UNITED STATES
                             SECURITIES AND EXCHANGE COMMISSION
                                   WASHINGTON, D.C. 20549



                                          FORM 10-K/A
                                        Amendment No. 1


  (Mark one)

  /X/ ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
      For the fiscal year ended December 31, 2006

      OR



  / / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934


       Commission file number:  333-121559-17

       Banc of America Funding 2006-1 Trust
       (exact name of issuing entity as specified in its charter)

       Banc of America Funding Corporation
       (exact name of the depositor as specified in its charter)

       Bank of America, National Association
       (exact name of the sponsor as specified in its charter)


  New York                                          54-2193459
  (State or other jurisdiction of                   54-2193460
  incorporation or organization)                    54-2193461
                                                    54-6717278
                                                    (I.R.S. Employer
                                                    Identification No.)


   c/o Wells Fargo Bank, N.A.
   9062 Old Annapolis Road
   Columbia, MD                                21045
  (Address of principal executive offices)    (Zip Code)


  Registrant's telephone number, including area code: (410) 884-2000


  Securities registered pursuant to Section 12(b) of the Act:

        NONE.


  Securities registered pursuant to Section 12(g) of the Act:

        NONE.


  Indicate by check mark if the registrant is a well-known seasoned issuer,
  as defined in Rule 405 of the Securities Act.

        Yes  ___     No  X


  Indicate by check mark if the registrant is not required to file reports
  pursuant to Section 13 or Section 15(d) of the Act.

        Yes  ___     No  X


  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  X       No  ___


  Indicate by check mark if disclosure of delinquent filers pursuant to
  Item 405 of Regulation S-K ( 229.405 of this chapter) is not contained
  herein, and will not be contained, to the best of registrant's knowledge,
  in definitive proxy or information statements incorporated by reference
  in Part III of this Form 10-K or any amendment to this Form 10-K.

        Not applicable.


  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. (Check one):


  Large accelerated filer ___  Accelerated filer ___  Non-accelerated filer X


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

        Yes  ___     No  X


  State the aggregate market value of the voting and non-voting common
  equity held by non-affiliates computed by reference to the price at which
  the common equity was last sold, or the average bid and asked price of
  such common equity, as of the last business day of the registrant's most
  recently completed second fiscal quarter.

        Not applicable.


     Documents Incorporated by Reference

  List hereunder the following documents if incorporated by reference and
  the Part of the Form 10-K (e.g., Part I, Part II, etc.) into which the
  document is incorporated: (1)Any annual report to security holders; (2)
  Any proxy or information statement; and (3)Any prospectus filed pursuant
  to Rule 424(b) or (c) under the Securities Act of 1933. The listed
  documents should be clearly described for identification purposes (e.g.,
  annual report to security holders for fiscal year ended December 24, 1980).

        Not applicable.


                                   PART I
  Item 1.  Business.

            Omitted.


  Item 1A.  Risk Factors.

            Omitted.


  Item 1B.  Unresolved Staff Comments.

            Not Applicable. Registrant is not an accelerated filer or
            well-known seasoned issuer.


  Item 2.  Properties.

            Omitted.


  Item 3.  Legal Proceedings.

            Omitted.


  Item 4.  Submission of Matters to a Vote of Security Holders.

            Omitted.


                                PART II

  Item 5. Market for Registrants Common Equity, Related Stockholder
          Matters and Issuer Purchases of Equity Securities.

            Omitted.


  Item 6.  Selected Financial Data.

            Omitted.


  Item 7.  Management's Discussion and Analysis of Financial Condition and
           Results of Operations.

            Omitted.


  Item 7A. Quantitative and Qualitative Disclosures About Market Risk.

            Omitted.


  Item 8.  Financial Statements and Supplementary Data.

            Omitted.


  Item 9.  Changes in and Disagreements With Accountants on Accounting and
           Financial Disclosure.

            Omitted.


  Item 9A. Controls and Procedures.

            Omitted.


  Item 9A(T). Controls and Procedures.

            Omitted.


  Item 9B. Other Information.

            None.


                                PART III

  Item 10. Directors, Executive Officers and Corporate Governance.

            Omitted.


  Item 11. Executive Compensation.

            Omitted.

  Item 12. Security Ownership of Certain Beneficial Owners and
           Management and Related Stockholder Matters.

            Omitted.


  Item 13. Certain Relationships and Related Transactions, and Director
           Independence.

            Omitted.


  Item 14. Principal Accounting Fees and Services.

            Omitted.



                ADDITIONAL DISCLOSURE ITEMS FOR REGULATION AB


                              EXPLANATORY NOTE

  The issuing entity is filing this Form 10-K/A to replace Exhibits 31, 33.a and
  34.a to the original Form 10-K filed on April 2, 2007. Assurant Inc.
  ("Assurant") recently provided the issuing entity with a revised report on
  assessment of compliance with servicing criteria for asset-backed securities
  and a related attestation. In the original assessment previously provided to
  the issuing entity, Assurant excluded Item 1122(d)(4)(xii) from the scope of
  its assessment. Assurant recently provided the issuing entity with a revised
  assessment of compliance that assesses Assurant's compliance with Item
  1122(d)(4)(xii) and identifies material non-compliance with this criterion.
  This material non-compliance is noted in this Form 10-K/A under "Additional
  Disclosure Items for Regulation AB." The issuing entity has included this
  revised assessment of compliance under Exhibit 33.a, the related attestation
  under Exhibit 34.a and a revised Rule 13a-14(d)/15d-14(d) Certification under
  Exhibit 31. This Form 10-K/A does not otherwise amend the original Form 10-K
  filed with the Commission on April 2, 2007.


  Item 1112(b) of Regulation AB, Significant Obligor Financial Information.

            No single obligor represents 10% or more of the pool assets held
            by this transaction.


  Item 1114(b)(2) and 1115(b) of Regulation AB, Significant Enhancement
             Provider Financial Information.




            No entity or group of affiliated entities provides any external
            credit enhancement or other support for the certificates within
            this transaction.

            No entity or group of affiliated entities provides derivative
            instruments with an aggregate significance percentage of 10%
            or more.



  Item 1117 of Regulation AB, Legal Proceedings.

            The registrant knows of no material pending legal or governmental
            proceedings involving the Issuing Entity and all parties related
            to such Issuing Entity, other than routine litigation incidental
            to the duties of those respective parties.



  Item 1119 of Regulation AB, Affiliations and Certain Relationships and
             Related Transactions.


            No changes to the information provided in the prospectus filed
            pursuant to Rule 424 of the Securities Act of 1933, as amended,
            under the same Central Index Key (CIK) as this annual report on
            Form 10-K.

  Item 1122 of Regulation AB, Compliance with Applicable Servicing Criteria.


            The reports on assessment of compliance with servicing criteria
            and registered public accounting firm attestation reports are
            attached hereto under Item 15. The following material instances of
            non-compliance are identified therein:

            Assurant, Inc. previously excluded the applicable servicing criteria
            set forth in Item 1122 (d)(4)(xii) from the scope of its assessment
            of compliance. Assurant, Inc. has now assessed its compliance with
            the Applicable Servicing Criteria for the Reporting Period of
            January 1, 2006 through December 31, 2006 and has identified a
            material instance of noncompliance with that servicing criterion.
            Specifically, Assurant, Inc. did not have, during the Reporting
            Period, sufficient policies and procedures to capture the
            information with respect to the Platform Transactions necessary to
            determine compliance with Item 1122(d)(4)(xii). Accordingly,
            Assurant, Inc. has restated its previous assessment for the
            Reporting Period, which excluded evaluation of the criterion, to
            include the criterion and reflect the material noncompliance as a
            result of its assessment.

            The assessment of compliance for National City Mortgage Company
            ("NCM") has disclosed the following material noncompliance with the
            servicing criteria set forth in Item 1122(d)(3)(i)(A) applicable to
            NCM's platform during the year ended December 31, 2006. The
            assessment of compliance noted instances in which NCM failed to
            provide the master servicer with the delinquency data as set forth
            in the transaction agreements.

            The assessment of compliance for Residential Funding Company, LLC
            has disclosed the following material noncompliance with the
            servicing criteria set forth in Item 1122(d)(3)(i)(b) of Regulation
            AB.  Information required per the transaction documents was excluded
            from certain of the investor reports.

            The assessment of compliance for SunTrust Mortgage, Inc.
            disclosed the following material noncompliance with the servicing
            criteria set forth in Items 1122(d)(1)(i), 1122(d)(2)(i) and
            1122(d)(2)(iv) of Regulation AB applicable to SunTrust Mortgage,
            Inc. during the year ended December 31, 2006. Specifically,
            SunTrust Mortgage, Inc. did not (i) institute policies and
            procedures to monitor any performance or other triggers and events
            of default in accordance with the transaction agreements as required
            by Item 1122(d)(1)(i); (ii) deposit payments on pool assets into the
            appropriate custodial bank accounts and related bank clearing
            accounts no more than two business days after receipt, or such other
            number of days specified in the transaction agreements as required
            by Item 1122(d)(2)(i); and (iii) separately maintain the related
            accounts for the transaction as set forth in the transaction
            agreements, as required by Item 1122(d)(2)(iv).

            The assessment of compliance for Wells Fargo Bank, N.A. (servicer)
            disclosed the following instances of material noncompliance with
            certain servicing criteria applicable to Wells Fargo Bank, N.A.
            during the year ended December 31, 2006:

            1. 1122(d)(3)(i) - Delinquency Reporting - Wells Fargo Bank, N.A.
               provided incomplete data to some third parties who use such data
               to calculate delinquency ratios and determine the status of loans
               with respect to bankruptcy, foreclosure or real estate owned.
               Instead of the actual due date being provided for use in
               calculating delinquencies, the date of the first payment due to
               the security was provided.

            2. 1122(d)(4)(vii) - Notification of Intent to Foreclose - Wells
               Fargo Bank, N.A., as required by certain servicing agreements,
               did not provide investors with prior notification of intent to
               foreclose.

            The assessment of compliance for Wells Fargo Bank, N.A.
            (Corporate Trust Services) disclosed material noncompliance with
            Item 1122(d)(3)(i), as applicable to Wells Fargo Bank, N.A.
            during the twelve months ended December 31, 2006.  Certain monthly
            investor or remittance reports included errors in the calculation
            and/or the reporting of delinquencies for the pool assets.

            Although each servicing criterion required by Item 1122(d) of
            Regulation AB is addressed in one or more of the Assessments of
            Compliance with Servicing Criteria and related Attestation Reports
            included with this report, the Servicers', National City Mortgage
            Co., SunTrust Mortgage Inc, and Washington Mutual Bank Assessments
            of Compliance and related Attestation Reports did not address each
            of the servicing criteria that the Servicers were required to
            address under the terms of the related Servicing Agreements. The
            Servicers have not identified such failure to provide an Assessment
            and Attestation for these items as a material failure to fulfill
            its obligations under the related servicing agreements in the
            Servicer's Compliance Statements provided under Item 1123 of
            Regulation AB, because the Servicers assert that those items are not
            applicable to the Servicers.


  Item 1123 of Regulation AB, Servicer Compliance Statement.


            The servicer compliance statements are attached hereto under Item
            15.

            The servicer compliance statements disclose the following failures
            of one or more servicers to fulfill their obligations under the
            applicable agreements in all material respects:

            SunTrust Mortgage, Inc. did not have procedures for monitoring
            compliance with requirements governing Regulation AB transactions
            as specified in the servicing agreements with the Sponsor.

            Wells Fargo Bank, N.A., as securities administrator and master
            servicer, made certain errors in connection with the calculation of
            distributions on the certificates during the fiscal year ended
            December 31, 2006.




                                PART IV


  Item 15. Exhibits, Financial Statement Schedules.

   (a) Exhibits

          4.1  Pooling and Servicing Agreement, dated January 31, 2006, by and
               among Banc of America Funding Corporation, Wells Fargo Bank, N.A.
               and U.S. Bank National Association (including exhibits),
               incorporated by reference from Exhibit 4.1 of the issuing
               entity's Current Report on Form 8-K filed on February 16, 2006.

          10.1 Mortgage Loan Purchase Agreement, dated January 31, 2006, between
               Banc of America Funding Corporation and Bank of America, National
               Association (including exhibits), incorporated by reference from
               Exhibit 10.1 of the issuing entity's Current Report on Form 8-K
               filed on February 16, 2006.

          10.2 Servicing Agreement, dated January 31, 2006, between Banc of
               America Funding Corporation and Bank of America, National
               Association (including exhibits), incorporated by reference from
               Exhibit 10.2 of the issuing entity's Current Report on Form 8-K
               filed on February 16, 2006.

          10.3 (A) Master Seller's Warranties and Servicing Agreement, dated as
               of March 1, 2005 (as amended and restated on December 1, 2005) by
               and between Bank of America, National Association and Wells Fargo
               Bank, N.A., incorporated by reference from Exhibit 10.3(A)
               of the issuing entity's Current Report on Form 8-K filed on
               February 16, 2006.

               (B) Master Mortgage Loan Purchase Agreement, dated as of March 1,
               2005 (as amended and restated on December 1, 2005) by and between
               Bank of America, National Association and Wells Fargo Bank, N.A.,
               incorporated by reference from Exhibit 10.3(B) of the
               issuing entity's Current Report on Form 8-K filed on February 16,
               2006.

               (C) Assignment, Assumption and Recognition Agreement, dated
               January 31, 2006, among Bank of America, National Association,
               Banc of America Funding Corporation, U.S. Bank National
               Association and Wells Fargo Bank, N.A., incorporated by reference
               from Exhibit 10.3(C) of the issuing entity's Current Report on
               Form 8-K filed on February 16, 2006.

          10.4 (A) Standard Terms and Provisions of Sale and Servicing
               Agreement, dated as of November 1, 2004, by and between Bank of
               America, National Association and Residential Funding
               Corporation, incorporated by reference from Exhibit 10.4(A) of
               the issuing entity's Current Report on Form 8-K filed on
               February 16, 2006.

               (B) Regulation AB Addendum, dated as of January 1, 2006, by and
               between Residential Funding Corporation and Bank of America,
               National Association, incorporated by reference from Exhibit
               10.4(B) of the issuing entity's Current Report on Form 8-K filed
               on February 16, 2006.

               (C) Assignment Assumption and Recognition Agreement, dated
               January 31, 2006, among Bank of America, National Association,
               Banc of America Funding Corporation, U.S. Bank National
               Association and Wells Fargo Bank, N.A., incorporated by reference
               from Exhibit 10.4(C) of the issuing entity's Current Report on
               Form 8-K filed on February 16, 2006.

          10.5 (A) Mortgage Loan Purchase and Sale Agreement (Amended and
               Restated), dated as of July 1, 2003, by and among Washington
               Mutual Bank fsb, Washington Mutual Bank and Bank of America,
               National Association (as successor in interest to Banc of America
               Mortgage Capital Corporation ) (as amended), incorporated by
               reference from Exhibit 10.5(A) of the issuing entity's Current
               Report on Form 8-K filed on February 16, 2006.

               (B) Master Assignment, Assumption and Recognition Agreement,
               dated as of July 1, 2004, by and among Banc of America Mortgage
               Capital Corporation, Bank of America, National Association and
               Washington Mutual Bank, incorporated by reference from Exhibit
               10.5(B) of the issuing entity's Current Report on Form 8-K filed
               on February 16, 2006.

               (C) Regulation AB Amendment to the Mortgage Loan Purchase and
               Sale Agreement, dated as of January 1, 2006, by and among
               Washington Mutual Bank fsb, Washington Mutual Bank and Bank of
               America, National Association, incorporated by reference from
               Exhibit 10.5(C) of the issuing entity's Current Report on Form
               8-K filed on February 16, 2006.

               (D) Servicing Agreement (Amended and Restated), dated as of July
               1, 2003, by and between Bank of America, National Association and
               Washington Mutual Bank (as amended), incorporated by reference
               from Exhibit 10.5(D) of the issuing entity's Current Report on
               Form 8-K filed on February 16, 2006.

               (E) Regulation AB Amendment to the Servicing Agreement, dated as
               of January 1, 2006, by and between Washington Mutual Bank and
               Bank of America, National Association, incorporated by reference
               from Exhibit 10.5(E) of the issuing entity's Current Report on
               Form 8-K filed on February 16, 2006.

               (F) Assignment, Assumption and Recognition Agreement, dated
               January 31, 2006, among Bank of America, National Association,
               Banc of America Funding Corporation, U.S. Bank National
               Association and Wells Fargo Bank, N.A., incorporated by reference
               from Exhibit 10.5(F) of the issuing entity's Current Report on
               Form 8-K filed on February 16, 2006.

    (31) Rule 13a-14(d)/15d-14(d) Certifications.

    (33) Reports on assessment of compliance with servicing criteria for
         asset-backed securities.



      <TABLE>

      
         <c>
      a) Assurant Inc. as Sub-Contractor for Washington Mutual Bank <F1>
      b) Bank of America, National Association, as Servicer <F1>
      c) GMAC Mortgage, LLC f/k/a GMAC Mortgage Corporation, as Servicer <F1>
      d) National City Mortgage Co., as Servicer <F1>
      e) Regulus Group LLC as Sub-Contractor for National City Mortgage Co. <F1>
      f) Regulus Group LLC as Sub-Contractor for Wells Fargo Bank, N.A. <F1>
      g) Residential Funding Company, LLC, as Servicer <F1>
      h) SunTrust Mortgage, Inc., as Servicer <F1>
      i) U.S. Bank, National Association, as Custodian <F1>
      j) Washington Mutual Bank, as Servicer <F1>
      k) Wells Fargo Bank, N.A., as Servicer <F1>
      l) Wells Fargo Bank, N.A., as Master Servicer <F1>
      m) Wells Fargo Bank, N.A., as Securities Administrator <F1>
      n) ZC Sterling Insurance Agency, Inc. as Sub-Contractor for SunTrust Mortgage, Inc. <F1>
      o) ZC Sterling Insurance Agency, Inc. as Sub-Contractor for Wells Fargo Bank, N.A. <F1>

      </TABLE>

     (34) Attestation reports on assessment of compliance with servicing
          criteria for asset-backed securities.

      <TABLE>

      
        <c>
      a) Assurant Inc. as Sub-Contractor for Washington Mutual Bank <F1>
      b) Bank of America, National Association, as Servicer <F1>
      c) GMAC Mortgage, LLC f/k/a GMAC Mortgage Corporation, as Servicer <F1>
      d) National City Mortgage Co., as Servicer <F1>
      e) Regulus Group LLC as Sub-Contractor for National City Mortgage Co. <F1>
      f) Regulus Group LLC as Sub-Contractor for Wells Fargo Bank, N.A. <F1>
      g) Residential Funding Company, LLC, as Servicer as Servicer <F1>
      h) SunTrust Mortgage, Inc., as Servicer <F1>
      i) U.S. Bank, National Association, as Custodian <F1>
      j) Washington Mutual Bank, as Servicer <F1>
      k) Wells Fargo Bank, N.A., as Servicer <F1>
      l) Wells Fargo Bank, N.A., as Master Servicer <F1>
      m) Wells Fargo Bank, N.A., as Securities Administrator <F1>
      n) ZC Sterling Insurance Agency, Inc. as Sub-Contractor for SunTrust Mortgage, Inc. <F1>
      o) ZC Sterling Insurance Agency, Inc. as Sub-Contractor for Wells Fargo Bank, N.A. <F1>

      </TABLE>

     (35) Servicer compliance statement.

      <TABLE>

      
         <c>

      a) Bank of America, National Association, as Servicer <F1>
      b) GMAC Mortgage, LLC f/k/a GMAC Mortgage Corporation, as Servicer <F1>
      c) National City Mortgage Co., as Servicer <F1>
      d) Residential Funding Company, LLC, as Servicer as Servicer <F1>
      e) SunTrust Mortgage, Inc., as Servicer <F1>
      f) Washington Mutual Bank, as Servicer <F1>
      g) Wells Fargo Bank, N.A., as Servicer <F1>
      h) Wells Fargo Bank, N.A., as Master Servicer <F1>
      i) Wells Fargo Bank, N.A., as Securities Administrator <F1>

      </TABLE>

   (b) Not applicable.

   (c) Omitted.


  <F1> Filed herewith.




                                SIGNATURES

  Pursuant to the requirements of Section 13 or 15(d) 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.



    Banc of America Funding 2006-1 Trust
    (Issuing Entity)

    Wells Fargo Bank, N.A.
    (Master Servicer)

    /s/ Chris Regnier
    Chris Regnier, Vice President
    (senior officer in charge of the servicing function of the master servicer)

    Date:      May 30, 2008


  Exhibit Index

  Exhibit No.

          4.1  Pooling and Servicing Agreement, dated January 31, 2006, by and
               among Banc of America Funding Corporation, Wells Fargo Bank, N.A.
               and U.S. Bank National Association (including exhibits),
               incorporated by reference from Exhibit 4.1 of the issuing
               entity's Current Report on Form 8-K filed on February 16, 2006.

          10.1 Mortgage Loan Purchase Agreement, dated January 31, 2006, between
               Banc of America Funding Corporation and Bank of America, National
               Association (including exhibits), incorporated by reference from
               Exhibit 10.1 of the issuing entity's Current Report on Form 8-K
               filed on February 16, 2006.

          10.2 Servicing Agreement, dated January 31, 2006, between Banc of
               America Funding Corporation and Bank of America, National
               Association (including exhibits), incorporated by reference from
               Exhibit 10.2 of the issuing entity's Current Report on Form 8-K
               filed on February 16, 2006.

          10.3 (A) Master Seller's Warranties and Servicing Agreement, dated as
               of March 1, 2005 (as amended and restated on December 1, 2005) by
               and between Bank of America, National Association and Wells Fargo
               Bank, N.A., incorporated by reference from Exhibit 10.3(A)
               of the issuing entity's Current Report on Form 8-K filed on
               February 16, 2006.

               (B) Master Mortgage Loan Purchase Agreement, dated as of March 1,
               2005 (as amended and restated on December 1, 2005) by and between
               Bank of America, National Association and Wells Fargo Bank, N.A.,
               incorporated by reference from Exhibit 10.3(B) of the
               issuing entity's Current Report on Form 8-K filed on February 16,
               2006.

               (C) Assignment, Assumption and Recognition Agreement, dated
               January 31, 2006, among Bank of America, National Association,
               Banc of America Funding Corporation, U.S. Bank National
               Association and Wells Fargo Bank, N.A., incorporated by reference
               from Exhibit 10.3(C) of the issuing entity's Current Report on
               Form 8-K filed on February 16, 2006.

          10.4 (A) Standard Terms and Provisions of Sale and Servicing
               Agreement, dated as of November 1, 2004, by and between Bank of
               America, National Association and Residential Funding
               Corporation, incorporated by reference from Exhibit 10.4(A) of
               the issuing entity's Current Report on Form 8-K filed on
               February 16, 2006.

               (B) Regulation AB Addendum, dated as of January 1, 2006, by and
               between Residential Funding Corporation and Bank of America,
               National Association, incorporated by reference from Exhibit
               10.4(B) of the issuing entity's Current Report on Form 8-K filed
               on February 16, 2006.

               (C) Assignment Assumption and Recognition Agreement, dated
               January 31, 2006, among Bank of America, National Association,
               Banc of America Funding Corporation, U.S. Bank National
               Association and Wells Fargo Bank, N.A., incorporated by reference
               from Exhibit 10.4(C) of the issuing entity's Current Report on
               Form 8-K filed on February 16, 2006.

          10.5 (A) Mortgage Loan Purchase and Sale Agreement (Amended and
               Restated), dated as of July 1, 2003, by and among Washington
               Mutual Bank fsb, Washington Mutual Bank and Bank of America,
               National Association (as successor in interest to Banc of America
               Mortgage Capital Corporation ) (as amended), incorporated by
               reference from Exhibit 10.5(A) of the issuing entity's Current
               Report on Form 8-K filed on February 16, 2006.

               (B) Master Assignment, Assumption and Recognition Agreement,
               dated as of July 1, 2004, by and among Banc of America Mortgage
               Capital Corporation, Bank of America, National Association and
               Washington Mutual Bank, incorporated by reference from Exhibit
               10.5(B) of the issuing entity's Current Report on Form 8-K filed
               on February 16, 2006.

               (C) Regulation AB Amendment to the Mortgage Loan Purchase and
               Sale Agreement, dated as of January 1, 2006, by and among
               Washington Mutual Bank fsb, Washington Mutual Bank and Bank of
               America, National Association, incorporated by reference from
               Exhibit 10.5(C) of the issuing entity's Current Report on Form
               8-K filed on February 16, 2006.

               (D) Servicing Agreement (Amended and Restated), dated as of July
               1, 2003, by and between Bank of America, National Association and
               Washington Mutual Bank (as amended), incorporated by reference
               from Exhibit 10.5(D) of the issuing entity's Current Report on
               Form 8-K filed on February 16, 2006.

               (E) Regulation AB Amendment to the Servicing Agreement, dated as
               of January 1, 2006, by and between Washington Mutual Bank and
               Bank of America, National Association, incorporated by reference
               from Exhibit 10.5(E) of the issuing entity's Current Report on
               Form 8-K filed on February 16, 2006.

               (F) Assignment, Assumption and Recognition Agreement, dated
               January 31, 2006, among Bank of America, National Association,
               Banc of America Funding Corporation, U.S. Bank National
               Association and Wells Fargo Bank, N.A., incorporated by reference
               from Exhibit 10.5(F) of the issuing entity's Current Report on
               Form 8-K filed on February 16, 2006.

    (31) Rule 13a-14(d)/15d-14(d) Certifications.

    (33) Reports on assessment of compliance with servicing criteria for
         asset-backed securities.



      <TABLE>

      
         <c>
      a) Assurant Inc. as Sub-Contractor for Washington Mutual Bank
      b) Bank of America, National Association, as Servicer
      c) GMAC Mortgage, LLC f/k/a GMAC Mortgage Corporation, as Servicer
      d) National City Mortgage Co., as Servicer
      e) Regulus Group LLC as Sub-Contractor for National City Mortgage Co.
      f) Regulus Group LLC as Sub-Contractor for Wells Fargo Bank, N.A.
      g) Residential Funding Company, LLC, as Servicer as Servicer
      h) SunTrust Mortgage, Inc., as Servicer
      i) U.S. Bank, National Association, as Custodian
      j) Washington Mutual Bank, as Servicer
      k) Wells Fargo Bank, N.A., as Servicer
      l) Wells Fargo Bank, N.A., as Master Servicer
      m) Wells Fargo Bank, N.A., as Securities Administrator
      n) ZC Sterling Insurance Agency, Inc. as Sub-Contractor for SunTrust Mortgage, Inc.
      o) ZC Sterling Insurance Agency, Inc. as Sub-Contractor for Wells Fargo Bank, N.A.

      </TABLE>

     (34) Attestation reports on assessment of compliance with servicing
          criteria for asset-backed securities.

      <TABLE>

      
        <c>
      a) Assurant Inc. as Sub-Contractor for Washington Mutual Bank
      b) Bank of America, National Association, as Servicer
      c) GMAC Mortgage, LLC f/k/a GMAC Mortgage Corporation, as Servicer
      d) National City Mortgage Co., as Servicer
      e) Regulus Group LLC as Sub-Contractor for National City Mortgage Co.
      f) Regulus Group LLC as Sub-Contractor for Wells Fargo Bank, N.A.
      g) Residential Funding Company, LLC, as Servicer as Servicer
      h) SunTrust Mortgage, Inc., as Servicer
      i) U.S. Bank, National Association, as Custodian
      j) Washington Mutual Bank, as Servicer
      k) Wells Fargo Bank, N.A., as Servicer
      l) Wells Fargo Bank, N.A., as Master Servicer
      m) Wells Fargo Bank, N.A., as Securities Administrator
      n) ZC Sterling Insurance Agency, Inc. as Sub-Contractor for SunTrust Mortgage, Inc.
      o) ZC Sterling Insurance Agency, Inc. as Sub-Contractor for Wells Fargo Bank, N.A.

      </TABLE>

     (35) Servicer compliance statement.

      <TABLE>

      
         <c>

      a) Bank of America, National Association, as Servicer
      b) GMAC Mortgage, LLC f/k/a GMAC Mortgage Corporation, as Servicer
      c) National City Mortgage Co., as Servicer
      d) Residential Funding Company, LLC, as Servicer as Servicer
      e) SunTrust Mortgage, Inc., as Servicer
      f) Washington Mutual Bank, as Servicer
      g) Wells Fargo Bank, N.A., as Servicer
      h) Wells Fargo Bank, N.A., as Master Servicer
      i) Wells Fargo Bank, N.A., as Securities Administrator

      </TABLE>