million during the three and nine months ended September 30, 2006, included $39 million and $76 million of severance, relocation and other employee-related costs, and $2 million and $32 million of contract terminations. The impact of these items reduced the balance in the liability from $301 million at June 30, 2006 to $191 million at September 30, 2006.

11

Restructuring reserves were established for legacy Bank of America associate severance, other employee-related expenses, and contract terminations. During the three and nine months ended September 30, 2006, $38 million and $71 million was recorded to the restructuring reserves related to associate severance and other employee-related expenses, and another $21 million and $62 million for contract terminations. During the three and nine months ended September 30, 2006, cash payments of $7 million and $11 million for severance and other employee-related costs have reduced this liability. The net impact of these items increased the balance from $70 million at June 30, 2006 to $122 million at September 30, 2006.

Payments under exit costs and restructuring reserves associated with the MBNA merger are expected to be substantially complete by the end of 2007. The following table presents the changes in Exit Costs and Restructuring Reserves for the three and nine months ended September 30, 2006.

(Dollars in millions)	Exit Cost Reserves (1)			Restructuring Reserves (2)
Balance, January 1, 2006	$	—		$	—
MBNA exit costs		368			—
Restructuring charges		—			74
Cash payments		(67	)		(4	)
Balance, June 30, 2006		301			70
MBNA exit costs		(69	)		—
Restructuring charges		—			59
Cash payments		(41	)		(7	)
Balance, September 30, 2006	$	191		$	122

⁽¹⁾ Exit costs reserves were established in purchase accounting resulting in an increase in Goodwill.

⁽²⁾ Restructuring reserves were established by a charge to income.

12

NOTE 3—Trading Account Assets and Liabilities

The following table presents the fair values of the components of Trading Account Assets and Liabilities at September 30, 2006 and December 31, 2005.

(Dollars in millions)	September 30 2006		December 31 2005
Trading account assets
Corporate securities, trading loans and other	$	45,470	$	46,554
U.S. government and agency securities (1)		34,165		31,091
Equity securities		27,153		31,029
Mortgage trading loans and asset-backed securities		14,832		12,290
Foreign sovereign debt		19,591		10,743
Total	$	141,211	$	131,707
Trading account liabilities
U.S. government and agency securities (2)	$	23,499	$	23,179
Equity securities		21,750		11,371
Foreign sovereign debt		12,073		8,915
Corporate securities and other		7,614		7,425
Total	$	64,936	$	50,890

⁽¹⁾ Includes $24.5 billion at September 30, 2006 and $22.1 billion at December 31, 2005 of government-sponsored enterprise obligations that are not backed by the full faith and credit of the U.S. government.

⁽²⁾ Includes $2.0 billion at September 30, 2006 and $1.4 billion at December 31, 2005 of government-sponsored enterprise obligations that are not backed by the full faith and credit of the U.S. government.

NOTE 4—Derivatives

All derivatives are recognized on the Consolidated Balance Sheet at fair value, taking into consideration the effects of legally enforceable master netting agreements that allow the Corporation to settle positive and negative positions and offset cash collateral held with the same counterparty on a net basis. For exchange-traded contracts, fair value is based on quoted market prices. For non-exchange traded contracts, fair value is based on dealer quotes, pricing models or quoted prices for instruments with similar characteristics. The Corporation designates at inception whether the derivative contract is considered hedging or non-hedging for SFAS 133 accounting purposes. Non-hedging derivatives held for trading purposes are included in Derivative Assets or Derivative Liabilities with changes in fair value reflected in Trading Account Profits. Other non-hedging derivatives that are considered economic hedges, but not designated in a hedging relationship for accounting purposes, are also included in Derivative Assets or Derivative Liabilities with changes in fair value recorded in Mortgage Banking Income or Other Income in the Consolidated Statement of Income. A detailed discussion of derivative trading activities and Asset and Liability Management (ALM) activities are presented in Note 5 of the Consolidated Financial Statements filed as Exhibit 99.2 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

13

The following table presents the contract/notional amounts and credit risk amounts at September 30, 2006 and December 31, 2005 of all the Corporation’s derivative positions. These derivative positions are primarily executed in the over-the-counter market. Credit risk associated with derivatives is measured as the net replacement cost in the event the counterparties with contracts in a gain position to the Corporation completely fail to perform under the terms of those contracts. The credit risk amounts take into consideration the effects of legally enforceable master netting agreements, and on an aggregate basis have been reduced by the cash collateral applied against Derivative Assets. At September 30, 2006 and December 31, 2005, the cash collateral applied against Derivative Assets on the Consolidated Balance Sheet was $7.8 billion and $9.3 billion. In addition, at September 30, 2006 and December 31, 2005, the cash collateral placed against Derivative Liabilities was $6.4 billion and $7.6 billion.

	September 30, 2006				December 31, 2005
(Dollars in millions)	Contract/ Notional		Credit Risk		Contract/ Notional		Credit Risk
Interest rate contracts
Swaps	$	17,269,574	$	10,543	$	14,401,577	$	11,085
Futures and forwards		2,577,243		77		2,113,717		—
Written options		1,073,067		—		900,036		—
Purchased options		1,415,405		2,300		869,471		3,345
Foreign exchange contracts
Swaps		411,788		3,679		333,487		3,735
Spot, futures and forwards		1,209,779		1,899		944,321		2,481
Written options		454,473		—		214,668		—
Purchased options		446,443		1,466		229,049		1,214
Equity contracts
Swaps		35,250		604		28,287		548
Futures and forwards		16,584		17		6,479		44
Written options		114,760		—		69,048		—
Purchased options		99,380		8,247		57,693		6,729
Commodity contracts
Swaps		4,320		1,295		8,809		2,475
Futures and forwards		7,727		—		5,533		—
Written options		5,853		—		7,854		—
Purchased options		3,266		193		3,673		546
Credit derivatives (1)		1,168,951		565		722,190		766
Credit risk before cash collateral				30,885				32,968
Less: Cash collateral applied				7,764				9,256
Total derivative assets (2)			$	23,121			$	23,712

⁽¹⁾ The December 31, 2005 notional amount has been restated to conform with new regulatory guidance, which defined the notional as the contractual loss protection for structured basket transactions.

⁽²⁾ Includes long and short derivative positions.

The average fair value of Derivative Assets for the three months ended September 30, 2006 and December 31, 2005 was $23.7 billion and $25.2 billion. The average fair value of Derivative Liabilities for the three months ended September 30, 2006 and December 31, 2005 was $15.9 billion and $16.9 billion.

14

Fair Value and Cash Flow Hedges

The Corporation uses various types of interest rate and foreign currency exchange rate derivative contracts to protect against changes in the fair value of its assets and liabilities due to fluctuations in interest rates and exchange rates (fair value hedges). The Corporation also uses these types of contracts to protect against changes in the cash flows of its assets and liabilities, and other forecasted transactions (cash flow hedges). During the next 12 months, net losses on derivative instruments included in Accumulated OCI of approximately $752 million (pre-tax) are expected to be reclassified into earnings. These net losses reclassified into earnings are expected to decrease income or increase expense on the respective hedged items.

The following table summarizes certain information related to the Corporation’s derivative hedges accounted for under SFAS 133 for the three and nine months ended September 30, 2006 and 2005:

	Three Months Ended September 30						Nine Months Ended September 30
(Dollars in millions)	2006			2005			2006			2005
Fair value hedges
Hedge ineffectiveness recognized in earnings (1)	$	6		$	47		$	5		$	92
Net gain excluded from assessment of effectiveness (2)		—			—			—			2
Cash flow hedges
Hedge ineffectiveness recognized in earnings (3)		7			—			10			(15	)
Net investment hedges
Gains (losses) included in foreign currency translation adjustments within Accumulated OCI		(94	)		(30	)		(296	)		49

⁽¹⁾ Included $6 million and $4 million recorded in Net Interest Income, $0 and $41 million recorded in Mortgage Banking Income, $0 and $1 million recorded in Equity Investment Gains, and $0 and $1 million recorded in Trading Account Profits in the Consolidated Statement of Income for the three months ended September 30, 2006 and 2005. Included $5 million and $4 million recorded in Net Interest Income, $0 and $92 million recorded in Mortgage Banking Income, $0 and $(5) million recorded in Equity Investment Gains, and $0 and $1 million recorded in Trading Account Profits for the nine months ended September 30, 2006 and 2005.

⁽²⁾ Amounts were recorded in Mortgage Banking Income and Equity Investment Gains in the Consolidated Statement of Income for the nine months ended September 30, 2005.

⁽³⁾ Included $7 million and $0 recorded in Net Interest Income in the Consolidated Statement of Income for the three months ended September 30, 2006 and 2005. Included $9 million and $(1) million recorded in Net Interest Income, and $1 million and $(14) million recorded in Mortgage Banking Income for the nine months ended September 30, 2006 and 2005.

15

NOTE 5—Outstanding Loans and Leases

Outstanding loans and leases at September 30, 2006 and December 31, 2005 were:

(Dollars in millions)	September 30 2006		December 31 2005
Consumer
Residential mortgage	$	218,918	$	182,596
Credit card—domestic		60,130		58,548
Credit card—foreign		9,937		—
Home equity lines		71,577		62,098
Direct/Indirect consumer (1)		62,985		45,490
Other consumer (2)		10,468		6,725
Total consumer		434,015		355,457
Commercial
Commercial—domestic		154,578		140,533
Commercial real estate (3)		37,121		35,766
Commercial lease financing		21,289		20,705
Commercial—foreign		22,146		21,330
Total commercial		235,134		218,334
Total	$	669,149	$	573,791

⁽¹⁾ Includes home equity loans of $10.6 billion and $8.1 billion at September 30, 2006 and December 31, 2005.

⁽²⁾ Includes foreign consumer of $7.6 billion and $3.8 billion, and consumer finance of $2.9 billion and $2.8 billion at September 30, 2006 and December 31, 2005.

⁽³⁾ Includes domestic commercial real estate loans of $36.4 billion and $35.2 billion, and foreign commercial real estate loans of $768 million and $585 million at September 30, 2006 and December 31, 2005.

The following table presents the recorded loan amounts, without consideration for the specific component of the Allowance for Loan and Lease Losses, that were considered individually impaired in accordance with SFAS No. 114, “Accounting by Creditors for Impairment of a Loan,” (SFAS 114) at September 30, 2006 and December 31, 2005. SFAS 114 impairment includes performing troubled debt restructurings and excludes all commercial leases.

(Dollars in millions)	September 30 2006		December 31 2005
Commercial—domestic	$	554	$	613
Commercial real estate		68		49
Commercial—foreign		36		34
Total impaired loans	$	658	$	696

At September 30, 2006 and December 31, 2005, nonperforming loans and leases, including impaired loans and nonaccrual consumer loans, totaled $1.6 billion and $1.5 billion. In addition, included in Other Assets were nonperforming loans held-for-sale of $99 million and $69 million at September 30, 2006 and December 31, 2005.

16

NOTE 6—Allowance for Credit Losses

The following table summarizes the changes in the allowance for credit losses for the three and nine months ended September 30, 2006 and 2005:

	Three Months Ended September 30						Nine Months Ended September 30
(Dollars in millions)	2006			2005			2006			2005
Allowance for loan and lease losses, beginning of period	$	9,080		$	8,319		$	8,045		$	8,626
MBNA balance, January 1, 2006		—			—			577			—
Loans and leases charged off		(1,637	)		(1,439	)		(4,161	)		(3,819	)
Recoveries of loans and leases previously charged off		360			294			1,039			905
Net charge-offs		(1,277	)		(1,145	)		(3,122	)		(2,914	)
Provision for loan and lease losses		1,165			1,152			3,440			2,626
Other		(96	)		—			(68	)		(12	)
Allowance for loan and lease losses, September 30		8,872			8,326			8,872			8,326
Reserve for unfunded lending commitments, beginning of period		395			383			395			402
Provision for unfunded lending commitments		—			7			—			(12	)
Other		(7	)		—			(7	)		—
Reserve for unfunded lending commitments, September 30		388			390			388			390
Total allowance for credit losses	$	9,260		$	8,716		$	9,260		$	8,716

NOTE 7—Mortgage Servicing Rights

Effective January 1, 2006, the Corporation accounts for consumer MSRs at fair value with changes in fair value recorded in the Consolidated Statement of Income. The Corporation economically hedges these MSRs with certain derivatives such as options and interest rate swaps. Prior to January 1, 2006, MSRs were accounted for on a lower of cost or market basis and hedged with derivatives that qualified for SFAS 133 hedge accounting.

The following table presents activity for consumer-related MSRs for the three and nine months ended September 30, 2006 and 2005.

	Three Months Ended September 30						Nine Months Ended September 30
(Dollars in millions)	2006			2005			2006			2005
Balance, beginning of period	$	3,083		$	2,233		$	2,673		$	2,358
Additions		188			241			464			627
Impact of customer payments		(177	)		—			(515	)		—
Amortization		—			(161	)		—			(454	)
Other changes in MSR market value (1)		(162	)		—			310			—
Valuation adjustment of MSRs (2)		—			310			—			92
Balance, September 30 (3)	$	2,932		$	2,623		$	2,932		$	2,623

⁽¹⁾ Reflects changes in discount rates and prepayment speed assumptions, mostly due to changes in interest rates and the passage of time.

⁽²⁾ For the three and nine months ended September 30, 2005, includes $325 million and $121 million related to change in value attributed to SFAS 133 hedged MSRs, and $15 million and $29 million of impairments.

⁽³⁾ Net of impairment allowance of $273 million at September 30, 2005.

The key economic assumptions used in valuations of MSRs included modeled prepayment rates and resultant weighted average lives of the MSRs and the option adjusted spread levels. Commercial MSRs are accounted for using the amortization method (i.e., lower of cost or market). Commercial MSRs were $159 million and $148 million at September 30, 2006 and December 31, 2005 and are not included in the table above.

17

NOTE 8—Securitizations

The Corporation securitizes assets and may continue to hold a portion or all of the securities, subordinated tranches, interest-only strips and, in some cases, a cash reserve account, all of which are considered interests that continue to be held by a transferor in the securitized assets. Those assets may be serviced by the Corporation or by third parties. The Corporation also uses other special purpose financing entities to access the commercial paper market and for other lending, leasing and real estate activities.

As a result of the MBNA merger, the Corporation acquired interests in credit card, other consumer, and commercial loan securitization vehicles. These acquired interests include interest-only strips, subordinated tranches, cash reserve accounts, and subordinated accrued interest receivable. Changes in the fair value of the interest-only strips are recorded in Card Income. The aggregate debt securities outstanding for the MBNA credit card securitization trusts as of September 30, 2006 and January 1, 2006, were $92.2 billion and $81.6 billion. As of September 30, 2006 and January 1, 2006, the aggregate debt securities outstanding for the Corporation’s credit card securitization trusts, including MBNA, were $93.0 billion and $83.8 billion.

Key economic assumptions used in measuring the fair value of certain interests that continue to be held by the Corporation (included in Other Assets) in credit card securitizations and the sensitivity of the current fair value of residual cash flows to changes in those assumptions are as follows:

(Dollars in millions)	September 30 2006			December 31 2005
Carrying amount of residual interests (at fair value) (1)	$	2,441		$	203
Balance of unamortized securitized loans		94,389			2,237
Weighted average life to call or maturity (in years)		0.3			0.5
Revolving structures—payment rate		11.2 – 19.5	%		12.1	%
Impact on fair value of 100 bps favorable change	$	20		$	2
Impact on fair value of 200 bps favorable change		44			3
Impact on fair value of 100 bps adverse change		(17	)		(2	)
Impact on fair value of 200 bps adverse change		(34	)		(3	)
Expected credit losses (annual rate)		3.9 – 5.2	%		4.0 – 4.3	%
Impact on fair value of 10% favorable change	$	75		$	3
Impact on fair value of 25% favorable change		212			8
Impact on fair value of 10% adverse change		(75	)		(3	)
Impact on fair value of 25% adverse change		(185	)		(8	)
Residual cash flows discount rate (annual rate)		12.0	%		12.0	%
Impact on fair value of 100 bps favorable change	$	7		$	—
Impact on fair value of 200 bps favorable change		9			—
Impact on fair value of 100 bps adverse change		(10	)		—
Impact on fair value of 200 bps adverse change		(19	)		—

⁽¹⁾ Residual interests include interest-only strips, one or more subordinated tranches, accrued interest receivable, and in some cases, a cash reserve account.

The sensitivities in the preceding table are hypothetical and should be used with caution. As the amounts indicate, changes in fair value based on variations in assumptions generally cannot be extrapolated because the relationship of the change in assumption to the change in fair value may not be linear. Also, the effect of a variation in a particular assumption on the fair value of an interest that continues to be held by the Corporation is calculated without changing any other assumption. In reality, changes in one factor may result in changes in another, which might magnify or counteract the sensitivities. Additionally, the Corporation has the ability to hedge interest rate risk associated with retained residual positions. The above sensitivities do not reflect any hedge strategies that may be undertaken to mitigate such risk. The other consumer and commercial loan securitization vehicles acquired with MBNA were not material to the Corporation.

Principal proceeds from collections reinvested in revolving credit card securitizations were $41.6 billion and $120.8 billion for the three and nine months ended September 30, 2006, and $747 million and $4.0 billion for the three and nine months ended September 30, 2005. Contractual credit card servicing fee income totaled $472 million and $1.4 billion for the three and nine months ended September 30, 2006, and $21 million and $84 million for the three and nine months ended September 30, 2005. Other cash flows received on interests that continued to be held by the Corporation were $1.7 billion and $5.1 billion for the three and nine months ended September 30, 2006, and $43 million and $163 million for the three and nine months ended September 30, 2005, for credit card securitizations.

18

The Corporation also reviews its loans and leases portfolio on a managed basis. Managed loans and leases are defined as on-balance sheet Loans and Leases as well as those loans in revolving securitizations and other securitizations where servicing is retained that are undertaken for liquidity or other corporate purposes, which include credit card, home equity lines, commercial loans, auto and certain mortgage securitizations. Managed loans and leases exclude originate-to-distribute loans and other loans in securitizations where the Corporation has not retained servicing. New advances on accounts for which previous loan balances were sold to the securitization trusts will be recorded on the Corporation’s Consolidated Balance Sheet after the revolving period of the securitization, which has the effect of increasing Loans and Leases on the Corporation’s Consolidated Balance Sheet and increasing Net Interest Income and charge-offs, with a related reduction in Noninterest Income.

Portfolio balances, delinquency and historical loss amounts of the managed loans and leases portfolio as of September 30, 2006 and December 31, 2005, and for the three and nine months ended September 30, 2006 and 2005 were as follows:

	September 30, 2006								December 31, 2005 (1)
(Dollars in millions)	Total Loans and Leases			Accruing Loans and Leases Past Due 90 Days or More			Nonperforming Loans and Leases		Total Loans and Leases			Accruing Loans and Leases Past Due 90 Days or More			Nonperforming Loans and Leases
Residential mortgage (2)	$	223,846		$	111		$	599	$	188,502		$	—		$	570
Credit card—domestic		138,436			3,321			—		60,785			1,217			—
Credit card—foreign		26,020			575			—		—			—			—
Home equity lines		71,915			—			175		62,553			3			117
Direct/Indirect consumer		70,910			414			37		49,486			75			37
Other consumer		10,468			38			86		6,725			15			61
Total consumer		541,595			4,459			897		368,051			1,310			785
Commercial—domestic		155,939			227			544		142,437			117			581
Commercial real estate		37,121			30			68		35,766			4			49
Commercial lease financing		21,289			29			35		20,705			15			62
Commercial—foreign		22,146			4			36		21,330			32			34
Total commercial		236,495			290			683		220,238			168			726
Total managed loans and leases		778,090			4,749			1,580		588,289			1,478			1,511
Managed loans in securitizations		(108,941	)		(2,030	)		—		(14,498	)		(23	)		—
Total held loans and leases	$	669,149		$	2,719		$	1,580	$	573,791		$	1,455		$	1,511

⁽¹⁾ The amounts at December 31, 2005 have been adjusted to include certain mortgage and auto securitizations as these are now included in the Corporation’s definition of managed loans and leases.

⁽²⁾ Accruing loans and leases past due 90 days or more represent residential mortgage loans related to repurchases pursuant to our servicing agreements with Government National Mortgage Association mortgage pools whose repayments are insured by the Federal Housing Administration or guaranteed by the Department of Veterans Affairs.

19

	Three Months Ended September 30, 2006								Three Months Ended September 30, 2005 (1)
(Dollars in millions)	Average Loans and Leases Outstanding			Loans and Leases Net Losses			Net Loss Ratio (2)		Average Loans and Leases Outstanding			Loans and Leases Net Losses			Net Loss Ratio (2)
Residential mortgage	$	227,985		$	6		0.01	%	$	171,012		$	7		0.02	%
Credit card—domestic		138,545			1,478		4.23			59,762			864		5.74
Credit card—foreign		25,593			270		4.17			—			—		—
Home equity lines		70,428			12		0.06			58,046			9		0.06
Direct/Indirect consumer		69,688			238		1.36			47,900			60		0.50
Other consumer		11,075			85		3.03			6,715			58		3.42
Total consumer		543,314			2,089		1.52			343,435			998		1.15
Commercial—domestic		155,131			118		0.30			129,744			54		0.17
Commercial real estate		37,471			2		0.02			34,663			2		0.02
Commercial lease financing		20,875			—		—			20,402			209		4.06
Commercial—foreign		24,761			(13	)	(0.21	)		18,444			(26	)	(0.55	)
Total commercial		238,238			107		0.18			203,253			239		0.47
Total managed loans and leases		781,552			2,196		1.11			546,688			1,237		0.90
Managed loans in securitizations		(108,075	)		(919	)	3.37			(7,191	)		(92	)	5.08
Total held loans and leases	$	673,477		$	1,277		0.75	%	$	539,497		$	1,145		0.84	%
	Nine Months Ended September 30, 2006								Nine Months Ended September 30, 2005 (1)
(Dollars in millions)	Average Loans and Leases Outstanding			Loans and Leases Net Losses			Net Loss Ratio (2)		Average Loans and Leases Outstanding			Loans and Leases Net Losses			Net Loss Ratio (2)
Residential mortgage	$	207,125		$	30		0.02	%	$	172,090		$	22		0.02	%
Credit card—domestic		138,402			3,778		3.65			58,821			2,658		6.04
Credit card—foreign		24,136			690		3.82			—			—		—
Home equity lines		67,565			32		0.06			54,845			24		0.06
Direct/Indirect consumer		66,749			557		1.12			44,240			167		0.50
Other consumer		10,748			202		2.52			6,995			157		3.00
Total consumer		514,725			5,289		1.37			336,991			3,028		1.20
Commercial—domestic		151,729			244		0.22			128,059			73		0.08
Commercial real estate		36,968			2		0.01			33,727			3		0.01
Commercial lease financing		20,762			(40	)	(0.26	)		20,529			243		1.58
Commercial—foreign		24,088			(7	)	(0.04	)		17,935			(61	)	(0.45	)
Total commercial		233,547			199		0.11			200,250			258		0.17
Total managed loans and leases		748,272			5,488		0.98			537,241			3,286		0.82
Managed loans in securitizations		(106,363	)		(2,366	)	2.97			(8,910	)		(372	)	5.58
Total held loans and leases	$	641,909		$	3,122		0.65	%	$	528,331		$	2,914		0.74	%

⁽¹⁾ The amounts for the three and nine months ended September 30, 2005 have been adjusted to include certain mortgage and auto securitizations as these are now included in the Corporation’s definition of managed loans and leases.

⁽²⁾ The net loss ratio is calculated by dividing annualized managed loans and leases net losses by average managed loans and leases outstanding for each loan and lease category.

Variable Interest Entities

At September 30, 2006 and December 31, 2005, the assets and liabilities of the Corporation’s multi-seller asset-backed commercial paper conduits that have been consolidated in accordance with FASB Interpretation No. 46 (Revised December 2003), “Consolidation of Variable Interest Entities, an interpretation of ARB No. 51” were reflected in Available-for-sale (AFS) Securities, Other Assets, and Commercial Paper and Other Short-term Borrowings in Global Corporate and Investment Banking. As of September 30, 2006 and December 31, 2005, the Corporation held $9 billion and $7 billion of assets in these entities, and in the unlikely event that all of the assets in the VIEs become worthless, the Corporation’s maximum loss exposure associated with these entities including unfunded lending commitments would be approximately $11 billion and $8 billion. The Corporation also had contractual relationships with other consolidated VIEs that engage in leasing or lending activities or real estate joint ventures. As of September 30, 2006 and December 31, 2005, the amount of assets of these entities was $2 billion and $750 million, and in the unlikely event that all of the assets in the VIEs become worthless, the Corporation’s maximum possible loss exposure would be $2 billion and $212 million.

20

Additionally, the Corporation had significant variable interests in other VIEs that it did not consolidate because it was not deemed to be the primary beneficiary. In such cases, the Corporation does not absorb the majority of the entities’ expected losses nor does it receive a majority of the entities’ expected residual returns. These entities typically support the financing needs of the Corporation’s customers by facilitating their access to the commercial paper markets. The Corporation functions as administrator and provides either liquidity and letters of credit, or derivatives to the VIE. The Corporation also provides asset management and related services to other special purpose vehicles that engage in lending, investing, or real estate activities. Total assets of these entities at September 30, 2006 and December 31, 2005 were approximately $38 billion and $33 billion. Revenues associated with administration, liquidity, letters of credit and other services were approximately $37 million and $104 million for the three and nine months ended September 30, 2006, and $30 million and $94 million for the three and nine months ended September 30, 2005. At September 30, 2006 and December 31, 2005, in the unlikely event that all of the assets in the VIEs become worthless, the Corporation’s maximum loss exposure associated with these VIEs would be approximately $32 billion and $27 billion, which is net of amounts syndicated.

Management does not believe losses resulting from the Corporation’s involvement with the entities discussed above will be material. See Notes 1 and 9 of the Consolidated Financial Statements filed on Exhibit 99.2 to the Corporation’s 2005 Current Report on Form 8-K filed on May 25, 2006 for additional discussion of securitizations and special purpose financing entities.

NOTE 9—Goodwill and Intangibles

The following table presents allocated Goodwill at September 30, 2006 and December 31, 2005 for each business segment and All Other.

(Dollars in millions)	September 30 2006		December 31 2005
Global Consumer and Small Business Banking	$	38,932	$	18,491
Global Corporate and Investment Banking		21,304		21,292
Global Wealth and Investment Management		5,333		5,333
All Other		249		238
Total	$	65,818	$	45,354

The gross carrying values and accumulated amortization related to Intangible Assets at September 30, 2006 and December 31, 2005 are presented below:

	September 30, 2006				December 31, 2005
(Dollars in millions)	Gross Carrying Value		Accumulated Amortization		Gross Carrying Value		Accumulated Amortization
Purchased credit card relationships	$	6,534	$	825	$	660	$	217
Core deposit intangibles		3,850		2,267		3,661		1,881
Affinity relationships		1,656		154		—		—
Other intangibles		1,789		825		1,693		722
Total	$	13,829	$	4,071	$	6,014	$	2,820

For additional information on the impact of the MBNA merger, see Note 2 of the Consolidated Financial Statements.

Amortization of Intangibles expense was $441 million and $201 million for the three months ended September 30, 2006 and 2005, and $1.3 billion and $613 million for the nine months ended September 30, 2006 and 2005. The Corporation estimates that aggregate amortization expense will be approximately $430 million for the fourth quarter of 2006. In addition, the Corporation estimates the aggregate amortization expense will be approximately $1.5 billion, $1.3 billion, $1.2 billion, $1.0 billion and $900 million for 2007, 2008, 2009, 2010 and 2011, respectively.

21

NOTE 10—Commitments and Contingencies

In the normal course of business, the Corporation enters into a number of off-balance sheet commitments. These commitments expose the Corporation to varying degrees of credit and market risk and are subject to the same credit and market risk limitation reviews as those instruments recorded on the Corporation’s Consolidated Balance Sheet.

Credit Extension Commitments

The Corporation enters into commitments to extend credit such as loan commitments, standby letters of credit and commercial letters of credit to meet the financing needs of its customers. For additional information on commitments to extend credit, see Note 13 of the Consolidated Financial Statements filed on Exhibit 99.2 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006. The outstanding unfunded lending commitments shown in the following table have been reduced by amounts participated to other financial institutions of $30.2 billion and $30.4 billion at September 30, 2006 and December 31, 2005. The carrying amount for these commitments, which represents the liability recorded related to these instruments, at September 30, 2006 and December 31, 2005 was $435 million and $458 million. At September 30, 2006, the carrying amount included deferred revenue of $47 million and a reserve for unfunded lending commitments of $388 million. At December 31, 2005, the carrying amount included deferred revenue of $63 million and a reserve for unfunded lending commitments of $395 million.

(Dollars in millions)	September 30 2006		December 31 2005
Loan commitments (1)	$	323,956	$	277,757
Home equity lines of credit		94,186		78,626
Standby letters of credit and financial guarantees		49,540		43,095
Commercial letters of credit		5,345		5,154
Legally binding commitments		473,027		404,632
Credit card lines (2)		844,311		192,968
Total	$	1,317,338	$	597,600

⁽¹⁾ Included at September 30, 2006 and December 31, 2005, were equity commitments of $1.6 billion and $1.4 billion, related to obligations to further fund Principal Investing equity investments.

⁽²⁾ As part of the MBNA merger, on January 1, 2006, the Corporation acquired $588.4 billion of unused credit card lines.

Legally binding commitments to extend credit generally have specified rates and maturities. Certain of these commitments have adverse change clauses that help to protect the Corporation against deterioration in the borrowers’ ability to pay.

Other Commitments

At September 30, 2006 and December 31, 2005, charge cards (nonrevolving card lines) to individuals and government entities guaranteed by the U.S. government in the amount of $9.6 billion and $9.4 billion were not included in credit card line commitments in the previous table. The outstanding balances related to these charge cards were $255 million and $171 million at September 30, 2006 and December 31, 2005.

At September 30, 2006, the Corporation did not have any whole mortgage loan purchase commitments. At December 31, 2005, the Corporation had whole mortgage loan purchase commitments of $4.0 billion, all of which settled in the first quarter of 2006.

The Corporation has entered into operating leases for certain of its premises and equipment. Commitments under these leases approximate $1.1 billion in 2006, $1.2 billion in 2007, $1.1 billion in 2008, $1.0 billion in 2009, $900 million in 2010 and $6.4 billion for all years thereafter.

In 2005, the Corporation entered into an agreement for the committed purchase of retail automotive loans over a five-year period ending June 30, 2010. For the nine months ending September 30, 2006, the Corporation purchased $5.0 billion of such loans. In 2005, the Corporation purchased $5.0 billion of such loans. Under the agreement, the Corporation is committed to purchase up to $5.0 billion of such loans for the period July 1, 2006 through June 30, 2007 and up to $10.0 billion in each of the agreement’s following three fiscal years. As of September 30, 2006, the remaining commitment amount was $35.0 billion.

22

Other Guarantees

The Corporation provides credit and debit card processing services to various merchants, processing credit and debit card transactions on their behalf. In connection with these services, a liability may arise in the event of a billing dispute between the merchant and a cardholder that is ultimately resolved in the cardholder’s favor and the merchant defaults upon its obligation to reimburse the cardholder. A cardholder, through its issuing bank, generally has until the later of up to four months after the date a transaction is processed or the delivery of the product or service to present a chargeback to the Corporation as the merchant processor. If the Corporation is unable to collect this amount from the merchant, it bears the loss for the amount paid to the cardholder. For the three months ended September 30, 2006 and 2005, the Corporation processed $97.0 billion and $91.3 billion of transactions and recorded losses as a result of these chargebacks of $4 million and $3 million. For the nine months ended September 30, 2006 and 2005, the Corporation processed $282.6 billion and $251.3 billion of transactions and recorded losses as a result of these chargebacks of $13 million and $9 million.

At September 30, 2006 and December 31, 2005, the Corporation held as collateral approximately $91 million and $248 million of merchant escrow deposits which the Corporation has the right to offset against amounts due from the individual merchants. The Corporation also has the right to offset any payments with cash flows otherwise due to the merchant. Accordingly, the Corporation believes that the maximum potential exposure is not representative of the actual potential loss exposure. The Corporation believes the maximum potential exposure for chargebacks would not exceed the total amount of merchant transactions processed through Visa and MasterCard for the last four months, which represents the claim period for the cardholder, plus any outstanding delayed-delivery transactions. As of September 30, 2006 and December 31, 2005, the maximum potential exposure totaled approximately $118.6 billion and $118.2 billion.

For additional information on other guarantees, see Note 13 of the Consolidated Financial Statements filed on Exhibit 99.2 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006. For additional information on recourse obligations related to residential mortgage loans sold and other guarantees related to securitizations, see Note 9 of the Consolidated Financial Statements filed on Exhibit 99.2 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

Litigation and Regulatory Matters

The following supplements the disclosure in the Corporation’s Current Report on Form 8-K filed on May 25, 2006 as well as Quarterly Reports on Form 10-Q for the periods ended March 31, 2006 and June 30, 2006 and the Current Reports on Form 8-K filed since December 31, 2005.

Adelphia

On September 26, 2006, the defendant banks, including Banc of America Securities LLC (BAS), entered into a settlement agreement with the Los Angeles County Employees Retirement Association. On September 29, 2006, the defendant banks, including BAS and Bank of America, N.A., entered into a settlement agreement with The Division of Investment of the New Jersey Department of the Treasury. The settlement amounts are not material.

Mutual Fund Operations Matters

With respect to the case that was originally filed in a state court in Illinois, on October 16, 2006, the U.S. Court of Appeals for the Seventh Circuit dismissed the appeal of the order remanding the case to state court. This case is being resolved as part of the previously disclosed settlement concerning trading in the Columbia mutual funds.

Parmalat Finanziaria S.p.A.

In the Smith and Pappas cases, plaintiffs filed amended complaints, and the Corporation moved to dismiss the complaints.

Pension Plan Matters

In Donna C. Richards v. FleetBoston Financial Pension Plan, et al., on July 26, 2006, the court dismissed plaintiff’s amended claims alleging violation of ERISA’s “anti-backloading” rule and an allegation of breach of fiduciary duty. The court subsequently modified its order certifying a class to include the undismissed portions of plaintiff’s breach of fiduciary duty claim. On October 6, 2006, plaintiff filed a motion for leave to file a second amended complaint adding a new claim alleging that the Fleet Pension Plan violated ERISA in calculating lump-sum distributions.

23

NOTE 11—Shareholders’ Equity and Earnings Per Common Share

The following table presents share repurchase activity for the three and nine months ended September 30, 2006 and 2005, including total common shares repurchased under announced programs, weighted average per share price and the remaining buyback authority under announced programs.

(Dollars in millions, except per share information; shares in thousands)	Number of Common Shares Repurchased under Announced Programs (1)	Weighted Average Per Share Price (1)		Remaining Buyback Authority under Announced Programs (2)
				Amounts		Shares
Three months ended March 31, 2006	88,450	$	46.02	$	5,847	65,738
Three months ended June 30, 2006	83,050		48.16		11,169	182,688
July 1-31, 2006	11,500		49.48		10,600	171,188
August 1-31, 2006	24,000		52.03		9,352	147,188
September 1-30, 2006	24,000		51.98		8,104	123,188
Three months ended September 30, 2006	59,500		51.51
Nine months ended September 30, 2006	231,000		48.21
(Dollars in millions, except per share information; shares in thousands)	Number of Common Shares Repurchased under Announced Programs (3)	Weighted Average Per Share Price (3)		Remaining Buyback Authority under Announced Programs (2)
				Amounts		Shares
Three months ended March 31, 2005	43,214	$	46.05	$	14,688	237,411
Three months ended June 30, 2005	40,300		45.38		11,865	197,111
July 1-31, 2005	750		44.75		11,832	196,361
August 1-31, 2005	4,900		43.45		11,619	191,461
September 1-30, 2005	5,023		42.98		11,403	186,438
Three months ended September 30, 2005	10,673		43.32
Nine months ended September 30, 2005	94,187		45.45

⁽¹⁾ Reduced Shareholders’ Equity by $11.1 billion and increased diluted earnings per common share by $0.06 for the nine months ended September 30, 2006. These repurchases were partially offset by the issuance of approximately 98 million shares of common stock under employee plans, which increased Shareholders’ Equity by $3.9 billion, net of $135 million of deferred compensation related to restricted stock awards, and decreased diluted earnings per common share by $0.03 for the nine months ended September 30, 2006.

⁽²⁾ On January 28, 2004, the Board of Directors (the Board) authorized a stock repurchase program of up to 180 million shares of the Corporation’s common stock at an aggregate cost not to exceed $9.0 billion. This repurchase plan was completed during the second quarter of 2005. On March 22, 2005, the Board authorized a stock repurchase program of up to 200 million shares of the Corporation’s common stock at an aggregate cost not to exceed $12.0 billion and to be completed within a period of 18 months. This repurchase plan was completed during the second quarter of 2006. On April 26, 2006, the Board authorized an additional stock repurchase program of up to 200 million shares of the Corporation’s common stock at an aggregate cost not to exceed $12.0 billion and to be completed within a period of 18 months.

⁽³⁾ Reduced Shareholders’ Equity by $4.3 billion and increased diluted earnings per common share by $0.04 for the nine months ended September 30, 2005. These repurchases were partially offset by the issuance of approximately 61 million shares of common stock under employee plans, which increased Shareholders’ Equity by $2.4 billion, net of $211 million of deferred compensation related to restricted stock awards, and decreased diluted earnings per common share by $0.03 for the nine months ended September 30, 2005.

The Corporation will continue to repurchase shares, from time to time, in the open market or in private transactions through the Corporation’s approved repurchase program. The Corporation expects to continue to repurchase a number of shares of common stock at least equal to any shares issued under the Corporation’s employee stock plans.

On October 25, 2006, the Board declared a regular quarterly cash dividend on common stock of $0.56 per share, payable on December 22, 2006 to common shareholders of record on December 1, 2006. In July 2006, the Board increased the quarterly cash dividend on common stock from $0.50 to $0.56 which was paid on September 22, 2006 to common shareholders of record on September 1, 2006.

In September 2006, the Corporation authorized 34,500 shares and issued 33,000 shares, or $825 million, of Bank of America Corporation 6.204% Non-Cumulative Preferred Stock, Series D (Series D Preferred Stock) with a par value of $0.01 per share. Ownership is held in the form of depositary shares, each representing a 1/1,000 interest in a share of Series D Preferred Stock, paying a quarterly cash dividend on the liquidation preference of $25,000 per share of Series D Preferred

24

Stock at an annual rate of 6.204 percent. On any dividend date on or after September 14, 2011, the Corporation may redeem Series D Preferred Stock, in whole or in part, at its option, at $25,000 per share, plus accrued and unpaid dividends. Series D Preferred Stock shares are not subject to the operation of a sinking fund, have no participation rights and are not convertible. The holders of Series D Preferred Stock have no general voting rights. If any quarterly dividend payable on the Series D Preferred Stock is in arrears for six or more quarterly dividend periods (whether consecutive or not), the holders of the Series D Preferred Stock and any other class or series of preferred stock ranking equally with the Series D Preferred Stock as to payment of dividends and upon which equivalent voting rights have been conferred and are exercisable (voting as a single class) will be entitled to vote for the election of two additional directors. These voting rights terminate when the Corporation has paid in full dividends on the Series D Preferred Stock for at least four quarterly dividend periods following the dividend arrearage.

On July 14, 2006, the Corporation redeemed its 6.75% Perpetual Preferred Stock with a stated value of $250 per share. The 382,450 shares, or $96 million, outstanding of preferred stock were redeemed at the stated value of $250 per share, plus accrued and unpaid dividends.

On July 3, 2006, the Corporation redeemed its Fixed/Adjustable Rate Cumulative Preferred Stock with a stated value of $250 per share. The 700,000 shares, or $175 million, outstanding of preferred stock were redeemed at the stated value of $250 per share, plus accrued and unpaid dividends.

In addition to the preferred stock described above, the Corporation had 35,045 shares authorized and 7,739 shares, or $1 million, outstanding of the Series B Preferred Stock with a stated value of $100 per share paying dividends quarterly at an annual rate of 7.00 percent.

The following table presents the changes in Accumulated OCI for the nine months ended September 30, 2006 and 2005.

(Dollars in millions) (1)	Securities (2)			Derivatives (3)			Other			Total
Balance, December 31, 2004	$	(197	)	$	(2,279	)	$	(288	)	$	(2,764	)
Net change in fair value recorded in Accumulated OCI		(911	)		(2,490	)		25			(3,376	)
Net realized (gains) losses reclassified into earnings (4)		(800	)		360			—			(440	)
Balance, September 30, 2005	$	(1,908	)	$	(4,409	)	$	(263	)	$	(6,580	)
Balance, December 31, 2005	$	(2,978	)	$	(4,338	)	$	(240	)	$	(7,556	)
Net change in fair value recorded in Accumulated OCI		(159	)		557			128			526
Net realized (gains) losses reclassified into earnings (4)		53			61			49			163
Balance, September 30, 2006	$	(3,084	)	$	(3,720	)	$	(63	)	$	(6,867	)

⁽¹⁾ Amounts shown are net-of-tax.

⁽²⁾ During the nine months ended September 30, 2006 and 2005, the Corporation reclassified net realized (gains) losses into earnings on the sales of AFS debt securities of $292 million and $(638) million and gains on the sales of AFS marketable equity securities of $(239) million and $(162) million.

⁽³⁾ The amount included in Accumulated OCI for terminated derivative contracts were losses of $3.1 billion and $2.0 billion, net-of-tax, at September 30, 2006 and 2005.

⁽⁴⁾ Included in this line item are amounts related to derivatives used in cash flow hedge relationships. These amounts are reclassified into earnings in the same period or periods during which the hedged forecasted transactions affect earnings. This line item also includes gains (losses) on AFS securities. These amounts are reclassified into earnings upon sale of the related security.

25

The calculation of earnings per common share and diluted earnings per common share for the three and nine months ended September 30, 2006 and 2005 is presented below:

	Three Months Ended September 30					Nine Months Ended September 30
(Dollars in millions, except per share information; shares in thousands)	2006		2005			2006			2005
Earnings per common share
Net income	$	5,416	$	3,841		$	15,877		$	12,891
Preferred stock dividends		—		(5	)		(9	)		(14	)
Net income available to common shareholders	$	5,416	$	3,836		$	15,868		$	12,877
Average common shares issued and outstanding		4,499,704		4,000,573			4,547,693			4,012,924
Earnings per common share	$	1.20	$	0.96		$	3.49		$	3.21
Diluted earnings per common share
Net income available to common shareholders	$	5,416	$	3,836		$	15,868		$	12,877
Average common shares issued and outstanding		4,499,704		4,000,573			4,547,693			4,012,924
Dilutive potential common shares (1, 2)		70,854		54,086			66,906			60,067
Total diluted average common shares issued and outstanding		4,570,558		4,054,659			4,614,599			4,072,991
Diluted earnings per common share	$	1.18	$	0.95		$	3.44		$	3.16

⁽¹⁾ For the three and nine months ended September 30, 2006, average options to purchase 286 thousand and 28 million shares were outstanding but not included in the computation of earnings per common share because they were antidilutive. For the three and nine months ended September 30, 2005, average options to purchase 45 million and 38 million shares were outstanding but not included in the computation of earnings per common share because they were antidilutive.

⁽²⁾ Includes incremental shares from restricted stock units, restricted stock shares and stock options.

NOTE 12—Pension and Postretirement Plans

The Corporation sponsors noncontributory trusteed qualified pension plans that cover substantially all officers and employees, a number of noncontributory nonqualified pension plans, and postretirement health and life plans. The Bank of America Pension Plan (the Pension Plan) allows participants to select from various earnings measures, which are based on the returns of certain funds or common stock of the Corporation. The participant-selected earnings measures determine the earnings rate on the individual participant account balances in the Pension Plan. A detailed discussion of these plans is provided in Note 16 of the Consolidated Financial Statements filed on Exhibit 99.2 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

As a result of the MBNA merger, the Corporation assumed the obligations related to the plans of the former MBNA. The MBNA Pension Plan retirement benefits are based on the number of years of benefit service and a percentage of the participant’s average annual compensation during the five highest paid consecutive years of their last 10 years of employment. The MBNA Supplemental Executive Retirement Plan (SERP) provides certain officers with supplemental retirement benefits in excess of limits imposed on qualified plans by federal tax law. The MBNA Postretirement Health and Life Plan provides certain health care and life insurance benefits for a closed group upon early retirement.

26

Net periodic benefit cost of the Corporation’s plans including the MBNA plans, for the three and nine months ended September 30, 2006 and 2005 included the following components:

	Three Months Ended September 30
	Pension Plans						Nonqualified Pension Plans						Postretirement Health and Life Plans
(Dollars in millions)	2006 (1)			2005			2006 (1)			2005			2006 (1)			2005
Service cost	$	77		$	42		$	4		$	1		$	3		$	3
Interest cost		169			154			19			14			18			21
Expected return on plan assets		(259	)		(241	)		—			—			(4	)		(4	)
Amortization of transition obligation		—			—			—			—			8			8
Amortization of prior service cost (credits)		10			11			(2	)		(2	)		—			—
Recognized net actuarial loss (gains)		57			60			5			9			(17	)		26
Net periodic benefit cost	$	54		$	26		$	26		$	22		$	8		$	54
	Nine Months Ended September 30
	Pension Plans						Nonqualified Pension Plans						Postretirement Health and Life Plans
(Dollars in millions)	2006 (1)			2005			2006 (1)			2005			2006 (1)			2005
Service cost	$	230		$	196		$	10		$	8		$	10		$	8
Interest cost		507			482			59			45			64			59
Expected return on plan assets		(776	)		(737	)		—			—			(8	)		(11	)
Amortization of transition obligation		—			—			—			—			24			24
Amortization of prior service cost (credits)		31			34			(6	)		(5	)		—			—
Recognized net actuarial loss		171			135			15			18			9			60
Recognized loss due to settlements and curtailments		—			—			—			9			—			—
Net periodic benefit cost	$	163		$	110		$	78		$	75		$	99		$	140

⁽¹⁾ Includes the results of the former MBNA. The net periodic benefit cost of the former MBNA Pension Plan, SERP, and Postretirement Health and Life Plan were $13 million, $6 million and $4 million, respectively, for the three months ended September 30, 2006. The net periodic benefit cost of the former MBNA Pension Plan, SERP, and Postretirement Health and Life Plan were $38 million, $19 million and $12 million, respectively, for the nine months ended September 30, 2006.

During 2006, the Corporation expects to contribute $97 million and $37 million to the Corporation’s Nonqualified Pension Plans and Postretirement Health and Life Plans, respectively. At September 30, 2006, the Corporation had contributed $62 million and $28 million, respectively, to these plans. During 2006, the Corporation expects to contribute $242 million and $21 million to the former MBNA SERP and Postretirement Health and Life Plan, respectively. At September 30, 2006, the Corporation had contributed $232 million and $18 million, respectively, to these plans. The Corporation is currently evaluating the contribution amounts related to the Corporation’s Qualified Pension Plans and the former MBNA Pension Plan. The Corporation may choose to contribute more than the required minimum amounts due to the increase in funding limits within the Pension Protection Act of 2006, and in conjunction with an annual review of its funding thresholds.

NOTE 13—Stock-Based Compensation Plans

Prior to January 1, 2006, the Corporation accounted for its stock-based compensation plans under SFAS 123. On January 1, 2006, the Corporation adopted SFAS 123R under the modified-prospective application. Under the modified-prospective application, SFAS 123R applies to new awards and to awards modified, repurchased, or cancelled after adoption.

The compensation cost recognized in income for the plans described below was $180 million and $205 million for the three months ended September 30, 2006 and 2005. The related income tax benefit recognized in income was $67 million and $76 million for the three months ended September 30, 2006 and 2005. The compensation cost recognized in income for the plans described below was $862 million and $608 million for the nine months ended September 30, 2006 and 2005. The related income tax benefit recognized in income was $319 million and $221 million for the nine months ended September 30, 2006 and 2005.

27

Prior to the adoption of SFAS 123R, awards granted to retirement-eligible employees were expensed over the stated vesting period. SFAS 123R requires that the Corporation recognize stock compensation cost immediately for any awards granted to retirement-eligible employees, or over the vesting period or the period from the grant date to the date retirement eligibility is achieved, whichever is shorter. During the first quarter of 2006, the Corporation recognized approximately $320 million in equity-based compensation associated with awards granted to retirement-eligible employees.

Prior to the adoption of SFAS 123R, the Corporation presented tax benefits of deductions resulting from the exercise of stock options as operating cash flows in the Consolidated Statement of Cash Flows. SFAS 123R requires the cash flows resulting from the tax benefits due to tax deductions in excess of the compensation cost recognized for those options (excess tax benefits) to be classified as financing cash flows. The Corporation recognized $342 million in excess tax benefits that were classified as a financing cash inflow for the nine months ended September 30, 2006.

Prior to January 1, 2006, the Corporation estimated the fair value of stock options granted on the date of grant using the Black-Scholes option-pricing model. On January 1, 2006, the Corporation began using a lattice option-pricing model to estimate the grant date fair value of stock options granted. The table below presents the assumptions used to estimate the fair value of stock options granted on the date of grant using the lattice option-pricing model for the nine months ended September 30, 2006. Lattice option-pricing models incorporate ranges of assumptions for inputs and those ranges are disclosed in the table below. The risk-free rate for periods within the contractual life of the stock option is based on the U.S. Treasury yield curve in effect at the time of grant. Expected volatilities are based on implied volatilities from traded stock options on the Corporation’s common stock, historical volatility of the Corporation’s common stock, and other factors. The Corporation uses historical data to estimate stock option exercise and employee termination within the model. The expected term of stock options granted is derived from the output of the model and represents the period of time that stock options granted are expected to be outstanding. The table below also includes the assumptions used to estimate the fair value of stock options granted on the date of grant using the Black-Scholes option-pricing model for the nine months ended September 30, 2005. The estimates of fair value from these models are theoretical values for stock options and changes in the assumptions used in the models could result in materially different fair value estimates. The actual value of the stock options will depend on the market value of the Corporation’s common stock when the stock options are exercised.

	Nine Months Ended September 30
	2006		2005
Risk-free interest rate	4.59 – 4.70	%	3.94	%
Dividend yield	4.50		4.60
Expected volatility	17.00 – 27.00		20.53
Weighted-average volatility	20.30		n/a
Expected lives (years)	6.5		6

The Corporation has certain equity compensation plans that were approved by its shareholders. These plans are the Key Employee Stock Plan and the Key Associate Stock Plan. Descriptions of the material features of these plans follow.

Key Employee Stock Plan

The Key Employee Stock Plan, as amended and restated, provided for different types of awards. These include stock options, restricted stock shares and restricted stock units. Under the plan, ten-year options to purchase approximately 260 million shares of common stock were granted through December 31, 2002, to certain employees at the closing market price on the respective grant dates. Options granted under the plan generally vest in three or four equal annual installments. At September 30, 2006, approximately 71 million options were outstanding under this plan. No further awards may be granted.

Key Associate Stock Plan

On April 24, 2002, the shareholders approved the Key Associate Stock Plan to be effective January 1, 2003. This approval authorized and reserved 200 million shares for grant in addition to the remaining amount under the Key Employee Stock Plan as of December 31, 2002, which was approximately 34 million shares plus any shares covered by awards under the Key Employee Stock Plan that terminate, expire, lapse or are cancelled after December 31, 2002. Upon the FleetBoston

28

merger, the shareholders authorized an additional 102 million shares and on April 26, 2006, the shareholders authorized an additional 180 million shares for grant under the Key Associate Stock Plan. At September 30, 2006, approximately 140 million options were outstanding under this plan. Approximately 18 million shares of restricted stock and restricted stock units were granted during the nine months ended September 30, 2006. These shares of restricted stock generally vest in three equal annual installments beginning one year from the grant date. The Corporation incurred restricted stock expense of $126 million and $663 million during the three and nine months ended September 30, 2006 compared to $127 million and $369 million during the same periods in 2005.

The following table presents information on equity compensation plans at September 30, 2006:

	Number of Shares to be Issued (1, 3)	Weighted Average Exercise Price of Outstanding Options (2)		Number of Shares Remaining for Future Issuance Under Equity Compensation Plans
Plans approved by shareholders	225,975,003	$	37.48	303,015,719
Plans not approved by shareholders (4)	8,425,636		30.68	—
Total	234,400,639		37.22	303,015,719

⁽¹⁾ Includes 14,139,279 unvested restricted stock units.

⁽²⁾ Does not take into account unvested restricted stock units.

⁽³⁾ In addition to the securities presented in the table above, there were outstanding options to purchase 44,825,144 shares of the Corporation’s common stock and 526,303 unvested restricted stock units granted to employees of predecessor companies assumed in mergers. The weighted average option price of the assumed options was $34.21 at September 30, 2006.

⁽⁴⁾ Shareholder approval of these broad-based stock option plans was not required by applicable law or New York Stock Exchange rules.

The following table presents the status of all option plans at September 30, 2006, and changes during the nine months ended September 30, 2006:

	September 30, 2006
Employee stock options	Shares		Weighted Average Exercise Price
Outstanding at January 1, 2006	298,132,802		$	35.13
Options assumed through acquisition	31,506,268			32.70
Granted	31,461,390			44.40
Exercised	(92,397,064	)		32.65
Forfeited	(3,616,892	)		41.38
Outstanding at September 30, 2006	265,086,504			36.71
Options exercisable at September 30, 2006	197,007,102			34.14
Options vested and expected to vest (1)	263,883,117			36.68

⁽¹⁾ Includes vested shares and nonvested shares after a forfeiture rate is applied.

The weighted average remaining contractual term and aggregate intrinsic value of options outstanding was 5.7 years and $4.5 billion, options exercisable was 4.8 years and $3.8 billion, and options vested and expected to vest was 5.0 years and $4.5 billion at September 30, 2006.

The weighted average grant-date fair value of options granted during the nine months ended September 30, 2006 and 2005 was $6.90 and $6.48. The total intrinsic value of options exercised during the three and nine months ended September 30, 2006 was $558 million and $1.6 billion.

29

The following table presents the status of the nonvested shares at September 30, 2006, and changes during the nine months ended September 30, 2006:

	September 30, 2006
Restricted stock/unit awards	Shares		Weighted Average Grant Date Fair Value
Outstanding at January 1, 2006	27,278,106		$	42.79
Share obligations assumed through acquisition	754,740			30.40
Granted	18,102,340			44.42
Vested	(11,677,381	)		41.34
Cancelled	(1,856,675	)		44.52
Outstanding at September 30, 2006	32,601,130			43.83

At September 30, 2006, there was $961 million of total unrecognized compensation cost related to share-based compensation arrangements for all awards that is expected to be recognized over a weighted average period of .95 years. The total fair value of restricted stock vested during the three and nine months ended September 30, 2006 was $32 million and $525 million.

NOTE 14—Business Segment Information

The Corporation reports the results of its operations through three business segments: Global Consumer and Small Business Banking, Global Corporate and Investment Banking, and Global Wealth and Investment Management. The Corporation may periodically reclassify business segment results based on modifications to its management reporting methodologies and changes in organizational alignment.

Global Consumer and Small Business Banking provides a diversified range of products and services to individuals and small businesses through its primary businesses: Deposits, Card Services, Mortgage and Home Equity. Global Corporate and Investment Banking serves domestic and international issuer and investor clients, providing financial services, specialized industry expertise and local delivery through its primary businesses: Business Lending, Capital Markets and Advisory Services, and Treasury Services. These businesses provide traditional bank deposit and loan products to large corporations and institutional clients, capital-raising solutions, advisory services, derivatives capabilities, equity and debt sales and trading for clients, as well as treasury management and payment services. Global Wealth and Investment Management offers investment services, estate management, financial planning services, fiduciary management, credit and banking expertise, and diversified asset management products to institutional clients, as well as affluent and high-net-worth individuals through its primary businesses: The Private Bank, Columbia Management and Premier Banking and Investments.

All Other consists of equity investment activities including Principal Investing, Corporate and Strategic Investments, the residual impact of the allowance for credit losses and the cost allocation processes, Merger and Restructuring Charges, intersegment eliminations, and the results of certain consumer finance and commercial lending businesses that are being liquidated. All Other also includes certain amounts associated with ALM activities, including the residual impact of funds transfer pricing allocation methodologies, amounts associated with the change in the value of derivatives used as economic hedges of interest rate and foreign exchange rate fluctuations that do not qualify for SFAS 133 hedge accounting treatment, certain gains or losses on sales of whole mortgage loans, and Gains (Losses) on Sales of Debt Securities.

Total Revenue includes Net Interest Income on a fully taxable-equivalent (FTE) basis and Noninterest Income. The adjustment of Net Interest Income to a FTE basis results in a corresponding increase in Income Tax Expense. The Net Interest Income of the businesses includes the results of a funds transfer pricing process that matches assets and liabilities with similar interest rate sensitivity and maturity characteristics. Net Interest Income of the business segments also includes an allocation of Net Interest Income generated by the Corporation’s ALM activities.

Certain expenses not directly attributable to a specific business segment are allocated to the segments based on pre-determined means. The most significant of these expenses include data processing costs, item processing costs and certain centralized or shared functions. Data processing costs are allocated to the segments based on equipment usage. Item processing costs are allocated to the segments based on the volume of items processed for each segment. The costs of certain centralized or shared functions are allocated based on methodologies which reflect utilization.

30

The following tables present Total Revenue on a FTE basis and Net Income for the three and nine months ended September 30, 2006 and 2005, and Total Assets at September 30, 2006 and 2005 for each business segment, as well as All Other.

Business Segments

For the Three Months Ended September 30
	Total Corporation						Global Consumer and Small Business Banking (1, 2)						Global Corporate and Investment Banking (1)
(Dollars in millions)		2006			2005			2006			2005			2006		2005
Net interest income (FTE basis)	$	8,894		$	7,933		$	5,243		$	4,238		$	2,643	$	2,749
Noninterest income		10,067			6,416			5,200			3,028			3,372		2,540
Total revenue (FTE basis)		18,961			14,349			10,443			7,266			6,015		5,289
Provision for credit losses		1,165			1,159			1,144			1,107			22		12
Gains (losses) on sales of debt securities		(469	)		29			—			(1	)		14		17
Amortization of intangibles		441			201			379			137			41		43
Other noninterest expense		8,422			7,084			4,351			3,118			2,924		2,811
Income before income taxes		8,464			5,934			4,569			2,903			3,042		2,440
Income tax expense		3,048			2,093			1,680			1,061			1,120		889
Net income	$	5,416		$	3,841		$	2,889		$	1,842		$	1,922	$	1,551
Period-end total assets	$	1,449,211		$	1,252,267		$	394,920		$	326,926		$	675,893	$	602,008
	Global Wealth and Investment Management (1, 2)						All Other
(Dollars in millions)		2006			2005			2006			2005
Net interest income (FTE basis)	$	943		$	937		$	65		$	9
Noninterest income		925			882			570			(34	)
Total revenue (FTE basis)		1,868			1,819			635			(25	)
Provision for credit losses		(1	)		(1	)		—			41
Gains (losses) on sales of debt securities		—			—			(483	)		13
Amortization of intangibles		19			20			2			1
Other noninterest expense		973			904			174			251
Income before income taxes		877			896			(24	)		(305	)
Income tax expense (benefit)		324			328			(76	)		(185	)
Net income	$	553		$	568		$	52		$	(120	)
Period-end total assets	$	125,247		$	125,684		$	253,151		$	197,649

⁽¹⁾ There were no material intersegment revenues among the segments.

⁽²⁾ Total Assets include asset allocations to match liabilities (i.e., deposits).

31

Business Segments
For the Nine Months Ended September 30
	Total Corporation						Global Consumer and Small Business Banking (1, 2)						Global Corporate and Investment Banking (1)
(Dollars in millions)	2006			2005			2006			2005			2006		2005
Net interest income (FTE basis)	$	26,860		$	23,467		$	15,788		$	12,555		$	8,069	$	8,394
Noninterest income		28,566			19,403			15,274			8,473			9,224		7,257
Total revenue (FTE basis)		55,426			42,870			31,062			21,028			17,293		15,651
Provision for credit losses		3,440			2,614			3,420			2,973			102		(388	)
Gains (losses) on sales of debt securities		(464	)		1,013			(1	)		(2	)		34		168
Amortization of intangibles		1,322			613			1,137			419			124		131
Other noninterest expense		25,182			20,748			12,820			9,420			8,829		8,035
Income before income taxes		25,018			19,908			13,684			8,214			8,272		8,041
Income tax expense		9,141			7,017			5,040			2,956			3,051		2,933
Net income	$	15,877		$	12,891		$	8,644		$	5,258		$	5,221	$	5,108
Period-end total assets	$	1,449,211		$	1,252,267		$	394,920		$	326,926		$	675,893	$	602,008
	Global Wealth and Investment Management (1, 2)						All Other
(Dollars in millions)	2006			2005			2006			2005
Net interest income (FTE basis)	$	2,910		$	2,814		$	93		$	(296	)
Noninterest income		2,881			2,607			1,187			1,066
Total revenue (FTE basis)		5,791			5,421			1,280			770
Provision for credit losses		(42	)		(8	)		(40	)		37
Gains (losses) on sales of debt securities		—			—			(497	)		847
Amortization of intangibles		57			59			4			4
Other noninterest expense		2,918			2,704			615			589
Income before income taxes		2,858			2,666			204			987
Income tax expense (benefit)		1,057			959			(7	)		169
Net income	$	1,801		$	1,707		$	211		$	818
Period-end total assets	$	125,247		$	125,684		$	253,151		$	197,649

⁽¹⁾ There were no material intersegment revenues among the segments.

⁽²⁾ Total Assets include asset allocations to match liabilities (i.e., deposits).

32

The following table presents reconciliations of the three business segments’ Total Revenue on a FTE basis and Net Income to the Consolidated Statement of Income totals. The adjustments presented in the table below include consolidated income and expense amounts not specifically allocated to individual business segments.

	Three Months Ended September 30						Nine Months Ended September 30
(Dollars in millions)	2006			2005			2006			2005
Segments’ total revenue (FTE basis)	$	18,326		$	14,374		$	54,146		$	42,100
Adjustments:
ALM activities (1)		(258	)		(690	)		(498	)		(297	)
Equity investment gains		687			640			1,835			1,471
Liquidating businesses		43			48			219			151
FTE basis adjustment		(308	)		(198	)		(868	)		(589	)
Other		163			(23	)		(276	)		(555	)
Consolidated revenue	$	18,653		$	14,151		$	54,558		$	42,281
Segments’ net income	$	5,364		$	3,961		$	15,666		$	12,073
Adjustments, net of taxes:
ALM activities (1, 2)		(524	)		(471	)		(779	)		243
Equity investment gains		433			410			1,156			941
Liquidating businesses		21			27			115			70
Merger and restructuring charges		169			80			353			235
Other		(47	)		(166	)		(634	)		(671	)
Consolidated net income	$	5,416		$	3,841		$	15,877		$	12,891

⁽¹⁾ Includes the impact of derivative instruments which were designated as economic hedges and did not qualify for SFAS 133 hedge accounting treatment.

⁽²⁾ Includes pre-tax Gains (Losses) on Sales of Debt Securities of $(484) million and $11 million for the three months ended September 30, 2006 and 2005, and $(498) million and $844 million for the nine months ended September 30, 2006 and 2005.

33

Bank of America Corporation and Subsidiaries Management’s Discussion and Analysis of Financial Condition and Results of Operations Table of Contents	Page
Recent Events	35
MBNA Merger Overview	36
Performance Overview	36
Financial Highlights	38
Supplemental Financial Data	43
Business Segment Operations	50
Global Consumer and Small Business Banking	52
Global Corporate and Investment Banking	61
Global Wealth and Investment Management	67
All Other	71
Off-Balance Sheet Financing Entities	73
Obligations and Commitments	74
Managing Risk	74
Strategic Risk Management	74
Liquidity Risk and Capital Management	75
Credit Risk Management	77
Consumer Portfolio Credit Risk Management	78
Commercial Portfolio Credit Risk Management	82
Provision for Credit Losses	93
Allowance for Credit Losses	93
Market Risk Management	96
Trading Risk Management	97
Interest Rate Risk Management	98
Mortgage Banking Risk Management	103
Operational Risk Management	103
Recent Accounting and Reporting Developments	104
Complex Accounting Estimates	104

34

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

This report on Form 10-Q contains certain statements that are forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions that are difficult to predict. Actual outcomes and results may differ materially from those expressed in, or implied by, our forward-looking statements. Words such as “expects,” “anticipates,” “believes,” “estimates” and other similar expressions or future or conditional verbs such as “will,” “should,” “would” and “could” are intended to identify such forward-looking statements. Readers of the Form 10-Q of Bank of America Corporation and its subsidiaries (the Corporation) should not rely solely on the forward-looking statements and should consider all uncertainties and risks throughout this report as well as those discussed under Item 1A. “Risk Factors” of the Corporation’s Annual Report on Form 10-K for the fiscal year ended December 31, 2005. The statements are representative only as of the date they are made, and the Corporation undertakes no obligation to update any forward-looking statement.

Possible events or factors that could cause results or performance to differ materially from those expressed in our forward-looking statements include the following: changes in general economic conditions and economic conditions in the geographic regions and industries in which the Corporation operates which may affect, among other things, the level of nonperforming assets, charge-offs and provision expense; changes in the interest rate environment which may reduce interest margins and impact funding sources; changes in foreign exchange rates; adverse movements and volatility in debt and equity capital markets; changes in market rates and prices which may adversely impact the value of financial products including securities, loans, deposits, debt and derivative financial instruments, and other similar financial instruments; political conditions and related actions by the United States abroad which may adversely affect the Corporation’s businesses and economic conditions as a whole; liabilities resulting from litigation and regulatory investigations, including costs, expenses, settlements and judgments; changes in domestic or foreign tax laws, rules and regulations as well as court, Internal Revenue Service or other governmental agencies’ interpretations thereof; various monetary and fiscal policies and regulations, including those determined by the Board of Governors of the Federal Reserve System (FRB), the Office of the Comptroller of Currency, the Federal Deposit Insurance Corporation and state regulators; changes in accounting standards, rules and interpretations; competition with other local, regional and international banks, thrifts, credit unions and other nonbank financial institutions; ability to grow core businesses; ability to develop and introduce new banking-related products, services and enhancements, and gain market acceptance of such products; mergers and acquisitions and their integration into the Corporation; decisions to downsize, sell or close units or otherwise change the business mix of the Corporation; and management’s ability to manage these and other risks.

The Corporation, headquartered in Charlotte, North Carolina, operates in 30 states, the District of Columbia and 44 foreign countries. The Corporation provides a diversified range of banking and nonbanking financial services and products domestically and internationally through three business segments: Global Consumer and Small Business Banking, Global Corporate and Investment Banking, and Global Wealth and Investment Management.

At September 30, 2006, the Corporation had $1.4 trillion in assets and approximately 200,000 full-time equivalent employees. Notes to Consolidated Financial Statements referred to in Management’s Discussion and Analysis of Financial Condition and Results of Operations are incorporated by reference into Management’s Discussion and Analysis of Financial Condition and Results of Operations. Certain prior period amounts have been reclassified to conform to current period presentation.

Recent Events

In November 2006, the Corporation issued 74,000 shares of Bank of America Corporation Floating Rate Non-Cumulative Preferred Stock, Series E with a par value of $0.01 per share for $1.9 billion. In addition, an option to purchase up to an additional 11,100 shares of Series E Preferred Stock, at a purchase price of $25,000 per share, has been granted to the underwriters. In September 2006, the Corporation issued 33,000 shares of Bank of America Corporation 6.204% Non-Cumulative, Preferred Stock, Series D with a par value of $0.01 per share for $825 million. In July 2006, the Corporation redeemed its 700,000 shares, or $175 million, of Fixed/Adjustable Rate Cumulative Preferred Stock and redeemed its 382,450 shares, or $96 million, of 6.75% Perpetual Preferred Stock. Both classes were redeemed at their stated value of $250 per share, plus accrued and unpaid dividends.

In October 2006, the Board of Directors (the Board) declared a regular quarterly cash dividend on common stock of $0.56 per share, payable on December 22, 2006 to common shareholders of record on December 1, 2006. In July 2006, the Board increased the quarterly cash dividend on common stock 12 percent from $0.50 to $0.56 per share.

35

In September 2006, the Corporation completed the sale of its Brazilian operations for approximately $1.9 billion in equity of Banco Itau Holding Financeira S.A. (Banco Itau), Brazil’s second largest nongovernment-owned banking company. The sale resulted in a $720 million gain (pre-tax) that was recorded in Other Income.

In August 2006, the Corporation entered into an agreement to sell Bank of America (Asia) Ltd., including its consumer and commercial banking franchise in Hong Kong, to China Construction Bank (CCB) for $1.25 billion. Closing is subject to regulatory approval.

MBNA Merger Overview

The Corporation acquired 100 percent of the outstanding stock of MBNA Corporation (MBNA) on January 1, 2006, for $34.6 billion. In connection therewith 1,260 million shares of MBNA common stock were exchanged for 631 million shares of the Corporation’s common stock. Prior to the MBNA merger, this represented approximately 16 percent of the Corporation’s outstanding common stock. MBNA shareholders also received cash of $5.2 billion. The MBNA merger was a tax-free merger for the Corporation. The acquisition expands the Corporation’s customer base and its opportunity to deepen customer relationships across the full breadth of the Corporation by delivering innovative deposit, lending and investment products and services to MBNA’s customer base. Additionally, the acquisition allows the Corporation to significantly increase its affinity relationships through MBNA’s credit card operations and sell these credit cards through our delivery channels (including the retail branch network). MBNA’s results of operations were included in the Corporation’s results beginning January 1, 2006. The transaction was accounted for under the purchase method of accounting. The purchase price has been allocated to the assets acquired and the liabilities assumed based on their estimated fair values at the MBNA merger date. For more information related to the MBNA merger, see Note 2 of the Corporation’s Consolidated Financial Statements.

Performance Overview

Net Income totaled $5.4 billion, or $1.18 per diluted common share, for the three months ended September 30, 2006, increases of 41 percent and 24 percent from $3.8 billion, or $0.95 per diluted common share, for the three months ended September 30, 2005. Net Income totaled $15.9 billion, or $3.44 per diluted common share, for the nine months ended September 30, 2006, increases of 23 percent and nine percent from $12.9 billion, or $3.16 per diluted common share, for the nine months ended September 30, 2005.

Table 1 Business Segment Total Revenue and Net Income
	Three Months Ended September 30											Nine Months Ended September 30
	Total Revenue						Net Income					Total Revenue						Net Income
(Dollars in millions)	2006			2005			2006		2005			2006			2005			2006		2005
Global Consumer and Small Business Banking	$	10,443		$	7,266		$	2,889	$	1,842		$	31,062		$	21,028		$	8,644	$	5,258
Global Corporate and Investment Banking		6,015			5,289			1,922		1,551			17,293			15,651			5,221		5,108
Global Wealth and Investment Management		1,868			1,819			553		568			5,791			5,421			1,801		1,707
All Other		635			(25	)		52		(120	)		1,280			770			211		818
Total FTE basis (1)		18,961			14,349			5,416		3,841			55,426			42,870			15,877		12,891
FTE adjustment (1)		(308	)		(198	)		—		—			(868	)		(589	)		—		—
Total Consolidated	$	18,653		$	14,151		$	5,416	$	3,841		$	54,558		$	42,281		$	15,877	$	12,891

⁽¹⁾ Total revenue for the segments and All Other is on a fully taxable-equivalent (FTE) basis. For more information on a FTE basis, see Supplemental Financial Data beginning on page 43.

36

Global Consumer and Small Business Banking

Net Income increased $1.0 billion, or 57 percent, to $2.9 billion for the three months ended September 30, 2006. Total Revenue increased $3.2 billion, or 44 percent, to $10.4 billion for the three months ended September 30, 2006 compared to the same period in 2005. Driving the increase was the impact of the MBNA merger, which contributed to increases in Card Income and Net Interest Income. Also impacting Net Income was organic growth in Loans and Leases. Partially offsetting these changes was higher Noninterest Expense primarily driven by the acquisition of MBNA.

Net Income increased $3.4 billion, or 64 percent, to $8.6 billion for the nine months ended September 30, 2006. Total Revenue increased $10.0 billion, or 48 percent, to $31.1 billion for the nine months ended September 30, 2006 compared to the same period in 2005. Driving the increase was the impact of the MBNA merger and organic growth which was partially offset by higher Noninterest Expense and Provision for Credit Losses. For more information on Global Consumer and Small Business Banking, see page 52.

Global Corporate and Investment Banking

Net Income increased $371 million, or 24 percent, to $1.9 billion and $113 million, or two percent, to $5.2 billion for the three and nine months ended September 30, 2006 compared to the same periods in the prior year. Total Revenue increased $726 million, or 14 percent, to $6.0 billion and $1.6 billion, or 10 percent, to $17.3 billion for the three and nine months ended September 30, 2006, driven primarily by the $720 million gain (pre-tax) on the sale of our Brazilian operations. Also impacting the increase in Total Revenue was higher Trading Account Profits of $140 million and $1.1 billion for the three and nine months ended September 30, 2006 compared to the same periods in the prior year. Offsetting these increases were spread compression in the loan portfolios and lower Asset Liability Management (ALM) allocation which adversely impacted Net Interest Income. In addition, the nine months ended September 30, 2006 was impacted by increases in Provision for Credit Losses and Noninterest Expense. For more information on Global Corporate and Investment Banking, see page 61.

Global Wealth and Investment Management

Net Income decreased $15 million, or three percent, to $553 million for the three months ended September 30, 2006. The decrease was due to higher Noninterest Expense resulting from higher personnel and incentive based compensation primarily reflecting growth in Global Wealth and Investment Management workforce. Partially offsetting this decrease was an increase in Total Revenue of $49 million, or three percent, due primarily to an increase in Investment and Brokerage Services.

Net Income increased $94 million, or six percent, to $1.8 billion for the nine months ended September 30, 2006. The increase was due to higher Total Revenue of $370 million, or seven percent, as a result of increases in Investment and Brokerage Services and Net Interest Income. Also impacting the increase in Net Income was a credit loss recovery. Partially offsetting these increases was higher Noninterest Expense of $212 million or eight percent due primarily to higher personnel related costs.

Total assets under management increased $34.7 billion to $517.1 billion at September 30, 2006 compared to December 31, 2005. For more information on Global Wealth and Investment Management, see page 67.

All Other

Net Income increased $172 million to $52 million for the three months ended September 30, 2006. Total Revenue increased $660 million driven primarily by an increase in other income of $557 million. Offsetting this increase were Gains (Losses) on Sales of Debt Securities of $(483) million for the three months ended September 30, 2006 compared to $13 million for the same period in 2005.

Net Income decreased $607 million to $211 million for the nine months ended September 30, 2006. This decrease was primarily a result of lower Gains (Losses) on Sales of Debt Securities which were $(497) million for the nine months ended September 30, 2006 compared to $847 million for the same period in 2005. For more information on All Other, see page 71.

37

Financial Highlights

Net Interest Income

Net Interest Income on a FTE basis increased $961 million to $8.9 billion and $3.4 billion to $26.9 billion for the three and nine months ended September 30, 2006 compared to the same periods in 2005. The primary drivers of the increase were the impact of the MBNA merger, organic loan growth, and increases in ALM activities including increased portfolio balances, wholesale funding activity, and the impact of rates. These increases were partially offset by lower core deposit levels, excluding the impact of MBNA. The net interest yield on a FTE basis decreased 5 basis points (bps) to 2.73 percent for the three months ended September 30, 2006 and was flat at 2.85 percent for the nine months ended September 30, 2006. Loan spreads continued to tighten due to the flat yield curve and heightened competition. Deposits spreads widened slightly as we effectively managed pricing in a rising interest rate environment. The current year results were also positively impacted by wider margins associated with the MBNA credit card portfolios. For more information on Net Interest Income on a FTE basis, see Tables 8 and 9 on pages 47 to 49.

Table 2

Noninterest Income

	Three Months Ended September 30					Nine Months Ended September 30
(Dollars in millions)	2006		2005			2006		2005
Service charges	$	2,147	$	2,080		$	6,125	$	5,777
Investment and brokerage services		1,085		1,060			3,334		3,122
Mortgage banking income		189		180			415		590
Investment banking income		510		522			1,623		1,319
Equity investment gains		705		713			2,122		1,691
Card income		3,473		1,520			10,566		4,246
Trading account profits		731		557			2,706		1,464
Other income		1,227		(216	)		1,675		1,194
Total noninterest income	$	10,067	$	6,416		$	28,566	$	19,403

Noninterest Income increased $3.7 billion to $10.1 billion and $9.2 billion to $28.6 billion for the three and nine months ended September 30, 2006 compared to the same periods in 2005, due primarily to the following:

• Service Charges grew $67 million and $348 million for the three and nine months ended September 30, 2006 due to increased non-sufficient funds fees and overdraft charges, account service charges, and ATM fees resulting from new account growth.

• Investment and Brokerage Services increased $25 million and $212 million for the three and nine months ended September 30, 2006 primarily reflecting record levels of assets under management.

• Mortgage Banking Income was relatively flat and decreased $175 million for the three and nine months ended September 30, 2006. The decrease for the nine months ended September 30, 2006, was driven primarily by weaker production income driven by lower volumes sold and margin compression in addition to a strategic shift to retain a larger portion of mortgage production.

• Investment Banking Income was relatively flat and increased $304 million for the three and nine months September 30, 2006. The increase for the nine months was due to higher market activity and continued leadership in the leveraged debt underwriting market.

• Equity Investment Gains was relatively flat and increased $431 million for the three and nine months September 30, 2006. The increase for the nine months was driven by favorable market conditions and increased liquidity in the capital markets.

• Card Income increased $2.0 billion and $6.3 billion for the three and nine months ended September 30, 2006 primarily due to the addition of MBNA and higher debit card income.

• Trading Account Profits increased $174 million and $1.2 billion for the three and nine months September 30, 2006 due to increased capital markets activity, and previous investments in personnel and trading infrastructure coming to fruition.

38

• Other Income increased $1.4 billion and $481 million for the three and nine months ended September 30, 2006 primarily related to the $720 million (pre-tax) gain on the sale of our Brazilian operations. Also impacting the third quarter comparison, was the negative impact to 2005 of the change in the value of derivatives of $(418) million used as economic hedges that did not qualify for Statement of Financial Accounting Standards (SFAS) No. 133, “Accounting for Derivative Instruments and Hedging Activities, as amended” (SFAS 133) hedge accounting treatment.

Provision for Credit Losses

The Provision for Credit Losses was relatively flat at $1.2 billion and increased $826 million to $3.4 billion for the three and nine months ended September 30, 2006 compared to the same periods in 2005. Provision expense rose due to increases from the addition of MBNA and the absence of prior year releases of commercial credit reserves. These increases were partially offset by reduced credit-related costs on the domestic credit card portfolio.

For more information on credit quality, see Credit Risk Management beginning on page 77.

Gains (Losses) on Sales of Debt Securities

Gains (Losses) on Sales of Debt Securities for the three and nine months ended September 30, 2006 were $(469) million and $(464) million compared to $29 million and $1.0 billion for the same periods in 2005. These decreases were primarily due to a loss on the sale of mortgage-backed securities during the quarter. The decrease for the nine month period was also impacted by gains recorded on the sales of mortgage-backed securities in 2005. For more information on Gains (Losses) on Sales of Debt Securities, see “Interest Rate Risk Management – Securities” beginning on page 99.

Table 3

Noninterest Expense

	Three Months Ended September 30				Nine Months Ended September 30
(Dollars in millions)	2006		2005		2006		2005
Personnel	$	4,474	$	3,837	$	13,767	$	11,209
Occupancy		696		638		2,100		1,889
Equipment		318		300		978		894
Marketing		587		307		1,713		990
Professional fees		259		254		710		647
Amortization of intangibles		441		201		1,322		613
Data processing		426		361		1,245		1,093
Telecommunications		237		206		685		608
Other general operating		1,156		1,061		3,423		3,065
Merger and restructuring charges		269		120		561		353
Total noninterest expense	$	8,863	$	7,285	$	26,504	$	21,361

Noninterest Expense increased $1.6 billion to $8.9 billion and $5.1 billion to $26.5 billion for the three and nine months ended September 30, 2006 compared to the same periods in 2005, due to the acquisition of MBNA as well as the following:

• Personnel expense increased $637 million and $2.6 billion for the three and nine months ended September 30, 2006 due to the acquisition of MBNA and higher revenue-related incentive compensation expense. Additionally, incremental stock-based compensation granted to retirement-eligible employees increased Personnel expense for the nine months ended September 30, 2006.

• Marketing expense increased $280 million and $723 million for the three and nine months ended September 30, 2006 due to the acquisition of MBNA and higher marketing spending related to consumer banking initiatives.

• Amortization of Intangibles expense increased $240 million and $709 million for the three and nine months ended September 30, 2006 as the above mentioned MBNA merger increased purchased credit card relationships, affinity relationships, core deposit intangibles and other intangibles.

Income Tax Expense

Income Tax Expense was $2.7 billion, an effective tax rate of 33.6 percent, for the three months ended September 30, 2006 compared to $1.9 billion and 33.0 percent for the three months ended September 30, 2005. Income Tax

39

Expense was $8.3 billion, an effective tax rate of 34.3 percent, for the nine months ended September 30, 2006 compared to $6.4 billion and 33.3 percent for the nine months ended September 30, 2005. The increase in the effective tax rate for the three months ended September 30, 2006 was primarily due to the January 1, 2006 addition of MBNA. The addition of MBNA, as well as the second quarter charge to Income Tax Expense arising from the change in tax legislation discussed below, drove the increase for the nine months ended September 30, 2006.

During the second quarter of 2006, the President signed into law the Tax Increase Prevention and Reconciliation Act of 2005 (TIPRA). Among other things, TIPRA repealed certain provisions of prior law relating to transactions entered into under the extraterritorial income and foreign sales corporation regimes. The TIPRA repeal results in an increase in the U.S. taxes expected to be paid on certain of the income earned from such transactions after December 31, 2006. Accounting for the change in law resulted in the discrete recognition of a $175 million charge to Income Tax Expense during the second quarter of 2006.

40

Table 4

Selected Quarterly Financial Data

	2006 Quarters									2005 Quarters
(Dollars in millions, except per share information)		Third			Second			First			Fourth			Third
Income statement
Net interest income	$	8,586		$	8,630		$	8,776		$	7,859		$	7,735
Noninterest income		10,067			9,598			8,901			5,951			6,416
Total revenue		18,653			18,228			17,677			13,810			14,151
Provision for credit losses		1,165			1,005			1,270			1,400			1,159
Gains (losses) on sales of debt securities		(469	)		(9	)		14			71			29
Noninterest expense		8,863			8,717			8,924			7,320			7,285
Income before income taxes		8,156			8,497			7,497			5,161			5,736
Income tax expense		2,740			3,022			2,511			1,587			1,895
Net income		5,416			5,475			4,986			3,574			3,841
Average common shares issued and outstanding (in thousands)		4,499,704			4,534,627			4,609,481			3,996,024			4,000,573
Average diluted common shares issued and outstanding (in thousands)		4,570,558			4,601,169			4,666,405			4,053,859			4,054,659
Performance ratios
Return on average assets		1.43	%		1.51	%		1.43	%		1.09	%		1.18	%
Return on average common shareholders’ equity		16.64			17.26			15.44			14.21			15.09
Total ending equity to total ending assets		9.22			8.85			9.41			7.86			8.12
Total average equity to total average assets		8.63			8.75			9.26			7.66			7.82
Dividend payout		46.82			41.76			46.75			56.24			52.60
Per common share data
Earnings	$	1.20		$	1.21		$	1.08		$	0.89		$	0.96
Diluted earnings		1.18			1.19			1.07			0.88			0.95
Dividends paid		0.56			0.50			0.50			0.50			0.50
Book value		29.52			28.17			28.19			25.32			25.28
Average balance sheet
Total loans and leases	$	673,477		$	635,649		$	615,968		$	563,589		$	539,497
Total assets		1,497,987			1,456,004			1,416,373			1,305,057			1,294,754
Total deposits		676,851			674,796			659,821			628,922			632,771
Long-term debt		136,769			125,620			117,018			99,601			98,326
Common shareholders’ equity		129,098			127,102			130,881			99,677			100,974
Total shareholders’ equity		129,262			127,373			131,153			99,948			101,246
Capital ratios (period end)
Risk-based capital:
Tier 1		8.48	%		8.33	%		8.45	%		8.25	%		8.27	%
Total		11.46			11.25			11.32			11.08			11.19
Tier 1 Leverage		6.16			6.13			6.18			5.91			5.90
Market price per share of common stock
Closing	$	53.57		$	48.10		$	45.54		$	46.15		$	42.10
High closing		53.57			50.47			47.08			46.99			45.98
Low closing		47.98			45.48			43.09			41.57			41.60

41

Table 5

Selected Year-to-Date Financial Data

	Nine Months Ended September 30
(Dollars in millions, except per share information)	2006			2005
Income statement
Net interest income	$	25,992		$	22,878
Noninterest income		28,566			19,403
Total revenue		54,558			42,281
Provision for credit losses		3,440			2,614
Gains (losses) on sales of debt securities		(464	)		1,013
Noninterest expense		26,504			21,361
Income before income taxes		24,150			19,319
Income tax expense		8,273			6,428
Net income		15,877			12,891
Average common shares issued and outstanding (in thousands)		4,547,693			4,012,924
Average diluted common shares issued and outstanding (in thousands)		4,614,599			4,072,991
Performance ratios
Return on average assets		1.46	%		1.37	%
Return on average common shareholders’ equity		16.44			17.29
Total ending equity to total ending assets		9.22			8.12
Total average equity to total average assets		8.87			7.94
Dividend payout		45.05			43.94
Per common share data
Earnings	$	3.49		$	3.21
Diluted earnings		3.44			3.16
Dividends paid		1.56			1.40
Book value		29.52			25.28
Average balance sheet
Total loans and leases	$	641,909		$	528,331
Total assets		1,457,087			1,258,041
Total deposits		670,552			633,614
Long-term debt		126,541			97,072
Common shareholders’ equity		129,020			99,561
Total shareholders’ equity		129,256			99,832

Assets

At September 30, 2006, Total Assets were $1.4 trillion, an increase of $157.4 billion, or 12 percent, from December 31, 2005. Average Total Assets for the three and nine months ended September 30, 2006 increased $203.2 billion and $199.0 billion, or 16 percent increases, compared to the same periods in 2005. Growth in period end and average Total Assets was primarily attributable to the MBNA acquisition. In addition, growth in Loans and Leases was also attributable to organic growth, including retained mortgage production resulting from a strategic decision made by the Corporation at the beginning of the second quarter of 2006 to retain a larger share of mortgage production and bulk purchases of primarily residential mortgages and auto loans. Period end Other Assets includes $35.9 billion of broker receivables related to the sale of securities that was not settled as of September 30, 2006.

Liabilities and Shareholders’ Equity

At September 30, 2006, Total Liabilities were $1.3 trillion, an increase of $125.3 billion, or 11 percent, from December 31, 2005. Average Total Liabilities for the three and nine months ended September 30, 2006 increased $175.2 billion and $169.6 billion, or 15 percent increases, compared to the same periods in 2005. Growth in period end and average Total Liabilities was attributable to increases in Deposits and Long-term Debt due to the assumption of liabilities in connection with the MBNA merger and the net issuances of Long-term Debt.

Period end and average Shareholders’ Equity increased primarily from the issuance of stock related to the MBNA merger.

42

Supplemental Financial Data

Table 6 provides a reconciliation of the supplemental financial data mentioned below with financial measures defined by accounting principles generally accepted in the United States (GAAP). Other companies may define or calculate supplemental financial data differently.

Operating Basis Presentation

In managing our business, we may at times look at performance excluding certain non-recurring items. For example, as an alternative to Net Income, we view results on an operating basis, which represents Net Income excluding Merger and Restructuring Charges. The operating basis of presentation is not defined by GAAP. We believe that the exclusion of Merger and Restructuring Charges, which represent events outside our normal operations, provides a meaningful period-to-period comparison and is more reflective of normalized operations.

Net Interest Income—FTE Basis

In addition, we view Net Interest Income and related ratios and analysis (i.e., efficiency ratio, net interest yield and operating leverage) on a FTE basis. Although this is a non-GAAP measure, we believe managing the business with Net Interest Income on a FTE basis provides a more accurate picture of the interest margin for comparative purposes. To derive the FTE basis, Net Interest Income is adjusted to reflect tax-exempt income on an equivalent before-tax basis with a corresponding increase in Income Tax Expense. For purposes of this calculation, we use the federal statutory tax rate of 35 percent. This measure ensures comparability of Net Interest Income arising from taxable and tax-exempt sources.

Performance Measures

As mentioned above, certain performance measures including the efficiency ratio, net interest yield and operating leverage utilize Net Interest Income (and thus Total Revenue) on a FTE basis. The efficiency ratio measures the costs expended to generate a dollar of revenue, and net interest yield evaluates how many basis points we are earning over the cost of funds. Operating leverage measures the total percentage revenue growth minus the total percentage expense growth for the corresponding period. During our annual integrated planning process, we set operating leverage and efficiency targets for the Corporation and each line of business. Targets vary by year and by business, and are based on a variety of factors including maturity of the business, investment appetite, competitive environment, market factors, and other items (e.g., risk appetite). The aforementioned performance measures and ratios, earnings per common share (EPS), return on average assets, and dividend payout ratio, as well as those measures discussed more fully below, are presented in Table 6.

Return on Average Common Shareholders’ Equity and Shareholder Value Added

We also evaluate our business based upon return on average common shareholders’ equity (ROE) and shareholder value added (SVA) measures. ROE and SVA utilize non-GAAP allocation methodologies. ROE measures the earnings contribution of a unit as a percentage of the Shareholders’ Equity allocated to that unit. SVA is defined as cash basis earnings on an operating basis less a charge for the use of capital. These measures are used to evaluate our use of equity (i.e., capital) at the individual unit level and are integral components in the analytics for resource allocation. Using SVA as a performance measure places specific focus on whether incremental investments generate returns in excess of the costs of capital associated with those investments. Investments and initiatives are analyzed using SVA during the annual planning process for maximizing allocation of corporate resources. In addition, profitability, relationship, and investment models all use ROE and SVA as key measures to support our overall growth goal.

43

Table 6

Supplemental Financial Data and Reconciliations to GAAP Financial Measures

	Three Months Ended September 30						Nine Months Ended September 30
(Dollars in millions, except per share information)	2006			2005			2006			2005
Operating basis (1)
Operating earnings	$	5,585		$	3,921		$	16,230		$	13,126
Operating earnings per common share		1.24			0.98			3.57			3.27
Diluted operating earnings per common share		1.22			0.97			3.52			3.22
Shareholder value added		2,446			1,323			6,937			5,548
Return on average assets		1.48	%		1.20	%		1.49	%		1.40	%
Return on average common shareholders’ equity		17.16			15.39			16.81			17.61
Operating efficiency ratio (FTE basis)		45.33			49.92			46.81			49.00
Dividend payout ratio		45.40			51.52			44.07			43.15
Operating leverage		10.45			1.01			5.80			11.25
FTE basis data
Net interest income	$	8,894		$	7,933		$	26,860		$	23,467
Total revenue		18,961			14,349			55,426			42,870
Net interest yield		2.73	%		2.78	%		2.85	%		2.85	%
Efficiency ratio		46.75			50.76			47.82			49.83
Reconciliation of net income to operating earnings
Net income	$	5,416		$	3,841		$	15,877		$	12,891
Merger and restructuring charges		269			120			561			353
Related income tax benefit		(100	)		(40	)		(208	)		(118	)
Operating earnings	$	5,585		$	3,921		$	16,230		$	13,126
Reconciliation of EPS to operating EPS
Earnings per common share	$	1.20		$	0.96		$	3.49		$	3.21
Effect of merger and restructuring charges, net of tax benefit		0.04			0.02			0.08			0.06
Operating earnings per common share	$	1.24		$	0.98		$	3.57		$	3.27
Reconciliation of diluted EPS to diluted operating EPS
Diluted earnings per common share	$	1.18		$	0.95		$	3.44		$	3.16
Effect of merger and restructuring charges, net of tax benefit		0.04			0.02			0.08			0.06
Diluted operating earnings per common share	$	1.22		$	0.97		$	3.52		$	3.22
Reconciliation of net income to shareholder value added
Net income	$	5,416		$	3,841		$	15,877		$	12,891
Amortization of intangibles		441			201			1,322			613
Merger and restructuring charges, net of tax benefit		169			80			353			235
Cash basis earnings on an operating basis		6,026			4,122			17,552			13,739
Capital charge		3,580			2,799			10,615			8,191
Shareholder value added	$	2,446		$	1,323		$	6,937		$	5,548
Reconciliation of return on average assets to operating return on average assets
Return on average assets		1.43	%		1.18	%		1.46	%		1.37	%
Effect of merger and restructuring charges, net of tax benefit		0.05			0.02			0.03			0.03
Operating return on average assets		1.48	%		1.20	%		1.49	%		1.40	%
Reconciliation of return on average common shareholders’ equity to operating return on average common shareholders’ equity
Return on average common shareholders’ equity		16.64	%		15.09	%		16.44	%		17.29	%
Effect of merger and restructuring charges, net of tax benefit		0.52			0.30			0.37			0.32
Operating return on average common shareholders’ equity		17.16	%		15.39	%		16.81	%		17.61	%
Reconciliation of efficiency ratio to operating efficiency ratio (FTE basis)
Efficiency ratio		46.75	%		50.76	%		47.82	%		49.83	%
Effect of merger and restructuring charges		(1.42	)		(0.84	)		(1.01	)		(0.83	)
Operating efficiency ratio		45.33	%		49.92	%		46.81	%		49.00	%
Reconciliation of dividend payout ratio to operating dividend payout ratio
Dividend payout ratio		46.82	%		52.60	%		45.05	%		43.94	%
Effect of merger and restructuring charges, net of tax benefit		(1.42	)		(1.08	)		(0.98	)		(0.79	)
Operating dividend payout ratio		45.40	%		51.52	%		44.07	%		43.15	%
Reconciliation of operating leverage to operating basis operating leverage
Operating leverage		12.17	%		(0.60	)    %		5.21	%		11.37	%
Effect of merger and restructuring charges		(1.72	)		1.61			0.59			(0.12	)
Operating basis operating leverage		10.45	%		1.01	%		5.80	%		11.25	%

⁽¹⁾ Operating basis excludes Merger and Restructuring Charges which were $269 million and $120 million for the three months ended September 30, 2006 and 2005, and $561 million and $353 million for the nine months ended September 30, 2006 and 2005.

44

Core Net Interest Income—Managed Basis

In managing our business, we review core net interest income on a managed basis, which adjusts reported Net Interest Income on a FTE basis for the impact of market-based activities and certain securitizations. These securitizations include off-balance sheet Loans and Leases, specifically those loans in revolving securitizations and other securitizations where servicing is retained by the Corporation (e.g., credit card and home equity lines). As discussed in the Global Corporate and Investment Banking business segment section beginning on page 61, we evaluate our market-based results and strategies on a total market-based revenue approach by combining Net Interest Income and Noninterest Income for the Capital Markets and Advisory Services business. We also adjust for loans that we originated and sold into certain securitizations. Noninterest Income, rather than Net Interest Income and Provision for Credit Losses, is recorded for assets that have been securitized as we are compensated for servicing the securitized assets and record servicing income and gains or losses on securitizations, where appropriate. An analysis of core net interest income – managed basis, core average earning assets – managed basis and core net interest yield on earning assets – managed basis, which adjusts for the impact of these two non-core items from reported Net Interest Income on a FTE basis, is shown below.

Table 7

Core Net Interest Income—Managed Basis

	Three Months Ended September 30						Nine Months Ended September 30
(Dollars in millions)	2006			2005			2006			2005
Net interest income
As reported (FTE basis)	$	8,894		$	7,933		$	26,860		$	23,467
Impact of market-based net interest income (1)		(375	)		(453	)		(1,165	)		(1,527	)
Core net interest income		8,519			7,480			25,695			21,940
Impact of securitizations		1,760			52			5,195			313
Core net interest income—managed basis	$	10,279		$	7,532		$	30,890		$	22,253
Average earning assets
As reported	$	1,302,366		$	1,137,629		$	1,258,927		$	1,100,685
Impact of market-based earning assets (1)		(375,960	)		(335,043	)		(356,831	)		(319,856	)
Core average earning assets		926,406			802,586			902,096			780,829
Impact of securitizations		98,722			7,827			97,265			9,905
Core average earning assets—managed basis	$	1,025,128		$	810,413		$	999,361		$	790,734
Net interest yield contribution
As reported (FTE basis)		2.73	%		2.78	%		2.85	%		2.85	%
Impact of market-based activities		0.94			0.94			0.95			0.90
Core net interest yield on earning assets		3.67			3.72			3.80			3.75
Impact of securitizations		0.33			(0.01	)		0.32			0.01
Core net interest yield on earning assets—managed basis		4.00	%		3.71	%		4.12	%		3.76	%

⁽¹⁾ Represents amounts from the Capital Markets and Advisory Services business within Global Corporate and Investment Banking.

Three Months Ended September 30, 2006 Compared to Three Months Ended September 30, 2005

Core net interest income on a managed basis increased $2.7 billion. This increase was primarily driven by the impact of the MBNA merger, organic growth in consumer and commercial loans, and increases related to ALM activities, including increased portfolio balances and the impact of rates. Partially offsetting these increases were lower core deposit levels, excluding the impact of MBNA, which were replaced with higher cost, wholesale funding activity.

On a managed basis, core average earning assets increased $214.7 billion primarily due to the impact of the MBNA merger, higher ALM levels (primarily residential mortgages), and higher levels of consumer and commercial loans from organic growth.

Core net interest yield on a managed basis increased 29 bps as a result of the impact of the MBNA merger partially offset by spread compression. In addition, core net interest yield decreased as a result of a decline in core deposit levels, excluding the impact of MBNA, which were replaced with higher cost, wholesale funding activity.

45

Nine Months Ended September 30, 2006 Compared to Nine Months Ended September 30, 2005

On a managed basis, core net interest income increased $8.6 billion, core average earning assets increased $208.6 billion, and core net interest yield increased 36 bps. These period over period changes were primarily driven by the same factors as described in the three month discussion above.

46

Table 8

Quarterly Average Balances and Interest Rates—FTE Basis

	Third Quarter 2006						Second Quarter 2006
(Dollars in millions)	Average Balance		Interest Income/ Expense		Yield/ Rate		Average Balance		Interest Income/ Expense		Yield/ Rate
Earning assets
Time deposits placed and other short-term investments	$	15,629	$	173	4.39	%	$	16,691	$	168	4.05	%
Federal funds sold and securities purchased under agreements to resell		173,381		2,146	4.94			179,104		1,900	4.25
Trading account assets		146,817		1,928	5.24			133,556		1,712	5.13
Securities		236,033		3,136	5.31			236,967		3,162	5.34
Loans and leases (1):
Residential mortgage		222,889		3,151	5.65			197,228		2,731	5.54
Credit card — domestic		62,508		2,189	13.90			64,980		2,168	13.38
Credit card — foreign		9,455		286	12.02			8,305		269	12.97
Home equity lines		70,075		1,351	7.65			67,182		1,231	7.35
Direct/Indirect consumer		61,361		1,193	7.74			56,715		1,057	7.46
Other consumer (2)		11,075		298	10.66			10,804		294	10.95
Total consumer		437,363		8,468	7.71			405,214		7,750	7.66
Commercial — domestic		153,007		2,805	7.28			148,445		2,695	7.28
Commercial real estate		37,471		724	7.67			36,749		680	7.41
Commercial lease financing		20,875		232	4.46			20,896		262	5.01
Commercial — foreign		24,761		454	7.27			24,345		456	7.52
Total commercial		236,114		4,215	7.09			230,435		4,093	7.12
Total loans and leases		673,477		12,683	7.49			635,649		11,843	7.47
Other earning assets		57,029		914	6.38			51,928		808	6.24
Total earning assets (3)		1,302,366		20,980	6.41			1,253,895		19,593	6.26
Cash and cash equivalents		33,495						35,070
Other assets, less allowance for loan and lease losses		162,126						167,039
Total assets	$	1,497,987					$	1,456,004
Interest-bearing liabilities
Domestic interest-bearing deposits:
Savings	$	34,268	$	69	0.81	%	$	35,681	$	76	0.84	%
NOW and money market deposit accounts		212,690		1,053	1.96			221,198		996	1.81
Consumer CDs and IRAs		147,607		1,658	4.46			141,408		1,393	3.95
Negotiable CDs, public funds and other time deposits		14,105		150	4.19			13,005		123	3.80
Total domestic interest-bearing deposits		408,670		2,930	2.84			411,292		2,588	2.52
Foreign interest-bearing deposits:
Banks located in foreign countries		38,588		562	5.78			32,456		489	6.05
Governments and official institutions		12,801		156	4.83			13,428		155	4.63
Time, savings and other		40,444		328	3.22			37,178		276	2.98
Total foreign interest-bearing deposits		91,833		1,046	4.52			83,062		920	4.44
Total interest-bearing deposits		500,503		3,976	3.15			494,354		3,508	2.85
Federal funds purchased, securities sold under agreements to repurchase and other short-term borrowings		429,882		5,467	5.05			408,734		4,842	4.75
Trading account liabilities		69,462		727	4.15			61,263		596	3.90
Long-term debt		136,769		1,916	5.60			125,620		1,721	5.48
Total interest-bearing liabilities (3)		1,136,616		12,086	4.23			1,089,971		10,667	3.92
Noninterest-bearing sources:
Noninterest-bearing deposits		176,348						180,442
Other liabilities		55,761						58,218
Shareholders’ equity		129,262						127,373
Total liabilities and shareholders’ equity	$	1,497,987					$	1,456,004
Net interest spread					2.18						2.34
Impact of noninterest-bearing sources					0.55						0.51
Net interest income/yield on earning assets (4)			$	8,894	2.73	%			$	8,926	2.85	%

⁽¹⁾ Nonperforming loans are included in the respective average loan balances. Income on these nonperforming loans is recognized on a cash basis.

⁽²⁾ Includes consumer finance of $2.9 billion, $3.0 billion and $3.0 billion in the third, second and first quarters of 2006 and $2.9 billion and $3.1 billion in the fourth and third quarters of 2005, respectively, and foreign consumer of $8.1 billion, $7.8 billion and $7.3 billion in the third, second and first quarters of 2006 and $3.7 billion and $3.5 billion in the fourth and third quarters of 2005, respectively.

⁽³⁾ Interest income includes the impact of interest rate risk management contracts, which increased (decreased) interest income on the underlying assets $(128) million, $(54) million and $8 million in the third, second and first quarters of 2006, and $29 million and $86 million in the fourth and third quarters of 2005, respectively. Interest expense includes the impact of interest rate risk management contracts, which increased (decreased) interest expense on the underlying liabilities $(48) million, $87 million and $136 million in the third, second and first quarters of 2006, and $254 million and $274 million in the fourth and third quarters of 2005, respectively. For further information on interest rate contracts, see “Interest Rate Risk Management” beginning on page 98.

⁽⁴⁾ Interest income (FTE basis) for the three months ended June 30, 2006, does not include the cumulative tax charge resulting from a change in tax legislation relating to extraterritorial tax income and foreign sales corporation regimes. The FTE impact to Net Interest Income and net interest yield on earning assets of this retroactive tax adjustment is a reduction of $270 million and 9 bps, respectively, for the three months ended June 30, 2006. Management has excluded this one-time impact to provide a more comparative basis of presentation for Net Interest Income and net interest yield on earning assets on a FTE basis. The impact on any given future period is not expected to be material.

47

First Quarter 2006					Fourth Quarter 2005						Third Quarter 2005
Average Balance	Interest Income/ Expense		Yield/ Rate		Average Balance		Interest Income/ Expense		Yield/ Rate		Average Balance		Interest Income/ Expense		Yield/ Rate
$     14,347	$	139	3.92	%	$	14,619	$	132	3.59	%	$	14,498	$	125	3.43	%
174,711		1,709	3.94			165,908		1,477	3.55			176,650		1,382	3.12
133,361		1,623	4.89			139,441		1,648	4.72			142,287		1,578	4.42
234,606		3,043	5.19			221,411		2,842	5.13			225,952		2,820	4.99
184,796		2,524	5.48			178,764		2,424	5.42			171,012		2,298	5.37
68,169		2,180	12.97			56,858		1,747	12.19			55,271		1,651	11.85
8,403		287	13.86			—		—	—			—		—	—
64,198		1,112	7.02			60,571		1,012	6.63			58,046		910	6.22
55,025		986	7.24			47,181		703	5.91			47,900		702	5.81
10,357		272	10.59			6,653		184	11.01			6,715		170	10.05
390,948		7,361	7.60			350,027		6,070	6.90			338,944		5,731	6.73
144,693		2,490	6.97			137,224		2,280	6.59			127,044		2,095	6.54
36,676		632	6.99			36,017		597	6.58			34,663		542	6.20
20,512		247	4.82			20,178		241	4.79			20,402		239	4.69
23,139		427	7.48			20,143		378	7.45			18,444		349	7.51
225,020		3,796	6.83			213,562		3,496	6.50			200,553		3,225	6.38
615,968		11,157	7.32			563,589		9,566	6.75			539,497		8,956	6.60
46,618		718	6.22			40,582		596	5.83			38,745		542	5.57
1,219,611		18,389	6.08			1,145,550		16,261	5.65			1,137,629		15,403	5.39
34,857						33,693						32,969
161,905						125,814						124,156
$1,416,373					$	1,305,057					$	1,294,754
$     35,550	$	76	0.87	%	$	35,535	$	68	0.76	%	$	35,853	$	56	0.62	%
227,606		908	1.62			224,122		721	1.28			224,341		743	1.31
135,068		1,177	3.53			120,321		1,029	3.39			130,975		1,094	3.31
8,551		70	3.30			5,085		27	2.13			4,414		47	4.23
406,775		2,231	2.22			385,063		1,845	1.90			395,583		1,940	1.95
30,116		424	5.71			24,451		355	5.77			19,707		292	5.89
10,200		107	4.25			7,579		73	3.84			7,317		62	3.37
35,136		245	2.83			32,624		203	2.46			32,024		177	2.19
75,452		776	4.17			64,654		631	3.87			59,048		531	3.57
482,227		3,007	2.53			449,717		2,476	2.18			454,631		2,471	2.16
399,896		4,309	4.37			364,140		3,855	4.20			339,980		3,190	3.72
52,466		517	3.99			56,880		619	4.32			68,132		707	4.12
117,018		1,516	5.18			99,601		1,209	4.85			98,326		1,102	4.48
1,051,607		9,349	3.60			970,338		8,159	3.34			961,069		7,470	3.09
177,594						179,205						178,140
56,019						55,566						54,299
131,153						99,948						101,246
$1,416,373					$	1,305,057					$	1,294,754
			2.48						2.31						2.30
			0.50						0.51						0.48
	$	9,040	2.98	%			$	8,102	2.82	%			$	7,933	2.78	%

48

Table 9
Year-to-date Average Balances and Interest Rates—FTE Basis
	Nine Months Ended September 30
	2006						2005
(Dollars in millions)	Average Balance		Interest Income/ Expense		Yield/ Rate		Average Balance		Interest Income/ Expense		Yield/ Rate
Earning assets
Time deposits placed and other short-term investments	$	15,560	$	480	4.12	%	$	14,175	$	339	3.20	%
Federal funds sold and securities purchased under agreements to resell		175,727		5,755	4.37			170,219		3,535	2.77
Trading account assets		137,961		5,263	5.09			131,500		4,235	4.30
Securities		235,874		9,341	5.28			219,314		8,205	4.99
Loans and leases (1):
Residential mortgage		201,777		8,406	5.56			172,090		6,997	5.43
Credit card — domestic		65,198		6,537	13.40			53,033		4,505	11.36
Credit card — foreign		8,725		842	12.91			—		—	—
Home equity lines		67,173		3,694	7.35			54,845		2,401	5.85
Direct/Indirect consumer		57,724		3,236	7.49			44,240		1,886	5.70
Other consumer (2)		10,748		864	10.73			6,995		485	9.24
Total consumer		411,345		23,579	7.66			331,203		16,274	6.56
Commercial — domestic		148,746		7,990	7.18			124,937		5,987	6.41
Commercial real estate		36,968		2,036	7.36			33,727		1,449	5.75
Commercial lease financing		20,762		741	4.76			20,529		751	4.88
Commercial — foreign		24,088		1,337	7.42			17,935		913	6.81
Total commercial		230,564		12,104	7.02			197,128		9,100	6.17
Total loans and leases		641,909		35,683	7.43			528,331		25,374	6.42
Other earning assets		51,896		2,440	6.28			37,146		1,509	5.43
Total earning assets (3)		1,258,927		58,962	6.25			1,100,685		43,197	5.24
Cash and cash equivalents		34,469						33,033
Other assets, less allowance for loan and lease losses		163,691						124,323
Total assets	$	1,457,087					$	1,258,041
Interest-bearing liabilities
Domestic interest-bearing deposits:
Savings	$	35,162	$	221	0.84	%	$	36,961	$	143	0.52	%
NOW and money market deposit accounts		220,443		2,957	1.79			228,936		2,118	1.24
Consumer CDs and IRAs		141,407		4,228	4.00			125,755		3,063	3.26
Negotiable CDs, public funds and other time deposits		11,907		343	3.84			7,463		223	4.00
Total domestic interest-bearing deposits		408,919		7,749	2.53			399,115		5,547	1.86
Foreign interest-bearing deposits:
Banks located in foreign countries		33,751		1,475	5.84			22,437		846	5.04
Governments and official institutions		12,152		418	4.60			7,363		164	2.99
Time, savings and other		37,606		849	3.02			31,261		459	1.96
Total foreign interest-bearing deposits		83,509		2,742	4.39			61,061		1,469	3.22
Total interest-bearing deposits		492,428		10,491	2.85			460,176		7,016	2.04
Federal funds purchased, securities sold under agreements to repurchase and other short-term borrowings		412,948		14,618	4.73			313,692		7,760	3.31
Trading account liabilities		61,126		1,840	4.03			57,962		1,745	4.03
Long-term debt		126,541		5,153	5.43			97,072		3,209	4.41
Total interest-bearing liabilities (3)		1,093,043		32,102	3.92			928,902		19,730	2.84
Noninterest-bearing sources:
Noninterest-bearing deposits		178,124						173,438
Other liabilities		56,664						55,869
Shareholders’ equity		129,256						99,832
Total liabilities and shareholders’ equity	$	1,457,087					$	1,258,041
Net interest spread					2.33						2.40
Impact of noninterest-bearing sources					0.52						0.45
Net interest income/yield on earning assets (4)			$	26,860	2.85	%			$	23,467	2.85	%

⁽¹⁾ Nonperforming loans are included in the respective average loan balances. Income on these nonperforming loans is recognized on a cash basis.

⁽²⁾ Includes consumer finance of $3.0 billion and $3.2 billion, and foreign consumer of $7.8 billion and $3.5 billion for the nine months ended September 30, 2006 and 2005.

⁽³⁾ Interest income includes the impact of interest rate risk management contracts, which increased (decreased) interest income on the underlying assets $(174) million and $675 million in the nine months ended September 30, 2006 and 2005. Interest expense includes the impact of interest rate risk management contracts, which increased interest expense on the underlying liabilities $175 million and $1.1 billion in the nine months ended September 30, 2006 and 2005. For further information on interest rate contracts, see “Interest Rate Risk Management” beginning on page 98.

⁽⁴⁾ Interest income (FTE basis) for the nine months ended September 30, 2006, does not include the cumulative tax charge resulting from a change in tax legislation relating to extraterritorial tax income and foreign sales corporation regimes. The FTE impact to Net Interest Income and net interest yield on earning assets of this retroactive tax adjustment is a reduction of $270 million and 3 bps, respectively, for the nine months ended September 30, 2006. Management has excluded this one-time impact to provide a more comparative basis of presentation for Net Interest Income and net interest yield on earning assets on a FTE basis. The impact on any given future periods is not expected to be material.

49

Business Segment Operations

Segment Description

The Corporation reports the results of its operations through three business segments: Global Consumer and Small Business Banking, Global Corporate and Investment Banking, and Global Wealth and Investment Management. All Other consists of equity investment activities including Principal Investing and Corporate and Strategic Investments, the residual impact of the allowance for credit losses and the cost allocation processes, Merger and Restructuring Charges, intersegment eliminations, and the results of certain consumer finance and commercial lending businesses that are being liquidated. All Other also includes certain amounts associated with ALM activities, including the residual impact of funds transfer pricing allocation methodologies, amounts associated with the change in the value of derivatives used as economic hedges of interest rate and foreign exchange rate fluctuations that do not qualify for SFAS 133 hedge accounting treatment, gains or losses on sales of whole mortgage loans, and Gains (Losses) on Sales of Debt Securities.

Basis of Presentation

We prepare and evaluate segment results using certain non-GAAP methodologies and performance measures, many of which are discussed in Supplemental Financial Data on page 43. We begin by evaluating the operating results of the businesses, which by definition excludes Merger and Restructuring Charges. The segment results also reflect certain revenue and expense methodologies, which are utilized to determine operating income. The Net Interest Income of the businesses includes the results of a funds transfer pricing process that matches assets and liabilities with similar interest rate sensitivity and maturity characteristics.

The management accounting reporting process derives segment and business results by utilizing allocation methodologies for revenue, expense, and capital. The Net Income derived for the businesses are dependent upon revenue and cost allocations using an activity-based costing model, funds transfer pricing, other methodologies, and assumptions management believes are appropriate to reflect the results of the business.

The Corporation’s ALM activities maintain an overall interest rate risk management strategy that incorporates the use of interest rate contracts to minimize significant fluctuations in earnings that are caused by interest rate volatility. The Corporation’s goal is to manage interest rate sensitivity so that movements in interest rates do not significantly adversely affect Net Interest Income. The results of the business segments will fluctuate based on the performance of corporate ALM activities. Some ALM activities are recorded in the businesses (i.e., Deposits) such as external product pricing decisions, including deposit pricing strategies, as well as the effects of our internal funds transfer pricing process and other ALM actions such as portfolio positioning. These activities are reported in each of the Corporation’s segments under ALM/Other. In addition, any residual effect of the funds transfer pricing process is retained in All Other.

Certain allocation methodologies are utilized for expenses as well. An example, specifically with regard to cost allocation, is where banking center costs are not only allocated to various consumer businesses (i.e., Deposits, Mortgage, Card Services, etc.) that utilize the banking center, but also are allocated to businesses in other segments such as Treasury Services within Global Corporate and Investment Banking. A discussion of the Corporation’s allocation methodologies is presented as part of Business Segment Operations on page 16 of Management’s Discussion and Analysis of Financial Condition and Results of Operations filed as Exhibit 99.1 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

Certain expenses not directly attributable to a specific business segment are allocated to the segments based on pre-determined means. The most significant of these expenses include data processing costs, item processing costs and certain centralized or shared functions. Data processing costs are allocated to the segments based on equipment usage. Item processing costs are allocated to the segments based on the volume of items processed for each segment. The costs of certain centralized or shared functions are allocated based on methodologies which reflect utilization.

Equity is allocated to business segments and related businesses using a risk-adjusted methodology incorporating each unit’s credit, market and operational risk components. The nature of these risks is discussed further beginning on page 77. ROE is calculated by dividing annualized Net Income by average allocated equity. SVA is defined as cash basis earnings on an operating basis less a charge for the use of capital (i.e., equity). Cash basis earnings on an operating basis is defined as Net

50

Income adjusted to exclude Merger and Restructuring Charges and Amortization of Intangibles. The charge for capital is calculated by multiplying 11 percent (management’s estimate of the shareholders’ minimum required rate of return on capital invested) by average total common shareholders’ equity at the corporate level and by average allocated equity at the business segment level. Average equity is allocated to the business level using a methodology identical to that used in the ROE calculation. Management reviews the estimate of the rate used to calculate the capital charge annually. The Capital Asset Pricing Model is used to estimate our cost of capital.

See Note 14 of the Consolidated Financial Statements for additional business segment information, selected financial information for the business segments and reconciliations to consolidated Total Revenue and Net Income amounts.

51

Global Consumer and Small Business Banking

	Three Months Ended September 30, 2006
(Dollars in millions)	Total				Deposits			Card Services (1)			Mortgage			Home Equity			ALM/Other
Net interest income (2)	$	5,243			$	2,463		$	2,224		$	150		$	351		$	55
Noninterest income
Service charges		1,410				1,410			—			—			—			—
Mortgage banking income		215				—			—			192			23			—
Card income		3,262				501			2,761			—			—			—
All other income		313				—			345			12			—			(44	)
Total noninterest income		5,200				1,911			3,106			204			23			(44	)
Total revenue (2)		10,443				4,374			5,330			354			374			11
Provision for credit losses		1,144				51			1,032			6			11			44
Gains (losses) on sales of debt securities		—				—			—			—			—			—
Noninterest expense		4,730				2,267			1,956			253			169			85
Income before income taxes (2)		4,569				2,056			2,342			95			194			(118	)
Income tax expense (benefit)		1,680				756			862			35			71			(44	)
Net income	$	2,889			$	1,300		$	1,480		$	60		$	123		$	(74	)
Shareholder value added	$	1,542			$	966		$	540		$	6		$	80		$	(50	)
Net interest yield (2)		6.33		%		2.93	%		8.92	%		1.79	%		2.40	%		n/m
Return on average equity		18.42				33.96			13.20			12.21			31.44			n/m
Efficiency ratio (2)		45.31				51.85			36.68			71.72			45.16			n/m
Period end—total assets (3)	$	394,920			$	345,940		$	138,161		$	38,206		$	59,700			n/m
	Three Months Ended September 30, 2005
(Dollars in millions)	Total				Deposits			Card Services (1)			Mortgage			Home Equity			ALM/Other
Net interest income (2)	$	4,238			$	2,182		$	1,306		$	194		$	333		$	223
Noninterest income
Service charges		1,386				1,386			—			—			—			—
Mortgage banking income		230				—			—			209			21			—
Card income		1,344				404			940			—			—			—
All other income		68				—			3			4			—			61
Total noninterest income		3,028				1,790			943			213			21			61
Total revenue (2)		7,266				3,972			2,249			407			354			284
Provision for credit losses		1,107				38			1,010			8			9			42
Gains (losses) on sales of debt securities		(1	)			—			—			—			—			(1	)
Noninterest expense		3,255				2,026			732			252			159			86
Income before income taxes (2)		2,903				1,908			507			147			186			155
Income tax expense		1,061				698			185			54			69			55
Net income	$	1,842			$	1,210		$	322		$	93		$	117		$	100
Shareholder value added	$	1,177			$	879		$	58		$	45		$	86		$	109
Net interest yield (2)		5.61		%		2.77	%		9.00	%		2.00	%		2.71	%		n/m
Return on average equity		25.23				32.10			11.14			21.04			40.55			n/m
Efficiency ratio (2)		44.80				51.03			32.53			61.94			44.77			n/m
Period end—total assets (3)	$	326,926			$	327,975		$	63,055		$	44,606		$	49,653			n/m

⁽¹⁾ Card Services presented on a held view.

⁽²⁾ Fully taxable-equivalent basis

⁽³⁾ Total Assets include asset allocations to match liabilities (i.e., deposits).

n/m = not meaningful

52

Global Consumer and Small Business Banking

	Nine Months Ended September 30, 2006
(Dollars in millions)	Total				Deposits			Card Services (1)			Mortgage			Home Equity			ALM/Other
Net interest income (2)	$	15,788			$	7,279		$	6,535		$	445		$	1,029		$	500
Noninterest income
Service charges		3,949				3,949			—			—			—			—
Mortgage banking income		630				—			—			567			63			—
Card income		9,983				1,406			8,577			—			—			—
All other income		712				—			917			33			—			(238	)
Total noninterest income		15,274				5,355			9,494			600			63			(238	)
Total revenue (2)		31,062				12,634			16,029			1,045			1,092			262
Provision for credit losses		3,420				109			3,142			15			31			123
Gains (losses) on sales of debt securities		(1	)			—			—			—			—			(1	)
Noninterest expense		13,957				6,693			5,816			724			480			244
Income before income taxes (2)		13,684				5,832			7,071			306			581			(106	)
Income tax expense (benefit)		5,040				2,148			2,604			113			214			(39	)
Net income	$	8,644			$	3,684		$	4,467		$	193		$	367		$	(67	)
Shareholder value added	$	4,546			$	2,701		$	1,656		$	38		$	253		$	(102	)
Net interest yield (2)		6.40		%		2.91	%		8.95	%		1.77	%		2.48	%		n/m
Return on average equity		18.16				32.57			13.33			13.64			35.50			n/m
Efficiency ratio (2)		44.93				52.98			36.28			69.36			43.98			n/m
Period end – total assets (3)	$	394,920			$	345,940		$	138,161		$	38,206		$	59,700			n/m
	Nine Months Ended September 30, 2005
(Dollars in millions)	Total				Deposits			Card Services (1)			Mortgage			Home Equity			ALM/Other
Net interest income (2)	$	12,555			$	6,202		$	3,671		$	574		$	958		$	1,150
Noninterest income
Service charges		3,734				3,734			—			—			—			—
Mortgage banking income		741				—			—			681			60			—
Card income		3,760				1,140			2,620			—			—			—
All other income		238				—			50			13			—			175
Total noninterest income		8,473				4,874			2,670			694			60			175
Total revenue (2)		21,028				11,076			6,341			1,268			1,018			1,325
Provision for credit losses		2,973				50			2,808			15			27			73
Gains (losses) on sales of debt securities		(2	)			—			—			—			—			(2	)
Noninterest expense		9,839				6,026			2,257			785			502			269
Income before income taxes (2)		8,214				5,000			1,276			468			489			981
Income tax expense		2,956				1,803			458			169			177			349
Net income	$	5,258			$	3,197		$	818		$	299		$	312		$	632
Shareholder value added	$	3,297			$	2,217		$	71		$	163		$	222		$	624
Net interest yield (2)		5.61		%		2.69	%		8.91	%		2.05	%		2.74	%		n/m
Return on average equity		24.29				28.51			9.88			23.84			37.82			n/m
Efficiency ratio (2)		46.79				54.41			35.59			61.92			49.26			n/m
Period end – total assets (3)	$	326,926			$	327,975		$	63,055		$	44,606		$	49,653			n/m

⁽¹⁾ Card Services presented on a held view.

⁽²⁾ Fully taxable-equivalent basis

⁽³⁾ Total Assets include asset allocations to match liabilities (i.e., deposits).

n/m = not meaningful

53

	Three Months Ended September 30				Nine Months Ended September 30
(Dollars in millions)	2006		2005		2006		2005
Average
Total loans and leases	$	193,845	$	145,726	$	189,378	$	142,267
Total earning assets (1)		328,861		299,770		329,612		299,244
Total assets (1)		390,895		326,869		392,256		326,490
Total deposits		330,368		310,530		331,546		305,924
Allocated equity		62,239		28,968		63,628		28,946
	September 30
	2006		2005
Period End
Total loans and leases	$	195,728	$	147,714
Total earning assets (1)		331,734		299,378
Total assets (1)		394,920		326,926
Total deposits		330,789		313,059

(1) Total earning assets and Total Assets include asset allocations to match liabilities (i.e., deposits).

The strategy of Global Consumer and Small Business Banking is to attract, retain and deepen customer relationships. We achieve this strategy through our ability to offer a wide range of products and services through a franchise that stretches coast to coast through 30 states and the District of Columbia. With the recent acquisition of MBNA, we also provide credit card products to customers in Canada, Ireland, Spain, and the United Kingdom. We serve more than 55 million consumer and small business relationships utilizing our network of 5,722 banking centers, 16,846 domestic branded ATMs, and telephone and Internet channels. Within Global Consumer and Small Business Banking, there are four primary businesses: Deposits, Card Services, Mortgage, and Home Equity. In addition, ALM/Other includes the results of ALM activities and other consumer-related businesses (e.g., insurance).

Three Months Ended September 30, 2006 Compared to Three Months Ended September 30, 2005

Net Income increased $1.0 billion to $2.9 billion compared to the same period in 2005. Net Interest Income increased $1.0 billion, or 24 percent, compared to the same period in 2005. The increase in Net Interest Income was primarily due to the MBNA acquisition and organic growth which increased Average Loans and Leases.

Noninterest Income increased $2.2 billion, or 72 percent, compared to the same period in 2005, primarily due to increases of $1.9 billion in Card Income and $245 million in all other income. Card Income increased primarily due to increases in excess servicing income, interchange income, and cash advance fees due to the impact of the MBNA acquisition. All other income increased primarily as a result of the MBNA merger and the sale of a portion of our Merchant Services business.

Noninterest Expense increased $1.5 billion, or 45 percent, compared to the same period in 2005. The primary driver of the increase was the MBNA acquisition, which increased, among other line items, Personnel, Marketing and Amortization of Intangibles.

Nine Months Ended September 30, 2006 Compared to Nine Months Ended September 30, 2005

Net Income increased $3.4 billion to $8.6 billion compared to the same period in 2005. The increase to Net Income was primarily due to an increase in Net Interest Income of $3.2 billion and an increase to Noninterest Income of $6.8 billion that was partially offset by an increase in Noninterest Expense of $4.1 billion. These period over period changes were primarily driven by the same factors as described in the three month discussion above. Service Charges also increased for the period due to new account growth and increased usage.

In addition, the Provision for Credit Losses increased $447 million, or 15 percent, to $3.4 billion compared to the same period in 2005, primarily resulting from an increase in Card Services mainly driven by the MBNA merger. For further discussion of this increase in the Provision for Credit Losses related to Card Services, see the Card Services discussion beginning on page 55.

54

Deposits

Deposits provides a comprehensive range of products to consumers and small businesses. Our products include traditional savings accounts, money market savings accounts, CDs and IRAs, and regular and interest-checking accounts. Debit cards are also included in Deposits.

Deposit products provide a relatively stable source of funding and liquidity. We earn net interest spread revenues from investing this liquidity in earning assets through client facing lending activity and our ALM activities. The revenue is attributed to the deposit products using our funds transfer pricing process which takes into account the interest rates and maturity characteristics of the deposits. Deposits also generate various account fees such as non-sufficient fund fees, overdraft charges and account service fees while debit cards generate interchange fees. Interchange fees are volume based and paid by merchants to have the debit transaction processed.

We added approximately 744,000 net new retail checking accounts and 284,000 net new retail savings accounts in the third quarter of 2006. We added approximately 2,048,000 net new retail checking accounts and 1,159,000 net new retail savings accounts in the first nine months of 2006. These additions resulted from continued improvement in sales and service results in the Banking Center Channel, the introduction of certain products such as Keep the Change^TM and the success of focused marketing efforts.

The Corporation migrates qualifying affluent customers, and their related deposit balances and associated Net Interest Income from the Global Consumer and Small Business Banking segment to Global Wealth and Investment Management. The total cumulative average impact of migrated balances was $49.2 billion and $47.8 billion for the three and nine months ended September 30, 2006, compared to $41.5 billion and $37.7 billion for the same periods in 2005.

Three Months Ended September 30, 2006 Compared to Three Months Ended September 30, 2005

Net Income increased $90 million, or seven percent, compared to the same period in 2005. The increase in Net Income was driven by an increase in Total Revenue of $402 million, or 10 percent, compared to the same period in 2005. Driving this growth was an increase of $281 million, or 13 percent, in Net Interest Income resulting from an increase in deposit spreads and higher deposit levels. Deposit spreads increased 18 bps to 3.00 percent, compared to the same period in the prior year, as we effectively managed pricing in a rising interest rate environment. Average deposits increased $19.8 billion, or six percent, compared to the same period in 2005, primarily due to the MBNA acquisition. Partially offsetting the increase in deposits was the migration of deposit balances to Global Wealth and Investment Management. Noninterest Income increased $121 million, or seven percent, driven by higher debit card interchange income and higher service charges. The increase in debit card interchange income was primarily due to a higher number of active debit cards, increased usage, and continued improvement in penetration and activation rates. Service charges were higher due to increased non-sufficient funds fees and overdraft charges, account service charges, and ATM fees resulting from new account growth and increased usage.

Total Noninterest Expense increased $241 million, or 12 percent, compared to the same period in 2005, primarily driven by costs associated with increased transaction volume.

Nine Months Ended September 30, 2006 Compared to Nine Months Ended September 30, 2005

Net Income increased $487 million, or 15 percent, compared to the same period in 2005. The increase in Net Income was driven by an increase in Total Revenue of $1.6 billion, partially offset by an increase in Noninterest Expense of $667 million. These period over period changes were primarily driven by the same factors as described in the three month discussion above.

Card Services

Card Services, which excludes debit cards (included in Deposits), provides a broad offering of products, including U.S. Consumer and Business Credit Card, Consumer Finance, International Loan Products, including foreign credit card, and Merchant Services. Through the MBNA acquisition, we offer a variety of co-branded and affinity credit card products and have also become the leading issuer of credit cards through endorsed marketing. Prior to the acquisition of MBNA, Card Services only included U.S. Consumer Card, Business Credit Card, and Merchant Services.

55

We evaluate our Card Services business on both a held and managed basis (a non-GAAP measure). Managed basis treats securitized loan receivables as if they were still on the balance sheet and presents the earnings on the sold loan receivables as if they were not sold. Similarly, we evaluate credit risk on a managed basis as the receivables that have been securitized are subject to the same underwriting standards and ongoing monitoring as the held loans. The performance of the managed portfolio is important to understanding the results of card operations.

The following tables reconcile the Card Services portfolio and certain credit card data on a held basis to a managed basis to reflect the impact of securitizations. For assets that have been securitized, we record excess servicing income, a component of Card Income, rather than Net Interest Income and Provision for Credit Losses, as we are compensated for servicing. In a securitization, the credit card receivables, not the ongoing relationships, are sold to the trust. After the revolving period of the securitization, assuming no new securitizations, the newly generated credit card receivables arising from these relationships are recorded on our balance sheet. This has the effect of increasing Loans and Leases, and increasing Net Interest Income and Provision for Credit Losses (including net charge-offs), with a related reduction in Noninterest Income. Managed Noninterest Income includes the impact of the gains recognized on securitized loan principal receivables in accordance with SFAS No. 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities—a replacement of FASB Statement No. 125” (SFAS 140).

56

Card Services Data ⁽¹⁾

	Three Months Ended September 30						Nine Months Ended September 30
(Dollars in millions)	2006			2005			2006			2005
Income Statement Data
Held total revenue	$	5,330		$	2,249		$	16,029		$	6,341
Securitizations impact		908			92			2,340			372
Managed total revenue	$	6,238		$	2,341		$	18,369		$	6,713
Held provision for credit losses	$	1,032		$	1,010		$	3,142		$	2,808
Securitizations impact		908			92			2,340			372
Managed credit impact	$	1,940		$	1,102		$	5,482		$	3,180
Balance Sheet Data
Average held Card Services outstandings	$	95,948		$	57,414		$	94,332		$	54,925
Securitizations impact		97,371			4,491			95,050			5,788
Average managed Card Services outstandings	$	193,319		$	61,905		$	189,382		$	60,713
Ending held Card Services outstandings	$	96,173		$	58,427		$	96,173		$	58,427
Securitizations impact		98,683			3,622			98,683			3,622
Ending managed Card Services outstandings	$	194,856		$	62,049		$	194,856		$	62,049
Credit Quality Statistics (2)
Held net charge-offs	$	1,094		$	798		$	2,676		$	2,353
Securitizations impact		908			92			2,340			372
Managed Card Services net losses	$	2,002		$	890		$	5,016		$	2,725
Held net charge-offs		4.52	%		5.51	%		3.79	%		5.73	%
Securitizations impact		(0.41	)		0.19			(0.25	)		0.27
Managed Card Services net losses		4.11	%		5.70	%		3.54	%		6.00	%

Credit Card Data ⁽³⁾

	Three Months Ended September 30						Nine Months Ended September 30
(Dollars in millions)	2006			2005			2006			2005
Balance Sheet Data
Average held credit card outstandings	$	71,963		$	55,271		$	73,923		$	53,033
Securitizations impact		92,175			4,491			88,615			5,788
Average managed credit card outstandings	$	164,138		$	59,762		$	162,538		$	58,821
Ending held credit card outstandings	$	70,067		$	56,079		$	70,067		$	56,079
Securitizations impact		94,389			3,622			94,389			3,622
Ending managed credit card outstandings	$	164,456		$	59,701		$	164,456		$	59,701
Credit Quality Statistics (2)
Held net charge-offs	$	923		$	772		$	2,356		$	2,286
Securitizations impact		825			92			2,112			372
Managed credit card net losses	$	1,748		$	864		$	4,468		$	2,658
Held net charge-offs		5.09	%		5.55	%		4.26	%		5.76	%
Securitizations impact		(0.86	)		0.19			(0.58	)		0.28
Managed credit card net losses		4.23	%		5.74	%		3.68	%		6.04	%

⁽¹⁾ Beginning with the first quarter of 2006, Card Services includes U.S. Consumer and Business Credit Card, Consumer Finance, International Loan Products and Merchant Services. Prior to January 1, 2006, Card Services only included U.S. Consumer Card, Business Credit Card, and Merchant Services.

⁽²⁾ American Institute of Certified Public Accountants (AICPA) Statement of Position No. 03-3 “Accounting for Certain Loans or Debt Securities Acquired in a Transfer” (SOP 03-3) decreased held net charge-offs for Card Services and credit card $26 million or 11 bps and $15 million or 8 bps, for the three months ended September 30, 2006. Managed net losses for Card Services and credit card decreased $26 million, or 5 bps and $15 million or 3 bps. SOP 03-3 decreased held net charge-offs for Card Services and credit card $263 million or 38 bps and $137 million or 25 bps for the nine months ended September 30, 2006. Managed net losses for Card Services and credit card decreased $263 million or 19 bps and $137 million or 11 bps. See discussion of SOP 03-3 in the Consumer Portfolio Credit Quality Performance section.

⁽³⁾ Includes U.S. Consumer Card and Foreign Credit Card. Does not include Business Credit Card.

57

Three Months Ended September 30, 2006 Compared to Three Months Ended September 30, 2005

Net Income increased $1.2 billion to $1.5 billion compared to the same period in 2005 due to the growth in Total Revenue, partially offset by an increase in Noninterest Expense. The MBNA acquisition increased revenue when compared to the same period in 2005. Held Total Revenue increased $3.1 billion to $5.3 billion. Contributing to this increase was the $918 million increase in held Net Interest Income due to an increase in average held credit card outstandings from the MBNA merger.

Driving the increase in held revenue was an increase in Noninterest Income of $2.2 billion compared to the same period in 2005 due to the MBNA acquisition and organic growth. The MBNA acquisition increased excess servicing income, interchange income, cash advance fees and all other income. All other income also increased due to the sale of a portion of our Merchant Services business. This sale resulted in a $72 million (pre-tax) gain in all other income within Card Services, with a related offset in Corporate Income Tax Expense due to the lack of deductibility associated with goodwill.

Held Provision for Credit Losses increased $22 million to $1.0 billion compared to the same period in 2005. This increase was primarily driven by the addition of MBNA, partially offset by reduced credit-related costs on the domestic credit card portfolio.

Card Services held net charge-offs were $1.1 billion, $296 million higher than the same quarter in 2005. Credit card held net charge-offs were $923 million, or 5.09 percent of total average held credit card outstandings, compared to $772 million, or 5.55 percent, a year ago. This increase was primarily due to the impact of the addition of the MBNA portfolio, changes made in 2005 in credit card minimum payment requirements which resulted in 2006 net charge-offs, new advances on accounts for which previous loan balances were sold to the securitization trusts and seasoning of the portfolio. These increases were partially offset by lower bankruptcy-related net charge-offs.

Managed Card Services revenue increased $3.9 billion to $6.2 billion compared to the same period in 2005. This increase was driven by the acquisition of MBNA which increased average managed credit card outstandings, Net Interest Income, interchange and other fee income.

Managed Card Services net losses were $2.0 billion, $1.1 billion higher than the same quarter in 2005. This increase was primarily driven by managed credit card net losses, which were $1.7 billion, or 4.23 percent of total average managed credit card loans for the three months ended September 30, 2006 compared to $864 million, or 5.74 percent, for the same period in 2005. Managed losses were higher primarily due to the addition of the MBNA portfolio, changes made in 2005 in credit card minimum payment requirements which resulted in 2006 net losses and seasoning of the portfolio. These increases were partially offset by lower bankruptcy-related net losses. The 151 bps decrease in the net losses ratio for the managed credit card portfolio was driven by the beneficial impact of the MBNA portfolio and lower net losses resulting from bankruptcy reform.

Total Noninterest Expense increased $1.2 billion to $2.0 billion compared to the same period in 2005 and was primarily driven by the MBNA merger.

Nine Months Ended September 30, 2006 Compared to Nine Months Ended September 30, 2005

Net Income increased $3.6 billion to $4.5 billion compared to the same period in 2005. The increase in Net Income was due to increases of $2.9 billion in Net Interest Income and $6.8 billion in Noninterest Income, partially offset by an increase of $3.6 billion in Noninterest Expense.

These period over period changes were primarily driven by the same factors as described in the three month discussion above. In addition, Noninterest Income also increased due to the gain recorded on MasterCard Incorporated’s (MasterCard’s) initial public offering.

In connection with MasterCard’s initial public offering on May 24, 2006, the Corporation’s previous investment in MasterCard was exchanged for new shares at a ratio of 1 to 1.35. Subsequent to the initial public offering, MasterCard

58

redeemed approximately 59 percent of these shares for cash. The Corporation is restricted from selling the remaining 41 percent of unredeemed shares to the general public for a period of four years. As it relates to shares historically owned by the Corporation, a net gain of approximately $36 million (pre-tax) was recorded in all other income relating to the shares redeemed for cash and no gain was recorded associated with the unredeemed shares. A gain or loss will be recognized through all other income when the unredeemed shares are sold. For shares historically owned by MBNA, a purchase accounting adjustment of $71 million was recorded as a reduction of Goodwill to record the fair value of both the redeemed and unredeemed MasterCard shares.

Held Provision for Credit Losses increased $334 million to $3.1 billion. This increase was primarily due to the impact of the addition of the MBNA portfolio, partially offset by reduced credit-related costs on the domestic credit card portfolio, in part, driven by the absence of the $210 million provision recorded in 2005 to establish reserves for changes in credit card minimum payment requirements.

Card Services held net charge-offs were $2.7 billion, $323 million higher than the same period in 2005, driven by the addition of the MBNA portfolio, partially offset by lower bankruptcy-related net charge-offs. Credit card held net charge-offs were $2.4 billion, or 4.26 percent of total average held credit card outstandings, compared to $2.3 billion, or 5.76 percent, for the same period in 2005 driven by the same factors as described in the three month discussion above.

Managed Card Services revenue increased $11.7 billion to $18.4 billion compared to the same period in 2005. Managed Card Services net losses were $5.0 billion, $2.3 billion higher than the same period in 2005. Managed credit card net losses were $4.5 billion, or 3.68 percent of total average managed credit card loans compared to $2.7 billion, or 6.04 percent, for the same period in 2005. These period over period changes for the nine months ended September 30, 2006, were primarily driven by the same factors as described in the three month discussion above.

Mortgage

Mortgage generates revenue by providing an extensive line of mortgage products and services to customers nationwide. Mortgage products are available to our customers through a retail network of personal bankers located in 5,722 banking centers, sales account executives in over 150 locations and through a sales force offering our customers direct telephone and online access to our products. Additionally, we serve our customers through a partnership with more than 6,800 mortgage brokers in 48 states. The mortgage product offerings for home purchase and refinancing needs include fixed and adjustable rate loans. To manage this portfolio, these products are either sold into the secondary mortgage market to investors, while retaining the Bank of America customer relationships, or are held on our balance sheet for ALM purposes.

The first mortgage business includes the origination, fulfillment, sale and servicing of first mortgage loan products. Servicing activities primarily include collecting cash for principal, interest and escrow payments from borrowers, and accounting for and remitting principal and interest payments to investors. Servicing income includes ancillary income derived in connection with these activities, such as late fees.

Mortgage production within Global Consumer and Small Business Banking was $19.1 billion and $55.4 billion for the three and nine months ended September 30, 2006 compared to $24.1 billion and $57.5 billion in the same periods of 2005.

Three Months Ended September 30, 2006 Compared to Three Months Ended September 30, 2005

Net Income for Mortgage decreased $33 million, or 35 percent, due to a decrease in Total Revenue of $53 million to $354 million. The change in Total Revenue was due to a decrease of $44 million in Net Interest Income and a decrease of $17 million in Mortgage Banking Income. The decrease in Net Interest Income was primarily driven by the impact of spread compression due to the flattening yield curve and the decrease in average residential first mortgage balances. The decrease in Mortgage Banking Income was primarily due to weaker production income driven by lower volumes sold, margin compression which negatively impacted the pricing of loans sold into secondary markets, and a strategic shift to retain a larger share of mortgage production on the Corporation’s balance sheet. Mortgage Banking Income within Global Consumer and Small Business Banking was compensated on a management accounting basis for this strategic shift with the corresponding offset recorded in All Other. This was partially offset by the favorable performances of the Mortgage Servicing Rights (MSRs) and the derivatives used to economically hedge changes in the fair values of the MSRs.

59

Nine Months Ended September 30, 2006 Compared to Nine Months Ended September 30, 2005

Net Income for Mortgage decreased $106 million, or 35 percent, compared to the same period in 2005. The decrease to Net Income was due to decreases of $129 million in Net Interest Income and $114 million in Mortgage Banking Income, partially offset by a $61 million decrease in Noninterest Expense. This period over period change was primarily driven by the same factors as described in the three month discussion above.

The Mortgage servicing portfolio includes loans serviced for others and originated and retained residential mortgages. The servicing portfolio at September 30, 2006 was $323.3 billion, $26.5 billion higher than December 31, 2005, primarily driven by production and lower prepayment rates. Included in this amount was $230.1 billion of loans serviced for others.

At September 30, 2006, the consumer MSR balance was $2.9 billion, an increase of $274 million, or 10 percent, from December 31, 2005. This value represented 127 bps of the related unpaid principal balance, a 5 bps increase from December 31, 2005.

Home Equity

Home Equity generates revenue by providing an extensive line of home equity products and services to customers nationwide. Home Equity products include lines of credit and home equity loans, and are also available to our customers through our retail network and through our partnership with mortgage brokers.

Three Months Ended September 30, 2006 Compared to Three Months Ended September 30, 2005

Net Income for Home Equity increased $6 million, or five percent, compared to the same period in 2005. Driving this increase in Net Income was Total Revenue, which increased $20 million to $374 million compared to the same period in 2005. The increase in Total Revenue was primarily attributable to account growth and larger line sizes resulting from enhanced product offerings and the expanding home equity market.

Nine Months Ended September 30, 2006 Compared to Nine Months Ended September 30, 2005

Net Income for Home Equity increased $55 million, or 18 percent, compared to the same period in 2005. Total Revenue for Home Equity increased $74 million to $1.1 billion. This period over period change was primarily driven by the same factors as described in the three month discussion above.

The Home Equity servicing portfolio at September 30, 2006 was $82.2 billion, $11.9 billion higher than December 31, 2005, driven primarily by increased production and portfolio purchases.

ALM/Other

ALM/Other is comprised primarily of the allocation of a portion of the Corporation’s Net Interest Income from ALM activities, the residual of the funds transfer pricing allocation process associated with recording Card Services securitizations and the results of other consumer-related businesses (e.g., insurance).

Net Income decreased $174 million and $699 million for the three and nine months ended September 30, 2006 compared to the same periods in 2005. The decreases were primarily a result of a lower contribution from ALM activities due to the flattening yield curve and the impact of the residual of the funds transfer pricing allocation process associated with recording Card Services securitizations.

60

Global Corporate and Investment Banking

					Three Months Ended September 30, 2006
(Dollars in millions)	Total				Business Lending			Capital Markets and Advisory Services			Treasury Services			ALM/ Other
Net interest income (1)	$	2,643			$	1,131		$	375		$	979		$	158
Noninterest income
Service charges		710				130			29			509			42
Investment and brokerage services		252				5			205			8			34
Investment banking income		554				—			554			—			—
Trading account profits		711				10			657			13			31
All other income		1,145				128			48			195			774
Total noninterest income		3,372				273			1,493			725			881
Total revenue (1)		6,015				1,404			1,868			1,704			1,039
Provision for credit losses		22				53			(3	)		(1	)		(27	)
Gains on sales of debt securities		14				3			8			—			3
Noninterest expense		2,965				548			1,366			810			241
Income before income taxes (1)		3,042				806			513			895			828
Income tax expense		1,120				287			189			331			313
Net income	$	1,922			$	519		$	324		$	564		$	515
Shareholder value added	$	828			$	145		$	26		$	387		$	270
Net interest yield (1)		1.65	%			1.92	%		n/m			2.90	%		n/m
Return on average equity		18.62				14.17			11.94	%		33.37			n/m
Efficiency ratio (1)		49.30				39.02			73.14			47.51			n/m
Period end—total assets (2)	$	675,893			$	241,257		$	374,488		$	158,711			n/m
				Three Months Ended September 30, 2005
(Dollars in millions)	Total				Business Lending			Capital Markets and Advisory Services			Treasury Services			ALM/ Other
Net interest income (1)	$	2,749			$	1,199		$	453		$	861		$	236
Noninterest income
Service charges		671				127			34			468			42
Investment and brokerage services		267				5			217			7			38
Investment banking income		532				—			531			—			1
Trading account profits		571				5			516			12			38
All other income		499				171			93			173			62
Total noninterest income		2,540				308			1,391			660			181
Total revenue (1)		5,289				1,507			1,844			1,521			417
Provision for credit losses		12				113			(14	)		—			(87	)
Gains on sales of debt securities		17				2			3			—			12
Noninterest expense		2,854				499			1,198			786			371
Income before income taxes (1)		2,440				897			663			735			145
Income tax expense		889				328			241			265			55
Net income	$	1,551			$	569		$	422		$	470		$	90
Shareholder value added	$	450			$	180		$	153		$	303		$	(186	)
Net interest yield (1)		1.92	%			2.29	%		n/m			2.36	%		n/m
Return on average equity		14.91				14.93			17.14	%		29.21			n/m
Efficiency ratio (1)		53.96				33.10			64.93			51.63			n/m
Period end—total assets (2)	$	602,008			$	217,357		$	319,954		$	165,021			n/m

⁽¹⁾ Fully taxable-equivalent basis

⁽²⁾ Total Assets include asset allocations to match liabilities (i.e., deposits).

n/m = not meaningful

61

Global Corporate and Investment Banking

				Nine Months Ended September 30, 2006
(Dollars in millions)	Total			Business Lending			Capital Markets and Advisory Services			Treasury Services			ALM/ Other
Net interest income (1)	$	8,069		$	3,476		$	1,165		$	2,901		$	527
Noninterest income
Service charges		2,100			387			90			1,489			134
Investment and brokerage services		801			14			658			24			105
Investment banking income		1,721			—			1,720			—			1
Trading account profits		2,591			44			2,360			36			151
All other income		2,011			397			199			536			879
Total noninterest income		9,224			842			5,027			2,085			1,270
Total revenue (1)		17,293			4,318			6,192			4,986			1,797
Provision for credit losses		102			88			8			—			6
Gains on sales of debt securities		34			8			12			—			14
Noninterest expense		8,953			1,603			4,074			2,430			846
Income before income taxes (1)		8,272			2,635			2,122			2,556			959
Income tax expense		3,051			976			785			946			344
Net income	$	5,221		$	1,659		$	1,337		$	1,610		$	615
Shareholder value added	$	1,865		$	432		$	452		$	1,053		$	(72	)
Net interest yield (1)		1.76	%		2.03	%		n/m			2.85	%		n/m
Return on average equity		16.50			13.88			16.54	%		30.27			n/m
Efficiency ratio (1)		51.77			37.14			65.79			48.74			n/m
Period end—total assets (2)	$	675,893		$	241,257		$	374,488		$	158,711			n/m
				Nine Months Ended September 30, 2005
(Dollars in millions)	Total			Business Lending			Capital Markets and Advisory Services			Treasury Services			ALM/ Other
Net interest income (1)	$	8,394		$	3,633		$	1,527		$	2,411		$	823
Noninterest income
Service charges		1,977			361			81			1,412			123
Investment and brokerage services		775			13			651			21			90
Investment banking income		1,345			—			1,344			—			1
Trading account profits		1,463			(36	)		1,362			53			84
All other income		1,697			680			264			502			251
Total noninterest income		7,257			1,018			3,702			1,988			549
Total revenue (1)		15,651			4,651			5,229			4,399			1,372
Provision for credit losses		(388	)		(141	)		(14	)		(5	)		(228	)
Gains on sales of debt securities		168			62			23			—			83
Noninterest expense		8,166			1,487			3,408			2,360			911
Income before income taxes (1)		8,041			3,367			1,858			2,044			772
Income tax expense		2,933			1,206			665			736			326
Net income	$	5,108		$	2,161		$	1,193		$	1,308		$	446
Shareholder value added	$	1,820		$	997		$	399		$	808		$	(384	)
Net interest yield (1)		2.06	%		2.43	%		n/m			2.28	%		n/m
Return on average equity		16.43			18.94			16.43	%		27.09			n/m
Efficiency ratio (1)		52.17			31.97			65.18			53.64			n/m
Period end—total assets (2)	$	602,008		$	217,357		$	319,954		$	165,021			n/m

⁽¹⁾ Fully taxable-equivalent basis

⁽²⁾ Total Assets include asset allocations to match liabilities (i.e., deposits).

n/m = not meaningful

62

	Three Months Ended September 30				Nine Months Ended September 30
(Dollars in millions)	2006		2005		2006		2005
Average
Total loans and leases	$	246,419	$	216,121	$	242,161	$	210,038
Total trading-related assets		340,521		328,713		330,378		313,422
Total market-based earning assets (1)		375,960		335,043		356,831		319,856
Total earning assets (2)		636,614		566,674		612,441		543,719
Total assets (2)		715,174		648,312		694,571		626,041
Total deposits		206,576		188,901		203,275		188,879
Allocated equity		40,941		41,265		42,308		41,556
	September 30
	2006		2005
Period end
Total loans and leases	$	243,410	$	220,873
Total trading-related assets		296,504		273,261
Total market-based earning assets (1)		337,702		278,557
Total earning assets (2)		592,702		514,944
Total assets (2)		675,893		602,008
Total deposits		199,737		184,518

⁽¹⁾ Total market-based earning assets represents earning assets from the Capital Markets and Advisory Services business.

⁽²⁾ Total earning assets and Total Assets include asset allocations to match liabilities (i.e., deposits).

Global Corporate and Investment Banking provides a wide range of financial services, to both our issuer and investor clients that range from business banking clients to large international corporate and institutional investor clients, using a strategy to deliver value-added financial products and advisory solutions. Global Corporate and Investment Banking’s products and services are delivered from three primary businesses: Business Lending, Capital Markets and Advisory Services, and Treasury Services, and are provided to our clients through a global team of client relationship managers and product partners. In addition, ALM/Other includes the results of ALM activities and other commercial-related businesses such as Latin America and Asia consumer and commercial banking franchise in Hong Kong. In addition to our operations in Latin America, our clients are supported through offices in 26 countries that are divided into three distinct geographic regions: U.S. and Canada; Asia; and Europe, Middle East and Africa. For more information on our Latin American and Asian operations, see Foreign Portfolio beginning on page 87.

Three Months Ended September 30, 2006 Compared to Three Months Ended September 30, 2005

Net Income increased $371 million to $1.9 billion due to an increase in Noninterest Income that was partially offset by declines in Net Interest Income and increases in Noninterest Expense.

Although Global Corporate and Investment Banking experienced overall growth in Average Loans and Leases of $30.3 billion, or 14 percent, Net Interest Income declined due to spread compression. This decline was partially offset by wider spreads in our Treasury Services deposit base as we effectively managed pricing in a rising interest rate environment.

Noninterest Income increased $832 million, or 33 percent, driven largely by the sale of our Brazilian operations that closed this quarter which generated a $720 million gain (pre-tax) and was reflected in all other income.

Noninterest Expense increased $111 million, or four percent, due to increased Personnel Expense, including performance-based incentive compensation, and general operating costs.

Nine Months Ended September 30, 2006 Compared to Nine Months Ended September 30, 2005

Net Income increased $113 million, or two percent. Within this overall increase of Net Income, there was an increase in Total Revenue of $1.6 billion largely due to increases in Trading Account Profits, Investment Banking Income, and the sale of our Brazilian operations. The increases in Investment Banking Income and Trading Account Profits were driven by continued leadership in leveraged debt underwriting and a favorable market environment. This increase in Total Revenue was partially offset by the increase in the Provision for Credit Losses. Provision for Credit Losses was $102 million compared to negative $388 million for the same period in the prior year. The change in the Provision for Credit Losses was

63

primarily due to the absence this year of benefits from the release of reserves in 2005 related to reduced exposures in Latin America and reduced uncertainties associated with the FleetBoston Financial Corporation (FleetBoston) credit integration. A lower level of commercial recoveries also contributed to the increase in the Provision for Credit Losses. Additionally, Noninterest Expense increased $787 million. These period over period changes were primarily driven by the same factors as described in the three month discussion above.

Business Lending

Business Lending provides a wide range of lending-related products and services to our clients through client relationship teams along with various product partners. Products include commercial and corporate bank loans and commitment facilities which cover our business banking clients, middle market commercial clients and our large multinational corporate clients. Real estate lending products are issued primarily to public and private developers, homebuilders and commercial real estate firms. Leasing and asset-based lending products offer our clients innovative financing solutions. Products also include indirect consumer loans which allow us to offer financing through auto, marine, motorcycle and recreational vehicle dealerships across the U.S. Business Lending also contains the results for the economic hedging of our risk to certain credit counterparties utilizing various risk mitigation tools such as Credit Default Swaps (CDS) and may also use other products to help reduce hedging costs.

Three Months Ended September 30, 2006 Compared to Three Months Ended September 30, 2005

Net Income decreased $50 million, or nine percent, primarily due to decreases in Net Interest Income and Noninterest Income, combined with an increase in Noninterest Expense. These items were partially offset by a decrease in the Provision for Credit Losses. The decrease in Net Interest Income was driven by the impact of lower spreads on all loan products which were partially offset by growth in Average Loans and Leases. Average Loans and Leases increased $22.8 billion, or 12 percent, due primarily to growth in the commercial loan portfolio. The decrease in Noninterest Income was due to a decrease in Equity Investment Gains. Provision for Credit Losses decreased $60 million, or 53 percent, driven by the continued stable credit environment. The increase in Noninterest Expense was primarily driven by increased expenses associated with personnel, technology, and professional fees.

Nine Months Ended September 30, 2006 Compared to Nine Months Ended September 30, 2005

Net Income decreased $502 million, or 23 percent. This decrease in Net Income was primarily due to increases in the Provision for Credit Losses and Noninterest Expense combined with decreases in Noninterest Income and Net Interest Income. The decreases of $157 million in Net Interest Income and $176 million in Noninterest Income were primarily driven by the same factors as described in the three month discussion above. In addition, Noninterest Income decreased as a result of the gains in 2005 from spreads widening in certain industries in our credit default protection purchased. The Provision for Credit Losses was $88 million, compared to negative $141 million for the same period in the prior year. The increase in the Provision for Credit Losses was primarily due to the absence of benefits from the release of reserves in 2005 related to reduced uncertainties associated with the FleetBoston credit integration and a lower level of commercial recoveries in 2006. The increase in Noninterest Expense was primarily driven by the same factors as described in the three month discussion above.

Capital Markets and Advisory Services

Capital Markets and Advisory Services provides products, advisory services and financing globally to our institutional investor clients in support of their investing and trading activities. We also work with our commercial and corporate issuer clients to provide debt and equity underwriting and distribution capabilities, merger-related advisory services and risk management solutions using interest rate, equity, credit and commodity derivatives, foreign exchange, fixed income and mortgage-related products. In support of these activities, the business may take positions in these products and participate in market-making activities dealing in equity and equity-linked securities, high-grade and high-yield corporate debt securities, commercial paper, and mortgage-backed and asset-backed securities. We also provide debt and equity securities research through Banc of America Securities, LLC. This business is a primary dealer in the U.S. and in several international locations.

Capital Markets and Advisory Services market-based revenue includes Net Interest Income, Noninterest Income, including equity income, and Gains (Losses) on Sales of Debt Securities. We evaluate our trading results and strategies based on total market-based revenue. The following table presents further detail regarding Capital Markets and Advisory Services market-based revenue. Sales and trading revenue is segregated into fixed income from liquid products (primarily interest rate

64

and commodity derivatives, foreign exchange contracts and public finance), credit products (primarily investment and noninvestment grade corporate debt obligations and credit derivatives) and structured products (primarily commercial mortgage-backed securities, residential mortgage-backed securities, and collateralized debt obligations); and equity income from equity-linked derivatives, securities, and cash equity activity.

	Three Months Ended September 30				Nine Months Ended September 30
(Dollars in millions)	2006		2005		2006		2005
Investment banking income
Advisory fees	$	85	$	89	$	215	$	222
Debt underwriting		417		348		1,273		933
Equity underwriting		52		94		232		189
Total investment banking income		554		531		1,720		1,344
Sales and trading
Fixed income:
Liquid products		401		459		1,607		1,445
Credit products		238		219		678		570
Structured products		373		278		1,103		762
Total fixed income		1,012		956		3,388		2,777
Equity income		310		360		1,096		1,131
Total sales and trading (1)		1,322		1,316		4,484		3,908
Total Capital Markets and Advisory Services Market-based Revenue (1)	$	1,876	$	1,847	$	6,204	$	5,252

⁽¹⁾ Includes Gains on Sales of Debt Securities of $8 million and $3 million for the three months ended September 30, 2006 and 2005, and $12 million and $23 million for the nine months ended September 30, 2006 and 2005.

Three Months Ended September 30, 2006 Compared to Three Months Ended September 30, 2005

Net Income decreased $98 million, or 23 percent, as Noninterest Expense increased while total Capital Markets and Advisory Services market-based revenue remained relatively flat.

Total Capital Markets and Advisory Services market-based revenue was $1.9 billion, representing an increase of $29 million, or two percent. The increase in Investment Banking Income of $23 million, or four percent, was benefited by increased market activity and continued leadership in leveraged debt underwriting. This increase was offset by a decrease in equity underwriting due to a decrease in merger and acquisition activity. Sales and trading remained relatively flat as increases in structured products were offset by decreases in liquid products and equity income.

Noninterest Expense increased $168 million, or 14 percent, due to higher Personnel Expense and general operating costs.

Nine Months Ended September 30, 2006 Compared to Nine Months Ended September 30, 2005

Net Income increased $144 million, or 12 percent. This was driven primarily by increases in sales and trading fixed income activity of $611 million, or 22 percent, and was driven by a favorable market environment as well as benefits from previous investments in personnel and trading infrastructure. The increases in Investment Banking Income of $376 million, or 28 percent, and Noninterest Expense of $666 million, or 20 percent, were primarily driven by the same factors described in the three month discussion above.

Treasury Services

Treasury Services provides integrated working capital management and treasury solutions to clients across the U.S. and 52 countries through our network of proprietary offices and special clearing arrangements. Our clients include multinationals, middle-market companies, correspondent banks, commercial real estate firms and governments. Our products and services include treasury management, trade finance, foreign exchange, short-term credit facilities and short-term investing options. Net Interest Income is derived from interest and noninterest-bearing deposits, sweep investments, and other liability management products. Deposit products provide a relatively stable source of funding and liquidity. We earn net interest spread revenues from investing this liquidity in earning assets through client facing lending activity and our ALM activities. The revenue is attributed to the deposit products using our funds transfer pricing process which takes into account the interest rates and maturity characteristics of the deposits. Noninterest Income is generated from payment and receipt products, merchant services, wholesale card products, and trade services and is comprised primarily of service charges which are net of market-based earnings credit rates applied against noninterest-bearing deposits.

65

Three Months Ended September 30, 2006 Compared to Three Months Ended September 30, 2005

Net Income increased $94 million, or 20 percent, primarily due to an increase in Net Interest Income and higher Service Charges. Net Interest Income from Treasury Services increased $118 million, or 14 percent, driven primarily by wider spreads associated with higher short-term interest rates as we effectively managed pricing in a rising interest rate environment. This was partially offset by the impact of a $9.7 billion, or six percent, decrease in Treasury Services average deposit balances. This decrease was primarily due to the slowdown in the mortgage and title business reducing real estate escrow and demand deposit balances.

Nine Months Ended September 30, 2006 Compared to Nine Months Ended September 30, 2005

Net Income increased $302 million, or 23 percent. This increase in Net Income was primarily due to the increase in Net Interest Income of $490 million. This period over period change was primarily driven by the same factors as described in the three month discussion above.

ALM/Other

ALM/Other is comprised primarily of our Latin American operations in Chile, Argentina and Uruguay, and our commercial operations in Mexico. Brazilian operations were included through September 1, 2006, the effective date of the sale of these operations. These operations primarily service indigenous and multinational corporations, small businesses and affluent consumers. ALM/Other also includes our Asia retail and commercial banking franchise in Hong Kong and an allocation of a portion of the Corporation’s Net Interest Income from ALM activities. For more information on our Latin American and Asian operations, see Foreign Portfolio beginning on page 87.

Net Income increased $425 million for the three months ended September 30, 2006, as compared to the same period in the prior year. The increase was primarily the result of the gain recorded on the sale of our Brazilian operations for approximately $1.9 billion in equity of Banco Itau, Brazil’s second largest nongovernment-owned banking company. The sale resulted in a $720 million gain (pre-tax) that was recorded in all other income. The $1.9 billion equity investment in Banco Itau was recorded in Corporate and Strategic Investments. For more information on our Corporate and Strategic Investments, see All Other beginning on page 71. Partially offsetting the increase from the sale of our Brazilian operations was a decrease in Net Interest Income driven by the impact of the flattening yield curve on the results of ALM activities. The Provision for Credit losses was negative $27 million, $60 million higher than the same quarter in 2005, primarily due to the absence of the benefit received in 2005 from reduced exposures in Latin America partially offset by an increased level of recoveries in 2006. Noninterest Expense decreased $130 million for the three months ended September 30, 2006, as compared to the same period in the prior year. The decrease was primarily driven by lower expenses related to Latin America compared to the three months ended September 30, 2005.

Net Income increased $169 million for the nine months ended September 30, 2006, as compared to the same period in the prior year. The decrease in Net Interest Income of $296 million and the increase in Noninterest income of $721 million was primarily driven by the same factors as described in the three month discussion above. The Provision for Credit Losses was $6 million compared to negative $228 million for the same period in the prior year. The change in the Provision for Credit Losses was primarily due to the absence of the benefit received in 2005 from reduced exposures in Latin America. Noninterest Expense decreased $65 million for the nine months ended September 30, 2006, as compared to the same periods in the prior year. The decrease was driven primarily by lower litigation related expenses as compared to the nine months ended September 30, 2005.

During October 2005, we announced an agreement to sell our asset management business in Mexico with $1.8 billion of assets under management to Grupo Financiero Santander Serfin (Santander). The sale will be completed in 2006.

During December 2005, we entered into a definitive agreement with a consortium led by Johannesburg-based Standard Bank Group Limited for the sale of our assets and liabilities in Argentina. Closing is subject to obtaining all necessary regulatory approvals and is expected to be completed in 2006 or early 2007.

In August 2006, we entered into an agreement with CCB to sell Bank of America (Asia) Ltd., our retail and commercial banking franchise in Hong Kong, for total consideration of approximately $1.25 billion. Closing is subject to regulatory approval.

Also during August, 2006, we announced a definitive agreement to sell our operations in Chile and Uruguay for stock in Banco Itau and other consideration for approximately $615 million. Each closing is subject to regulatory approval and is expected to be completed in 2006 of early 2007.

66

Global Wealth and Investment Management

(Dollars in millions)	Three Months Ended September 30, 2006
	Total				Private Bank			Columbia Management			Premier Banking and Investments			ALM/ Other
Net interest income (1)	$	943			$	242		$	(13	)	$	490		$	224
Noninterest income
Investment and brokerage services		843				248			374			183			38
All other income		82				11			16			31			24
Total noninterest income		925				259			390			214			62
Total revenue (1)		1,868				501			377			704			286
Provision for credit losses		(1	)			(4	)		—			3			—
Noninterest expense		992				342			250			340			60
Income before income taxes (1)		877				163			127			361			226
Income tax expense		324				60			47			133			84
Net income	$	553			$	103		$	80		$	228		$	142
Shareholder value added	$	291			$	42		$	43		$	124		$	82
Net interest yield (1)		3.22		%		3.07	%		n/m			4.12	%		n/m
Return on average equity		21.68				17.51			19.00	%		23.36			n/m
Efficiency ratio (1)		53.12				68.16			66.64			48.30			n/m
Period end—total assets (2)	$	125,247			$	32,648		$	2,980		$	51,828			n/m
	Three Months Ended September 30, 2005
(Dollars in millions)	Total				Private Bank			Columbia Management			Premier Banking and Investments			ALM/ Other
Net interest income (1)	$	937			$	252		$	(2	)	$	444		$	243
Noninterest income
Investment and brokerage services		793				252			330			176			35
All other income		89				15			10			40			24
Total noninterest income		882				267			340			216			59
Total revenue (1)		1,819				519			338			660			302
Provision for credit losses		(1	)			(5	)		—			6			(2	)
Noninterest expense		924				302			221			329			72
Income before income taxes (1)		896				222			117			325			232
Income tax expense		328				80			42			117			89
Net income	$	568			$	142		$	75		$	208		$	143
Shareholder value added	$	310			$	90		$	35		$	124		$	61
Net interest yield (1)		3.10		%		3.32	%		n/m			3.15	%		n/m
Return on average equity		22.51				27.16			16.88	%		26.29			n/m
Efficiency ratio (1)		50.79				58.37			65.69			49.85			n/m
Period end—total assets (2)	$	125,684			$	30,999		$	2,928		$	56,992			n/m

⁽¹⁾ Fully taxable-equivalent basis

⁽²⁾ Total Assets include asset allocations to match liabilities (i.e., deposits).

n/m = not meaningful

67

Global Wealth and Investment Management

(Dollars in millions)	Nine Months Ended September 30, 2006
	Total				Private Bank			Columbia Management			Premier Banking and Investments			ALM/ Other
Net interest income (1)	$	2,910			$	746		$	(34	)	$	1,509		$	689
Noninterest income
Investment and brokerage services		2,546				768			1,115			550			113
All other income		335				72			38			91			134
Total noninterest income		2,881				840			1,153			641			247
Total revenue (1)		5,791				1,586			1,119			2,150			936
Provision for credit losses		(42	)			(52	)		—			10			—
Noninterest expense		2,975				948			733			1,012			282
Income before income taxes (1)		2,858				690			386			1,128			654
Income tax expense		1,057				255			143			417			242
Net income	$	1,801			$	435		$	243		$	711		$	412
Shareholder value added	$	1,009			$	255		$	139		$	433		$	182
Net interest yield (1)		3.34		%		3.23	%		n/m			4.13	%		n/m
Return on average equity		23.34				24.66			20.06	%		27.10			n/m
Efficiency ratio (1)		51.37				59.72			65.56			47.07			n/m
Period end—total assets (2)	$	125,247			$	32,648		$	2,980		$	51,828			n/m
	Nine Months Ended September 30, 2005
(Dollars in millions)	Total				Private Bank			Columbia Management			Premier Banking and Investments			ALM/ Other
Net interest income (1)	$	2,814			$	748		$	7		$	1,227		$	832
Noninterest income
Investment and brokerage services		2,348				781			965			502			100
All other income		259				48			23			112			76
Total noninterest income		2,607				829			988			614			176
Total revenue (1)		5,421				1,577			995			1,841			1,008
Provision for credit losses		(8	)			(20	)		—			14			(2	)
Noninterest expense		2,763				918			669			956			220
Income before income taxes (1)		2,666				679			326			871			790
Income tax expense		959				244			117			314			284
Net income	$	1,707			$	435		$	209		$	557		$	506
Shareholder value added	$	938			$	268		$	97		$	307		$	266
Net interest yield (1)		3.13	%			3.36	%		n/m			2.93	%		n/m
Return on average equity		22.68				26.06			16.27	%		23.54			n/m
Efficiency ratio (1)		50.97				58.21			67.24			51.93			n/m
Period end—total assets (2)	$	125,684			$	30,999		$	2,928		$	56,992			n/m

⁽¹⁾ Fully taxable-equivalent basis

⁽²⁾ Total Assets include asset allocations to match liabilities (i.e., deposits).

n/m = not meaningful

68

	Three Months Ended September 30				Nine Months Ended September 30
(Dollars in millions)	2006		2005		2006		2005
Average
Total loans and leases	$	62,271	$	55,260	$	60,496	$	53,063
Total earning assets (1)		116,124		119,974		116,490		120,304
Total assets (1)		123,796		127,805		124,234		128,095
Total deposits		113,529		118,135		113,906		118,174
Allocated equity		10,115		10,014		10,316		10,059
	September 30
	2006		2005
Period end
Total loans and leases	$	63,301	$	56,147
Total earning assets (1)		117,258		117,613
Total assets (1)		125,247		125,684
Total deposits		114,721		116,364

⁽¹⁾ Total earning assets and Total Assets include asset allocations to match liabilities (i.e., deposits).

Global Wealth and Investment Management provides a wide offering of customized banking and investment services tailored to meet the changing wealth management goals of our individual and institutional customer base. Our clients have access to a range of services offered through three primary businesses: The Private Bank, Columbia Management (Columbia), and Premier Banking and Investments (PB&I). In addition, ALM/Other includes the impact of Banc of America Specialist, the results of ALM activities and the impact of migrating qualifying affluent customers from Global Consumer and Small Business Banking to our PB&I customer service model.

Three Months Ended September 30, 2006 Compared to Three Months Ended September 30, 2005

Net Income decreased $15 million, or three percent, mostly due to higher Noninterest Expense partially offset by higher Total Revenue. Total Revenue increased $49 million, or three percent, due to increases in both Noninterest Income and Net Interest Income.

Net Interest Income increased $6 million, or one percent, due to increases in deposit spreads and higher Average Loans and Leases, offset by a decline in ALM activity and loan spread compression. Global Wealth and Investment Management also benefited from the migration of deposits from Global Consumer and Small Business Banking.

Noninterest Income increased $43 million, or five percent, primarily due to an increase in Investment and Brokerage Services driven by record levels of assets under management.

Noninterest Expense increased $68 million, or seven percent, primarily due to increases in Personnel Expense driven by the PB&I expansion of Client Managers and employee incentive plans.

Nine Months Ended September 30, 2006 Compared to Nine Months Ended September 30, 2005

Net Income increased $94 million, or six percent, due to higher Total Revenue and a credit loss recovery, partially offset by higher Noninterest Expense. Net Interest Income increased $96 million, or three percent, and Noninterest Income increased $274 million, or 11 percent. Noninterest Income also benefited from equity gains of $75 million for the nine months ended September 30, 2006. Noninterest expense increased $212 million, or eight percent. These period over period changes were primarily driven by the same factors as described in the three month discussion above.

Provision for Credit Losses decreased $34 million due to a credit loss recovery of approximately $50 million in 2006.

Assets Under Management

Assets under management generate fees based on a percentage of their market value. They consist largely of mutual funds and separate accounts, which are comprised of taxable and nontaxable money market products, equities, and taxable and nontaxable fixed income securities. Client brokerage assets represent a source of commission revenue for the Corporation. Assets in custody represent trust assets administered for customers. Trust assets encompass a broad range of asset types including real estate, private company ownership interest, personal property and investments.

69

Assets under management increased $34.7 billion, or seven percent, to $517.1 billion, which was driven by net inflows in both money market and equity funds as well as favorable market action.

Client Assets

(Dollars in billions)	September 30, 2006			December 31, 2005
Assets under management	$	517.1		$	482.4
Client brokerage assets		175.9			161.7
Assets in custody		93.1			94.2
Less: Client brokerage assets and assets in custody included in assets under management		(36.8	)		(29.8	)
Total net client assets	$	749.3		$	708.5

The Private Bank

The Private Bank provides integrated wealth management solutions to high-net-worth individuals, middle market institutions and charitable organizations with investable assets greater than $3 million. Services in The Private Bank include investment, trust, banking and lending services as well as specialty asset management services (oil and gas, real estate, farm and ranch, timberland, private businesses and tax advisory). The Private Bank also provides integrated wealth management solutions to ultra high-net-worth individuals and families with investable assets greater than $50 million through its Family Wealth Advisors unit. Family Wealth Advisors provides a higher level of contact, tailored service and wealth management solutions addressing the complex needs of their clients.

Net Income decreased $39 million, or 27 percent, for the three months ended September 30, 2006, compared to the same period in the prior year. The decrease in Net Income was primarily due to a decrease in Total Revenue of $18 million, or three percent, driven by both lower Net Interest Income and Noninterest Income and an increase in Noninterest Expense of $40 million, or 13 percent. The decrease in Net Interest Income was due to spread compression in the loan portfolio partially offset by an increase in Average Loans and Leases. Noninterest Expense increased primarily due to higher personnel cost.

Net Income was unchanged for the nine months ended September 30, 2006 as a result of an increase in Total Revenue of $9 million being partially offset by an increase in Noninterest Expense of $30 million, compared to the same period in the prior year. These period over period changes were primarily driven by the same factors as described in the three month discussion above. Noninterest Income also benefited from equity gains of $25 million for the nine months ended September 30, 2006.

In addition, Provision for Credit Losses decreased $32 million due to a credit loss recovery of approximately $50 million for the nine months ended September 30, 2006.

Columbia

Columbia is an asset management business serving the needs of both institutional clients and individual customers. Columbia provides asset management services, including mutual funds, liquidity strategies and separate accounts. Columbia mutual fund offerings provide a broad array of investment strategies and products, including equities, fixed income (taxable and non-taxable) and money market (taxable and non-taxable) funds. Columbia distributes its products and services directly to institutional clients, and distributes to individuals through The Private Bank, Family Wealth Advisors, PB&I, and nonproprietary channels including other brokerage firms.

Net Income increased $5 million, or seven percent, and $34 million, or 16 percent, for the three and nine months ended September 30, 2006, compared to the same periods in the prior year. The increase in Net Income was primarily a result of an increase in Investment and Brokerage Service Fees of $44 million, or 13 percent, and $150 million, or 16 percent, for the three and nine months ended September 30, 2006, compared to the same periods in the prior year. This increase is due to higher assets under management driven by net inflows in money market and equity funds and favorable market action. Noninterest Expense increased $29 million, or 13 percent, and $64 million, or 10 percent, for the three and nine months ended September 30, 2006, compared to the same periods in the prior year primarily due to Personnel Expense including revenue-based compensation and other operating costs.

Premier Banking and Investments (PB&I)

Premier Banking and Investments includes Banc of America Investments (BAI), our full-service retail brokerage business and our Premier Banking channel. PB&I brings personalized banking and investment expertise through priority service with

70

client-dedicated teams. PB&I provides a high-touch client experience through a network of approximately 4,000 client advisors to our affluent customers with a personal wealth profile that includes investable assets plus a mortgage that exceeds $500,000 or at least $100,000 of investable assets. BAI is the third largest bank-owned brokerage company in the U.S. with $180.0 billion in client assets.

Net Income increased $20 million, or 10 percent, and $154 million, or 28 percent, for the three and nine months ended September 30, 2006, compared to the same periods in the prior year, primarily due to an increase in Net Interest Income. The increase in Net Interest Income of $46 million, or 10 percent, and $282 million, or 23 percent, for the three and nine months ended September 30, 2006, was primarily driven by higher deposit spreads partially offset by lower average deposit balances. Net Interest Income also benefited from higher average loans and leases, mainly residential mortgages and home equity. Deposit spreads increased 4 bps to 2.30 percent, and 9 bps to 2.24 percent, for the three and nine months ended September 30, 2006, compared to the same periods in the prior year, as we effectively managed pricing in a rising interest rate environment.

The increase in Noninterest Income of $27 million, or four percent, for the nine months ended September 30, 2006, was primarily driven by higher Investment and Brokerage Services. Noninterest Expense increased $56 million, or six percent, for the nine months ended September 30, 2006, primarily due to increases in Personnel Expense driven by the PB&I expansion of Client Managers and employee incentive plans.

ALM/Other

We migrate qualifying affluent customers, and their related deposit balances and associated Net Interest Income from the Global Consumer and Small Business Banking segment to our PB&I customer service model. To provide a view of organic growth in PB&I, we allocate the original migrated deposit balances, including attrition, as well as the corresponding Net Interest Income at original spreads from PB&I to ALM/Other. Management believes that the resulting PB&I business approximates an organic, incremental view of the business.

Net Income decreased $1 million, or one percent, and $94 million, or 19 percent, for the three and nine months ended September 30, 2006, compared to the same periods in the prior year. The decrease in Net Income was primarily due to a decrease in Net Interest Income partially offset by an increase in Noninterest Income. Net Interest Income decreased $19 million and $143 million for the three and nine months ended September 30, 2006, compared to the same periods in the prior year, driven by a reduction from ALM activities due to a flattening yield curve, partially offset by higher Net Interest Income on deposits due to migration of certain banking relationships from Global Consumer and Small Business Banking. The total cumulative average impact of migrated balances was $49.2 billion and $47.8 billion for the three and nine months ended September 30, 2006, compared to $41.5 billion $37.7 billion for the same periods in 2005. Noninterest Income benefited from $50 million in equity gains for the nine months ended September 30, 2006.

All Other

	Three Months Ended September 30						Nine Months Ended September 30
(Dollars in millions)	2006			2005			2006			2005
Net interest income (1)	$	65		$	9		$	93		$	(296	)
Noninterest income
Equity investment gains		687			640			1,835			1,471
All other income		(117	)		(674	)		(648	)		(405	)
Total noninterest income		570			(34	)		1,187			1,066
Total revenue (1)		635			(25	)		1,280			770
Provision for credit losses		—			41			(40	)		37
Gains (losses) on sales of debt securities		(483	)		13			(497	)		847
Merger and restructuring charges (2)		269			120			561			353
All other noninterest expense		(93	)		132			58			240
Income before income taxes (1)		(24	)		(305	)		204			987
Income tax expense (benefit)		(76	)		(185	)		(7	)		169
Net income	$	52		$	(120	)	$	211		$	818
Shareholder value added	$	(215	)	$	(614	)	$	(483	)	$	(507	)

⁽¹⁾ Fully taxable-equivalent basis

⁽²⁾ For more information on Merger and Restructuring Charges, see Note 2 of the Consolidated Financial Statements.

71

Included in All Other are our Equity Investments businesses and Other.

Equity Investments includes Principal Investing, and Corporate and Strategic Investments. Principal Investing is comprised of a diversified portfolio of investments in privately-held and publicly-traded companies at all stages of their life cycle from start-up to buyout. Corporate Investments primarily includes investments in publicly traded equity securities and funds and are accounted for as available-for-sale (AFS) securities and recorded in Other Assets on the Consolidated Balance Sheet. Strategic Investments includes the Corporation’s strategic investments in CCB, Santander and Banco Itau. The $1.9 billion equity investment in Banco Itau was recorded in Corporate and Strategic Investments and the resulting $720 million gain (pre-tax) was recorded within Global Corporate and Investment Banking. Income associated with Equity Investments is recorded in Equity Investment Gains and includes gains (losses) on sales of these investments, dividends, and Principal Investing’s fair value adjustments of its investments.

The following table presents the components of All Other’s Equity Investment Gains and a reconciliation to the total consolidated Equity Investment Gains for the three and nine months ended September 30, 2006 and 2005.

Components of Equity Investment Gains

	Three Months Ended September 30				Nine Months Ended September 30
(Dollars in millions)	2006		2005		2006		2005
Principal Investing	$	604	$	550	$	1,347	$	1,096
Corporate and Strategic Investments		83		90		488		375
Total All Other equity investment gains		687		640		1,835		1,471
Other equity investment gains (1)		18		73		287		220
Total consolidated equity investment gains	$	705	$	713	$	2,122	$	1,691

⁽¹⁾ Other equity investment gains include results from activities within the three business segments.

The Other component of All Other includes the residual impact of the allowance for credit losses and the cost allocation processes, Merger and Restructuring Charges, intersegment eliminations, and the results of certain consumer finance and commercial lending businesses that are being liquidated. Other also includes certain amounts associated with ALM activities, including the residual impact of funds transfer pricing allocation methodologies, amounts associated with the change in the value of derivatives used as economic hedges of interest rate and foreign exchange rate fluctuations that do not qualify for SFAS 133 hedge accounting treatment, gains or losses on sales of whole mortgage loans, and Gains (Losses) on Sales of Debt Securities. The objective of the funds transfer pricing allocation methodology is to neutralize the businesses from changes in interest rate and foreign exchange fluctuations. Accordingly, for segment reporting purposes, the businesses receive the neutralizing benefit to Net Interest Income related to the economic hedges previously mentioned, with the offset recorded in Other. Other also includes FTE adjustments, through Noninterest Income and Income Tax Expense (Benefit), that impact the effective tax rate. See Note 14 of the Consolidated Financial Statements for information associated with the FTE adjustments relating to Net Interest Income.

Three Months Ended September 30, 2006 Compared to Three Months Ended September 30, 2005

Net Income increased $172 million to $52 million driven primarily by an increase in other income and a decrease in other noninterest expense which was partially offset by a decrease in Gains (Losses) on Sales of Debt Securities and an increase in Merger and Restructuring Charges. The increase in other income of $557 million was primarily the result of 2005 being negatively affected by the change in the value of derivatives of $(418) million used as economic hedges that did not qualify for SFAS 133 hedge accounting treatment and a $65 million gain on the sale of property that occurred in 2006. Gains (Losses) on Sales of Debt Securities decreased $496 million primarily due to a loss on the sale of mortgage-backed securities which was driven by an overall strategic shift in our balance sheet strategy to hold a lower level of investments in securities relative to loans (see “Interest Rate Risk Management—Securities” on page 99 for further discussion). Merger and Restructuring Charges increased $149 million due to the MBNA merger. See Note 2 of the Consolidated Financial Statements for further information associated with the MBNA merger. Other noninterest expense declined $225 million due to decreases in general operating expenses.

Income Tax Expense (Benefit) was $(76) million in 2006 as compared to $(185) million in 2005. The decrease in the tax benefit was driven by a lower pre-tax loss, as well as higher effective tax expense, resulting from the prior implications of purchase accounting associated with certain FleetBoston leveraged leases which were sold during the quarter. The gain on

72

the leverage lease sales was recorded in Global Corporate Investment Banking, and the impact of the high effective tax expense was allocated as a FTE charge to Noninterest Income. All Other includes an offset to this FTE impact.

Nine Months Ended September 30, 2006 Compared to Nine Months Ended September 30, 2005

Net Income decreased $607 million, or 74 percent, primarily due to a decrease of $1.3 billion in Gains (Losses) on Sales of Debt Securities and an increase of $208 million in Merger and Restructuring Charges which was partially offset by increases in Net Interest Income of $389 million, Equity Investment Gains of $364 million and decreases in all other noninterest expense of $182 million. The increase in Equity Investment Gains was largely driven by an increase in Principal Investing of $251 million due to favorable market conditions and increased liquidity in the markets. The decrease in Gains (Losses) on Sales of Debt Securities was primarily driven by a loss on the sale of mortgage-backed securities described in the three month discussion above combined with the impact of gains recorded on the sales of mortgage-backed securities in 2005. The increase in Merger and Restructuring Charges and decrease in all other noninterest expense was driven by the same factors as described in the three month discussion above.

Income Tax Expense (Benefit) was $(7) million in 2006 compared to $169 million in 2005. This change was driven by the decrease in pre-tax income, partially offset by a $175 million cumulative tax charge in 2006 resulting from the change in tax legislation relating to the extraterritorial income and foreign sales corporation regimes.

Off-Balance Sheet Financing Entities

Off-Balance Sheet Commercial Paper Conduits

In addition to traditional lending, we also support our customers’ financing needs by facilitating their access to the commercial paper markets. These markets provide an attractive, lower-cost financing alternative for our customers. Our customers sell assets, such as high-grade trade or other receivables or leases, to a commercial paper financing entity, which in turn issues high-grade short-term commercial paper that is collateralized by the underlying assets. The purpose and use of these types of entities are more fully discussed on page 31 of Management’s Discussion and Analysis of Financial Condition and Results of Operations filed as Exhibit 99.1 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

We receive fees for providing combinations of liquidity, standby letters of credit (SBLCs) or similar loss protection commitments, and derivatives to the commercial paper financing entities. We manage our credit risk on these commitments by subjecting them to our normal underwriting and risk management processes. At September 30, 2006 and December 31, 2005, we had off-balance sheet liquidity commitments and SBLCs to these entities of $30.9 billion and $25.9 billion. Substantially all of these liquidity commitments and SBLCs mature within one year. These amounts are included in Table 10. Net revenues earned from fees associated with these off-balance sheet financing entities were approximately $67 million and $52 million for the nine months ended September 30, 2006 and 2005.

Qualified Special Purpose Entities

To manage our capital position and diversify funding sources, we will, from time to time, sell assets to off-balance sheet entities that obtain financing by issuing commercial paper, term notes, or both to our customers. These entities are Qualified Special Purpose Entities (QSPEs) that have been isolated beyond our reach or that of our creditors, even in the event of bankruptcy or other receivership. The purpose and use of these types of entities are more fully discussed on page 31 of Management’s Discussion and Analysis of Financial Condition and Results of Operations filed as Exhibit 99.1 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

We may provide liquidity, SBLCs or similar loss protection commitments to these entities, or we may enter into derivatives with these entities in which we assume certain risks. We manage any credit or market risk on commitments or derivatives through normal underwriting and risk management processes. At September 30, 2006 and December 31, 2005, we had off-balance sheet liquidity commitments, SBLCs and other financial guarantees to these entities of $7.4 billion and $7.1 billion, for which we received fees of $8 million and $7 million for the nine months ended September 30, 2006 and 2005. Substantially all of these commitments mature within one year and are included in Table 10. Derivative activity related to these entities is included in Note 4 of the Consolidated Financial Statements.

In addition, as a result of the MBNA merger on January 1, 2006, the Corporation acquired interests in off-balance sheet credit card securitization vehicles which issue both commercial paper and medium-term notes. We hold subordinated interests issued by these entities, which are QSPEs, but do not otherwise provide liquidity or other forms of loss protection to these vehicles. For additional information on credit card securitizations, see Note 8 of the Consolidated Financial Statements.

73

Obligations and Commitments

We have contractual obligations to make future payments on debt and lease agreements. Additionally, in the normal course of business, we enter into contractual arrangements whereby we commit to future purchases of products or services from unaffiliated parties. These obligations are more fully discussed in Note 10 of the Consolidated Financial Statements and Notes 12 and 13 of the Consolidated Financial Statements filed as Exhibit 99.2 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

Many of our lending relationships contain funded and unfunded elements. The funded portion is reflected on our balance sheet. The unfunded component of these commitments is not recorded on our balance sheet until a draw is made under the credit facility; however, a reserve is established for probable losses. These commitments, as well as guarantees, are more fully discussed in Note 10 of the Consolidated Financial Statements.

The following table summarizes the total unfunded, or off-balance sheet, credit extension commitment amounts by expiration date. At September 30, 2006, charge cards (nonrevolving card lines) to individuals and government entities guaranteed by the U.S. government in the amount of $9.6 billion (related outstandings of $255 million) were not included in credit card line commitments in the table below.

Table 10

Credit Extension Commitments

	September 30, 2006
(Dollars in millions)	Expires in 1 year or less		Thereafter		Total
Loan commitments (1)	$	145,819	$	178,137	$	323,956
Home equity lines of credit		1,800		92,386		94,186
Standby letters of credit and financial guarantees		30,419		19,121		49,540
Commercial letters of credit		4,753		592		5,345
Legally binding commitments		182,791		290,236		473,027
Credit card lines (2)		831,790		12,521		844,311
Total	$	1,014,581	$	302,757	$	1,317,338

⁽¹⁾ Included at September 30, 2006, are equity commitments of $1.6 billion related to obligations to further fund Principal Investing equity investments.

⁽²⁾ As part of the MBNA merger, on January 1, 2006, the Corporation acquired $588.4 billion of unused credit card lines.

Managing Risk

Our management governance structure enables us to manage all major aspects of our business through an integrated planning and review process that includes strategic, financial, associate, customer and risk planning. We derive much of our revenue from managing risk from customer transactions for profit. In addition to qualitative factors, we utilize quantitative measures to optimize risk and reward trade offs in order to achieve growth targets and financial objectives while reducing the variability of earnings and minimizing unexpected losses. Risk metrics that allow us to measure performance include economic capital targets, SVA targets and corporate risk limits. By allocating capital to a business unit, we effectively define that unit’s ability to take on risk. Country, trading, asset class and other limits supplement the allocation of economic capital. These limits are based on an analysis of risk and reward in each business unit and management is responsible for tracking and reporting performance measurements as well as any exceptions to guidelines or limits. Our risk management process continually evaluates risk and appropriate metrics needed to measure it. Our business exposes us to the following major risks: strategic, liquidity, credit, market and operational. For a more detailed discussion of our risk management activities, see pages 33 through 62 of Management’s Discussion and Analysis of Financial Condition and Results of Operations filed as Exhibit 99.1 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

Strategic Risk Management

The Board provides oversight for strategic risk through the CEO and the Finance Committee. We use an integrated business planning process to help manage strategic risk. A key component of the planning process aligns strategies, goals, tactics and resources. The process begins with an assessment that creates a plan for the Corporation, setting the corporate strategic direction. The planning process then cascades through the business units, creating business unit plans that are

74

aligned with the Corporation’s direction. Tactics and metrics are monitored to ensure adherence to the plans. As part of this monitoring, business units must perform periodic self-assessments further described in the Operational Risk Management section beginning on page 103. This assessment looks at changing market and business conditions, and the overall risk in meeting objectives. Corporate Audit in turn monitors, and independently reviews and evaluates, the plans and self-assessments.

One of the key tools for managing strategic risk is capital allocation. Through allocating capital, we effectively manage each business segment’s ability to take on risk. Review and approval of business plans incorporates approval of capital allocation, and economic capital usage is monitored through financial and risk reporting.

Liquidity Risk and Capital Management

Liquidity Risk

Liquidity is the ongoing ability to accommodate liability maturities and deposit withdrawals, fund asset growth and business operations, and meet contractual obligations through unconstrained access to funding at reasonable market rates. Liquidity management involves forecasting funding requirements and maintaining sufficient capacity to meet the needs and accommodate fluctuations in asset and liability levels due to changes in our business operations or unanticipated events. A more detailed discussion of our liquidity risk is included beginning on page 35 of Management’s Discussion and Analysis of Financial Condition and Results of Operations filed as Exhibit 99.1 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

One ratio used to monitor the stability of our funding composition is the “loan to domestic deposit” (LTD) ratio. This ratio reflects the percent of Loans and Leases that are funded by domestic customer deposits, a relatively stable funding source. A ratio below 100 percent indicates that our loan portfolio is completely funded by domestic customer deposits. The ratio was 116 percent at September 30, 2006 compared to 102 percent at December 31, 2005. The increase was primarily attributable to the acquisition of MBNA, organic growth in the loan and lease portfolio, and a strategic shift to retain a larger share of mortgage production on the Corporation’s balance sheet.

The parent company maintains a cushion of excess liquidity that would be sufficient to fully fund holding company and nonbank affiliate operations for an extended period during which funding from normal sources is disrupted. The primary measure used to assess the parent company’s liquidity is the “Time to Required Funding” during such a period of liquidity disruption. As of September 30, 2006, “Time to Required Funding” was 22 months compared to 29 months at December 31, 2005. The reduction reflects the pre-funding of the $5.2 billion cash payment related to the MBNA acquisition combined with an increase in share repurchases.

We originate loans for retention on our balance sheet and for distribution. As part of our “originate to distribute” strategy, commercial loan originations are distributed through syndication structures, and residential mortgages originated by Mortgage and Home Equity are frequently distributed in the secondary market. In connection with our balance sheet management activities, we may retain mortgage loans originated as well as purchase and sell loans based on our assessment of market conditions. During the three months ended September 30, 2006, the Corporation made a strategic shift in its balance sheet composition strategy. As part of this strategic shift, management targeted a reduction of mortgage-backed securities of approximately $100 billion over the next couple of years in order to achieve a balance sheet composition that would be consistent with management’s revised risk-reward profile. This will reduce the Corporation’s concentration in mortgage-backed securities and provide for a future balance sheet composition more heavily concentrated in loans. See “Interest Rate Risk Management – Securities” beginning on page 99 for further discussion.

Regulatory Capital

As a regulated financial services company, we are governed by certain regulatory capital requirements. Presented in Table 11 are the regulatory capital ratios, actual capital amounts and minimum required capital amounts for the Corporation, Bank of America, N.A., FIA Card Services, N.A., and Bank of America, N.A. (USA) at September 30, 2006 and December 31, 2005. Effective June 10, 2006, MBNA America Bank, N.A. was renamed FIA Card Services, N.A. Additionally, on October 20, 2006, Bank of America, N.A. (USA) merged into FIA Card Services, N.A.

75

Table 11

Regulatory Capital

	September 30, 2006						December 31, 2005
	Actual				Minimum Required (1)		Actual				Minimum Required (1)
(Dollars in millions)	Ratio		Amount				Ratio		Amount
Risk-based capital
Tier 1
Bank of America Corporation	8.48	%	$	88,085	$	41,571	8.25	%	$	74,375	$	36,059
Bank of America, N.A.	9.05			76,360		33,744	8.70			69,547		31,987
FIA Card Services, N.A. (2)	22.03			14,217		2,582	—			—		—
Bank of America, N.A. (USA)	10.92			6,370		2,333	8.66			5,567		2,570
Total
Bank of America Corporation	11.46			119,074		83,143	11.08			99,901		72,118
Bank of America, N.A.	11.04			93,106		67,487	10.73			85,773		63,973
FIA Card Services, N.A. (2)	25.42			16,409		5,164	—			—		—
Bank of America, N.A. (USA)	13.87			8,090		4,666	11.46			7,361		5,140
Tier 1 Leverage
Bank of America Corporation	6.16			88,085		42,882	5.91			74,375		37,732
Bank of America, N.A.	6.65			76,360		34,425	6.69			69,547		31,192
FIA Card Services, N.A. (2)	23.21			14,217		1,838	—			—		—
Bank of America, N.A. (USA)	11.43			6,370		1,672	9.37			5,567		1,783

⁽¹⁾ Dollar amount required to meet guidelines for adequately capitalized institutions.

⁽²⁾ FIA Card Services, N.A. is presented for periods subsequent to December 31, 2005.

Basel II

On September 25, 2006, the Agencies officially published several documents providing updates to the Basel II Risk-Based Capital Standards for the United States as well as new Regulatory Reporting Requirements related to these Risk-Based Capital Standards for review and comment by U.S.-based banks and trade associations. With the publication, a 120 day public comment period began, providing an opportunity to submit comments for consideration to the Agencies. The Agencies consist of the Federal Deposit Insurance Corporation, the Office of the Comptroller of the Currency and the Office of Thrift Supervision, collectively with the Federal Reserve.

These documents included previously published regulations and guidance as well as revised Market Risk rules and a proposal including several new regulatory reporting templates. These Capital Standards are expected to be finalized in 2007.

We continue our execution efforts to ensure preparedness with Basel II requirements. Our goal is to achieve full compliance by the start of the domestic parallel processing in 2008. Further, we anticipate being ready for all international reporting requirements that occur before this time. We continue to interact regularly with regulators in this process.

Dividends

On October 25, 2006, the Board declared a regular quarterly cash dividend on common stock of $0.56 per share, payable on December 22, 2006 to common shareholders of record on December 1, 2006. On July 26, 2006, the Board increased the quarterly cash dividend on common stock 12 percent from $0.50 to 0.56 per share.

Common Share Repurchases

We will continue to repurchase shares, from time to time, in the open market or in private transactions through our approved repurchase programs. We repurchased approximately 231 million shares of common stock for the nine months ended September 30, 2006, which more than offset the 98.3 million shares issued under employee stock plans. On April 26, 2006, the Board authorized a stock repurchase program of up to 200 million shares of the Corporation’s common stock at an aggregate cost not to exceed $12.0 billion to be completed within a period of 18 months. As of September 30, 2006, 123.2 million shares remained outstanding under the 2006 authorized plan. For additional information on common share repurchases, see Note 11 of the Consolidated Financial Statements.

76

Preferred Stock

In November 2006, the Corporation issued 74,000 shares, or $1.9 billion, of Bank of America Corporation Floating Rate Non-Cumulative Preferred Stock, Series E (Series E Preferred Stock) with a par value of $0.01 per share. An option to purchase up to an additional 11,100 shares of Series E Preferred Stock, at a purchase price of $25,000 per share, has been granted to the underwriters. Ownership is held in the form of depositary shares, each representing a 1/1,000 interest in a share of Series E Preferred Stock, paying a quarterly cash dividend on the liquidation preference of $25,000 per share of Series E Preferred Stock at an annual rate equal to the greater of (a) three-month London InterBank Offered Rates (LIBOR) plus 0.35 percent and (b) 4.00 percent, payable quarterly in arrears. On any dividend date on or after November 15, 2011, the Corporation may redeem Series E Preferred Stock, in whole or in part, at its option, at $25,000 per share, plus accrued and unpaid dividends. Series E Preferred Stock shares are not subject to the operations of a sinking fund, have no participation rights and are not convertible. The holders of Series E Preferred Stock have no general voting rights. If any quarterly dividend payable on the Series E Preferred Stock is in arrears for six or more quarterly dividend periods (whether consecutive or not) the holders of the Series E Preferred Stock and any other class or series of preferred stock ranking equally with the Series E Preferred Stock as to payment of dividends and upon which equivalent voting rights have been conferred and are exercisable (voting as a single class) will be entitled to vote for the election of two additional directors. These voting rights terminate when the Corporation has paid in full dividends on the Series E Preferred Stock for at least four quarterly dividend periods following the dividend arrearage.

During October 2006, the Board declared a $0.38775 regular cash dividend on the 6.204% Non-Cumulative Preferred Stock, Series D (Series D Preferred Stock). The dividend is payable December 14, 2006, to shareholders of record on November 30, 2006.

In September 2006, the Corporation authorized 34,500 shares and issued 33,000 shares, or $825 million, of Series D Preferred Stock with a par value of $0.01 per share. Ownership is held in the form of depositary shares, each representing a 1/1,000 interest in a share of Series D Preferred Stock, paying a quarterly cash dividend on the liquidation preference of $25,000 per share of Series D Preferred Stock at an annual rate of 6.204 percent. On any dividend date on or after September 14, 2011, the Corporation may redeem Series D Preferred Stock, in whole or in part, at its option, at $25,000 per share, plus accrued and unpaid dividends. Series D Preferred Stock shares are not subject to the operation of a sinking fund, have no participation rights and are not convertible. The holders of Series D Preferred Stock have no general voting rights. If any quarterly dividend payable on the Series D Preferred Stock is in arrears for six or more quarterly dividend periods (whether consecutive or not), the holders of the preferred stock and any other class or series of preferred stock ranking equally with the Series D Preferred Stock as to payment of dividends and upon which equivalent voting rights have been conferred and are exercisable (voting as a single class) will be entitled to vote for the election of two additional directors. These voting rights terminate when the Corporation has paid in full dividends on the Series D Preferred Stock for at least four quarterly dividend periods following the dividend arrearage.

During July 2006, the Corporation redeemed its 6.75% Perpetual Preferred Stock with a stated value of $250 per share. The 382,450 shares, or $96 million, outstanding of preferred stock were redeemed at the stated value of $250 per share, plus accrued and unpaid dividends.

Also during July 2006, the Corporation redeemed its Fixed/Adjustable Rate Cumulative Preferred Stock with a stated value of $250 per share. The 700,000 shares, or $175 million, outstanding of preferred stock were redeemed at the stated value of $250 per share, plus accrued and unpaid dividends.

For additional information on the issuance and redemption of preferred stock, see Note 11 of the Consolidated Financial Statements.

Credit Risk Management

Credit risk is the risk of loss arising from the inability of a borrower or counterparty to meet its obligations. Credit risk can also arise from operational failures that result in an advance, commitment or investment of funds. We define the credit exposure to a borrower or counterparty as the loss potential arising from all product classifications, including loans and leases, derivatives, trading account assets, assets held-for-sale, and unfunded lending commitments that include loan commitments, letters of credit and financial guarantees. For derivative positions, our credit risk is measured as the net replacement cost in the event the counterparties with contracts in a gain position to us fail to perform under the terms of those

77

contracts. We use the current mark-to-market value to represent credit exposure without giving consideration to future mark-to-market changes. The credit risk amounts take into consideration the effects of legally enforceable master netting agreements. Our consumer and commercial credit extension and review procedures take into account funded and unfunded credit exposures. For additional information on derivatives and credit extension commitments, see Notes 4 and 10 of the Consolidated Financial Statements.

For credit risk purposes, we evaluate our Card Services operations on both a held and managed basis (a non-GAAP measure). Managed basis treats securitized loan receivables as if they were still on the balance sheet. We evaluate credit performance on a managed basis as the receivables that have been securitized are subject to the same underwriting standards and ongoing monitoring as the held loans. For additional discussion of credit quality statistics of both held and managed loans, refer to the Card Services discussion beginning on page 55. For additional information on securitizations, refer to Note 8 of the Consolidated Financial Statements.

We manage credit risk based on the risk profile of the borrower or counterparty, repayment sources, the nature of underlying collateral, and other support given current events, conditions and expectations. We classify our Loans and Leases as either consumer or commercial and monitor their credit risk separately as discussed below.

Consumer Portfolio Credit Risk Management

For a detailed discussion of our consumer portfolio credit risk management process, see page 38 of Management’s Discussion and Analysis of Financial Condition and Results of Operations filed as Exhibit 99.1 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006. For additional information on our managed portfolio, refer to Note 8 of the Consolidated Financial Statements.

Table 12 presents outstanding consumer loans and leases at September 30, 2006 and December 31, 2005.

Table 12

Outstanding Consumer Loans and Leases

	September 30, 2006				December 31, 2005
(Dollars in millions)	Amount		Percent		Amount		Percent
Residential mortgage	$	218,918	50.4	%	$	182,596	51.3	%
Credit card—domestic		60,130	13.9			58,548	16.5
Credit card—foreign		9,937	2.3			—	—
Home equity lines		71,577	16.5			62,098	17.5
Direct/Indirect consumer (1)		62,985	14.5			45,490	12.8
Other consumer (2)		10,468	2.4			6,725	1.9
Total consumer loans and leases	$	434,015	100.0	%	$	355,457	100.0	%

⁽¹⁾ Includes home equity loans of $10.6 billion and $8.1 billion at September 30, 2006 and December 31, 2005.

⁽²⁾ Includes foreign consumer of $7.6 billion and $3.8 billion, and consumer finance of $2.9 billion and $2.8 billion at September 30, 2006 and December 31, 2005.

Concentrations of Consumer Credit Risk

Our consumer credit risk is diversified both geographically and through our various product offerings. In addition, credit decisions are statistically based with tolerances set to decrease the percentage of approvals as the risk profile increases.

From time to time, we purchase credit protection on certain portions of our consumer portfolio. This protection is designed to enhance our overall risk management strategy. At September 30, 2006 and December 31, 2005, we had mitigated a portion of our credit risk on approximately $137.3 billion and $110.4 billion of residential mortgage and indirect automobile loans through the purchase of credit protection. Our regulatory risk-weighted assets were reduced as a result of these transactions because we transferred a portion of our credit risk to unaffiliated parties. At September 30, 2006 and December 31, 2005, these transactions had the cumulative effect of reducing our risk-weighted assets by $37.4 billion and $30.6 billion, and resulted in increases of 30 bps and 28 bps in our Tier 1 Capital ratio at September 30, 2006 and December 31, 2005.

78

Consumer Portfolio Credit Quality Performance

Overall, consumer credit quality remained stable in the first nine months of 2006 as performance was favorably impacted by lower bankruptcy-related charge-offs.

The entire balance of an account is contractually delinquent if the minimum payment is not received by the specified date on the customer’s billing statement. Interest and fees continue to accrue on past due loans until the date the loan goes into nonaccrual status, if applicable. Delinquency is reported on accruing loans that are 30 days or more past due.

Credit card loans are charged off no later than the end of the month in which the account becomes 180 days past due or in which 60 days has elapsed since receipt of notification of bankruptcy filing and are not classified as nonperforming. Other unsecured consumer loans are charged off no later than the end of the month in which the account becomes 120 days past due or 60 days past due if in bankruptcy and are not classified as nonperforming. Deficiencies in non-real estate secured loans and leases are charged off no later than the end of the month in which the account becomes 120 days past due and are generally not classified as nonperforming. Real estate secured consumer loans are placed on nonaccrual and are classified as nonperforming no later than 90 days past due. The amount deemed uncollectible on real estate secured loans is charged off at 180 days past due.

Table 13 presents consumer net charge-offs and net charge-off ratios on the held portfolio during the three and nine months ended September 30, 2006 and 2005.

Table 13

Consumer Net Charge-offs and Net Charge-off Ratios ⁽¹⁾

	Three Months Ended September 30								Nine Months Ended September 30
	2006				2005				2006				2005
(Dollars in millions)	Amount		Percent		Amount		Percent		Amount		Percent		Amount		Percent
Residential mortgage	$	6	0.01	%	$	7	0.02	%	$	30	0.02	%	$	22	0.02	%
Credit card—domestic		853	5.42			772	5.55			2,210	4.53			2,286	5.76
Credit card—foreign		70	2.94			—	—			146	2.24			—	—
Home equity lines		11	0.06			9	0.06			32	0.06			24	0.06
Direct/Indirect consumer		152	0.99			60	0.50			334	0.77			167	0.50
Other consumer		85	3.03			58	3.42			202	2.52			157	3.00
Total consumer	$	1,177	1.07	%	$	906	1.06	%	$	2,954	0.96	%	$	2,656	1.07	%

⁽¹⁾ Percentage amounts are calculated as annualized net charge-offs divided by average outstanding consumer loans and leases during the period for each loan category.

As presented in Table 13, consumer net charge-offs from on-balance sheet loans increased $271 million to $1.2 billion, and $298 million to $3.0 billion for the three and nine months ended September 30, 2006 compared to the same periods in 2005. The increase in consumer net charge-offs for both periods was primarily driven by the addition of the MBNA portfolio. The three month comparison was also impacted by changes made in 2005 in credit card minimum payment requirements which resulted in 2006 net charge-offs. The increase in the nine month comparison was partially offset by a decrease in credit card – domestic net charge-offs. See below for a discussion of the impact of SOP 03-3 on the MBNA portfolio.

Net charge-offs for the held credit card – domestic portfolio increased $81 million to $853 million, or 5.42 percent of total average held credit card – domestic loans for the three months ended September 30, 2006 compared to 5.55 percent for the same period in 2005. This increase was driven by changes made in 2005 in credit card minimum payment requirements which resulted in 2006 net charge-offs, new advances on accounts for which previous loan balances were sold to the securitization trusts, the addition of the MBNA portfolio and seasoning of the portfolio. These increases were partially offset by a decrease in bankruptcy-related net charge-offs. Net charge-offs for the held credit card – domestic portfolio decreased $76 million to $2.2 billion, or 4.53 percent of total average held credit card – domestic loans for the nine months ended September 30, 2006 compared to 5.76 percent for the same period in 2005. This decrease was primarily driven by lower bankruptcy-related net charge-offs partially offset by new advances on accounts for which previous loan balances were sold to the securitization trusts, the addition of the MBNA portfolio and seasoning of the portfolio.

Net losses for the managed credit card – domestic portfolio increased $614 million to $1.5 billion, or 4.23 percent of total average managed credit card – domestic loans for the three months ended September 30, 2006 compared to 5.74 percent of

79

total average managed credit card – domestic loans for the three months ended September 30, 2005. Net losses for the managed credit card – domestic portfolio increased $1.1 billion to $3.8 billion, or 3.65 percent of total average managed credit card – domestic loans for the nine months ended September 30, 2006 compared to 6.04 percent of total average managed credit card – domestic loans for the nine months ended September 30, 2005. Managed losses were primarily higher due to the addition of the MBNA portfolio and seasoning of the portfolio, partially offset by lower bankruptcy-related net losses. The 151 bps and 239 bps decreases in the managed credit card – domestic portfolio net loss ratio for the three and nine months ended September 30, 2006 were driven by the beneficial impact of MBNA and lower net losses resulting from bankruptcy reform. The three month comparison was also impacted by losses in 2006 related to changes made in 2005 for credit card minimum payment requirements.

Net charge-offs for the held credit card – foreign portfolio were $70 million, or 2.94 percent, and $146 million, or 2.24 percent for the three and nine months ended September 30, 2006. Net losses for the managed credit card – foreign portfolio were $270 million, or 4.17 percent, and $690 million, or 3.82 percent, of total average managed credit card – foreign loans for the three and nine months ended September 30, 2006. These net charge-offs and net losses relate to the addition of the MBNA portfolio.

Table 14

Credit Card Net Charge-offs/Losses and Net Charge-off/Loss Ratios

	Three Months Ended September 30
	2006								2005
	Held Basis				Managed Basis				Held Basis				Managed Basis
(Dollars in millions)	Amount		Percent		Amount		Percent		Amount		Percent		Amount		Percent
Net Charge-offs/Losses
Credit card—domestic	$	853	5.42	%	$	1,478	4.23	%	$	772	5.55	%	$	864	5.74	%
Credit card— foreign		70	2.94			270	4.17			—	—			—	—
Average Balances
Credit card—domestic		62,508				138,545				55,271				59,762
Credit card—foreign		9,455				25,593				—				—
	Nine Months Ended September 30
	2006								2005
	Held Basis				Managed Basis				Held Basis				Managed Basis
(Dollars in millions)	Amount		Percent		Amount		Percent		Amount		Percent		Amount		Percent
Net Charge-offs/Losses
Credit card—domestic	$	2,210	4.53	%	$	3,778	3.65	%	$	2,286	5.76	%	$	2,658	6.04	%
Credit card—foreign		146	2.24			690	3.82			—	—			—	—
Average Balances
Credit card—domestic		65,198				138,402				53,033				58,821
Credit card—foreign		8,725				24,136				—				—

SOP 03-3 addresses accounting for differences between contractual cash flows and cash flows expected to be collected from an investor’s initial investment in loans acquired in a transfer if those differences are attributable, at least in part, to credit quality. SOP 03-3 prohibits “carrying over” or the creation of valuation allowances in the initial accounting of all loans acquired in a transfer that are within the scope of the SOP (categories of loans for which it is probable, at the time of acquisition, that all amounts due according to the contractual terms of the loan agreement will not be collected). The prohibition of the valuation allowance carryover applies to the purchase of an individual loan, a pool of loans, a group of loans, and loans acquired in a purchase business combination.

In accordance with SOP 03-3, certain acquired loans of MBNA that were considered impaired were written down to fair value at the acquisition date. Therefore, reported charge-offs and managed losses were lower since these impaired loans that would have been charged off during the period were reduced to fair value as of the acquisition date. SOP 03-3 did not impact the securitized loan portfolio.

Consumer net charge-offs and net charge-off ratios as reported and excluding the impact of SOP 03-3 for the three and nine months ended September 30, 2006 are presented below. Management believes that excluding the impact of SOP 03-3 from the net charge-offs and the net charge-off ratios provides a more accurate reflection of portfolio credit quality.

80

Table 15

Consumer Net Charge-offs and Net Charge-off Ratios (Excluding the Impact of SOP 03-3) ⁽¹⁾

	Three Months Ended September 30, 2006								Nine Months Ended September 30, 2006
	As Reported				Excluding Impact				As Reported				Excluding Impact
(Dollars in millions)	Amount		Percent		Amount		Percent		Amount		Percent		Amount		Percent
Residential mortgage	$	6	0.01	%	$	6	0.01	%	$	30	0.02	%	$	30	0.02	%
Credit card—domestic		853	5.42			863	5.48			2,210	4.53			2,298	4.71
Credit card—foreign		70	2.94			75	3.13			146	2.24			195	2.98
Home equity lines		11	0.06			11	0.06			32	0.06			32	0.06
Direct/Indirect consumer		152	0.99			157	1.02			334	0.77			406	0.94
Other consumer		85	3.03			91	3.22			202	2.52			239	2.98
Total consumer	$	1,177	1.07	%	$	1,203	1.09	%	$	2,954	0.96	%	$	3,200	1.04	%

⁽¹⁾ This table presents a non-GAAP financial measure. Net charge-offs exclude the impact of SOP 03-3 which decreased net charge-offs on credit card— domestic $10 million and $88 million, credit card—foreign $5 million and $49 million, direct/indirect consumer $5 million and $72 million, and other consumer $6 million and $37 million for the three and nine months ended September 30, 2006. The impact of SOP 03-3 on average outstanding consumer loans and leases for the three and nine months ended September 30, 2006 was not material.

As presented in Table 16, nonperforming consumer assets increased $111 million to $957 million at September 30, 2006 from December 31, 2005. Nonperforming consumer loans and leases were $897 million at September 30, 2006 compared to $785 million at December 31, 2005, representing 0.21 percent and 0.22 percent of outstanding consumer loans and leases. Nonperforming home equity lines increased $58 million due to growth and seasoning of the portfolio.

Table 16

Nonperforming Consumer Assets

(Dollars in millions)	September 30 2006			December 31 2005
Nonperforming consumer loans and leases
Residential mortgage	$	599		$	570
Home equity lines		175			117
Direct/Indirect consumer		37			37
Other consumer		86			61
Total nonperforming consumer loans and leases		897			785
Consumer foreclosed properties		60			61
Total nonperforming consumer assets (1)	$	957		$	846
Nonperforming consumer loans and leases as a percentage of outstanding consumer loans and leases		0.21	%		0.22	%
Nonperforming consumer assets as a percentage of outstanding consumer loans, leases and foreclosed properties		0.22			0.24

⁽¹⁾ Balances do not include $28 million and $24 million of nonperforming consumer loans held-for-sale, included in Other Assets at September 30, 2006 and December 31, 2005.

81

Table 17 presents the additions and reductions to nonperforming assets in the consumer portfolio during the most recent five quarters.

Table 17

Nonperforming Consumer Assets Activity

(Dollars in millions)	Third Quarter 2006			Second Quarter 2006			First Quarter 2006			Fourth Quarter 2005			Third Quarter 2005
Nonperforming loans and leases
Balance, beginning of period	$	805		$	785		$	785		$	688		$	678
Additions to nonperforming loans and leases:
New nonaccrual loans and leases		394			314			274			354			256
Reductions in nonperforming loans and leases:
Paydowns and payoffs		(61	)		(35	)		(7	)		(33	)		(52	)
Sales		(27	)		(33	)		(31	)		(35	)		(25	)
Returns to performing status (1)		(163	)		(173	)		(183	)		(141	)		(120	)
Charge-offs (2)		(33	)		(41	)		(33	)		(27	)		(29	)
Transfers to foreclosed properties		(18	)		(12	)		(20	)		(17	)		(20	)
Transfers to loans held-for-sale		—			—			—			(4	)		—
Total net additions to nonperforming loans and leases		92			20			—			97			10
Total nonperforming loans and leases, end of period		897			805			785			785			688
Foreclosed properties
Balance, beginning of period		47			62			61			63			62
Additions to foreclosed properties:
New foreclosed properties		49			31			40			34			35
Reductions in foreclosed properties:
Sales		(10	)		(32	)		(31	)		(29	)		(28	)
Writedowns		(26	)		(14	)		(8	)		(7	)		(6	)
Total net additions to (reductions in) foreclosed properties		13			(15	)		1			(2	)		1
Total foreclosed properties, end of period		60			47			62			61			63
Nonperforming consumer assets, end of period	$	957		$	852		$	847		$	846		$	751

⁽¹⁾ Consumer loans and leases are generally returned to performing status when principal or interest is less than 90 days past due.

⁽²⁾ Our policy is not to classify consumer credit card and consumer non-real estate loans and leases as nonperforming; therefore, the charge-offs on these loans are not included.

On-balance sheet consumer loans and leases 90 days or more past due and still accruing interest totaled $2.5 billion at September 30, 2006, and were up $1.2 billion from December 31, 2005. Included in this balance at September 30, 2006 were $111 million of residential mortgage loans related to repurchases pursuant to our servicing agreements with Government National Mortgage Association (GNMA) mortgage pools whose repayments are insured by the Federal Housing Administration or guaranteed by the Department of Veterans Affairs. In addition, included in loans held-for-sale at December 31, 2005 were $161 million of government-guaranteed GNMA residential mortgage loans 90 days or more past due and still accruing interest. There were no such balances at September 30, 2006. The increase in total consumer loans and leases 90 days or more past due and still accruing interest from December 31, 2005 was primarily driven by an increase of $659 million in credit card—domestic due to seasoning of the portfolio, adoption of MBNA collection practices that have historically led to higher delinquencies but lower losses, the trend toward more normalized loss levels and the addition of the MBNA portfolio. Other increases in consumer loans and leases 90 days or more past due and accruing interest of $192 million in consumer—direct/indirect and $181 million in credit card—foreign were due to the addition of MBNA.

Commercial Portfolio Credit Risk Management

For a detailed discussion of our commercial portfolio credit risk management process, see page 41 of Management’s Discussion and Analysis of Financial Condition and Results of Operations filed as Exhibit 99.1 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

82

Table 18 presents outstanding commercial loans and leases at September 30, 2006 and December 31, 2005.

Table 18

Outstanding Commercial Loans and Leases

	September 30, 2006				December 31, 2005
(Dollars in millions)	Amount		Percent		Amount		Percent
Commercial—domestic	$	154,578	65.7	%	$	140,533	64.3	%
Commercial real estate (1)		37,121	15.8			35,766	16.4
Commercial lease financing		21,289	9.1			20,705	9.5
Commercial—foreign		22,146	9.4			21,330	9.8
Total commercial loans and leases	$	235,134	100.0	%	$	218,334	100.0	%

⁽¹⁾ Includes domestic commercial real estate loans of $36.4 billion and $35.2 billion, and foreign commercial real estate loans of $768 million and $585 million at September 30, 2006 and December 31, 2005.

Concentrations of Commercial Credit Risk

Portfolio credit risk is evaluated and managed with a goal that concentrations of credit exposure do not result in undesirable levels of risk. We review, measure, and manage concentrations of credit exposure by industry, product, geography and customer relationship. Distribution of loans and leases by loan size is an additional measure of the portfolio risk diversification. We also review, measure, and manage commercial real estate loans by geographic location and property type. In addition, within our international portfolio, we evaluate borrowings by region and by country. Tables 19 through 24 summarize these concentrations.

From the perspective of portfolio risk management, customer concentration management is most relevant in Global Corporate and Investment Banking. Within that group’s Business Lending and Capital Markets and Advisory Services portfolios, we facilitate bridge financing to fund acquisitions and other short-term needs as well as providing syndicated financing for our clients. These client transactions are sometimes large and leveraged. They can also have a higher degree of risk as we are providing offers or commitments for various components of the clients’ capital structures, including lower rated unsecured and subordinated debt tranches. These concentrations are managed in part through our established “originate to distribute” strategy. In many cases, these offers to finance will not be accepted. If accepted, these highly conditioned commitments are often retired prior to or shortly following funding via the placement of securities, syndication or the client’s decision to terminate. Where we have a binding commitment and there is a market disruption or other unexpected event, there may be heightened exposure in the portfolios, an increase in criticized assets and higher potential for loss, until an orderly disposition of the exposure can be made.

In Business Lending within Global Corporate and Investment Banking, concentrations are actively managed through the underwriting and ongoing monitoring processes, the established strategy of “originate to distribute” and through the utilization of various risk mitigation tools, such as credit derivatives, to economically hedge our risk to certain credit counterparties. Credit derivatives are financial instruments that we purchase for protection against the deterioration of credit quality. Earnings volatility increases due to accounting asymmetry as we mark-to-market the credit derivatives, as required by SFAS 133. The exposures being hedged, including the funding commitments, are accounted for on an accrual basis. Once funded, these exposures are accounted for at historical cost less an allowance for credit losses or, if held-for-sale, at the lower of cost or market.

At September 30, 2006 and December 31, 2005, we had net notional credit default protection purchased in our credit derivatives portfolio of $9.1 billion and $14.7 billion. The mark-to-market impact from the credit default protection resulted in net losses of $34 million and $172 million for the three and nine months ended September 30, 2006 compared to net losses of $43 million and net gains of $95 million in the comparable periods in 2005. Losses in the three and nine months ended September 30, 2006 primarily reflected the impact of credit spread tightening across most of our hedge positions. Effective January 1, 2006, we record the impact of these credit derivatives that economically hedge the portfolio in Other Income in the Consolidated Statement of Income. Prior to January 1, 2006, the impact was recorded in Trading Account Profits. Prior period amounts have been reclassified to conform to current period presentation. The average Value-at-Risk (VAR) for these credit derivative hedges was $63 million for the twelve months ended September 30, 2006, and $61 million for the twelve months ended September 30, 2005. There is a diversification effect between the credit derivative hedges and the market-based trading portfolio such that their combined average VAR was $60 million and $59 million for the twelve months ended September 30, 2006 and 2005. Refer to the discussion on page 97 for a description of our VAR calculation for market-based trading portfolio.

83

Table 19 shows commercial credit exposure by industry in the categories of utilized exposure, unfunded exposure and total committed exposure and includes commercial loans and leases, SBLCs and financial guarantees, derivative assets, assets held-for-sale, and commercial letters of credit. These amounts exclude the impact of our credit hedging activities, which are separately shown in Table 20. As shown in Table 19, our commercial credit exposure is diversified across a broad range of industries. Total commercial credit exposure increased by $39.7 billion, or seven percent to $603.8 billion at September 30, 2006 compared to December 31, 2005. Real estate increased by $5.2 billion, or seven percent, due primarily to high levels of commercial mortgage-backed securities activity in 2006, which is included in assets held-for-sale. Government and public education increased $4.3 billion, or 13 percent, due primarily to increases in exposure to various state and local government entities. The addition of MBNA contributed to growth in a number of industries including individuals and trusts, insurance, and healthcare equipment and services.

Table 19

Commercial Credit Exposure by Industry ^{(1, 2)}

	Commercial Utilized				Commercial Unfunded				Total Commercial
(Dollars in millions)	September 30 2006		December 31     2005		September 30 2006		December 31     2005		September 30 2006		December 31     2005
Real estate (3)	$	52,791	$	47,580	$	22,815	$	22,793	$	75,606	$	70,373
Diversified financials		27,074		24,975		40,567		39,098		67,641		64,073
Retailing		28,177		25,189		15,496		16,778		43,673		41,967
Government and public education		21,589		19,041		16,095		14,309		37,684		33,350
Capital goods		16,332		15,337		18,810		17,667		35,142		33,004
Banks		24,607		21,755		10,078		9,056		34,685		30,811
Consumer services		18,421		17,481		12,243		12,014		30,664		29,495
Individuals and trusts		18,720		16,754		10,134		7,594		28,854		24,348
Materials		15,710		16,754		12,131		12,139		27,841		28,893
Healthcare equipment and services		15,245		13,455		11,874		12,039		27,119		25,494
Commercial services and supplies		14,243		13,038		8,118		8,114		22,361		21,152
Food, beverage and tobacco		10,675		11,194		8,946		9,396		19,621		20,590
Energy		9,516		9,061		8,509		8,038		18,025		17,099
Utilities		6,714		5,507		11,007		9,675		17,721		15,182
Transportation		11,142		11,297		5,997		5,683		17,139		16,980
Insurance		6,646		4,745		10,101		9,123		16,747		13,868
Media		6,379		6,701		8,763		8,549		15,142		15,250
Religious and social organizations		7,817		7,426		2,747		2,596		10,564		10,022
Consumer durables and apparel		5,147		5,142		4,367		4,176		9,514		9,318
Telecommunication services		3,577		3,520		5,092		5,673		8,669		9,193
Pharmaceuticals and biotechnology		3,743		1,675		3,588		3,231		7,331		4,906
Technology hardware and equipment		2,820		3,116		4,393		4,055		7,213		7,171
Software and services		2,364		2,573		3,481		3,135		5,845		5,708
Automobiles and components		1,481		1,602		3,683		4,276		5,164		5,878
Food and staples retailing		2,122		2,258		1,960		1,983		4,082		4,241
Household and personal products		672		536		1,375		1,133		2,047		1,669
Semiconductors and semiconductor equipment		1,150		536		554		583		1,704		1,119
Other		5,531		2,503		455		423		5,986		2,926
Total	$	340,405	$	310,751	$	263,379	$	253,329	$	603,784	$	564,080

⁽¹⁾ December 31, 2005 industry balances have been restated to reflect the realignment of industry codes utilizing Standard & Poor’s industry classifications and internal industry management.

⁽²⁾ Derivative Assets are reported on a mark-to-market basis and have been reduced by the amount of cash collateral applied of $7.8 billion and $9.3 billion at September 30, 2006 and December 31, 2005. Commercial utilized credit exposure at December 31, 2005 has been restated to reflect cash collateral applied to Derivative Assets. In addition to cash collateral, Derivative Assets are also collateralized by $7.7 billion and $7.8 billion of other marketable securities at September 30, 2006 and December 31, 2005 for which the credit risk has not been reduced.

⁽³⁾ Industries are viewed from a variety of perspectives to best isolate the perceived risks. For purposes of this table, the real estate industry is defined based upon the borrowers’ or counterparties’ primary business activity using operating cash flow and primary source of repayment as key factors.

84

Table 20 shows our net credit default protection by industry. To lessen the cost of obtaining our desired credit protection levels, credit exposure may be added within an industry, borrower or counterparty group by selling protection. A negative notional amount indicates a net amount of protection purchased in a particular industry; conversely, a positive notional amount indicates a net amount of protection sold in a particular industry. Credit protection is purchased to cover the funded portion as well as the unfunded portion of credit exposure. Since December 31, 2005, our net credit default swap positions have been reduced by $5.6 billion reflecting our view of the underlying risk in our excess concentrations and our near term outlook on the credit environment.

Table 20

Net Credit Default Protection by Industry ⁽¹⁾

	September 30			December 31
(Dollars in millions)	2006			2005
Telecommunication services	$	(1,149	)	$	(1,205	)
Media		(971	)		(1,790	)
Retailing		(790	)		(1,134	)
Real estate		(785	)		(1,305	)
Materials		(649	)		(1,119	)
Consumer services		(573	)		(788	)
Automobiles and components		(518	)		(679	)
Insurance		(508	)		(1,493	)
Utilities		(450	)		(899	)
Banks		(415	)		(315	)
Capital goods		(412	)		(741	)
Commercial services and supplies		(407	)		(472	)
Energy		(373	)		(589	)
Food, beverage and tobacco		(348	)		(580	)
Healthcare equipment and services		(317	)		(709	)
Pharmaceuticals and biotechnology		(248	)		(470	)
Transportation		(222	)		(323	)
Food and staples retailing		(201	)		(324	)
Consumer durables and apparel		(190	)		(475	)
Software and services		(153	)		(299	)
Diversified financials		(45	)		(250	)
Semiconductors and semiconductor equipment		(45	)		(54	)
Government and public education		(30	)		—
Technology hardware and equipment		(5	)		(402	)
Individuals and trusts		3			(30	)
Household and personal products		75			75
Other (2)		661			1,677
Total	$	(9,065	)	$	(14,693	)

⁽¹⁾ December 31, 2005 industry balances have been restated to reflect the realignment of industry codes utilizing Standard & Poor’s industry classifications and internal industry management.

⁽²⁾ Represents net credit default swaps index positions, including tranched index exposure, which were principally investment grade. Indices are comprised of corporate credit derivatives that trade as an aggregate index value. Generally, they are grouped into portfolios based on specific ratings of credit quality or global geographic location. As of September 30, 2006 and December 31, 2005, CDS index positions were sold to reflect our current view of the credit markets.

85

Table 21 shows the maturity profile of the net credit default protection portfolio at September 30, 2006 and December 31, 2005.

Table 21

Net Credit Default Protection by Maturity Profile

	September 30 2006		December 31 2005
Less than or equal to one year	2	%	—	%
Greater than one year and less than or equal to five years	52		65
Greater than five years	46		35
Total	100	%	100	%

Table 22 shows our net credit default protection portfolio by credit exposure debt rating at September 30, 2006 and December 31, 2005.

Table 22

Net Credit Default Protection by Credit Exposure Debt Rating ⁽¹⁾

(Dollars in millions)	September 30, 2006					December 31, 2005
Ratings	Net Notional			Percent		Net Notional			Percent
AAA	$	(13	)	0.1	%	$	(22	)	0.2	%
AA		(125	)	1.4			(523	)	3.6
A		(2,699	)	29.8			(4,861	)	33.1
BBB		(4,946	)	54.6			(8,572	)	58.2
BB		(1,463	)	16.1			(1,792	)	12.2
B		(360	)	4.0			(424	)	2.9
CCC and below		(112	)	1.2			(149	)	1.0
NR (2)		653		(7.2	)		1,650		(11.2	)
Total	$	(9,065	)	100.0	%	$	(14,693	)	100.0	%

⁽¹⁾ In order to mitigate the cost of purchasing credit protection, credit exposure can be added by selling credit protection. The distribution of debt rating for net notional credit default protection purchased is shown as negative amounts and the net notional credit protection sold is shown as positive amounts.

⁽²⁾ In addition to unrated names, “NR” includes $661 million and $1.7 billion in net credit default swaps index positions at September 30, 2006 and December 31, 2005. While index positions are principally investment grade, credit default swaps indices include names in and across each of the ratings categories.

86

Table 23 presents outstanding commercial real estate loans by geographic region and property type diversification. The amounts outstanding exclude commercial loans and leases secured by owner-occupied real estate. Commercial loans and leases secured by owner-occupied real estate are made on the general creditworthiness of the borrower where real estate is obtained as additional security and the ultimate repayment of the credit is not dependent on the sale, lease and rental, or refinancing of the real estate. For purposes of this table, commercial real estate reflects loans dependent on the sale of the real estate as the primary source of repayment. The increase in residential property type loans was driven by higher utilizations in the for sale housing sector due to increased construction and land costs.

Table 23

Outstanding Commercial Real Estate Loans

(Dollars in millions)	September 30, 2006		December 31, 2005
By Geographic Region (1)
California	$	7,716	$	7,615
Northeast		6,666		6,337
Southeast		5,426		4,370
Florida		3,923		4,507
Southwest		3,723		3,658
Midwest		2,361		2,595
Northwest		2,103		2,048
Midsouth		1,942		1,485
Other		1,021		873
Geographically diversified (2)		1,472		1,693
Non-U.S.		768		585
Total	$	37,121	$	35,766
By Property Type
Residential	$	8,686	$	7,601
Office buildings		4,813		4,984
Apartments		4,173		4,461
Land and land development		4,144		3,715
Shopping centers/retail		3,900		4,165
Industrial/warehouse		2,828		3,031
Multiple use		1,165		996
Hotels/motels		999		790
Resorts		160		183
Other (3)		6,253		5,840
Total	$	37,121	$	35,766

⁽¹⁾ Distribution is based on geographic location of collateral. Geographic regions are in the U.S. unless otherwise noted.

⁽²⁾ The geographically diversified category is comprised primarily of unsecured outstandings to real estate investment trusts and national homebuilders whose portfolios of properties span multiple geographic regions.

⁽³⁾ Represents loans to borrowers whose primary business is commercial real estate, but the exposure is not secured by the listed property types.

Foreign Portfolio

As shown in Table 24, at September 30, 2006, foreign exposure to borrowers or counterparties in emerging markets increased $3.6 billion to $20.8 billion compared to $17.2 billion at December 31, 2005. The increase was primarily due to higher sovereign and corporate securities trading exposures in Asia Pacific. Foreign exposure to borrowers or counterparties in emerging markets represented 16 percent and 20 percent of total foreign exposure at September 30, 2006 and December 31, 2005.

At September 30, 2006, 59 percent of the emerging markets exposure was in Asia Pacific, compared to 51 percent at December 31, 2005. Asia Pacific emerging markets exposure increased by $3.6 billion. Growth was driven by higher cross border sovereign and corporate securities trading exposure primarily in South Korea, as well as higher other financing and loan exposures in both India and South Korea. Our investment in CCB accounted for $3.0 billion of reported exposure in China at both September 30, 2006 and December 31, 2005.

87

In August 2006, we entered into a definitive agreement with CCB to sell Bank of America (Asia) Ltd., our retail and commercial banking franchise in Hong Kong for total consideration of approximately $1.25 billion. Closing is subject to regulatory approval. As previously disclosed, our corporate banking and wholesale franchises are not impacted by this sale.

At September 30, 2006, 40 percent of the emerging markets exposure was in Latin America compared to 49 percent at December 31, 2005. Lower exposures in Chile and Brazil were offset by an increase in Mexico. The decline in Chile was due to higher local liabilities which reduced our local currency exposure. The decline in Brazil was due to the closure of the transaction for the sale of our Brazilian operations in exchange principally for equity in Banco Itau. As of September 30, 2006, our investment in Banco Itau accounted for $1.9 billion of reported exposure in Brazil.

Similar to the transaction for the sale of our Brazilian operations, in August, 2006, we announced a definitive agreement to sell our operations in Chile and Uruguay for equity in Banco Itau and other consideration for approximately $615 million. Each closing is subject to regulatory approval and is expected to be completed in 2006 or early 2007.

The sale of our Brazilian operations and the closing of the Chile and Uruguay transactions will result in Bank of America holding approximately 7.4 percent of the equity of Banco Itau through voting and non-voting shares.

The increased exposures in Mexico were attributable to higher loan exposures. Our 24.9 percent investment in Santander accounted for $2.2 billion and $2.1 billion of reported exposure in Mexico at September 30, 2006 and December 31, 2005.

In December 2005, we entered into a definitive agreement with a consortium led by Johannesburg-based Standard Bank Group Limited for the sale of our assets and liabilities in Argentina. Closing is subject to obtaining regulatory approvals and is expected to be completed in 2006 or early 2007.

88

Table 24 sets forth regional foreign exposure to selected countries in emerging markets.

Table 24

Selected Emerging Markets ⁽¹⁾

(Dollars in millions)	Loans and Leases, and Loan Commitments		Other Financing (2)		Derivative Assets (3)		Securities/ Other Investments (4)		Total Cross- Border Exposure (5)		Local Country Exposure Net of Local Liabilities (6)		Total Foreign Exposure September 30 2006		Increase/ (Decrease) from December 31 2005
Region/Country
Asia Pacific
China	$	230	$	70	$	42	$	3,167	$	3,509	$	—	$	3,509	$	105
South Korea		200		713		91		2,064		3,068		—		3,068		1,913
India		792		419		234		695		2,140		—		2,140		549
Taiwan		301		55		84		164		604		444		1,048		130
Hong Kong		367		51		23		374		815		—		815		256
Singapore		249		13		39		435		736		—		736		266
Macau		69		17		6		66		158		179		337		92
Malaysia		13		2		1		298		314		—		314		225
Other Asia Pacific (7)		4		21		9		317		351		—		351		90
Total Asia Pacific		2,225		1,361		529		7,580		11,695		623		12,318		3,626
Latin America
Mexico		958		257		128		2,502		3,845		—		3,845		521
Brazil		838		106		23		1,980		2,947		426		3,373		(98	)
Chile		239		16		—		1		256		329		585		(395	)
Argentina		36		17		—		74		127		60		187		(7	)
Other Latin America (7)		102		105		4		62		273		15		288		(71	)
Total Latin America		2,173		501		155		4,619		7,448		830		8,278		(50	)
Central and Eastern Europe (7)		26		30		14		110		180		—		180		38
Total	$	4,424	$	1,892	$	698	$	12,309	$	19,323	$	1,453	$	20,776	$	3,614

⁽¹⁾ There is no generally accepted definition of emerging markets. The definition that we use includes all countries in Latin America excluding Cayman Islands and Bermuda; all countries in Asia Pacific excluding Japan, Australia and New Zealand; and all countries in Central and Eastern Europe excluding Greece.

⁽²⁾ Includes acceptances, standby letters of credit, commercial letters of credit and formal guarantees.

⁽³⁾ Derivative Assets are reported on a mark-to-market basis and have been reduced by the amount of cash collateral applied of $18 million and $55 million at September 30, 2006 and December 31, 2005. There are no other marketable securities collateralizing Derivative Assets as of September 30, 2006. Derivative Assets were collateralized by $3 million of other marketable securities at December 31, 2005.

⁽⁴⁾ Generally, cross-border resale agreements are presented based on the domicile of the counterparty because the counterparty has the legal obligation for repayment except where the underlying securities are U.S. Treasuries, in which case where the domicile is the U.S., and are therefore excluded from this presentation. For regulatory reporting under Federal Financial Institutions Examination Council (FFIEC) guidelines, cross-border resale agreements are presented based on the domicile of the issuer of the securities that are held as collateral.

⁽⁵⁾ Cross-border exposure includes amounts payable to us by borrowers or counterparties with a country of residence other than the one in which the credit is booked, regardless of the currency in which the claim is denominated, consistent with FFIEC reporting rules.

⁽⁶⁾ Local country exposure includes amounts payable to us by borrowers with a country of residence in which the credit is booked, regardless of the currency in which the claim is denominated. Management subtracts local funding or liabilities from local exposures as allowed by the FFIEC. Total amount of available local liabilities funding local country exposure at September 30, 2006 was $22.7 billion compared to $24.2 billion at December 31, 2005. Local liabilities at September 30, 2006 in Asia Pacific and Latin America were $16.9 billion and $5.8 billion of which $7.5 billion were in Hong Kong, $6.2 billion in Singapore, $2.0 billion in Chile, $1.8 billion in Argentina, $1.2 billion in Mexico, $897 million in South Korea, $871 million in India, $744 million in Uruguay, and $532 million in China. There were no other countries with available local liabilities funding local country exposure greater than $500 million.

⁽⁷⁾ No country included in Other Asia Pacific, Other Latin America, and Central and Eastern Europe had total foreign exposure of more than $300 million.

89

Commercial Portfolio Credit Quality Performance

Commercial credit quality continued to be good in the first nine months of 2006.

Table 25 presents commercial net charge-offs and net charge-off ratios for the three and nine months ended September 30, 2006 and 2005.

Table 25

Commercial Net Charge-offs and Net Charge-off Ratios ⁽¹⁾

	Three Months Ended September 30										Nine Months Ended September 30
	2006					2005					2006					2005
(Dollars in millions)	Amount			Percent		Amount			Percent		Amount (2)			Percent		Amount			Percent
Commercial—domestic	$	111		0.29	%	$	54		0.17	%	$	213		0.19	%	$	73		0.08	%
Commercial real estate		2		0.02			2		0.02			2		0.01			3		0.01
Commercial lease financing		—		—			209		4.06			(40	)	(0.26	)		243		1.58
Commercial—foreign		(13	)	(0.21	)		(26	)	(0.55	)		(7	)	(0.04	)		(61	)	(0.45	)
Total commercial	$	100		0.17	%	$	239		0.47	%	$	168		0.10	%	$	258		0.18	%

⁽¹⁾ Percentage amounts are calculated as annualized net charge-offs divided by average outstanding loans and leases during the period for each loan category.

⁽²⁾ Includes a reduction in net charge-offs on commercial—domestic of $17 million as a result of the impact of SOP 03-3 for the nine months ended September 30, 2006. See discussion of SOP 03-3 in the Consumer Portfolio Credit Quality Performance section.

Commercial net charge-offs in the three months ended September 30, 2006 totaled $100 million, a decrease of $139 million from the same period in 2005. The charge-offs in 2006 in the commercial—domestic category were primarily in small business commercial product due to portfolio seasoning and the addition of MBNA. The charge-offs for the three months ended September 30, 2005 were centered in commercial lease financing related to the domestic airline industry. For the nine months ended September 30, 2006, net charge-offs totaled $168 million, a decrease of $90 million from the same period in 2005. The decrease was centered in commercial lease financing which experienced a higher level of airline industry charge-offs in 2005. Commercial domestic net charge-offs for the nine months ended September 30, 2006 were up $140 million from the same period in 2005 due to a lower level of recoveries, small business commercial product portfolio seasoning and the addition of MBNA. Commercial foreign net charge-offs continued to be in a net recovery position for both the three and nine months ended September 30, 2006. The lower net recovery position for the nine month period was primarily driven by higher charge-offs in Brazil.

As presented in Table 26, commercial utilized criticized credit exposure was essentially flat at $7.6 billion at September 30, 2006 compared to December 31, 2005. Newly criticized exposure of $6.1 billion was offset by $6.0 billion of paydowns, payoffs, credit quality improvements, charge-offs and loan sales. From a line of business perspective, the most significant net increase was $147 million in Global Consumer and Small Business Banking, primarily attributable to the MBNA business credit card portfolio. The most significant improvement was in Global Corporate and Investment Banking, with a net decrease of $108 million primarily attributable to the sale of our Brazilian operations and a reduction in commercial assets held-for-sale.

Commercial utilized criticized exposure currently includes funded bridge and/or syndicated loans that are intended to be distributed, syndicated or retired in the normal course of business and do not represent deterioration in the portfolio. This held-for-sale funded bridge exposure is included in Other Assets and recorded at the lower of cost or market. See further discussion on bridge financing on page 83.

90

Table 26

Commercial Utilized Criticized Exposure ⁽¹⁾

	September 30, 2006				December 31, 2005
(Dollars in millions)	Amount		Percent (2)		Amount		Percent (2,3)
Commercial—domestic	$	5,477	2.59	%	$	5,259	2.75	%
Commercial real estate		744	1.55			723	1.63
Commercial lease financing		572	2.69			611	2.95
Commercial—foreign		760	1.28			934	1.73
Total commercial utilized criticized exposure (4)	$	7,553	2.22	%	$	7,527	2.42	%

⁽¹⁾ Criticized exposure corresponds to the Special Mention, Substandard and Doubtful asset categories defined by regulatory authorities. Exposure amounts include loans and leases, SBLCs and financial guarantees, Derivative Assets, assets held-for-sale and commercial letters of credit.

⁽²⁾ Commercial utilized criticized exposure is taken as a percentage of total commercial utilized credit exposure.

⁽³⁾ Commercial - domestic and total commercial utilized criticized exposure ratios at December 31, 2005 have been restated to reflect cash collateral applied to Derivative Assets that are in total commercial utilized credit exposure.

⁽⁴⁾ Includes funded bridge and/or syndicated loans of $252 million and $442 million at September 30, 2006 and December 31, 2005 which are intended to be or have been distributed, syndicated or retired.

Table 27 presents nonperforming commercial assets at September 30, 2006 and December 31, 2005.

Table 27

Nonperforming Commercial Assets

(Dollars in millions)	September 30 2006			December 31 2005
Nonperforming commercial loans and leases
Commercial—domestic	$	544		$	581
Commercial real estate		68			49
Commercial lease financing		35			62
Commercial—foreign		36			34
Total nonperforming commercial loans and leases		683			726
Commercial foreclosed properties		16			31
Total nonperforming commercial assets (1)	$	699		$	757
Nonperforming commercial loans and leases as a percentage of outstanding commercial loans and leases		0.29	%		0.33	%
Nonperforming commercial assets as a percentage of outstanding commercial loans, leases and foreclosed properties		0.30			0.35

⁽¹⁾ Balances do not include $71 million and $45 million of nonperforming commercial assets, primarily commercial loans held-for-sale, included in Other Assets at September 30, 2006 and December 31, 2005.

91

Table 28 presents the additions and reductions to nonperforming assets in the commercial portfolio during the most recent five quarters.

Table 28

Nonperforming Commercial Assets Activity

(Dollars in millions)	Third Quarter 2006			Second Quarter 2006			First Quarter 2006			Fourth Quarter 2005			Third Quarter 2005
Nonperforming loans and leases Balance, beginning of period	$	762		$	799		$	726		$	810		$	1,092
Additions to nonperforming loans and leases:
New nonaccrual loans and leases		174			204			286			215			213
Advances		13			6			3			8			11
Reductions in nonperforming loans and leases:
Paydowns and payoffs		(115	)		(32	)		(152	)		(149	)		(131	)
Sales		(41	)		(74	)		—			(9	)		(9	)
Returns to performing status (1)		(26	)		(17	)		(10	)		(27	)		(16	)
Charge-offs (2)		(84	)		(124	)		(41	)		(122	)		(303	)
Transfers to foreclosed properties		—			—			(3	)		—			(3	)
Transfers to loans held-for-sale		—			—			(10	)		—			(44	)
Total net additions to (reductions in) nonperforming loans and leases		(79	)		(37	)		73			(84	)		(282	)
Total nonperforming loans and leases, end of period		683			762			799			726			810
Nonperforming securities Balance, beginning of period		—			—			—			—			14
Reductions in nonperforming securities:
Paydowns, payoffs, and exchanges		—			—			—			—			(14	)
Total net reductions in nonperforming securities		—			—			—			—			(14	)
Total nonperforming securities, end of period		—			—			—			—			—
Foreclosed properties Balance, beginning of period		27			34			31			36			49
Additions to foreclosed properties:
New foreclosed properties		1			1			4			—			4
Reductions in foreclosed properties:
Sales		(5	)		(7	)		(1	)		(3	)		(14	)
Writedowns		(7	)		(1	)		—			(2	)		(2	)
Charge-offs		—			—			—			—			(1	)
Total net additions to (reductions in) foreclosed properties		(11	)		(7	)		3			(5	)		(13	)
Total foreclosed properties, end of period		16			27			34			31			36
Nonperforming commercial assets, end of period	$	699		$	789		$	833		$	757		$	846

⁽¹⁾ Commercial loans and leases may be restored to performing status when all principal and interest is current and full repayment of the remaining contractual principal and interest is expected, or when the loan otherwise becomes well secured and is in the process of collection.

⁽²⁾ Certain loan and lease products, including business credit card, are not classified as nonperforming; therefore, the charge-offs on these loans are not included.

At September 30, 2006, Other Assets included commercial loans held-for-sale of $22.1 billion, of which $71 million was nonperforming, and leveraged lease partnership interests of $173 million. At December 31, 2005, Other Assets included commercial loans held-for-sale of $7.3 billion, of which $45 million was nonperforming, and leveraged lease partnership interests of $183 million. The $14.8 billion increase in commercial loans held-for-sale was centered in Capital Markets and Advisory Services within Global Corporate and Investment Banking.

Commercial loans and leases 90 days or more past due and still accruing interest, were $267 million at September 30, 2006, an increase of $99 million compared to December 31, 2005 primarily due to a $109 million increase in commercial – domestic driven by the addition of the MBNA business credit card portfolio.

92

Provision for Credit Losses

The Provision for Credit Losses was $1.2 billion, for the three months ended September 30, 2006, essentially flat compared to the same period in 2005. For the nine months ended September 30, 2006, the Provision for Credit Losses was $3.4 billion, a 32 percent increase compared to the same period in 2005.

The consumer portion of the Provision for Credit Losses decreased $129 million to $1.0 billion for the third quarter and increased $150 million to $3.2 billion for the first nine months of 2006 compared to the same periods a year ago. The increase resulting from the addition of MBNA was more than offset in the third quarter comparison, and was partially offset in the nine month comparison, by reduced credit-related costs on the domestic credit card portfolio. In the nine month comparison, the absence of $210 million provision recorded in the second quarter of 2005 to establish reserves for changes in credit card minimum payment requirements also partially offset the increase in provision. For discussions of the impact of SOP 03-3, see Consumer Portfolio Credit Quality Performance on page 79.

The commercial portion of the Provision for Credit Losses increased $142 million to $116 million, and $664 million to $218 million for the three and nine months ended September 30, 2006, primarily due to the absence in 2006 of the benefits from release of reserves in 2005 related to reduced exposures in Latin America. The provision was also higher due to the addition of MBNA. In addition to the drivers for the three month comparison, the increase in provision in the nine month comparison also resulted from the absence of the benefits from the release of reserves in 2005 related to reduced uncertainties associated with the FleetBoston credit integration as well as lower recoveries in 2006 and seasoning of the small business commercial product portfolios.

Allowance for Credit Losses

Allowance for Loan and Lease Losses

The Allowance for Loan and Lease Losses is allocated based on two components. We evaluate the adequacy of the Allowance for Loan and Lease Losses based on the combined total of these two components.

The first component of the Allowance for Loan and Lease Losses covers those commercial loans that are either nonperforming or impaired. An allowance is allocated when the discounted cash flows (or collateral value or observable market price) are lower than the carrying value of that loan. For purposes of computing the specific loss component of the allowance, larger impaired loans are evaluated individually and smaller impaired loans are evaluated as a pool using historical loss experience for the respective product type and risk rating of the loans.

The second component of the Allowance for Loan and Lease Losses covers performing commercial loans and leases, and consumer loans. The allowance for commercial loan and lease losses is established by product type after analyzing historical loss experience by internal risk rating, current economic conditions, industry performance trends, geographic or obligor concentrations within each portfolio segment, and any other pertinent information. The commercial historical loss experience is updated quarterly to incorporate the most recent data reflective of the current economic environment. As of September 30, 2006, quarterly updating of historical loss experience did not have a material impact to the allowance for commercial loan and lease losses. The allowance for consumer loan and lease losses is based on aggregated portfolio segment evaluations, generally by product type. Loss forecast models are utilized for consumer products that consider a variety of factors including, but not limited to, historical loss experience, estimated defaults or foreclosures based on portfolio trends, delinquencies, economic trends and credit scores. These consumer loss forecast models are updated on a quarterly basis in order to incorporate information reflective of the current economic environment. As of September 30, 2006, quarterly updating of the loss forecast models did not have a material impact on allowance for consumer loan and lease losses. Included within this second component of the Allowance for Loan and Lease Losses and determined separately from the procedures outlined above are reserves which are maintained to cover uncertainties that affect our estimate of probable losses including the imprecision inherent in the forecasting methodologies, as well as domestic and global economic uncertainty, large single name defaults and event risk.

We monitor differences between estimated and actual incurred loan and lease losses. This monitoring process includes periodic assessments by senior management of loan and lease portfolios and the models used to estimate incurred losses in those portfolios.

93

Additions to the Allowance for Loan and Lease Losses are made by charges to the Provision for Credit Losses. Credit exposures deemed to be uncollectible are charged against the Allowance for Loan and Lease Losses. Recoveries of previously charged off amounts are credited to the Allowance for Loan and Lease Losses.

The Allowance for Loan and Lease Losses for the consumer portfolio as presented in Table 30 increased $789 million from December 31, 2005 to $5.3 billion at September 30, 2006. The increase was primarily attributable to the addition of MBNA.

The allowance for commercial loan and lease losses was $3.6 billion at September 30, 2006, a $38 million increase from December 31, 2005. This increase is primarily attributable to the addition of MBNA partially offset by the impact of the sale of our Brazilian operations.

Within the individual consumer and commercial product categories, credit card – domestic allowance levels include reductions throughout 2006 from new securitizations and reductions as reserves established in 2005 for changes in minimum payment requirements were utilized to absorb associated net charge-offs. Direct/indirect consumer allowance levels increased as the Corporation discontinued new sales of receivables into consumer finance securitization trusts. Commercial – domestic allowance levels also increased as reserves were established for new advances on business credit card accounts for which previous loan balances were sold to the securitization trusts.

Reserve for Unfunded Lending Commitments

In addition to the Allowance for Loan and Lease Losses, we also estimate probable losses related to unfunded lending commitments, such as letters of credit and financial guarantees, and binding unfunded loan commitments. Unfunded lending commitments are subject to individual reviews, and are analyzed and segregated by risk according to our internal risk rating scale. These risk classifications, in conjunction with an analysis of historical loss experience, current economic conditions and performance trends within specific portfolio segments, and any other pertinent information result in the estimation of the reserve for unfunded lending commitments. The reserve for unfunded lending commitments is included in Accrued Expenses and Other Liabilities on the Consolidated Balance Sheet.

We monitor differences between estimated and actual incurred credit losses upon draws of the commitments. This monitoring process includes periodic assessments by senior management of credit portfolios and the models used to estimate incurred losses in those portfolios.

Changes to the reserve for unfunded lending commitments are made through the Provision for Credit Losses. The reserve for unfunded lending commitments at September 30, 2006 was $388 million, a decrease of $7 million from December 31, 2005, attributable to the impact of the sale of our Brazilian operations.

94

Table 29 presents a rollforward of the allowance for credit losses for the three and nine months ended September 30, 2006 and 2005.

Table 29

Allowance for Credit Losses

	Three Months Ended September 30						Nine Months Ended September 30
(Dollars in millions)	2006			2005			2006			2005
Allowance for loan and lease losses, beginning of period	$	9,080		$	8,319		$	8,045		$	8,626
MBNA balance, January 1, 2006		—			—			577			—
Loans and leases charged off
Residential mortgage		(17	)		(14	)		(57	)		(44	)
Credit card—domestic		(984	)		(871	)		(2,569	)		(2,554	)
Credit card—foreign		(85	)		—			(189	)		—
Home equity lines		(14	)		(12	)		(44	)		(35	)
Direct/Indirect consumer		(205	)		(91	)		(498	)		(261	)
Other consumer		(132	)		(84	)		(309	)		(235	)
Total consumer		(1,437	)		(1,072	)		(3,666	)		(3,129	)
Commercial—domestic		(155	)		(133	)		(400	)		(381	)
Commercial real estate		(3	)		(2	)		(5	)		(5	)
Commercial lease financing		(8	)		(215	)		(16	)		(267	)
Commercial—foreign		(34	)		(17	)		(74	)		(37	)
Total commercial		(200	)		(367	)		(495	)		(690	)
Total loans and leases charged off		(1,637	)		(1,439	)		(4,161	)		(3,819	)
Recoveries of loans and leases previously charged off
Residential mortgage		11			7			27			22
Credit card—domestic		131			99			359			268
Credit card—foreign		15			—			43			—
Home equity lines		3			3			12			11
Direct/Indirect consumer		53			31			164			94
Other consumer		47			26			107			78
Total consumer		260			166			712			473
Commercial—domestic		44			79			187			308
Commercial real estate		1			—			3			2
Commercial lease financing		8			6			56			24
Commercial—foreign		47			43			81			98
Total commercial		100			128			327			432
Total recoveries of loans and leases previously charged off		360			294			1,039			905
Net charge-offs		(1,277	)		(1,145	)		(3,122	)		(2,914	)
Provision for loan and lease losses		1,165			1,152			3,440			2,626
Other		(96	)		—			(68	)		(12	)
Allowance for loan and lease losses, September 30		8,872			8,326			8,872			8,326
Reserve for unfunded lending commitments, beginning of period		395			383			395			402
Provision for unfunded lending commitments		—			7			—			(12	)
Other		(7	)		—			(7	)		—
Reserve for unfunded lending commitments, September 30		388			390			388			390
Total	$	9,260		$	8,716		$	9,260		$	8,716
Loans and leases outstanding at September 30	$	669,149		$	554,612		$	669,149		$	554,612
Allowance for loan and lease losses as a percentage of loans and leases outstanding at September 30		1.33	%		1.50	%		1.33	%		1.50	%
Consumer allowance for loan and lease losses as a percentage of consumer loans and leases outstanding at September 30		1.22			1.37			1.22			1.37
Commercial allowance for loan and lease losses as a percentage of commercial loans and leases outstanding at September 30		1.52			1.72			1.52			1.72
Average loans and leases outstanding during the period	$	673,477		$	539,497		$	641,909		$	528,331
Annualized net charge-offs as a percentage of average loans and leases outstanding during the period (1)		0.75	%		0.84	%		0.65	%		0.74	%
Allowance for loan and lease losses as a percentage of nonperforming loans and leases at September 30		562			556			562			556
Ratio of the allowance for loan and lease losses at September 30 to annualized net charge-offs (1)		1.75			1.83			2.13			2.14

⁽¹⁾ For the three and nine months ended September 30, 2006, the impact of SOP 03-3 decreased net charge-offs by $26 million and $263 million. Excluding the impact of SOP 03-3, annualized net charge-offs as a percentage of average loans and leases outstanding for the three and nine months ended September 30, 2006 was 0.77 percent and 0.70 percent, and the ratio of the Allowance for Loan and Lease Losses at September 30, 2006 to annualized net charge-offs was 1.72 and 1.97.

95

For reporting purposes, we allocate the allowance for credit losses across products. However, the allowance is available to absorb any credit losses without restriction. Table 30 presents our allocation by product type.

Table 30

Allocation of the Allowance for Credit Losses by Product Type

	September 30, 2006				December 31, 2005
(Dollars in millions)	Amount		Percent		Amount		Percent
Allowance for loan and lease losses
Residential mortgage	$	273	3.1	%	$	277	3.4	%
Credit card—domestic		3,078	34.7			3,301	41.0
Credit card—foreign		264	3.0			—	—
Home equity lines		135	1.5			136	1.7
Direct/Indirect consumer		1,066	12.0			421	5.2
Other consumer		488	5.5			380	4.8
Total consumer		5,304	59.8			4,515	56.1
Commercial—domestic		2,256	25.4			2,100	26.1
Commercial real estate		592	6.7			609	7.6
Commercial lease financing		222	2.5			232	2.9
Commercial—foreign		498	5.6			589	7.3
Total commercial (1)		3,568	40.2			3,530	43.9
Allowance for loan and lease losses		8,872	100.0	%		8,045	100.0	%
Reserve for unfunded lending commitments		388				395
Total	$	9,260			$	8,440

⁽¹⁾ Includes allowance for loan and lease losses on commercial impaired loans of $50 million and $55 million at September 30, 2006 and December 31, 2005.

Market Risk Management

Market risk is the risk that values of assets and liabilities or revenues will be adversely affected by changes in market conditions such as market movements. This risk is inherent in the financial instruments associated with our operations and/or activities including loans, deposits, securities, short-term borrowings, long-term debt, trading account assets and liabilities, and derivatives. Market-sensitive assets and liabilities are generated through loans and deposits associated with our traditional banking business, our customer and proprietary trading operations, our ALM activities, credit risk mitigation activities, and mortgage banking activities. More detailed information on our market risk management process is included on pages 53 through 61 of Management’s Discussion and Analysis of Financial Condition and Results of Operations filed as Exhibit 99.1 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

96

Trading Risk Management

The histogram of daily revenue or loss below is a graphic depiction of trading volatility and illustrates the daily level of trading-related revenue for the twelve months ended September 30, 2006. Trading-related revenue encompasses proprietary trading and customer-related activities. During the twelve months ended September 30, 2006, positive trading-related revenue was recorded for 94 percent of the trading days. Furthermore, only one percent of the total trading days had losses greater than $10 million, and the largest loss was $24 million. This can be compared to the twelve months ended September 30, 2005, where positive trading-related revenue was recorded for 87 percent of the trading days and only four percent of the total trading days had losses greater than $10 million, and the largest loss was $55 million.

Histogram of Daily Market Risk-related Revenue

Twelve Months Ended September 30, 2006

To evaluate risk in our trading activities, we focus on the actual and potential volatility of individual positions as well as portfolios. At a portfolio and corporate level, we use VAR modeling and stress testing. VAR is a key statistic used to measure and manage market risk. Trading limits and VAR are used to manage day-to-day risks and are subject to testing where we compare expected performance to actual performance. This testing provides us a view of our models’ predictive accuracy. All limit excesses are communicated to senior management for review.

A VAR model estimates a range of hypothetical scenarios to calculate a potential loss which is not expected to be exceeded with a specified confidence level. These estimates are impacted by the nature of the positions in the portfolio and the correlation within the portfolio. Within any VAR model, there are significant and numerous assumptions that will differ from company to company. Our VAR model assumes a 99 percent confidence level. Statistically, this means that losses will exceed VAR, on average, one out of 100 trading days, or two to three times each year. Actual losses did not exceed VAR in the twelve months ended September 30, 2006 and exceeded VAR twice in the twelve months ended September 30, 2005.

In addition to reviewing our underlying model assumptions, we seek to mitigate the uncertainties related to these assumptions and estimates through close monitoring and by updating the assumptions and estimates on an ongoing basis. If the results of our analysis indicate higher than expected levels of risk, proactive measures are taken to adjust risk levels.

97

Table 31 presents average, high and low daily VAR for the twelve months ended September 30, 2006 and 2005.

Table 31

Trading Activities Market Risk

	Twelve Months Ended September 30
	2006							2005
	VAR							VAR
(Dollars in millions)	Average			High (1)		Low (1)		Average			High (1)		Low (1)
Foreign exchange	$	6.4		$	19.3	$	3.1	$	5.4		$	12.1	$	2.4
Interest rate		19.3			50.0		8.8		25.3			58.2		10.7
Credit		26.5			35.1		18.4		20.9			32.2		14.4
Real estate/mortgage		9.2			15.8		4.7		10.4			20.7		4.9
Equities		19.8			39.6		12.6		15.9			35.1		8.0
Commodities		5.8			9.1		3.4		7.2			10.6		3.7
Portfolio diversification		(45.6	)		—		—		(44.4	)		—		—
Total market-based trading portfolio (2)	$	41.4		$	59.8	$	29.3	$	40.7		$	67.0	$	26.0

⁽¹⁾ The high and low for the total portfolio may not equal the sum of the individual components as the highs or lows of the individual portfolios may have occurred on different trading days.

⁽²⁾ See Commercial Portfolio Credit Risk Management on page 82 for a discussion of the VAR related to the credit derivatives that economically hedge the loan portfolio.

Stress Testing

Because the very nature of a VAR model suggests results can exceed our estimates, we “stress test” our portfolio. Stress testing estimates the value change in our trading portfolio due to abnormal market movements. Various stress scenarios are run regularly against the trading portfolio to verify that, even under extreme market moves, we will preserve our capital; to determine the effects of significant historical events; and to determine the effects of specific, extreme hypothetical, but plausible events. The results of the stress scenarios are calculated daily and reported to senior management as part of the regular reporting process. The results of certain specific, extreme hypothetical scenarios are presented to the Asset and Liability Committee.

Interest Rate Risk Management

Interest rate risk represents the most significant market risk exposure to our nontrading financial instruments. Our overall goal is to manage interest rate risk so that movements in interest rates do not adversely affect Net Interest Income. Interest rate risk is measured as the potential volatility in our Net Interest Income caused by changes in market interest rates. Client facing activities, primarily lending and deposit-taking, create interest rate sensitive positions on our balance sheet. Interest rate risk from these activities, as well as the impact of changing market conditions, is managed through our ALM activities.

Sensitivity simulations are used to estimate the impact on Net Interest Income of numerous interest rate scenarios, balance sheet trends and strategies. These simulations estimate levels of short-term financial instruments, debt securities, loans, deposits, borrowings and derivative instruments. In addition, these simulations incorporate assumptions about balance sheet dynamics such as loan and deposit growth and pricing, changes in funding mix, and asset and liability repricing and maturity characteristics. In addition to Net Interest Income sensitivity simulations, market value sensitivity measures are also utilized.

The Balance Sheet Management group analyzes Net Interest Income forecasts utilizing different rate scenarios, with the base case utilizing the forward market curve. The Balance Sheet Management group frequently updates the Net Interest Income forecast for changing assumptions and differing outlooks based on economic trends and market conditions. Thus, we continually monitor our balance sheet position in an effort to maintain an acceptable level of exposure to volatile interest rate changes.

98

We prepare forward looking forecasts of managed Net Interest Income. These baseline forecasts take into consideration expected future business growth, ALM positioning, and the direction of interest rate movements as implied by the forward market curve. We then measure and evaluate the impact that alternative interest rate scenarios have to these static baseline forecasts in order to assess interest rate sensitivity under varied conditions. The spot and 12-month forward rates used in our respective baseline forecasts at September 30, 2006 and December 31, 2005 were as follows:

Table 32

Forward Rates

	September 30, 2006				December 31, 2005
	Federal Funds		Ten-Year Swap		Federal Funds		Ten-Year Swap
Spot rates	5.25	%	5.17	%	4.25	%	4.94	%
12-month forward rates	4.75		5.17		4.75		4.97

The following table reflects the pre-tax dollar impact to forecasted Core Net Interest Income – Managed Basis (see Table 7 on page 45) over the next twelve months from September 30, 2006 and December 31, 2005, resulting from a 100 bp gradual parallel increase, a 100 bp gradual parallel decrease, a 100 bp gradual curve flattening (increase in short-term rates or decrease in long-term rates) and a 100 bp gradual curve steepening (decrease in short-term rates or increase in long-term rates) from the forward market curve.

Table 33

Estimated Core Net Interest Income—Managed Basis at Risk

(Dollars in millions) Curve Change	Short Rate	Long Rate	September 30 2006			December 31 2005
+100 Parallel shift	+100	+100	$	(171	)	$	(357	)
-100 Parallel shift	-100	-100		544			244
Flatteners
Short end	+100	—		(304	)		(523	)
Long end	—	-100		(191	)		(298	)
Steepeners
Short end	-100	—		734			536
Long end	—	+100		132			168

The sensitivity analysis above assumes that we take no action in response to these rate shifts over the indicated years. The estimated exposure is reported on a managed basis and reflects impacts that may be realized primarily in Net Interest Income and Card Income. This sensitivity analysis excludes any impact that could occur in the valuation of retained interests in the Corporation’s securitizations due to changes in interest rate levels (see Note 8 of the Consolidated Financial Statements for additional information on Securitizations).

Beyond what is already implied in the forward market curve, the interest rate risk position has become less exposed to rising rates since December 31, 2005 due to the termination of receive-fixed swap positions, the addition of pay-fixed swap positions, the addition of interest rate option positions and a reduction in mortgage-backed securities holdings. These actions that reduced the exposure to rising rates were partially offset by the addition of MBNA, which was liability sensitive, and a net increase in residential whole loan balances. Conversely, we would benefit from falling rates or a steepening of the yield curve beyond what is already implied in the forward market curve.

As part of our ALM activities, we use securities, residential mortgages, and interest rate and foreign exchange derivatives in managing interest rate sensitivity.

Securities

The securities portfolio is an integral part of our ALM position. During the three months ended September 30, 2006, the Corporation made a strategic shift in its balance sheet composition strategy to reduce the level of mortgage-backed securities and thereby reduce the level of investments in debt securities relative to loans. Accordingly, management targeted a reduction of mortgage-backed securities of approximately $100 billion over the next couple of years in order to achieve a

99

balance sheet composition that would be consistent with management’s revised risk-reward profile. This reduction will also reduce the Corporation’s concentration in overall debt securities and would provide for a future balance sheet composition more heavily concentrated in loans.

During the three months ended September 30, 2006, the Corporation sold $43.7 billion of mortgage-backed securities at a loss of $496 million. Management expects the total targeted reduction in securities levels of approximately $100 billion will result from the third-quarter sale, combined with expected maturities and paydowns of mortgage-backed securities over the next couple of years. Accordingly, management intends to hold the remaining mortgage-backed securities until recovery.

The securities portfolio also includes investments to a lesser extent in corporate, municipal and other investment grade debt securities. The strategic shift in the balance sheet composition strategy did not impact these holdings. The Corporation has the intent to hold these securities to recovery unless there is a significant deterioration in credit quality in any individual security.

During the three months ended September 30, 2006 and 2005, we purchased debt securities of $3.5 billion and $9.7 billion and sold $45.8 billion and $2.4 billion. Of the $45.8 billion sold in the quarter ended September 30, 2006, $35.9 billion settled in October 2006. The unsettled amount at September 30, 2006, is reflected in Other Assets. We realized $(469) million and $29 million in Gains (Losses) on Sales of Debt Securities during the three months ended September 30, 2006 and 2005. During the three months ended September 30, 2006 and 2005, the portfolio had maturities and received paydowns of $6.1 billion and $9.6 billion. As a result of a decrease in interest rates, combined with the securities sale, the value of the Corporation’s Accumulated Other Comprehensive Income (OCI) related to AFS debt securities increased by $6.6 billion (pre-tax) during the three months ended September 30, 2006. For further information, see Note 11 to the Consolidated Financial Statements.

During the nine months ended September 30, 2006 and 2005, we purchased AFS debt securities of $38.3 billion and $200.4 billion, sold $53.1 billion and $133.4 billion, and had maturities and received paydowns of $17.7 billion and $31.4 billion. We realized $(464) million and $1.0 billion in Gains (Losses) on Sales of Debt Securities during the nine months ended September 30, 2006 and 2005. As a result of the increase in interest rates, combined with the securities sale, the value of the Corporation’s Accumulated OCI related to AFS debt securities declined by $577 million (pre-tax) during the nine months ended September 30, 2006.

Accumulated OCI includes $3.1 billion in after-tax losses at September 30, 2006, related to unrealized losses associated with our AFS securities portfolio, including $3.5 billion of unrealized losses related to AFS debt securities and $418 million of unrealized gains related to AFS equity securities. Total market value of the AFS debt securities was $195.1 billion with a weighted average duration of 4.1 years and primarily relates to our mortgage-backed securities portfolio.

Changes to the Accumulated OCI amounts for the AFS debt securities portfolio going forward will be driven by further interest rate or price fluctuations, the collection of cash flows including prepayment and maturity activity, and the passage of time.

Residential Mortgage Portfolio

During the three months ended September 30, 2006 and 2005, we purchased $1.1 billion and $10.5 billion of residential mortgages related to ALM activities, sold $9.7 billion during the quarter in 2006 and had no whole mortgage loan sales during the quarter in 2005. We added $12.0 billion and $6.6 billion of originated residential mortgages to the balance sheet for the three months ended September 30, 2006 and 2005. Additionally, we received paydowns of $6.1 billion and $9.8 billion for the three months ended September 30, 2006 and 2005.

During the nine months ended September 30, 2006 and 2005, we purchased $30.8 billion and $25.0 billion of residential mortgages related to ALM activities and sold $9.7 billion and $10.0 billion. We added $34.4 billion and $12.3 billion of originated residential mortgages to the balance sheet for the nine months ended September 30, 2006 and 2005. Additionally, we received paydowns of $18.2 billion and $28.0 billion for the nine months ended September 30, 2006 and 2005.

Interest Rate and Foreign Exchange Derivative Contracts

Interest rate and foreign exchange derivative contracts are utilized in our ALM activities and serve as an efficient tool to mitigate our risk. We use derivatives to hedge the changes in cash flows or market values of our balance sheet. See Note 4 of the Consolidated Financial Statements for additional information on our hedging activities.

100

Our interest rate contracts are generally non-leveraged generic interest rate and foreign exchange basis swaps, options, futures, and forwards. In addition, we use foreign exchange contracts, including cross-currency interest rate swaps and foreign currency forward contracts, to mitigate the foreign exchange risk associated with foreign currency-denominated assets and liabilities, as well as certain equity investments in foreign subsidiaries. Table 34 reflects the notional amounts, fair value, weighted average receive fixed and pay fixed rates, expected maturity, and estimated duration of our open ALM derivatives at September 30, 2006 and December 31, 2005.

The changes in our derivatives portfolio reflect actions taken for interest rate risk management. The decision to reposition our derivative portfolio are based upon the current assessment of economic and financial conditions including the interest rate environment, balance sheet composition and trends, and the relative mix of our cash and derivative positions. The notional amount of our net pay fixed swap position (including foreign exchange contracts) increased $93.9 billion to $71.2 billion at September 30, 2006 compared to the net receive fixed position of $22.8 billion at December 31, 2005. The notional amount of our option position increased $166.0 billion to $223.3 billion at September 30, 2006, compared to December 31, 2005. The increase in the notional amount of options was due primarily to the addition of caps and floors, used to reduce the sensitivity of Net Interest Income to changes in market interest rates as described above. Futures and forward rate contracts are comprised primarily of $117.0 billion of short Eurodollar futures at September 30, 2006 and $35.0 billion of forward purchase contracts of mortgage-backed securities and mortgage loans at December 31, 2005. The forward purchase contracts outstanding at December 31, 2005, settled from January 2006 to April 2006, with an average yield of 5.46 percent.

The following table includes derivatives utilized in our ALM activities, including those designated as SFAS 133 accounting hedges and those used as economic hedges. The fair value of net ALM contracts increased from a loss of $386 million at December 31, 2005 to a gain of $439 million at September 30, 2006. The increase was attributable to gains from changes in the value of foreign exchange basis swaps of $1.6 billion, receive fixed and pay fixed interest rate swaps of $983 million, and futures and forward rate contracts of $125 million, partially offset by losses from changes in the values of foreign exchange contracts of $1.0 billion, and option products of $877 million. The increase in the value of foreign exchange basis swaps was due to the strengthening of most foreign currencies against the dollar during the first nine months of 2006. The increase in the value of receive fixed interest rate swaps was due to terminations, partially offset by losses due to increases in market interest rates. The increase in the value of pay fixed interest rate swaps was due to gains from increases in market interest rates, partially offset by terminations. The decrease in the value of foreign exchange contracts was due primarily to increases in interest rates in most foreign markets during the nine months ended September 30, 2006. The decrease in the value of option products was primarily due to the termination of swaptions.

101

Table 34

Asset and Liability Management Interest Rate and Foreign Exchange Contracts

September 30, 2006
				Expected Maturity
(Dollars in millions, average estimated duration in years)	Fair Value			Total			2006			2007			2008			2009			2010			Thereafter			Average Estimated Duration
Receive fixed interest rate swaps (1)	$	(666	)																						5.04
Notional amount				$	55,265		$	1,000		$	2,795		$	7,519		$	3,900		$	3,265		$	36,786
Weighted average fixed rate					4.85	%		4.64	%		4.80	%		4.53	%		4.17	%		4.35	%		5.04	%
Pay fixed interest rate swaps (1)		(149	)																						1.50
Notional amount				$	145,739		$	—		$	50,000		$	29,390		$	51,000		$	—		$	15,349
Weighted average fixed rate					5.19	%		—	%		5.48	%		5.33	%		4.84	%		—	%		5.15	%
Foreign exchange basis swaps (2)		960
Notional amount				$	29,860		$	—		$	174		$	2,201		$	2,951		$	5,169		$	19,365
Option products (3)		472
Notional amount					223,278			—			205,000			18,176			—			68			34
Foreign exchange contracts (4)		(101	)
Notional amount (5)					18,999			(413	)		52			1,527			1,877			3,734			12,222
Futures and forward rate contracts (6)		(77	)
Notional amount (5)					(116,998	)		2			(62,000	)		(55,000	)		—			—			—
Net ALM contracts	$	439
December 31, 2005
				Expected Maturity
(Dollars in millions, average estimated duration in years)	Fair Value			Total			2006			2007			2008			2009			2010			Thereafter			Average Estimated Duration
Receive fixed interest rate swaps (1)	$	(1,390	)																						4.17
Notional amount				$	108,985		$	4,337		$	13,080		$	6,144		$	39,107		$	10,387		$	35,930
Weighted average fixed rate					4.62	%		4.75	%		4.66	%		4.02	%		4.51	%		4.43	%		4.77	%
Pay fixed interest rate swaps (1)		(408	)																						3.85
Notional amount				$	102,281		$	5,100		$	55,925		$	10,152		$	—		$	—		$	31,104
Weighted average fixed rate					4.61	%		3.23	%		4.46	%		4.24	%		—	%		—	%		5.21	%
Foreign exchange basis swaps (2)		(644	)
Notional amount				$	17,806		$	514		$	174		$	884		$	2,839		$	3,094		$	10,301
Option products (3)		1,349
Notional amount					57,246			—			—			57,246			—			—			—
Foreign exchange contracts (4)		909
Notional amount (5)					16,061			1,335			51			1,436			1,826			3,485			7,928
Futures and forward rate contracts (6)		(202	)
Notional amount (5)					34,716			34,716			—			—			—			—			—
Net ALM contracts	$	(386	)

⁽¹⁾ At September 30, 2006, none of the receive fixed and $52.5 billion of the pay fixed swap notional represented forward starting swaps that will not be effective until their respective contractual start dates. At December 31, 2005, $46.6 billion of the receive fixed swap notional and $41.9 billion of the pay fixed swap notional represented forward starting swaps that will not be effective until their respective contractual start dates.

⁽²⁾ Foreign exchange basis swaps consist of cross-currency variable interest rate swaps used separately or in conjunction with receive fixed interest rate swaps.

⁽³⁾ Option products include $150.1 billion in caps, $55.0 billion in floors and $18.2 billion in swaptions at September 30, 2006. Amounts at December 31, 2005 totaled $5.0 billion in caps and $52.2 billion in swaptions.

⁽⁴⁾ Foreign exchange contracts include foreign-denominated receive fixed interest rate swaps, cross-currency receive fixed interest rate swaps and foreign currency forward rate contracts. Total notional at September 30, 2006 was comprised of $19.3 billion in foreign-denominated and cross currency receive fixed swaps and $309 million in foreign currency forward rate contracts. At December 31, 2005, the notional balance consisted entirely of $16.1 billion in foreign-denominated and cross-currency fixed swaps.

⁽⁵⁾ Reflects the net of long and short positions.

⁽⁶⁾ Futures and forward rate contracts include Eurodollar futures and forward purchase and sale contracts. Notional balances were mostly comprised of $117.0 billion in Eurodollar futures at September 30, 2006. At December 31, 2005, the position was comprised of $34.7 billion in forward purchase contracts.

102

The Corporation uses interest rate and foreign exchange rate derivative instruments to hedge the variability in the cash flows of its assets and liabilities, and other forecasted transactions (cash flow hedges). The net losses on both open and closed derivative instruments recorded in Accumulated OCI net-of-tax at September 30, 2006 was $3.7 billion. These net losses are expected to be reclassified into earnings in the same period when the hedged item affects earnings and will decrease income or increase expense on the respective hedged items. Assuming no change in open cash flow derivative hedge positions and no changes to interest and foreign exchange rates beyond what is implied in the forward yield curve at September 30, 2006, the net losses are expected to be reclassified into earnings as follows: 12 percent within the next year, 57 percent within five years, 83 percent within 10 years, with the remaining 17 percent thereafter. For more information on derivatives designated as cash flow hedges, see Note 4 of the Consolidated Financial Statements.

The amounts included in Accumulated OCI for terminated derivative contracts were losses of $3.1 billion and $2.5 billion, net-of-tax, at September 30, 2006 and December 31, 2005. The increase in losses was attributable primarily to losses in the value of interest rate swaps that were terminated during the nine month period. Losses on these terminated derivative contracts are reclassified into earnings in the same period or periods during which the hedged forecasted transaction affects earnings.

Mortgage Banking Risk Management

Interest rate lock commitments (IRLCs) on loans intended to be sold are subject to interest rate risk between the date of the IRLC and the date the loan is funded. Residential first mortgage loans held-for-sale are subject to interest rate risk from the date of funding until the loans are sold to the secondary market. To hedge interest rate risk, we utilize forward loan sale commitments and other derivative instruments including options. These instruments are used either as an economic hedge of IRLCs and residential first mortgage loans held-for-sale, or designated as a cash flow hedge of residential first mortgage loans held-for-sale, in which case their net-of-tax unrealized gains and losses are included in Accumulated OCI. At September 30, 2006, the notional amount of derivatives hedging the IRLCs and residential first mortgage loans held-for-sale was $22.6 billion.

We manage changes in the value of MSRs by entering into derivative financial instruments. MSRs are a nonfinancial asset created when the underlying mortgage loan is sold to investors and we retain the right to service the loan. We use certain derivatives such as options and interest rate swaps as economic hedges of MSRs. At September 30, 2006, the amount of MSRs identified as being hedged by derivatives was approximately $2.9 billion. The notional amount of the derivative contracts designated as economic hedges of MSRs at September 30, 2006 was $39.0 billion. The changes in the fair values of the derivative contracts are substantially offset by changes in values of the MSRs that are hedged by these derivative contracts. During the three and nine months ended September 30, 2006, the changes in values attributed to economically hedged MSRs were $(162) million and $310 million, offset by derivative hedge gains or (losses) of $260 million and $(179) million.

The Corporation has elected to adopt SFAS 156 “Accounting for Servicing of Financial Assets” and account for consumer MSR’s using the fair value measurement method on January 1, 2006. See Note 1 of the Consolidated Financial Statements for additional information as it relates to this accounting standard. See Note 7 of the Consolidated Financial Statements for additional information on MSRs.

Operational Risk Management

Operational risk is the risk of loss resulting from inadequate or failed internal processes, people and systems, including system conversions and integration, and external events. Successful operational risk management is particularly important to a diversified financial services company like ours because of the very nature, volume and complexity of our various businesses.

In keeping with our management governance structure, the lines of business are responsible for all the risks within the business including operational risks. Such risks are managed through corporate-wide or line of business specific policies and procedures, controls, and monitoring tools. Examples of these include personnel management practices, data reconciliation processes, fraud management units, transaction processing monitoring and analysis, business recovery planning, and new product introduction processes.

103

We approach operational risk from two perspectives: enterprise-wide and line of business-specific. The Compliance and Operational Risk Committee, chartered in 2005 as a subcommittee of the Finance Committee, provides consistent communication and oversight of significant operational and compliance issues and oversees the adoption of best practices. Two groups within Risk Management, Compliance Risk Management and Enterprise Operational Risk Management, facilitate the consistency of effective policies, industry best practices, controls and monitoring tools for managing and assessing operational risks across the Corporation. These groups also work with the line of business executives and their Risk Management counterparts to implement appropriate policies, processes and assessments at the line of business level and support groups. Compliance and operational risk awareness is also driven across the Corporation through training and strategic communication efforts. For selected risks, we establish specialized support groups, such as Information Security and Supply Chain Management. These specialized groups develop corporate-wide risk management practices, such as an information security program and a supplier program, in order to ensure that suppliers adopt appropriate policies and procedures when performing work on behalf of the Corporation. These specialized groups also assist the lines of business in the development and implementation of risk management practices specific to the needs of the individual businesses.

At the line of business level, the Line of Business Risk Executives are responsible for monitoring adherence to corporate practices and oversight of all operational risks in the line of business they support. Operational and compliance risk management, working in conjunction with senior line of business executives, have developed key tools to help manage, monitor and summarize operational risk. One tool the businesses and executive management utilize is a corporate-wide self-assessment process, which helps to identify and evaluate the status of risk issues, including mitigation plans, if appropriate. Its goal is to continuously assess changing market and business conditions and evaluate all operational risks impacting the line of business. The self-assessment process assists in identifying emerging operational risk issues and determining at the line of business or corporate level how they should be managed. In addition to information gathered from the self-assessment process, key operational risk indicators have been developed and are used to help identify trends and issues on both a corporate and a line of business level.

More generally, we mitigate operational risk through a broad-based approach to process management and process improvement. Improvement efforts are focused on reduction of variation in outputs. We have a dedicated Quality and Productivity team to manage and certify the process management and improvement efforts.

Recent Accounting and Reporting Developments

See Note 1 of the Consolidated Financial Statements for a discussion of recently issued or proposed accounting pronouncements.

Complex Accounting Estimates

Our significant accounting principles as described in Note 1 of the Consolidated Financial Statements filed as Exhibit 99.2 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006 are essential in understanding Management’s Discussion and Analysis of Financial Condition and Results of Operations. Many of our significant accounting principles require complex judgments to estimate values of assets and liabilities. We have procedures and processes to facilitate making these judgments. For a complete discussion of our more judgmental and complex accounting estimates, see Complex Accounting Estimates on pages 62 through 65 of Management’s Discussion and Analysis of Financial Condition and Results of Operations filed as Exhibit 99.1 to the Corporation’s Current Report on Form 8-K filed on May 25, 2006.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

See Management’s Discussion and Analysis of Financial Condition and Results of Operations—Market Risk Management beginning on page 96 and the sections referenced therein for Quantitative and Qualitative Disclosures about Market Risk.

104

Item 4. CONTROLS AND PROCEDURES

Evaluation of disclosure controls and procedures

As of the end of the period covered by this report and pursuant to Rule 13a-15 of the Securities Exchange Act of 1934 (the Exchange Act), the Corporation’s management, including the Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness and design of the Corporation’s disclosure controls and procedures (as that term is defined in Rule 13a-15(e) of the Exchange Act). Based upon that evaluation, the Corporation’s Chief Executive Officer and Chief Financial Officer concluded, as of the end of the period covered by this report, that the Corporation’s disclosure controls and procedures were effective in recording, processing, summarizing and reporting information required to be disclosed by the Corporation, within the time periods specified in the Securities and Exchange Commission’s rules and forms.

Changes in internal controls

In addition and as of the end of the period covered by this report, there have been no changes in internal control over financial reporting (as defined in Rule 13a-15(f) of the Exchange Act) during the quarter to which this report relates that have materially affected or are reasonably likely to materially affect the Corporation’s internal control over financial reporting.

Part II. OTHER INFORMATION

Item 1. Legal Proceedings

See Note 10 of the Consolidated Financial Statements for litigation and regulatory disclosure that supplements the disclosure in the Corporation’s Current Report on Form 8-K filed on May 25, 2006, as well as the quarterly reports on Form 10-Q for the quarters ended June 30, 2006 and March 31, 2006, and the Current Reports on Form 8-K filed since December 31, 2005.

Item 1A. Risk Factors

There are no material changes from the risk factors set forth under Part I, Item 1A. “Risk Factors” in the Corporation’s Annual Report on Form 10-K for the fiscal year ended December 31, 2005.

Item 2. Unregistered Sales of Equity Securities and the Use of Proceeds

See Note 11 of the Consolidated Financial Statements for information on the monthly share repurchase activity for the three and nine months ended September 30, 2006 and 2005, including total common shares repurchased under announced programs, weighted average per share price and the remaining buyback authority under announced programs.

105

Item 6. Exhibits

Exhibit 3(a)	Amended and Restated Certificate of Incorporation of the Registrant, incorporated by reference to Exhibit 99.1 of the Registrant’s Current Report on Form 8-K filed May 7, 1999
Exhibit 3(b)	Certificate of Amendment of Amended and Restated Certificate of the Registrant, incorporated by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K filed March 30, 2004
Exhibit 3(c)	Certificate of Designations of 6.204% Non-Cumulative Preferred Stock, Series D (“Series D Preferred Stock”) of the Registrant, incorporated by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K filed September 14, 2006
Exhibit 3(d)	Certificate of Designations of Floating Rate Non-Cumulative Preferred Stock, Series E (“Series E Preferred Stock”) of the Registrant, incorporated by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K filed November 6, 2006
Exhibit 3(e)	Amended and Restated Bylaws of the Registrant, as in effect on the date hereof, incorporated by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K filed October 25, 2006
Exhibit 4(a)	Specimen certificate of the Registrant’s Series D Preferred Stock, incorporated by reference to Exhibit 4.2 of the Registrant’s Current Report on Form 8-K filed September 14, 2006
Exhibit 4(b)	Deposit Agreement relating to the Series D Preferred Stock, dated September 6, 2006, among the Registrant, Computershare Shareholder Services, Inc., Computershare Trust Company, N.A. and Holders from time to time of the Series D Preferred Stock depositary shares, incorporated by reference to Exhibit 4.1 of the Registrant’s Current Report on Form 8-K filed September 14, 2006
Exhibit 4(c)	Form of Depositary Receipt for the Series D Preferred Stock depositary shares, incorporated by reference to Exhibit 4.3 of the Registrant’s Current Report on Form 8-K filed September 14, 2006
Exhibit 4(d)	Specimen certificate of the Registrant’s Series E Preferred Stock, incorporated by reference to Exhibit 4.2 of the Registrant’s Current Report on Form 8-K filed November 6, 2006
Exhibit 4(e)	Deposit Agreement relating to the Series E Preferred Stock, dated October 30, 2006, among the Registrant, Computershare Shareholder Services, Inc., Computershare Trust Company, N.A. and Holders from time to time of the Series E Preferred Stock depositary shares, incorporated by reference to Exhibit 4.1 of the Registrant’s Current Report on Form 8-K filed November 6, 2006
Exhibit 4(f)	Form of Depositary Receipt for the Series E Preferred Stock depositary shares, incorporated by reference to Exhibit 4.3 of the Registrant’s Current Report on Form 8-K filed November 6, 2006
Exhibit 11	Earnings Per Share Computation - included in Note 11 of the Consolidated Financial Statements
Exhibit 12	Ratio of Earnings to Fixed Charges Ratio of Earnings to Fixed Charges and Preferred Dividends
Exhibit 31(a)	Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
Exhibit 31(b)	Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
Exhibit 32(a)	Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes- Oxley Act of 2002
Exhibit 32(b)	Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes- Oxley Act of 2002

106

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	Bank of America Corporation Registrant
Date: November 8, 2006	/s/    Neil A. Cotty
	Neil A. Cotty Chief Accounting Officer (Duly Authorized Officer)

107

Bank of America Corporation

Form 10-Q

Index to Exhibits

Exhibit	Description
3(a)	Amended and Restated Certificate of Incorporation of the Registrant, incorporated by reference to Exhibit 99.1 of the Registrant’s Current Report on Form 8-K filed May 7, 1999
3(b)	Certificate of Amendment of Amended and Restated Certificate of the Registrant, incorporated by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K filed March 30, 2004
3(c)	Certificate of Designations of 6.204% Non-Cumulative Preferred Stock, Series D (“Series D Preferred Stock”) of the Registrant, incorporated by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K filed September 14, 2006
3(d)	Certificate of Designations of Floating Rate Non-Cumulative Preferred Stock, Series E (“Series E Preferred Stock”) of the Registrant, incorporated by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K filed November 6, 2006
3(e)	Amended and Restated Bylaws of the Registrant, as in effect on the date hereof, incorporated by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K filed October 25, 2006
4(a)	Specimen certificate of the Registrant’s Series D Preferred Stock, incorporated by reference to Exhibit 4.2 of the Registrant’s Current Report on Form 8-K filed September 14, 2006
4(b)	Deposit Agreement relating to the Series D Preferred Stock, dated September 6, 2006, among the Registrant, Computershare Shareholder Services, Inc., Computershare Trust Company, N.A. and Holders from time to time of the Series D Preferred Stock depositary shares, incorporated by reference to Exhibit 4.1 of the Registrant’s Current Report on Form 8-K filed September 14, 2006
4(c)	Form of Depositary Receipt for the Series D Preferred Stock depositary shares, incorporated by reference to Exhibit 4.3 of the Registrant’s Current Report on Form 8-K filed September 14, 2006
4(d)	Specimen certificate of the Registrant’s Series E Preferred Stock, incorporated by reference to Exhibit 4.2 of the Registrant’s Current Report on Form 8-K filed November 6, 2006
4(e)	Deposit Agreement relating to the Series E Preferred Stock, dated October 30, 2006, among the Registrant, Computershare Shareholder Services, Inc., Computershare Trust Company, N.A. and Holders from time to time of the Series E Preferred Stock depositary shares, incorporated by reference to Exhibit 4.1 of the Registrant’s Current Report on Form 8-K filed November 6, 2006
4(f)	Form of Depositary Receipt for the Series E Preferred Stock depositary shares, incorporated by reference to Exhibit 4.3 of the Registrant’s Current Report on Form 8-K filed November 6, 2006
11	Earnings Per Share Computation - included in Note 11 of the Consolidated Financial Statements
12	Ratio of Earnings to Fixed Charges Ratio of Earnings to Fixed Charges and Preferred Dividends
31(a)	Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31(b)	Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32(a)	Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32(b)	Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

108