Exhibit 99.2
Exhibit C to Indenture Supplement to Indenture



SCHEDULE TO MONTHLY NOTEHOLDERS' STATEMENT

BAseries

BA CREDIT CARD TRUST
____________________________________________

MONTHLY PERIOD ENDING NOVEMBER 30, 2010
____________________________________________


Reference is made to the Third Amended and Restated Series 2001-D Supplement (the "Series 2001-D Supplement"), dated as of March 2, 2009, among BA Credit Card Funding, LLC as Transferor, FIA Card Services, National Association as Servicer, and The Bank of New York Mellon, as Trustee, the Second Amended and Restated Indenture (the "Indenture"), dated as of October 20, 2006 and the Amended and Restated BAseries Indenture Supplement (the "Indenture Supplement"), dated as of  June 10, 2006, each between BA Credit Card Trust, as Issuer, and The Bank of New York Mellon, as Indenture Trustee. Terms used herein and not defined herein have the meanings ascribed to them in the Third Amended and Restated 2001-D Supplement, the Second Amended and Restated Indenture and the Amended and Restated BAseries Indenture Supplement, as applicable.

The following computations are prepared with respect to the Transfer Date of December 14, 2010 and with respect to the performance of the Trust during the related Monthly Period.

Terms and abbreviations used in this report and not otherwise defined herein have the meanings set forth in the certain program documents for the BA Master Credit Card Trust II and the BA Credit Card Trust.  Each of these agreements has been included as an exhibit to a report on Form 8-K filed by BA Credit Card Funding, LLC, the BA Master Credit Card Trust II and the BA Credit Card Trust, with the Securities and Exchange Commission ("SEC") under File Nos. 0001370238, 0000936988 and 0001128250, respectively, on October 20, 2006 or March 2, 2009, or included as an exhibit to a report on Form 8-K filed by FIA Card Services, National Association, the BA Master Credit Card Trust II and the BA Credit Card Trust, with the SEC under File Nos. 0000838440, 0000936988 and 0001128250, respectively, on June 13, 2006.




A.  
In accordance with Section 3.01 of the Amended and Restated BAseries Indenture Supplement dated as of June 10, 2006, between BA Credit Card Trust and The Bank of New York Mellon, BAseries Available Funds shall be applied in the priority described in the chart below. This chart is only an overview of the application and priority of payments of BAseries Available Funds. For a more detailed description, please see the Amended and Restated BAseries Indenture Supplement as included in Exhibit 4.5 to Registrant's Form 8-K filed with SEC on June 13, 2006.

Priority of Payments
BAseries Available Funds



 
B.
Targeted deposits to Interest Funding sub-Accounts:

 
Targeted Deposit to Interest Funding sub-Account for applicable
Monthly Period
  
Actual Deposit to Interest Funding sub-Account for applicable Monthly Period
  
Shortfall from earlier Monthly Periods
  
Interest Funding sub-account Balance prior to
Withdrawals*
  
Interest Funding sub-Account Earnings
Class A:
          
Class A(2001-2)
$209,766.67
$209,766.67
$0.00
$209,766.67
$0.00
Class A(2001-Emerald)
$0.00
$0.00
$0.00
$0.00
$0.00
Class A(2002-2)
$315,445.20
$315,445.20
$0.00
$315,445.20
$25.45
Class A(2002-3)
$308,400.00
$308,400.00
$0.00
$308,400.00
$0.00
Class A(2003-10)
$213,933.33
$213,933.33
$0.00
$213,933.33
$0.00
Class A(2004-1)
$315,318.62
$315,318.62
$0.00
$620,126.62
$20.12
Class A(2004-2)
$201,720.00
$201,720.00
$0.00
$201,720.00
$0.00
Class A(2004-3)
$299,506.67
$299,506.67
$0.00
$299,506.67
$0.00
Class A(2004-5)
$387,593.25
$387,593.25
$0.00
$387,593.25
$32.24
Class A(2004-6)
$163,933.33
$163,933.33
$0.00
$163,933.33
$0.00
Class A(2004-8)
$168,100.00
$168,100.00
$0.00
$168,100.00
$0.00
Class A(2004-9)
$228,499.14
$228,499.14
$0.00
$228,499.14
$0.00
Class A(2005-2)
$138,933.33
$138,933.33
$0.00
$138,933.33
$0.00
Class A(2005-10)
$104,480.00
$104,480.00
$0.00
$104,480.00
$0.00
Class A(2005-11)
$122,266.67
$122,266.67
$0.00
$122,266.67
$0.00
Class A(2006-2)
$143,660.00
$143,660.00
$0.00
$143,660.00
$0.00
Class A(2006-5)
$182,840.00
$182,840.00
$0.00
$182,840.00
$0.00
Class A(2006-6)
$472,400.00
$472,400.00
$0.00
$472,400.00
$0.00
Class A(2006-7)
$91,700.00
$91,700.00
$0.00
$91,700.00
$0.00
Class A(2006-8)
$171,245.00
$171,245.00
$0.00
$171,245.00
$0.00
Class A(2006-11)
$122,824.00
$122,824.00
$0.00
$122,824.00
$0.00
Class A(2006-12)
$227,866.67
$227,866.67
$0.00
$227,866.67
$0.00
Class A(2006-13)
$62,663.33
$62,663.33
$0.00
$62,663.33
$0.00
Class A(2006-14)
$352,620.00
$352,620.00
$0.00
$352,620.00
$0.00
Class A(2006-15)
$211,200.00
$211,200.00
$0.00
$211,200.00
$0.00
Class A(2006-16)
$3,933,333.33
$3,933,333.33
$0.00
$3,933,333.33
$0.00
Class A(2007-1)
$2,154,166.67
$2,154,166.67
$0.00
$2,154,166.67
$0.00
Class A(2007-2)
$569,666.67
$569,666.67
$0.00
$569,666.67
$0.00
Class A(2007-3)
$117,351.33
$117,351.33
$0.00
$117,351.33
$0.00
Class A(2007-4)
$73,360.00
$73,360.00
$0.00
$73,360.00
$0.00
Class A(2007-5)
$83,104.17
$83,104.17
$0.00
$83,104.17
$0.00
Class A(2007-6)
$195,900.00
$195,900.00
$0.00
$195,900.00
$0.00
Class A(2007-8)
$2,329,166.67
$2,329,166.67
$0.00
$2,329,166.67
$0.00
Class A(2007-9)
$305,666.67
$305,666.67
$0.00
$305,666.67
$0.00
Class A(2007-10)
$202,150.00
$202,150.00
$0.00
$202,150.00
$0.00
Class A(2007-11)
$107,813.33
$107,813.33
$0.00
$107,813.33
$0.00
Class A(2007-14)
$784,040.00
$784,040.00
$0.00
$784,040.00
$0.00
Class A(2007-15)
$729,156.67
$729,156.67
$0.00
$729,156.67
$0.00
Class A(2008-2)
$1,618,166.67
$1,618,166.67
$0.00
$1,618,166.67
$0.00
Class A(2008-4)
$702,712.00
$702,712.00
$0.00
$702,712.00
$0.00
Class A(2008-5)
$1,695,680.00
$1,695,680.00
$0.00
$1,695,680.00
$0.00
Class A(2008-6)
$605,600.00
$605,600.00
$0.00
$605,600.00
$0.00
Class A(2008-7)
$933,576.67
$933,576.67
$0.00
$933,576.67
$0.00
Class A(2008-8)
$1,169,533.33
$1,169,533.33
$0.00
$1,169,533.33
$0.00
Class A(2008-10)
$647,266.67
$647,266.67
$0.00
$647,266.67
$0.00
Class A(2010-1)
$415,080.00
$415,080.00
$0.00
$415,080.00
$0.00
Class A(2010-2)
$839,066.67
$839,066.67
$0.00
$839,066.67
$0.00
Class A Total:
$25,428,472.73
$25,428,472.73
$0.00
$25,733,280.73
$77.81
           
Class B:
          
Class B(2003-4)
$278,152.10
$278,152.10
$0.00
$843,728.01
$47.56
Class B(2004-1)
$1,297,916.67
$1,297,916.67
$0.00
$1,297,916.67
$0.00
Class B(2004-2)
$80,430.00
$80,430.00
$0.00
$80,430.00
$0.00
Class B(2005-1)
$56,608.33
$56,608.33
$0.00
$56,608.33
$0.00
Class B(2005-3)
$77,801.04
$77,801.04
$0.00
$77,801.04
$0.00
Class B(2006-1)
$98,633.33
$98,633.33
$0.00
$98,633.33
$0.00
Class B(2006-2)
$184,766.67
$184,766.67
$0.00
$184,766.67
$0.00
Class B(2007-2)
$94,466.67
$94,466.67
$0.00
$94,466.67
$0.00
Class B(2007-3)
$66,126.67
$66,126.67
$0.00
$66,126.67
$0.00
Class B(2008-1)
$292,240.00
$292,240.00
$0.00
$292,240.00
$0.00
Class B(2008-2)
$1,220,040.00
$1,220,040.00
$0.00
$1,220,040.00
$0.00
Class B(2010-1)
$0.00
$0.00
$0.00
$0.00
$0.00
Class B Total:
$3,747,181.48
$3,747,181.48
$0.00
$4,312,757.39
$47.56
           
Class C:
          
Class C(2002-1)
$1,416,666.67
$1,416,666.67
$0.00
$1,416,666.67
$0.00
Class C(2002-3)
$267,240.00
$267,240.00
$0.00
$267,240.00
$0.00
Class C(2002-6)
$93,893.33
$93,893.33
$0.00
$93,893.33
$0.00
Class C(2002-7)
$279,166.67
$279,166.67
$0.00
$279,166.67
$0.00
Class C(2003-4)
$593,560.56
$593,560.56
$0.00
$593,560.56
$43.73
Class C(2003-7)
$133,620.00
$133,620.00
$0.00
$133,620.00
$0.00
Class C(2004-1)
$172,240.00
$172,240.00
$0.00
$172,240.00
$0.00
Class C(2004-2)
$264,330.00
$264,330.00
$0.00
$264,330.00
$0.00
Class C(2006-1)
$196,420.00
$196,420.00
$0.00
$196,420.00
$0.00
Class C(2006-2)
$103,770.00
$103,770.00
$0.00
$103,770.00
$0.00
Class C(2006-3)
$113,216.67
$113,216.67
$0.00
$113,216.67
$0.00
Class C(2006-5)
$163,360.00
$163,360.00
$0.00
$163,360.00
$0.00
Class C(2006-6)
$127,800.00
$127,800.00
$0.00
$127,800.00
$0.00
Class C(2007-1)
$135,860.00
$135,860.00
$0.00
$135,860.00
$0.00
Class C(2008-1)
$271,120.00
$271,120.00
$0.00
$271,120.00
$0.00
Class C(2008-2)
$531,680.00
$531,680.00
$0.00
$531,680.00
$0.00
Class C(2008-5)
$1,146,621.67
$1,146,621.67
$0.00
$1,146,621.67
$0.00
Class C(2010-1)
$0.00
$0.00
$0.00
$0.00
$0.00
Class C Total:
$6,010,565.57
$6,010,565.57
$0.00
$6,010,565.57
$43.73
           
Total:
$35,186,219.78
$35,186,219.78
$0.00
$36,056,603.69
$169.10
           
* The Interest Funding Account Balance for Class A (2001-Emerald) reflects activity as of the end of the Monthly Period.


C.  
Interest to be paid on the corresponding Payment Date:*

 
CUSIP Number
  
Interest Payment Date
  
Interest Rate
  
Amount of interest to be paid on corresponding Interest Payment Date
Class A:
        
Class A(2001-2)
55264TAE1
December 15, 2010
0.5034400%
$209,766.67
Class A(2002-3)
55264TAT8
December 15, 2010
0.4934400%
$308,400.00
Class A(2003-10)
55264TCF6
December 15, 2010
0.5134400%
$213,933.33
Class A(2004-2)
55264TCK5
December 15, 2010
0.4034400%
$201,720.00
Class A(2004-3)
55264TCL3
December 15, 2010
0.5134400%
$299,506.67
Class A(2004-6)
55264TCQ2
December 15, 2010
0.3934400%
$163,933.33
Class A(2004-8)
55264TCU3
December 15, 2010
0.4034400%
$168,100.00
Class A(2004-9)
020110562
December 15, 2010
0.4074400%
$228,499.14
Class A(2005-2)
55264TCX7
December 15, 2010
0.3334400%
$138,933.33
Class A(2005-10)
55264TDM0
December 15, 2010
0.3134400%
$104,480.00
Class A(2005-11)
55264TDN8
December 15, 2010
0.2934400%
$122,266.67
Class A(2006-2)
55264TDS7
December 15, 2010
0.3134400%
$143,660.00
Class A(2006-5)
55264TDX6
December 15, 2010
0.3134400%
$182,840.00
Class A(2006-6)
05522RAA6
December 15, 2010
0.2834400%
$472,400.00
Class A(2006-7)
05522RAB4
December 15, 2010
0.2934400%
$91,700.00
Class A(2006-8)
05522RAC2
December 15, 2010
0.2834400%
$171,245.00
Class A(2006-11)
05522AAB1
December 15, 2010
0.2834400%
$122,824.00
Class A(2006-12)
05522RAL2
December 15, 2010
0.2734400%
$227,866.67
Class A(2006-13)
05522RANB
December 15, 2010
0.2734400%
$62,663.33
Class A(2006-14)
05522RAP3
December 15, 2010
0.3134400%
$352,620.00
Class A(2006-15)
05522RAQ1
December 15, 2010
0.2534400%
$211,200.00
Class A(2006-16)
05522RAR9
December 15, 2010
4.7200000%
$3,933,333.33
Class A(2007-1)
05522RAS7
December 15, 2010
5.1700000%
$2,154,166.67
Class A(2007-2)
05522RAW8
December 15, 2010
0.2734400%
$569,666.67
Class A(2007-3)
05522AAC9
December 15, 2010
0.2734400%
$117,351.33
Class A(2007-4)
05522AA07
December 15, 2010
0.2934400%
$73,360.00
Class A(2007-5)
  
December 15, 2010
0.2355400%
$83,104.17
Class A(2007-6)
05522RAZ1
December 15, 2010
0.3134400%
$195,900.00
Class A(2007-8)
05522RBD9
December 15, 2010
5.5900000%
$2,329,166.67
Class A(2007-9)
05522RBE7
December 15, 2010
0.2934400%
$305,666.67
Class A(2007-10)
05522RBF4
December 15, 2010
0.3234400%
$202,150.00
Class A(2007-11)
05522RBG2
December 15, 2010
0.3234400%
$107,813.33
Class A(2007-14)
05522RBP2
December 15, 2010
0.5534400%
$784,040.00
Class A(2007-15)
05522RBQ0
December 15, 2010
0.6034400%
$729,156.67
Class A(2008-2)
05522RBW7
December 15, 2010
1.5534400%
$1,618,166.67
Class A(2008-4)
05522RBY3
December 15, 2010
1.6534400%
$702,712.00
Class A(2008-5)
05522RCB2
December 15, 2010
1.4534400%
$1,695,680.00
Class A(2008-6)
05522RCC0
December 15, 2010
1.4534400%
$605,600.00
Class A(2008-7)
05522RCD8
December 15, 2010
0.9534400%
$933,576.67
Class A(2008-8)
05522RCF3
December 15, 2010
1.4034400%
$1,169,533.33
Class A(2008-10)
05522RCJ5
December 15, 2010
1.5534400%
$647,266.67
Class A(2010-1)
05522RCP1
December 15, 2010
0.5534400%
$415,080.00
Class A(2010-2)
  
December 15, 2010
0.5034400%
$839,066.67
Class A Total:
      
$24,410,115.66
         
Class B:
        
Class B(2003-4)
017754718
December 15, 2010
1.0064300%
$843,728.01
Class B(2004-1)
55264TCN9
December 15, 2010
4.4500000%
$1,297,916.67
Class B(2004-2)
55264TCT6
December 15, 2010
0.6434400%
$80,430.00
Class B(2005-1)
55264TDA6
December 15, 2010
0.5434400%
$56,608.33
Class B(2005-3)
023409135
December 15, 2010
0.6184400%
$77,801.04
Class B(2006-1)
55264TDR9
December 15, 2010
0.4734400%
$98,633.33
Class B(2006-2)
  
December 15, 2010
0.4434400%
$184,766.67
Class B(2007-2)
05522RAV0
December 15, 2010
0.4534400%
$94,466.67
Class B(2007-3)
05522RAY4
December 15, 2010
0.4534400%
$66,126.67
Class B(2008-1)
05522RBR8
December 15, 2010
1.7534400%
$292,240.00
Class B(2008-2)
05522RBU1
December 15, 2010
3.2534400%
$1,220,040.00
Class B Total:
      
$4,312,757.39
         
Class C:
        
Class C(2002-1)
55264TAS0
December 15, 2010
6.8000000%
$1,416,666.67
Class C(2002-3)
55264TAY7
December 15, 2010
1.6034400%
$267,240.00
Class C(2002-6)
55264TBH3
December 15, 2010
2.2534400%
$93,893.33
Class C(2002-7)
55264TBJ9
December 15, 2010
6.7000000%
$279,166.67
Class C(2003-7)
55264TCG4
December 15, 2010
1.6034400%
$133,620.00
Class C(2004-1)
55264TCM1
December 15, 2010
1.0334400%
$172,240.00
Class C(2004-2)
55264TCR0
December 15, 2010
1.1534400%
$264,330.00
Class C(2006-1)
55264TDQ1
December 15, 2010
0.6734400%
$196,420.00
Class C(2006-2)
55264TDT5
December 15, 2010
0.5534400%
$103,770.00
Class C(2006-3)
55264TDV0
December 15, 2010
0.5434400%
$113,216.67
Class C(2006-5)
05522RAD0
December 15, 2010
0.6534400%
$163,360.00
Class C(2006-6)
  
December 15, 2010
0.6134400%
$127,800.00
Class C(2007-1)
05522RAU2
December 15, 2010
0.5434400%
$135,860.00
Class C(2008-1)
05522RBT4
December 15, 2010
3.2534400%
$271,120.00
Class C(2008-2)
05522RBV9
December 15, 2010
4.2534400%
$531,680.00
Class C(2008-5)
05522RCH9
December 15, 2010
5.0034400%
$1,146,621.67
Class C Total:
      
$5,417,005.01
         
Total:
      
$34,139,878.06
         
* For Interest Payment information on the Emerald Note program, refer to Exhibit B to the Class A(2001-Emerald) Terms Document.


 
D.
Targeted deposits to Class C Reserve sub-Accounts:

 
Targeted Deposit to Class C Reserve sub-Account for applicable Monthly Period
  
Actual Deposit to Class C Reserve sub-Account for applicable Monthly Period
  
Class C Reserve sub-Account Balance on Transfer Date prior to withdrawals
  
Class C Reserve sub-Account Earnings
  
Amount of interest to be paid on corresponding Interest Payment Date
           
NOTHING TO REPORT



E.  
Withdrawals to be made from the Class C Reserve sub-Accounts on the corresponding Transfer Date:

 
Targeted Deposit to Withdrawals for Interest
  
Actual Deposit to Withdrawals for Principal
  
Class C Reserve Class C Reserve sub-Account Balance on Transfer Date after withdrawals
       
NOTHING TO REPORT



F.  
Targeted deposits to Principal Funding sub-Accounts:

 
Targeted Deposit to Principal Funding sub-Account for applicable Monthly Period
  
Actual Deposit to Principal Funding sub-Account for applicable Monthly Period
  
Shortfall from earlier Monthly Periods
  
Principal Funding sub-Account Balance on Transfer Date
  
Principal Funding sub-Account Earnings
           
Class A(2005-11)
$500,000,000.00
$500,000,000.00
$0.00
$500,000,000.00
$0.00
Class A(2006-16)
$1,000,000,000.00
$1,000,000,000.00
$0.00
$1,000,000,000.00
$0.00
           
 



G.  
Principal to be paid on the corresponding Principal Payment Date:

 
CUSIP Number
  
Principal Payment Date
  
Amount of principal to be paid on corresponding Principal Payment Date
Class A:
      
Class A(2005-11)
55264TDN8
December 15, 2010
$500,000,000.00
Class A(2006-16)
05522RAR9
December 15, 2010
$1,000,000,000.00
Class A Total:
    
$1,500,000,000.00
       
       
       
Total:
    
$1,500,000,000.00
       
 

 
H.
Stated Principal Amount, Outstanding Dollar Principal Amount and Nominal Liquidation Amount for the related Monthly Period:

 
Initial Dollar Principal  Amount
  
Outstanding Principal
Amount
  
Adjusted Outstanding Principal Amount
  
Nominal Liquidation Amount
Class A:
        
Class A(2001-2)
$500,000,000.00
$500,000,000.00
$500,000,000.00
$500,000,000.00
Class A(2001-Emerald)
$0.00
$0.00
$0.00
$0.00
Class A(2002-2)
$656,175,000.00
$656,175,000.00
$656,175,000.00
$656,175,000.00
Class A(2002-3)
$750,000,000.00
$750,000,000.00
$750,000,000.00
$750,000,000.00
Class A(2003-10)
$500,000,000.00
$500,000,000.00
$500,000,000.00
$500,000,000.00
Class A(2004-1)
$752,760,000.00
$752,760,000.00
$752,760,000.00
$752,760,000.00
Class A(2004-2)
$600,000,000.00
$600,000,000.00
$600,000,000.00
$600,000,000.00
Class A(2004-3)
$700,000,000.00
$700,000,000.00
$700,000,000.00
$700,000,000.00
Class A(2004-5)
$1,015,240,000.00
$1,015,240,000.00
$1,015,240,000.00
$1,015,240,000.00
Class A(2004-6)
$500,000,000.00
$500,000,000.00
$500,000,000.00
$500,000,000.00
Class A(2004-8)
$500,000,000.00
$500,000,000.00
$500,000,000.00
$500,000,000.00
Class A(2004-9)
$672,980,000.00
$672,980,000.00
$672,980,000.00
$672,980,000.00
Class A(2005-2)
$500,000,000.00
$500,000,000.00
$500,000,000.00
$500,000,000.00
Class A(2005-10)
$400,000,000.00
$400,000,000.00
$400,000,000.00
$400,000,000.00
Class A(2005-11)
$500,000,000.00
$0.00
$0.00
$0.00
Class A(2006-2)
$550,000,000.00
$550,000,000.00
$550,000,000.00
$550,000,000.00
Class A(2006-5)
$700,000,000.00
$700,000,000.00
$700,000,000.00
$700,000,000.00
Class A(2006-6)
$2,000,000,000.00
$2,000,000,000.00
$2,000,000,000.00
$2,000,000,000.00
Class A(2006-7)
$375,000,000.00
$375,000,000.00
$375,000,000.00
$375,000,000.00
Class A(2006-8)
$725,000,000.00
$725,000,000.00
$725,000,000.00
$725,000,000.00
Class A(2006-11)
$520,000,000.00
$520,000,000.00
$520,000,000.00
$520,000,000.00
Class A(2006-12)
$1,000,000,000.00
$1,000,000,000.00
$1,000,000,000.00
$1,000,000,000.00
Class A(2006-13)
$275,000,000.00
$275,000,000.00
$275,000,000.00
$275,000,000.00
Class A(2006-14)
$1,350,000,000.00
$1,350,000,000.00
$1,350,000,000.00
$1,350,000,000.00
Class A(2006-15)
$1,000,000,000.00
$1,000,000,000.00
$1,000,000,000.00
$1,000,000,000.00
Class A(2006-16)
$1,000,000,000.00
$0.00
$0.00
$0.00
Class A(2007-1)
$500,000,000.00
$500,000,000.00
$500,000,000.00
$500,000,000.00
Class A(2007-2)
$2,500,000,000.00
$2,500,000,000.00
$2,500,000,000.00
$2,500,000,000.00
Class A(2007-3)
$515,000,000.00
$515,000,000.00
$515,000,000.00
$515,000,000.00
Class A(2007-4)
$300,000,000.00
$300,000,000.00
$300,000,000.00
$300,000,000.00
Class A(2007-5)
$396,927,017.00
$396,927,017.00
$396,927,017.00
$396,927,017.00
Class A(2007-6)
$750,000,000.00
$750,000,000.00
$750,000,000.00
$750,000,000.00
Class A(2007-8)
$500,000,000.00
$500,000,000.00
$500,000,000.00
$500,000,000.00
Class A(2007-9)
$1,250,000,000.00
$1,250,000,000.00
$1,250,000,000.00
$1,250,000,000.00
Class A(2007-10)
$750,000,000.00
$750,000,000.00
$750,000,000.00
$750,000,000.00
Class A(2007-11)
$400,000,000.00
$400,000,000.00
$400,000,000.00
$400,000,000.00
Class A(2007-14)
$1,700,000,000.00
$1,700,000,000.00
$1,700,000,000.00
$1,700,000,000.00
Class A(2007-15)
$1,450,000,000.00
$1,450,000,000.00
$1,450,000,000.00
$1,450,000,000.00
Class A(2008-2)
$1,250,000,000.00
$1,250,000,000.00
$1,250,000,000.00
$1,250,000,000.00
Class A(2008-4)
$510,000,000.00
$510,000,000.00
$510,000,000.00
$510,000,000.00
Class A(2008-5)
$1,400,000,000.00
$1,400,000,000.00
$1,400,000,000.00
$1,400,000,000.00
Class A(2008-6)
$500,000,000.00
$500,000,000.00
$500,000,000.00
$500,000,000.00
Class A(2008-7)
$1,175,000,000.00
$1,175,000,000.00
$1,175,000,000.00
$1,175,000,000.00
Class A(2008-8)
$1,000,000,000.00
$1,000,000,000.00
$1,000,000,000.00
$1,000,000,000.00
Class A(2008-10)
$500,000,000.00
$500,000,000.00
$500,000,000.00
$500,000,000.00
Class A(2010-1)
$900,000,000.00
$900,000,000.00
$900,000,000.00
$900,000,000.00
Class A(2010-2)
$2,000,000,000.00
$2,000,000,000.00
$2,000,000,000.00
$2,000,000,000.00
Class A Total:
$38,289,082,017.00
$36,789,082,017.00
$36,789,082,017.00
$36,789,082,017.00
         
Class B:
        
Class B(2003-4)
$331,650,000.00
$331,650,000.00
$331,650,000.00
$331,650,000.00
Class B(2004-1)
$350,000,000.00
$350,000,000.00
$350,000,000.00
$350,000,000.00
Class B(2004-2)
$150,000,000.00
$150,000,000.00
$150,000,000.00
$150,000,000.00
Class B(2005-1)
$125,000,000.00
$125,000,000.00
$125,000,000.00
$125,000,000.00
Class B(2005-3)
$150,962,500.00
$150,962,500.00
$150,962,500.00
$150,962,500.00
Class B(2006-1)
$250,000,000.00
$250,000,000.00
$250,000,000.00
$250,000,000.00
Class B(2006-2)
$500,000,000.00
$500,000,000.00
$500,000,000.00
$500,000,000.00
Class B(2007-2)
$250,000,000.00
$250,000,000.00
$250,000,000.00
$250,000,000.00
Class B(2007-3)
$175,000,000.00
$175,000,000.00
$175,000,000.00
$175,000,000.00
Class B(2008-1)
$200,000,000.00
$200,000,000.00
$200,000,000.00
$200,000,000.00
Class B(2008-2)
$450,000,000.00
$450,000,000.00
$450,000,000.00
$450,000,000.00
Class B(2010-1)
$3,350,000,000.00
$3,350,000,000.00
$3,350,000,000.00
$3,350,000,000.00
Class B Total:
$6,282,612,500.00
$6,282,612,500.00
$6,282,612,500.00
$6,282,612,500.00
         
Class C:
        
Class C(2002-1)
$250,000,000.00
$250,000,000.00
$250,000,000.00
$250,000,000.00
Class C(2002-3)
$200,000,000.00
$200,000,000.00
$200,000,000.00
$200,000,000.00
Class C(2002-6)
$50,000,000.00
$50,000,000.00
$50,000,000.00
$50,000,000.00
Class C(2002-7)
$50,000,000.00
$50,000,000.00
$50,000,000.00
$50,000,000.00
Class C(2003-4)
$327,560,000.00
$327,560,000.00
$327,560,000.00
$327,560,000.00
Class C(2003-7)
$100,000,000.00
$100,000,000.00
$100,000,000.00
$100,000,000.00
Class C(2004-1)
$200,000,000.00
$200,000,000.00
$200,000,000.00
$200,000,000.00
Class C(2004-2)
$275,000,000.00
$275,000,000.00
$275,000,000.00
$275,000,000.00
Class C(2006-1)
$350,000,000.00
$350,000,000.00
$350,000,000.00
$350,000,000.00
Class C(2006-2)
$225,000,000.00
$225,000,000.00
$225,000,000.00
$225,000,000.00
Class C(2006-3)
$250,000,000.00
$250,000,000.00
$250,000,000.00
$250,000,000.00
Class C(2006-5)
$300,000,000.00
$300,000,000.00
$300,000,000.00
$300,000,000.00
Class C(2006-6)
$250,000,000.00
$250,000,000.00
$250,000,000.00
$250,000,000.00
Class C(2007-1)
$300,000,000.00
$300,000,000.00
$300,000,000.00
$300,000,000.00
Class C(2008-1)
$100,000,000.00
$100,000,000.00
$100,000,000.00
$100,000,000.00
Class C(2008-2)
$150,000,000.00
$150,000,000.00
$150,000,000.00
$150,000,000.00
Class C(2008-5)
$275,000,000.00
$275,000,000.00
$275,000,000.00
$275,000,000.00
Class C(2010-1)
$1,975,000,000.00
$1,975,000,000.00
$1,975,000,000.00
$1,975,000,000.00
Class C Total:
$5,627,560,000.00
$5,627,560,000.00
$5,627,560,000.00
$5,627,560,000.00
         
Total:
$50,199,254,517.00
$48,699,254,517.00
$48,699,254,517.00
$48,699,254,517.00
         
 

I.  
Class A Usage of Class B and Class C Subordinated Amounts:

 
Class A Usage of Class B Subordinated Amount for this Monthly Period
  
Class A Usage of Class C Subordinated Amount for this Monthly Period
  
Cumulative Class A Usage of Class B Subordinated Amount
  
Cumulative Class A Usage of Class C Subordinated Amount
         
NOTHING TO REPORT



J.  
Class B Usage of Class C Subordinated Amounts:

 
Class B Usage of Class C Subordinated Amount for this Monthly Period
  
Cumulative Class B Usage of Class C Subordinated Amount
     
NOTHING TO REPORT



K.  
Nominal Liquidation Amount for Tranches of Notes Outstanding:

 
Beginning Nominal      Liquidation  Amount*
Increases from accretions on Principal for Discount
Notes
Increases from amounts withdrawn from the Principal Funding sub-Account in respect of Prefunding
Excess Amount
Reimbursements from
Available
Funds
Reductions due to reallocations of Available Principal
Amounts
Reductions due to Investor Charge-Offs
Reductions due to amounts on deposit in the Principal Funding sub-Account
Ending Nominal     
Liquidation Amount
Class A:
                
Class A(2001-2)
$500,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$500,000,000.00
Class A(2001-Emerald)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Class A(2002-2)
$656,175,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$656,175,000.00
Class A(2002-3)
$750,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$750,000,000.00
Class A(2003-10)
$500,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$500,000,000.00
Class A(2004-1)
$752,760,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$752,760,000.00
Class A(2004-2)
$600,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$600,000,000.00
Class A(2004-3)
$700,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$700,000,000.00
Class A(2004-5)
$1,015,240,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,015,240,000.00
Class A(2004-6)
$500,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$500,000,000.00
Class A(2004-8)
$500,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$500,000,000.00
Class A(2004-9)
$672,980,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$672,980,000.00
Class A(2005-2)
$500,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$500,000,000.00
Class A(2005-10)
$400,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$400,000,000.00
Class A(2005-11)
$500,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$500,000,000.00
$0.00
Class A(2006-2)
$550,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$550,000,000.00
Class A(2006-5)
$700,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$700,000,000.00
Class A(2006-6)
$2,000,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$2,000,000,000.00
Class A(2006-7)
$375,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$375,000,000.00
Class A(2006-8)
$725,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$725,000,000.00
Class A(2006-11)
$520,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
  
$520,000,000.00
Class A(2006-12)
$1,000,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,000,000,000.00
Class A(2006-13)
$275,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$275,000,000.00
Class A(2006-14)
$1,350,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,350,000,000.00
Class A(2006-15)
$1,000,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,000,000,000.00
Class A(2006-16)
$1,000,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,000,000,000.00
$0.00
Class A(2007-1)
$500,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$500,000,000.00
Class A(2007-2)
$2,500,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$2,500,000,000.00
Class A(2007-3)
$515,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$515,000,000.00
Class A(2007-4)
$300,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$300,000,000.00
Class A(2007-5)
$396,927,017.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$396,927,017.00
Class A(2007-6)
$750,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$750,000,000.00
Class A(2007-8)
$500,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$500,000,000.00
Class A(2007-9)
$1,250,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,250,000,000.00
Class A(2007-10)
$750,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$750,000,000.00
Class A(2007-11)
$400,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$400,000,000.00
Class A(2007-14)
$1,700,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,700,000,000.00
Class A(2007-15)
$1,450,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,450,000,000.00
Class A(2008-2)
$1,250,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,250,000,000.00
Class A(2008-4)
$510,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$510,000,000.00
Class A(2008-5)
$1,400,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,400,000,000.00
Class A(2008-6)
$500,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$500,000,000.00
Class A(2008-7)
$1,175,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,175,000,000.00
Class A(2008-8)
$1,000,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,000,000,000.00
Class A(2008-10)
$500,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$500,000,000.00
Class A(2010-1)
$900,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$900,000,000.00
Class A(2010-2)
$2,000,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$2,000,000,000.00
Class A Total:
$38,289,082,017.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,500,000,000.00
$36,789,082,017.00
                 
Class B:
                
Class B(2003-4)
$331,650,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$331,650,000.00
Class B(2004-1)
$350,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$350,000,000.00
Class B(2004-2)
$150,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$150,000,000.00
Class B(2005-1)
$125,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$125,000,000.00
Class B(2005-3)
$150,962,500.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$150,962,500.00
Class B(2006-1)
$250,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$250,000,000.00
Class B(2006-2)
$500,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$500,000,000.00
Class B(2007-2)
$250,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$250,000,000.00
Class B(2007-3)
$175,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$175,000,000.00
Class B(2008-1)
$200,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$200,000,000.00
Class B(2008-2)
$450,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$450,000,000.00
Class B(2010-1)
$3,350,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,350,000,000.00
Class B Total:
$6,282,612,500.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$6,282,612,500.00
                 
Class C:
                
Class C(2002-1)
$250,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$250,000,000.00
Class C(2002-3)
$200,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$200,000,000.00
Class C(2002-6)
$50,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$50,000,000.00
Class C(2002-7)
$50,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$50,000,000.00
Class C(2003-4)
$327,560,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$327,560,000.00
Class C(2003-7)
$100,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$100,000,000.00
Class C(2004-1)
$200,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$200,000,000.00
Class C(2004-2)
$275,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$275,000,000.00
Class C(2006-1)
$350,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$350,000,000.00
Class C(2006-2)
$225,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$225,000,000.00
Class C(2006-3)
$250,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$250,000,000.00
Class C(2006-5)
$300,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$300,000,000.00
Class C(2006-6)
$250,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$250,000,000.00
Class C(2007-1)
$300,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$300,000,000.00
Class C(2008-1)
$100,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$100,000,000.00
Class C(2008-2)
$150,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$150,000,000.00
Class C(2008-5)
$275,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$275,000,000.00
Class C(2010-1)
$1,975,000,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,975,000,000.00
Class C Total:
$5,627,560,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$5,627,560,000.00
                 
Total:
$50,199,254,517.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,500,000,000.00
$48,699,254,517.00
                 
* The Beginning Nominal Liquidation Amount for Class A(2001-Emerald) is reported as of the end of the Monthly Period.



L.  
Excess Available Funds and 3 Month Excess Available Funds:

Excess Available Funds
$1,203,495,457.18
Is 3 Month Excess Available Funds < 0 ? (Yes/No)
No


M.  
Other Performance Triggers

   
Has a Class C Reserve sub-Account funding trigger occurred?   (Yes/No)
No


IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Monthly Noteholders' Statement this 8th day of December, 2010.



 
FIA CARD SERVICES, NATIONAL ASSOCIATION,
 
Servicer
 
 
By:  /s/Stephanie L. Vincent
 
Name:   Stephanie L. Vincent
 
Title:  Vice President
 
 
  2001-D