Exhibit 99.2 Exhibit C to Indenture Supplement to Indenture
SCHEDULE TO MONTHLY NOTEHOLDERS' STATEMENT
BAseries
BA CREDIT CARD TRUST
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 29, 2008
____________________________________________
Reference is made to the Second Amended and Restated Series 2001-D Supplement (the
"Series 2001-D Supplement"), dated as of October 20, 2006, among BA Credit Card
Funding, LLC as Transferor, FIA Card Services, National Association as Servicer, and
The Bank of New York, 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, as Indenture
Trustee. Terms used herein and not defined herein have the meanings ascribed to them
in the Second 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 March
14, 2008 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 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.
C-1
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, 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
C-2
 |
B. Targeted deposits to Interest Funding sub-Accounts:
Targeted Deposit to Actual Deposit to
Interest Funding Interest Funding Interest Funding Interest
sub-Account for sub-Account for Shortfall from sub-account Funding
applicable applicable earlier Monthly Balance prior to sub-Account
Monthly Period Monthly Period Periods Withdrawals* Earnings
____________________________________________________________________________________________________________________
Class A:
Class A(2001-2) $1,451,510.42 $1,451,510.42 $0.00 $1,451,510.42 $0.00
C-3
Class A(2001-Emerald) $25,255,243.30 $25,255,243.30 $0.00 $162,109,975.94 $432,453.52
Class A(2001-5) $1,434,288.19 $1,434,288.19 $0.00 $1,434,288.19 $0.00
Class A(2002-2) $1,716,079.90 $1,716,079.90 $0.00 $1,716,079.90 $7,613.79
Class A(2002-3) $2,170,807.29 $2,170,807.29 $0.00 $2,170,807.29 $0.00
Class A(2002-5) $2,132,057.29 $2,132,057.29 $0.00 $2,132,057.29 $0.00
Class A(2002-7) $1,619,747.67 $1,619,747.67 $0.00 $3,586,584.13 $3,021.20
Class A(2002-8) $1,518,138.89 $1,518,138.89 $0.00 $3,036,277.78 $2,332.20
Class A(2002-11) $1,645,077.19 $1,645,077.19 $0.00 $3,642,670.93 $3,068.35
Class A(2003-3) $2,093,307.29 $2,093,307.29 $0.00 $2,093,307.29 $0.00
Class A(2003-4) $2,157,890.63 $2,157,890.63 $0.00 $2,157,890.63 $0.00
Class A(2003-5) $1,832,998.07 $1,832,998.07 $0.00 $4,058,781.44 $3,418.89
Class A(2003-6) $1,145,833.33 $1,145,833.33 $0.00 $1,145,833.33 $0.00
Class A(2003-7) $1,435,416.67 $1,435,416.67 $0.00 $1,435,416.67 $0.00
Class A(2003-8) $2,138,515.63 $2,138,515.63 $0.00 $2,138,515.63 $0.00
Class A(2003-9) $2,939,671.88 $2,939,671.88 $0.00 $2,939,671.88 $0.00
Class A(2003-10) $1,455,815.97 $1,455,815.97 $0.00 $1,455,815.97 $0.00
Class A(2003-11) $1,520,833.33 $1,520,833.33 $0.00 $1,520,833.33 $0.00
Class A(2003-12) $1,391,232.64 $1,391,232.64 $0.00 $1,391,232.64 $0.00
Class A(2004-1) $2,465,514.83 $2,465,514.83 $0.00 $5,459,354.26 $4,598.72
Class A(2004-2) $1,690,145.83 $1,690,145.83 $0.00 $1,690,145.83 $0.00
Class A(2004-3) $2,038,142.36 $2,038,142.36 $0.00 $2,038,142.36 $0.00
Class A(2004-5) $2,561,365.92 $2,561,365.92 $0.00 $2,561,365.92 $11,510.97
Class A(2004-6) $1,404,149.31 $1,404,149.31 $0.00 $1,404,149.31 $0.00
Class A(2004-7) $2,496,468.75 $2,496,468.75 $0.00 $2,496,468.75 $0.00
Class A(2004-8) $1,408,454.86 $1,408,454.86 $0.00 $1,408,454.86 $0.00
Class A(2004-9) $1,713,051.90 $1,713,051.90 $0.00 $1,713,051.90 $0.00
Class A(2004-10) $1,378,315.97 $1,378,315.97 $0.00 $1,378,315.97 $0.00
Class A(2005-1) $2,625,000.00 $2,625,000.00 $0.00 $2,625,000.00 $0.00
Class A(2005-2) $1,378,315.97 $1,378,315.97 $0.00 $1,378,315.97 $0.00
Class A(2005-3) $2,050,000.00 $2,050,000.00 $0.00 $2,050,000.00 $0.00
Class A(2005-4) $2,177,750.00 $2,177,750.00 $0.00 $2,177,750.00 $0.00
Class A(2005-5) $4,031,614.58 $4,031,614.58 $0.00 $4,031,614.58 $0.00
Class A(2005-6) $1,875,000.00 $1,875,000.00 $0.00 $1,875,000.00 $0.00
Class A(2005-7) $3,583,333.33 $3,583,333.33 $0.00 $3,583,333.33 $0.00
Class A(2005-8) $2,299,220.49 $2,299,220.49 $0.00 $2,299,220.49 $0.00
Class A(2005-9) $2,722,187.50 $2,722,187.50 $0.00 $2,722,187.50 $0.00
Class A(2005-10) $1,095,763.89 $1,095,763.89 $0.00 $1,095,763.89 $0.00
Class A(2005-11) $1,361,093.75 $1,361,093.75 $0.00 $1,361,093.75 $0.00
Class A(2006-1) $6,533,333.33 $6,533,333.33 $0.00 $6,533,333.33 $0.00
Class A(2006-2) $1,506,675.35 $1,506,675.35 $0.00 $1,506,675.35 $0.00
Class A(2006-3) $2,028,723.96 $2,028,723.96 $0.00 $2,028,723.96 $0.00
C-4
Class A(2006-4) $6,697,829.86 $6,697,829.86 $0.00 $6,697,829.86 $0.00
Class A(2006-5) $1,917,586.81 $1,917,586.81 $0.00 $1,917,586.81 $0.00
Class A(2006-6) $5,427,152.78 $5,427,152.78 $0.00 $5,427,152.78 $0.00
Class A(2006-7) $1,020,820.31 $1,020,820.31 $0.00 $1,020,820.31 $0.00
Class A(2006-8) $1,967,342.88 $1,967,342.88 $0.00 $1,967,342.88 $0.00
Class A(2006-9) $4,718,619.79 $4,718,619.79 $0.00 $4,718,619.79 $0.00
Class A(2006-10) $2,002,890.63 $2,002,890.63 $0.00 $2,002,890.63 $0.00
Class A(2006-11) $1,411,059.72 $1,411,059.72 $0.00 $1,411,059.72 $0.00
Class A(2006-12) $2,704,965.28 $2,704,965.28 $0.00 $2,704,965.28 $0.00
Class A(2006-13) $743,865.45 $743,865.45 $0.00 $743,865.45 $0.00
Class A(2006-14) $3,698,203.13 $3,698,203.13 $0.00 $3,698,203.13 $0.00
Class A(2006-15) $2,687,743.06 $2,687,743.06 $0.00 $2,687,743.06 $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) $6,762,413.19 $6,762,413.19 $0.00 $6,762,413.19 $0.00
Class A(2007-3) $1,393,057.12 $1,393,057.12 $0.00 $1,393,057.12 $0.00
Class A(2007-4) $816,656.25 $816,656.25 $0.00 $816,656.25 $0.00
Class A(2007-5) $989,888.02 $989,888.02 $0.00 $989,888.02 $0.00
Class A(2007-6) $2,054,557.29 $2,054,557.29 $0.00 $2,054,557.29 $0.00
Class A(2007-7) $4,703,550.35 $4,703,550.35 $0.00 $4,703,550.35 $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) $3,402,734.38 $3,402,734.38 $0.00 $3,402,734.38 $0.00
Class A(2007-10) $2,061,015.63 $2,061,015.63 $0.00 $2,061,015.63 $0.00
Class A(2007-11) $1,099,208.33 $1,099,208.33 $0.00 $1,099,208.33 $0.00
Class A(2007-12) $5,719,930.56 $5,719,930.56 $0.00 $5,719,930.56 $0.00
Class A(2007-13) $5,754,375.00 $5,754,375.00 $0.00 $5,754,375.00 $0.00
Class A(2007-14) $5,008,329.86 $5,008,329.86 $0.00 $5,008,329.86 $1.70
Class A(2007-15) $4,334,241.32 $4,334,241.32 $0.00 $4,334,241.32 $1.26
Class A(2008-1) $12,317,573.34 $12,317,573.34 $0.00 $12,965,866.67 $993.15
Class A Total: $209,310,364.47 $209,310,364.47 $0.00 $357,515,582.33 $469,013.75
Class B:
Class B(2003-2) $604,715.28 $604,715.28 $0.00 $604,715.28 $0.00
Class B(2003-3) $602,131.94 $602,131.94 $0.00 $602,131.94 $0.00
Class B(2003-4) $1,458,874.92 $1,458,874.92 $0.00 $4,741,343.48 $7,085.52
Class B(2003-5) $450,953.13 $450,953.13 $0.00 $450,953.13 $0.00
Class B(2004-1) $1,297,916.67 $1,297,916.67 $0.00 $1,297,916.67 $0.00
Class B(2004-2) $453,536.46 $453,536.46 $0.00 $453,536.46 $0.00
Class B(2005-1) $367,183.16 $367,183.16 $0.00 $367,183.16 $0.00
Class B(2005-2) $568,548.61 $568,548.61 $0.00 $568,548.61 $0.00
Class B(2005-3) $409,045.47 $409,045.47 $0.00 $409,045.47 $0.00
C-5
Class B(2005-4) $612,500.00 $612,500.00 $0.00 $612,500.00 $0.00
Class B(2006-1) $719,296.87 $719,296.87 $0.00 $719,296.87 $0.00
Class B(2006-2) $1,425,677.08 $1,425,677.08 $0.00 $1,425,677.08 $0.00
Class B(2006-3) $826,989.58 $826,989.58 $0.00 $826,989.58 $0.00
Class B(2006-4) $689,157.99 $689,157.99 $0.00 $689,157.99 $0.00
Class B(2007-1) $1,240,484.38 $1,240,484.38 $0.00 $1,240,484.38 $0.00
Class B(2007-2) $714,991.32 $714,991.32 $0.00 $714,991.32 $0.00
Class B(2007-3) $500,493.92 $500,493.92 $0.00 $500,493.92 $0.00
Class B(2007-4) $1,175,228.30 $1,175,228.30 $0.00 $1,175,228.30 $0.00
Class B(2007-5) $881,212.67 $881,212.67 $0.00 $881,212.67 $0.00
Class B(2007-6) $469,036.46 $469,036.46 $0.00 $469,036.46 $0.58
Class B(2008-1) $1,376,875.00 $1,376,875.00 $0.00 $1,835,833.33 $703.12
Class B(2008-2) $2,449,840.00 $2,449,840.00 $0.00 $2,449,840.00 $0.00
Class B Total: $19,294,689.21 $19,294,689.21 $0.00 $23,036,116.10 $7,789.22
Class C:
Class C(2001-2) $367,802.08 $367,802.08 $0.00 $367,802.08 $0.00
Class C(2002-1) $1,416,666.67 $1,416,666.67 $0.00 $1,416,666.67 $0.00
Class C(2002-3) $770,048.61 $770,048.61 $0.00 $770,048.61 $0.00
Class C(2002-6) $220,498.26 $220,498.26 $0.00 $220,498.26 $0.00
Class C(2002-7) $279,166.67 $279,166.67 $0.00 $279,166.67 $0.00
Class C(2003-1) $830,326.39 $830,326.39 $0.00 $830,326.39 $0.00
Class C(2003-3) $673,792.53 $673,792.53 $0.00 $673,792.53 $0.00
Class C(2003-4) $1,263,679.17 $1,263,679.17 $0.00 $1,263,679.17 $4,969.03
Class C(2003-5) $370,385.42 $370,385.42 $0.00 $370,385.42 $0.00
Class C(2003-6) $925,963.54 $925,963.54 $0.00 $925,963.54 $0.00
Class C(2003-7) $385,024.31 $385,024.31 $0.00 $385,024.31 $0.00
Class C(2004-1) $671,881.94 $671,881.94 $0.00 $671,881.94 $0.00
Class C(2004-2) $952,254.34 $952,254.34 $0.00 $952,254.34 $0.00
Class C(2005-1) $380,099.83 $380,099.83 $0.00 $380,099.83 $0.00
Class C(2005-2) $448,369.79 $448,369.79 $0.00 $448,369.79 $0.00
Class C(2005-3) $876,072.92 $876,072.92 $0.00 $876,072.92 $0.00
Class C(2006-1) $1,067,293.40 $1,067,293.40 $0.00 $1,067,293.40 $0.00
Class C(2006-2) $662,867.19 $662,867.19 $0.00 $662,867.19 $0.00
Class C(2006-3) $734,366.32 $734,366.32 $0.00 $734,366.32 $0.00
Class C(2006-4) $1,082,174.48 $1,082,174.48 $0.00 $1,082,174.48 $0.00
Class C(2006-5) $909,656.25 $909,656.25 $0.00 $909,656.25 $0.00
Class C(2006-6) $749,435.76 $749,435.76 $0.00 $749,435.76 $0.00
Class C(2006-7) $577,159.72 $577,159.72 $0.00 $577,159.72 $0.00
Class C(2007-1) $881,239.58 $881,239.58 $0.00 $881,239.58 $0.00
Class C(2007-2) $438,036.46 $438,036.46 $0.00 $438,036.46 $0.00
C-6
Class C(2007-3) $615,048.61 $615,048.61 $0.00 $615,048.61 $0.00
Class C(2007-4) $846,929.69 $846,929.69 $0.00 $846,929.69 $0.99
Class C(2008-1) $788,720.00 $788,720.00 $0.00 $841,301.33 $80.56
Class C(2008-2) $949,946.67 $949,946.67 $0.00 $949,946.67 $0.00
Class C Total: $21,134,906.60 $21,134,906.60 $0.00 $21,187,487.93 $5,050.58
Total: $249,739,960.28 $249,739,960.28 $0.00 $401,739,186.36 $481,853.55
* 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:*
Amount of interest to be paid on
Interest Payment corresponding Interest Payment
CUSIP Number Date Interest Rate Date
_________________________________________________________________________________________________________
Class A:
Class A(2001-2) 55264TAE1 March 17, 2008 3.3712500% $1,451,510.42
Class A(2001-5) 55264TAM3 March 17, 2008 3.3312500% $1,434,288.19
Class A(2002-3) 55264TAT8 March 17, 2008 3.3612500% $2,170,807.29
Class A(2002-5) 55264TAV3 March 17, 2008 3.3012500% $2,132,057.29
Class A(2003-3) 55264TBS9 March 17, 2008 3.2412500% $2,093,307.29
Class A(2003-4) 55264TBT7 March 17, 2008 3.3412500% $2,157,890.63
Class A(2003-6) 55264TBV2 March 17, 2008 2.7500000% $1,145,833.33
Class A(2003-7) 55264TBY6 March 17, 2008 2.6500000% $1,435,416.67
Class A(2003-8) 55264TCA7 March 17, 2008 3.3112500% $2,138,515.63
Class A(2003-9) 55264TCC3 March 17, 2008 3.2512500% $2,939,671.88
Class A(2003-10) 55264TCF6 March 17, 2008 3.3812500% $1,455,815.97
Class A(2003-11) 55264TCH2 March 17, 2008 3.6500000% $1,520,833.33
Class A(2003-12) 55264TCJ8 March 17, 2008 3.2312500% $1,391,232.64
Class A(2004-2) 55264TCK5 March 17, 2008 3.2712500% $1,690,145.83
Class A(2004-3) 55264TCL3 March 17, 2008 3.3812500% $2,038,142.36
Class A(2004-6) 55264TCQ2 March 17, 2008 3.2612500% $1,404,149.31
Class A(2004-7) 55264TCS8 March 17, 2008 3.2212500% $2,496,468.75
Class A(2004-8) 55264TCU3 March 17, 2008 3.2712500% $1,408,454.86
Class A(2004-9) 020110562 March 17, 2008 3.2727500% $1,713,051.90
Class A(2004-10) 55264TCV1 March 17, 2008 3.2012500% $1,378,315.97
Class A(2005-1) 55264TCW9 March 17, 2008 4.2000000% $2,625,000.00
Class A(2005-2) 55264TCX7 March 17, 2008 3.2012500% $1,378,315.97
Class A(2005-3) 55264TCZ2 March 17, 2008 4.1000000% $2,050,000.00
Class A(2005-4) 55264TDB4 March 17, 2008 3.1612500% $2,177,750.00
Class A(2005-5) 55264TDC2 March 17, 2008 3.1212500% $4,031,614.58
C-7
Class A(2005-6) 55264TDE8 March 17, 2008 4.5000000% $1,875,000.00
Class A(2005-7) 55264TDG3 March 17, 2008 4.3000000% $3,583,333.33
Class A(2005-8) 55264TDH1 March 17, 2008 3.1412500% $2,299,220.49
Class A(2005-9) 55264TDL2 March 17, 2008 3.1612500% $2,722,187.50
Class A(2005-10) 55264TDM0 March 17, 2008 3.1812500% $1,095,763.89
Class A(2005-11) 55264TDN8 March 17, 2008 3.1612500% $1,361,093.75
Class A(2006-1) 55264TDP3 March 17, 2008 4.9000000% $6,533,333.33
Class A(2006-2) 55264TDS7 March 17, 2008 3.1812500% $1,506,675.35
Class A(2006-3) 55264TDU2 March 17, 2008 3.1412500% $2,028,723.96
Class A(2006-4) 55264TDW8 March 17, 2008 3.1112500% $6,697,829.86
Class A(2006-5) 55264TDX6 March 17, 2008 3.1812500% $1,917,586.81
Class A(2006-6) 05522RAA6 March 17, 2008 3.1512500% $5,427,152.78
Class A(2006-7) 05522RAB4 March 17, 2008 3.1612500% $1,020,820.31
Class A(2006-8) 05522RAC2 March 17, 2008 3.1512500% $1,967,342.88
Class A(2006-9) 05522RAG3 March 17, 2008 3.1312500% $4,718,619.79
Class A(2006-10) 05522RAH1 March 17, 2008 3.1012500% $2,002,890.63
Class A(2006-11) 05522AAB1 March 17, 2008 3.1512500% $1,411,059.72
Class A(2006-12) 05522RAL2 March 17, 2008 3.1412500% $2,704,965.28
Class A(2006-13) 05522RANB March 17, 2008 3.1412500% $743,865.45
Class A(2006-14) 05522RAP3 March 17, 2008 3.1812500% $3,698,203.13
Class A(2006-15) 05522RAQ1 March 17, 2008 3.1212500% $2,687,743.06
Class A(2006-16) 05522RAR9 March 17, 2008 4.7200000% $3,933,333.33
Class A(2007-1) 05522RAS7 March 17, 2008 5.1700000% $2,154,166.67
Class A(2007-2) 05522RAW8 March 17, 2008 3.1412500% $6,762,413.19
Class A(2007-3) 05522AAC9 March 17, 2008 3.1412500% $1,393,057.12
Class A(2007-4) 05522AA07 March 17, 2008 3.1612500% $816,656.25
Class A(2007-5) March 17, 2008 3.0958500% $989,888.02
Class A(2007-6) 05522RAZ1 March 17, 2008 3.1812500% $2,054,557.29
Class A(2007-7) 05522RBA5 March 17, 2008 3.1212500% $4,703,550.35
Class A(2007-8) 05522RBD9 March 17, 2008 5.5900000% $2,329,166.67
Class A(2007-9) 05522RBE7 March 17, 2008 3.1612500% $3,402,734.38
Class A(2007-10) 05522RBF4 March 17, 2008 3.1912500% $2,061,015.63
Class A(2007-11) 05522RBG2 March 17, 2008 3.1912500% $1,099,208.33
Class A(2007-12) 05522RBJ6 March 17, 2008 3.3212500% $5,719,930.56
Class A(2007-13) 05522RBL1 March 17, 2008 3.3412500% $5,754,375.00
Class A(2007-14) 05522RBP2 March 17, 2008 3.4212500% $5,008,329.86
Class A(2007-15) 05522RBQ0 March 17, 2008 3.4712500% $4,334,241.32
Class A(2008-1) 05522RBS6 March 17, 2008 3.8897600% $12,965,866.67
Class A Total: $171,344,492.03
Class B:
C-8
Class B(2003-2) 55264TBW0 March 17, 2008 3.5112500% $604,715.28
Class B(2003-3) 55264TCB5 March 17, 2008 3.4962500% $602,131.94
Class B(2003-4) 017754718 March 17, 2008 5.6556500% $4,741,343.48
Class B(2003-5) 55264TCE9 March 17, 2008 3.4912500% $450,953.13
Class B(2004-1) 55264TCN9 March 17, 2008 4.4500000% $1,297,916.67
Class B(2004-2) 55264TCT6 March 17, 2008 3.5112500% $453,536.46
Class B(2005-1) 55264TDA6 March 17, 2008 3.4112500% $367,183.16
Class B(2005-2) 55264TDD0 March 17, 2008 3.3012500% $568,548.61
Class B(2005-3) 023409135 March 17, 2008 3.4837500% $409,045.47
Class B(2005-4) 55264TDK4 March 17, 2008 4.9000000% $612,500.00
Class B(2006-1) 55264TDR9 March 17, 2008 3.3412500% $719,296.87
Class B(2006-2) March 17, 2008 3.3112500% $1,425,677.08
Class B(2006-3) 05522RAF5 March 17, 2008 3.2012500% $826,989.58
Class B(2006-4) 05522RAM0 March 17, 2008 3.2012500% $689,157.99
Class B(2007-1) 05522RAT5 March 17, 2008 3.2012500% $1,240,484.38
Class B(2007-2) 05522RAV0 March 17, 2008 3.3212500% $714,991.32
Class B(2007-3) 05522RAY4 March 17, 2008 3.3212500% $500,493.92
Class B(2007-4) 05522RBB3 March 17, 2008 3.2112500% $1,175,228.30
Class B(2007-5) 05522RBK3 March 17, 2008 3.7212500% $881,212.67
Class B(2007-6) 05522RBM9 March 17, 2008 3.6312500% $469,036.46
Class B(2008-1) 05522RBR8 March 17, 2008 5.5075000% $1,835,833.33
Class B(2008-2) 05522RBU1 March 17, 2008 6.1246000% $2,449,840.00
Class B Total: $23,036,116.10
Class C:
Class C(2001-2) 55264TAD3 March 17, 2008 4.2712500% $367,802.08
Class C(2002-1) 55264TAS0 March 17, 2008 6.8000000% $1,416,666.67
Class C(2002-3) 55264TAY7 March 17, 2008 4.4712500% $770,048.61
Class C(2002-6) 55264TBH3 March 17, 2008 5.1212500% $220,498.26
Class C(2002-7) 55264TBJ9 March 17, 2008 6.7000000% $279,166.67
Class C(2003-1) 55264TBM2 March 17, 2008 4.8212500% $830,326.39
Class C(2003-3) 55264TBU4 March 17, 2008 4.4712500% $673,792.53
Class C(2003-5) 55264TBX8 March 17, 2008 4.3012500% $370,385.42
Class C(2003-6) 55264TBZ3 March 17, 2008 4.3012500% $925,963.54
Class C(2003-7) 55264TCG4 March 17, 2008 4.4712500% $385,024.31
Class C(2004-1) 55264TCM1 March 17, 2008 3.9012500% $671,881.94
Class C(2004-2) 55264TCR0 March 17, 2008 4.0212500% $952,254.34
Class C(2005-1) 55264TCY5 March 17, 2008 3.5312500% $380,099.83
Class C(2005-2) 55264TDF5 March 17, 2008 3.4712500% $448,369.79
Class C(2005-3) 55264TDJ7 March 17, 2008 3.3912500% $876,072.92
Class C(2006-1) 55264TDQ1 March 17, 2008 3.5412500% $1,067,293.40
C-9
Class C(2006-2) 55264TDT5 March 17, 2008 3.4212500% $662,867.19
Class C(2006-3) 55264TDV0 March 17, 2008 3.4112500% $734,366.32
Class C(2006-4) 05522AAA3 March 17, 2008 3.3512500% $1,082,174.48
Class C(2006-5) 05522RAD0 March 17, 2008 3.5212500% $909,656.25
Class C(2006-6) March 17, 2008 3.4812500% $749,435.76
Class C(2006-7) 05522RAK4 March 17, 2008 3.3512500% $577,159.72
Class C(2007-1) 05522RAU2 March 17, 2008 3.4112500% $881,239.58
Class C(2007-2) 05522RBC1 March 17, 2008 3.3912500% $438,036.46
Class C(2007-3) March 17, 2008 3.5712500% $615,048.61
Class C(2007-4) 05522RBN7 March 17, 2008 4.3712500% $846,929.69
Class C(2008-1) 05522RBT4 March 17, 2008 6.3097600% $841,301.33
Class C(2008-2) 05522RBV9 March 17, 2008 7.1246000% $949,946.67
Class C Total: $19,923,808.76
Total: $214,304,416.89
* 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:
Class C Reserve Amount of
Targeted Deposit Actual Deposit to sub-Account interest to
to Class C Reserve Class C Reserve Balance on be paid on
sub-Account for sub-Account for Transfer Date Class C Reserve corresponding
applicable Monthly applicable prior to sub-Account Interest
Period Monthly Period withdrawals Earnings Payment Date
__________________________________________________________________________________________________________
NOTHING TO REPORT
E. Withdrawals to be made from the Class C Reserve sub-Accounts on the corresponding Transfer Date:
Class C Reserve Class C Reserve
Targeted Deposit to Actual Deposit to Withdrawals sub-Account Balance on Transfer
Withdrawals for Interest for Principal Date after withdrawals
________________________________________________________________________________________________________
NOTHING TO REPORT
C-10
F. Targeted deposits to Principal Funding sub-Accounts:
Targeted Deposit
to Principal Actual Deposit to
Funding Principal Funding Principal Funding Principal
sub-Account for sub-Account for Shortfall from sub-Account Funding
applicable Monthly applicable earlier Balance on sub-Account
Period Monthly Period Monthly Periods Transfer Date Earnings
_____________________________________________________________________________________________________
NOTHING TO REPORT
G. Principal to be paid on the corresponding Principal Payment Date:
Amount of principal to be paid
on corresponding Principal
CUSIP Number Principal Payment Date Payment Date
_________________________________________________________________________________________________________
Class A:
Class A(2003-3) 55264TBS9 March 17, 2008 $750,000,000.00
Class A Total: $750,000,000.00
Total: $750,000,000.00
H. Stated Principal Amount, Outstanding Dollar Principal Amount and Nominal Liquidation Amount for the related Monthly Period:
Outstanding Adjusted
Initial Dollar Principal Outstanding
Principal Amount Amount 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) $7,150,000,000.00 $7,150,000,000.00 $7,150,000,000.00 $7,150,000,000.00
Class A(2001-5) $500,000,000.00 $500,000,000.00 $500,000,000.00 $500,000,000.00
Class A(2002-2) $656,175,000.00 $656,175,000.00 $656,175,000.00 $656,175,000.00
C-11
Class A(2002-3) $750,000,000.00 $750,000,000.00 $750,000,000.00 $750,000,000.00
Class A(2002-5) $750,000,000.00 $750,000,000.00 $750,000,000.00 $750,000,000.00
Class A(2002-7) $497,250,000.00 $497,250,000.00 $497,250,000.00 $497,250,000.00
Class A(2002-8) $400,000,000.00 $400,000,000.00 $400,000,000.00 $400,000,000.00
Class A(2002-11) $490,600,000.00 $490,600,000.00 $490,600,000.00 $490,600,000.00
Class A(2003-3) $750,000,000.00 $0.00 $0.00 $0.00
Class A(2003-4) $750,000,000.00 $750,000,000.00 $750,000,000.00 $750,000,000.00
Class A(2003-5) $548,200,000.00 $548,200,000.00 $548,200,000.00 $548,200,000.00
Class A(2003-6) $500,000,000.00 $500,000,000.00 $500,000,000.00 $500,000,000.00
Class A(2003-7) $650,000,000.00 $650,000,000.00 $650,000,000.00 $650,000,000.00
Class A(2003-8) $750,000,000.00 $750,000,000.00 $750,000,000.00 $750,000,000.00
Class A(2003-9) $1,050,000,000.00 $1,050,000,000.00 $1,050,000,000.00 $1,050,000,000.00
Class A(2003-10) $500,000,000.00 $500,000,000.00 $500,000,000.00 $500,000,000.00
Class A(2003-11) $500,000,000.00 $500,000,000.00 $500,000,000.00 $500,000,000.00
Class A(2003-12) $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(2004-7) $900,000,000.00 $900,000,000.00 $900,000,000.00 $900,000,000.00
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(2004-10) $500,000,000.00 $500,000,000.00 $500,000,000.00 $500,000,000.00
Class A(2005-1) $750,000,000.00 $750,000,000.00 $750,000,000.00 $750,000,000.00
Class A(2005-2) $500,000,000.00 $500,000,000.00 $500,000,000.00 $500,000,000.00
Class A(2005-3) $600,000,000.00 $600,000,000.00 $600,000,000.00 $600,000,000.00
Class A(2005-4) $800,000,000.00 $800,000,000.00 $800,000,000.00 $800,000,000.00
Class A(2005-5) $1,500,000,000.00 $1,500,000,000.00 $1,500,000,000.00 $1,500,000,000.00
Class A(2005-6) $500,000,000.00 $500,000,000.00 $500,000,000.00 $500,000,000.00
Class A(2005-7) $1,000,000,000.00 $1,000,000,000.00 $1,000,000,000.00 $1,000,000,000.00
Class A(2005-8) $850,000,000.00 $850,000,000.00 $850,000,000.00 $850,000,000.00
Class A(2005-9) $1,000,000,000.00 $1,000,000,000.00 $1,000,000,000.00 $1,000,000,000.00
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 $500,000,000.00 $500,000,000.00 $500,000,000.00
Class A(2006-1) $1,600,000,000.00 $1,600,000,000.00 $1,600,000,000.00 $1,600,000,000.00
Class A(2006-2) $550,000,000.00 $550,000,000.00 $550,000,000.00 $550,000,000.00
Class A(2006-3) $750,000,000.00 $750,000,000.00 $750,000,000.00 $750,000,000.00
Class A(2006-4) $2,500,000,000.00 $2,500,000,000.00 $2,500,000,000.00 $2,500,000,000.00
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
C-12
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(2006-9) $1,750,000,000.00 $1,750,000,000.00 $1,750,000,000.00 $1,750,000,000.00
Class A(2006-10) $750,000,000.00 $750,000,000.00 $750,000,000.00 $750,000,000.00
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 $1,000,000,000.00 $1,000,000,000.00 $1,000,000,000.00
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(2007-7) $1,750,000,000.00 $1,750,000,000.00 $1,750,000,000.00 $1,750,000,000.00
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(2007-12) $2,000,000,000.00 $2,000,000,000.00 $2,000,000,000.00 $2,000,000,000.00
Class A(2007-13) $2,000,000,000.00 $2,000,000,000.00 $2,000,000,000.00 $2,000,000,000.00
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(2008-1) $2,500,000,000.00 $2,500,000,000.00 $2,500,000,000.00 $2,500,000,000.00
Class A Total: $68,840,132,017.00 $68,090,132,017.00 $68,090,132,017.00 $68,090,132,017.00
Class B:
Class B(2003-2) $200,000,000.00 $200,000,000.00 $200,000,000.00 $200,000,000.00
Class B(2003-3) $200,000,000.00 $200,000,000.00 $200,000,000.00 $200,000,000.00
Class B(2003-4) $331,650,000.00 $331,650,000.00 $331,650,000.00 $331,650,000.00
Class B(2003-5) $150,000,000.00 $150,000,000.00 $150,000,000.00 $150,000,000.00
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(2005-2) $200,000,000.00 $200,000,000.00 $200,000,000.00 $200,000,000.00
Class B(2005-3) $150,962,500.00 $150,962,500.00 $150,962,500.00 $150,962,500.00
Class B(2005-4) $150,000,000.00 $150,000,000.00 $150,000,000.00 $150,000,000.00
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
C-13
Class B(2006-3) $300,000,000.00 $300,000,000.00 $300,000,000.00 $300,000,000.00
Class B(2006-4) $250,000,000.00 $250,000,000.00 $250,000,000.00 $250,000,000.00
Class B(2007-1) $450,000,000.00 $450,000,000.00 $450,000,000.00 $450,000,000.00
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(2007-4) $425,000,000.00 $425,000,000.00 $425,000,000.00 $425,000,000.00
Class B(2007-5) $275,000,000.00 $275,000,000.00 $275,000,000.00 $275,000,000.00
Class B(2007-6) $150,000,000.00 $150,000,000.00 $150,000,000.00 $150,000,000.00
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 Total: $5,682,612,500.00 $5,682,612,500.00 $5,682,612,500.00 $5,682,612,500.00
Class C:
Class C(2001-2) $100,000,000.00 $100,000,000.00 $100,000,000.00 $100,000,000.00
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(2003-1) $200,000,000.00 $200,000,000.00 $200,000,000.00 $200,000,000.00
Class C(2003-3) $175,000,000.00 $175,000,000.00 $175,000,000.00 $175,000,000.00
Class C(2003-4) $327,560,000.00 $327,560,000.00 $327,560,000.00 $327,560,000.00
Class C(2003-5) $100,000,000.00 $100,000,000.00 $100,000,000.00 $100,000,000.00
Class C(2003-6) $250,000,000.00 $250,000,000.00 $250,000,000.00 $250,000,000.00
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(2005-1) $125,000,000.00 $125,000,000.00 $125,000,000.00 $125,000,000.00
Class C(2005-2) $150,000,000.00 $150,000,000.00 $150,000,000.00 $150,000,000.00
Class C(2005-3) $300,000,000.00 $300,000,000.00 $300,000,000.00 $300,000,000.00
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(2006-4) $375,000,000.00 $375,000,000.00 $375,000,000.00 $375,000,000.00
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(2006-7) $200,000,000.00 $200,000,000.00 $200,000,000.00 $200,000,000.00
Class C(2007-1) $300,000,000.00 $300,000,000.00 $300,000,000.00 $300,000,000.00
Class C(2007-2) $150,000,000.00 $150,000,000.00 $150,000,000.00 $150,000,000.00
Class C(2007-3) $200,000,000.00 $200,000,000.00 $200,000,000.00 $200,000,000.00
Class C(2007-4) $225,000,000.00 $225,000,000.00 $225,000,000.00 $225,000,000.00
Class C(2008-1) $100,000,000.00 $100,000,000.00 $100,000,000.00 $100,000,000.00
C-14
Class C(2008-2) $150,000,000.00 $150,000,000.00 $150,000,000.00 $150,000,000.00
Class C Total: $5,927,560,000.00 $5,927,560,000.00 $5,927,560,000.00 $5,927,560,000.00
Total: $80,450,304,517.00 $79,700,304,517.00 $79,700,304,517.00 $79,700,304,517.00
I. Class A Usage of Class B and Class C Subordinated Amounts:
Class A Usage of
Class A Usage of Class C
Class B Subordinated Subordinated Cumulative Class A Cumulative Class A Usage
Amount for this Amount for this Usage of Class B of Class C Subordinated
Monthly Period Monthly Period Subordinated Amount Amount
_______________________________________________________________________________________________________
NOTHING TO REPORT
J. Class B Usage of Class C Subordinated Amounts:
Class B Usage of Class C Subordinated Cumulative Class B Usage of Class
Amount for this Monthly Period C Subordinated Amount
______________________________________________________________________________
NOTHING TO REPORT
K. Nominal Liquidation Amount for Tranches of Notes Outstanding:
Increases from
Increases amounts
from withdrawn from
accretions the Principal Reductions
on Funding due to
Beginning Principal sub-Account in Reimbursements reallocations Reductions Reductions due to
Nominal for respect of from of Available due to amounts on deposit Ending
Liquidation Discount Prefunding Available Principal Investor in the Principal Nominal
Amount* Notes Excess Amount Funds Amounts Charge-Offs Funding sub-Account Liquidation Amount
_______________________________________________________________________________________________________________________________________
Class A:
C-15
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) $7,150,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7,150,000,000.00
Class A(2001-5) $500,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $500,000,000.00
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(2002-5) $750,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $750,000,000.00
Class A(2002-7) $497,250,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $497,250,000.00
Class A(2002-8) $400,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $400,000,000.00
Class A(2002-11) $490,600,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $490,600,000.00
Class A(2003-3) $750,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $750,000,000.00 $0.00
Class A(2003-4) $750,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $750,000,000.00
Class A(2003-5) $548,200,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $548,200,000.00
Class A(2003-6) $500,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $500,000,000.00
Class A(2003-7) $650,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $650,000,000.00
Class A(2003-8) $750,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $750,000,000.00
Class A(2003-9) $1,050,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,050,000,000.00
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(2003-11) $500,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $500,000,000.00
Class A(2003-12) $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(2004-7) $900,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $900,000,000.00
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(2004-10) $500,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $500,000,000.00
Class A(2005-1) $750,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $750,000,000.00
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(2005-3) $600,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $600,000,000.00
Class A(2005-4) $800,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $800,000,000.00
Class A(2005-5) $1,500,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,500,000,000.00
Class A(2005-6) $500,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $500,000,000.00
Class A(2005-7) $1,000,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,000,000,000.00
Class A(2005-8) $850,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $850,000,000.00
Class A(2005-9) $1,000,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,000,000,000.00
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 $0.00 $500,000,000.00
Class A(2006-1) $1,600,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,600,000,000.00
Class A(2006-2) $550,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $550,000,000.00
C-16
Class A(2006-3) $750,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $750,000,000.00
Class A(2006-4) $2,500,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,500,000,000.00
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(2006-9) $1,750,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,750,000,000.00
Class A(2006-10) $750,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $750,000,000.00
Class A(2006-11) $520,000,000.00 $0.00 $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 $0.00 $1,000,000,000.00
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(2007-7) $1,750,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,750,000,000.00
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(2007-12) $2,000,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,000,000,000.00
Class A(2007-13) $2,000,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,000,000,000.00
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(2008-1) $2,500,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,500,000,000.00
Class A Total: $68,840,132,017.00 $0.00 $0.00 $0.00 $0.00 $0.00 $750,000,000.00 $68,090,132,017.00
Class B:
Class B(2003-2) $200,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $200,000,000.00
Class B(2003-3) $200,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $200,000,000.00
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(2003-5) $150,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $150,000,000.00
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(2005-2) $200,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $200,000,000.00
C-17
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(2005-4) $150,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $150,000,000.00
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(2006-3) $300,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $300,000,000.00
Class B(2006-4) $250,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $250,000,000.00
Class B(2007-1) $450,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $450,000,000.00
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(2007-4) $425,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $425,000,000.00
Class B(2007-5) $275,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $275,000,000.00
Class B(2007-6) $150,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $150,000,000.00
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 Total: $5,682,612,500.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5,682,612,500.00
Class C:
Class C(2001-2) $100,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $100,000,000.00
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(2003-1) $200,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $200,000,000.00
Class C(2003-3) $175,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $175,000,000.00
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(2003-5) $100,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $100,000,000.00
Class C(2003-6) $250,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $250,000,000.00
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(2005-1) $125,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $125,000,000.00
Class C(2005-2) $150,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $150,000,000.00
Class C(2005-3) $300,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $300,000,000.00
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(2006-4) $375,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $375,000,000.00
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(2006-7) $200,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $200,000,000.00
Class C(2007-1) $300,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $300,000,000.00
C-18
Class C(2007-2) $150,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $150,000,000.00
Class C(2007-3) $200,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $200,000,000.00
Class C(2007-4) $225,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $225,000,000.00
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 Total: $5,927,560,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5,927,560,000.00
Total: $80,450,304,517.00 $0.00 $0.00 $0.00 $0.00 $0.00 $750,000,000.00 $79,700,304,517.00
* 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 $483,423,910.58
__________________________
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 10th day of March, 2008.
FIA CARD SERVICES,
NATIONAL ASSOCIATION,
as Servicer of the BA Master
Credit Card Trust II
By: /s/ Teresa R Thomas
Name: Teresa R Thomas
Title: Vice President