Exhibit 99.1 EXHIBIT C to the Supplement to PSA
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 2001-D
BA CREDIT CARD FUNDING, LLC
BA MASTER CREDIT CARD TRUST II
_______________________________________________________________________________
MONTHLY PERIOD ENDING FEBRUARY 29, 2008
_______________________________________________________________________________
The information which is required to be prepared with respect to the Transfer Date of March 14, 2008 and with
respect to the performance of the Trust during the related Monthly Period.
Capitalized terms used in this Statement have their respective meaning set forth in the Second Amended and
Restated Pooling and Servicing Agreement.
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.
A. Information Regarding the Current Monthly Distribution
1. The amount of the current monthly distribution which constitutes
Available Funds $ 1,219,252,242.67
________________________________
2. The amount of the current monthly distribution which constitutes
Available Investor Principal Collections $ 3,065,059,093.56
________________________________
B. Information Regarding the Trust Assets
1. Collection of Principal Receivables
(a) The aggregate amount of Collections of Principal
Receivables processed during the related Monthly Period
and allocated to Series 2001-D $ 12,084,488,015.23
________________________________
2. Collection of Finance Charge Receivables
(a) The aggregate amount of Collections of Finance Charge
Receivables processed during the related Monthly Period
and allocated to Series 2001-D $ 1,117,971,701.13
________________________________
C-1
3. Principal Receivables in the Trust
(a) The aggregate amount of Principal Receivables in the Trust
as of the end of the day on the last day of the related
Monthly Period $ 99,421,454,419.62
________________________________
(b) The amount of Principal Receivables in the Trust
represented by the Investor Interest of Series 2001-D as
of the end of the day on the last day of the related
Monthly Period $ 80,450,304,517.00
________________________________
(c) The Floating Allocation Investor Interest as of the end of
the day on the last day of the related Monthly Period $ 80,450,304,517.00
________________________________
(d) The Principal Allocation Investor Interest as of the end
of the day on the last day of the related Monthly Period $ 80,450,304,517.00
________________________________
(e) The Floating Investor Percentage with respect to the
related Monthly Period
February 1, 2008 through February 7, 2008 78.74%
February 8, 2008 through February 13, 2008 79.69%
February 14, 2008 through February 29, 2008 80.26%
(f) The Principal Investor Percentage with respect to the
Monthly Period
February 1, 2008 through February 7, 2008 78.74%
February 8, 2008 through February 13, 2008 79.69%
February 14, 2008 through February 29, 2008 80.26%
4. Shared Principal Collections
The aggregate amount of Shared Principal Collections Applied as
Available Investor Principal Collections $ 3,065,059,093.56
________________________________
5. Delinquent Balances
The aggregate amount of outstanding balances in the Accounts which were delinquent as of the end
of the day on the last day of the related Monthly Period:
Aggregate Percentage
Account of Total
Balance Receivables
(a) 30 - 59 days: $ 1,659,311,938.43 1.65%
_________________________________ ____________________
(b) 60 - 89 days: $ 1,249,337,896.66 1.24%
_________________________________ ____________________
(c) 90 - 119 days: $ 1,016,015,578.47 1.01%
_________________________________ ____________________
(d) 120 - 149 days $ 929,862,179.46 0.92%
_________________________________ ____________________
(e) 150 - 179 days: $ 982,905,557.62 0.97%
_________________________________ ____________________
(f) 180 - or more days: $ 3,418,173.83 0.00%
_________________________________ ____________________
C-1
Total: $ 5,840,851,324.47 5.79%
_________________________________ ____________________
6. Investor Default Amount
(a) The Aggregate Investor Default Amount for the related
Monthly Period $ 406,985,610.78
________________________________
7. Investor Servicing Fee
(a) The amount of the Investor Servicing Fee payable by the
Trust to the Servicer for the related Monthly Period $ 133,434,415.57
________________________________
(b) The amount of the Net Servicing Fee payable by the Trust
to the Servicer for the related Monthly Period $ 83,396,509.73
________________________________
(c) The amount of the Servicer Interchange payable by the
Trust to the Servicer for the related Monthly Period $ 50,037,905.84
________________________________
8. Portfolio Yield
(a) The Portfolio Yield for the related Monthly Period 12.93%
____________________________
IN WITNESS WHEREOF, the undersigned has duly executed this certificate this 10th day of March, 2008.
FIA CARD SERVICES, NATIONAL ASSOCIATION,
Servicer
By: /s/ Teresa R. Thomas
Name: Teresa R. Thomas
Title: Vice President