Exhibit 4.1
BA CREDIT CARD FUNDING, LLC
Transferor
FIA CARD SERVICES, NATIONAL ASSOCIATION
Servicer
and
THE BANK OF NEW YORK MELLON
Trustee
on behalf of the Series 1997-B Certificateholders
______________________________________________________
AMENDED AND RESTATED SERIES 1997-B SUPPLEMENT
Dated as of March 2, 2009
to
SECOND AMENDED AND RESTATED POOLING AND SERVICING AGREEMENT
Dated as of October 20, 2006
______________________________________________________
BA MASTER CREDIT CARD TRUST II
Series 1997-B
TABLE OF CONTENTS
Page
SECTION 1. Designation................................................................................1
SECTION 2. Definitions................................................................................2
SECTION 3. Servicing Compensation and Assignment of Interchange......................................19
SECTION 4. Reassignment and Transfer Terms...........................................................21
SECTION 5. Delivery of the Class D Certificate.......................................................21
SECTION 6. Depository; Form of Delivery of Investor Certificates.....................................21
SECTION 7. Article IV of Agreement...................................................................21
SECTION 8. Article V of the Agreement................................................................44
SECTION 9. Series 1997-B Pay Out Events..............................................................45
SECTION 10. Series 1997-B Termination.................................................................46
SECTION 11. Periodic Finance Charges and Other Fees...................................................46
SECTION 12. Counterparts..............................................................................47
SECTION 13. Governing Law; Submission to Jurisdiction; Agent for Service of Process...................47
SECTION 14. Additional Notices........................................................................47
SECTION 15. Additional Representations and Warranties of the Servicer.................................47
SECTION 16. No Petition...............................................................................48
SECTION 17. Certain Tax Related Amendments............................................................48
SECTION 18. Tax Representation and Covenant...........................................................48
SECTION 19. Transferor's Direction to Trustee.........................................................49
SECTION 20. Transfers of the Class D Certificate......................................................49
EXHIBITS
EXHIBIT A-1 Form of Class A Certificate
EXHIBIT A-2 Form of Class B Certificate
EXHIBIT A-3 Form of Class D Certificate
EXHIBIT B Form of Monthly Payment Instructions and Notification to the Trustee
EXHIBIT C Form of Monthly Series 1997-B Certificateholders' Statement
SCHEDULE 1
Schedule to Exhibit C of the Pooling and Servicing Agreement with respect to the Investor Certificates
-i-
AMENDED AND RESTATED SERIES 1997-B SUPPLEMENT, dated as of March 2, 2009 (this "Series
Supplement"), by and among FIA CARD SERVICES, NATIONAL ASSOCIATION, a national banking association ("FIA"), as
Servicer, BA CREDIT CARD FUNDING, LLC, a Delaware limited liability company ("Funding"), as Transferor, and THE
BANK OF NEW YORK MELLON (formerly known as The Bank of New York) (the "Trustee"), as Trustee under the Second
Amended and Restated Pooling and Servicing Agreement, dated as of October 20, 2006, between FIA, as Servicer,
Funding, as Transferor, and the Trustee, as amended and supplemented from time to time (the "Agreement").
WHEREAS, the Trustee and MBNA America Bank, National Association ("MBNA") (as the predecessor
to FIA) have heretofore executed and delivered a Series 1997-B Supplement, dated as of February 27, 1997 (as
amended, supplemented or otherwise modified prior to March 2, 2009, the "Original Series 1997-B Supplement"); and
WHEREAS, the parties hereto desire to amend and restate in its entirety the Original Series
1997-B Supplement to, among other things, provide for the issuance of the Class D Certificate (as defined below).
NOW, THEREFORE, in consideration of the promises and the agreements contained herein, the
Original Series 1997-B Supplement is hereby amended and restated in its entirety as follows:
Section 6.09 of the Agreement provides, among other things, that the Transferor and the Trustee
may at any time and from time to time enter into a supplement to the Agreement for the purpose of authorizing the
delivery by the Trustee to the Transferor for the execution and redelivery to the Trustee for authentication of
one or more Series of Certificates.
Pursuant to the Original Series 1997-B Supplement and the Class C Supplemental Agreement, MBNA,
as seller and predecessor to the Transferor, and the Trustee created a Series of Investor Certificates consisting
of the Class A Certificates, the Class B Certificates and the Class C Interests, and this Series Supplement and
the Class C Supplemental Agreement shall specify the Principal Terms thereof and of the Class D Certificate.
References to this Series Supplement shall, unless the context otherwise requires, include the Class C
Supplemental Agreement.
SECTION 1. Designation.
(a) The Series created pursuant to the Original Series 1997-B Supplement consists of Investor
Certificates issued in three classes pursuant to the Agreement and the Original Series 1997-B Supplement and
are known together as "Series 1997-B." The three classes are designated the Class A Floating Rate Asset Backed
Certificates, Series 1997-B (the "Class A Certificates") and the Class B Floating Rate Asset Backed Certificates,
Series 1997-B (the "Class B Certificates") and the Class C Floating Rate Asset Backed Interests, Series 1997-B (the
"Class C Interests"). The Class A Certificates and the Class B Certificates are substantially in the form of
Exhibits A-1 and A-2 hereto, respectively. The Class C Interests are issued in uncertificated form and are deemed to
be an "Investor Certificate" for all purposes under the Agreement and this Series Supplement, except as expressly
provided herein. In addition, there is
hereby created a fourth Class of Investor Certificates which shall be known as the Class D Certificate, Series 1997-B
(the "Class D Certificate," and together with the Class A Certificates and the Class B Certificates, the "Series 1997-B
Certificates"). The Class D Certificate shall be issued as one definitive certificate substantially in the form of
Exhibit A-3 hereto.
(b) Series 1997-B is included in Group One (as defined below). Series 1997-B is not subordinated
to any other Series.
(c) The Class C Interest Holders, as holder of an "Investor Certificate" under the Agreement, is
entitled to the benefits of the Agreement and this Series Supplement (including the Class C Supplemental
Agreement). Notwithstanding the foregoing, except as expressly provided herein, the provisions of Article VI and
Article XII of the Agreement relating to the registration, authentication, delivery, presentation, cancellation and
surrender of Registered Certificates and the opinion described in Section 6.09(b)(d)(i) and clause (a) and (c) of
the definition of Tax Opinion in Section 1.01 of the Agreement do not apply to the Class C Interests.
(d) The Class D Certificateholder, as holder of an Investor Certificate under the Agreement,
shall be entitled to the benefits of the Agreement and this Supplement. Notwithstanding the foregoing, except as
expressly provided herein, (i) the provisions of Article VI and Article XII of the Agreement relating to the
registration, authentication, delivery, presentation, cancellation and surrender of Registered Certificates and the
opinion described in Section 6.09(b)(d)(i) and clauses (a) and (c) of the definition of Tax Opinion in Section 1.01
of the Agreement shall not be applicable to the Class D Certificate, and (ii) the provisions of Section 3.07 of the
Agreement do not apply to cause the Class D Certificate to be treated as debt for federal, state and local income
and franchise tax purposes, but rather the Transferor intends and, together with the Class D Certificateholder,
agrees to treat the Class D Certificate for federal, state and local income and franchise tax purposes as
representing an equity interest in the assets of the Trust.
SECTION 2. Definitions.
In the event that any term or provision contained herein shall conflict with or be inconsistent
with any provision contained in the Agreement, the terms and provisions of this Series Supplement shall govern.
All Article, Section or subsection references herein shall mean Articles, Sections or subsections of the
Agreement, except as otherwise provided herein. All capitalized terms not otherwise defined herein are defined
in the Agreement. Each capitalized term defined herein shall relate only to the Investor Certificates and no
other Series of Certificates issued by the Trust.
"Accumulation Period" shall mean, solely for the purposes of the definition of Group One
Monthly Principal Payment as such term is defined in each Supplement relating to Group One, the Controlled
Accumulation Period.
"Accumulation Period Factor" shall mean, for each Monthly Period, a fraction, the numerator of
which is equal to the sum of the initial investor interests of all outstanding Series, and the denominator of
which is equal to the sum of (a) the Initial Investor Interest, (b) the initial investor interests of all
outstanding Series (other than Series 1997-B) which are not
2
expected to be in their revolving periods, and (c) the initial investor interests of all other outstanding Series
which are not allocating Shared Principal Collections to other Series and are in their revolving periods; provided,
however, that this definition may be modified at anytime if the Rating Agency Condition with respect to such
modification is satisfied.
"Accumulation Period Length" shall have the meaning assigned such term in subsection 4.09(j).
"Accumulation Shortfall" shall initially mean zero and shall thereafter mean, with respect to
any Monthly Period during the Controlled Accumulation Period, the excess, if any, of the Controlled Deposit
Amount for the previous Monthly Period over the amount deposited into the Principal Funding Account pursuant to
subsections 4.09(f)(i), 4.09(f)(ii), 4.09(f)(iii) and 4.09(f)(iv) with respect to the Class A Certificates, the
Class B Certificates, the Class C Interests and the Class D Certificates, respectively, for the previous Monthly
Period.
"Adjusted Investor Interest" shall mean, with respect to any date of determination, an amount
equal to the sum of (a) the Class A Adjusted Investor Interest, (b) the Class B Adjusted Investor Interest, (c)
the Class C Adjusted Investor Interest and (d) the Class D Adjusted Investor Interest.
"Aggregate Investor Default Amount" shall mean, with respect to any Monthly Period, the sum of
the Investor Default Amounts in respect of such Monthly Period.
"Available Investor Principal Collections" shall mean with respect to any Monthly Period, an
amount equal to (a) the Investor Principal Collections for such Monthly Period, minus (b) the amount of
Reallocated Class D Principal Collections, Reallocated Class C Principal Collections and Reallocated Class B
Principal Collections with respect to such Monthly Period which pursuant to Section 4.12 are required to fund the
Class A Required Amount, the Class B Required Amount and the Class C Required Amount, plus (c) the amount of
Shared Principal Collections with respect to Group One that are allocated to Series 1997-B in accordance with
subsection 4.13(b).
"Available Reserve Account Amount" shall mean, with respect to any Transfer Date, the lesser
of (a) the amount on deposit in the Reserve Account on such date (after taking into account any interest and
earnings retained in the Reserve Account pursuant to subsection 4.15(b) on such date, but before giving effect to
any deposit made or to be made pursuant to subsection 4.11(i) to the Reserve Account on such date) and (b) the
Required Reserve Account Amount.
"Base Rate" shall mean, with respect to any Monthly Period, the annualized percentage
equivalent of a fraction, the numerator of which is equal to the sum of the Class A Monthly Interest, the Class B
Monthly Interest, the Class C Monthly Interest, each for the related Interest Period, and the Certificateholder
Servicing Fee and the Servicer Interchange, each with respect to such Monthly Period and the denominator of which
is the Investor Interest as of the close of business on the last day of such Monthly Period.
3
"Book-Entry Register" shall mean the register maintained pursuant to the Class C Supplemental
Agreement providing for the registration of the Class C Interests and the transfers thereof.
"Certificateholder Servicing Fee" shall have the meaning specified in subsection 3(a) hereof.
"Class A Additional Interest" shall have the meaning specified in subsection 4.06(a).
"Class A Adjusted Investor Interest" shall mean, with respect to any date of determination, an
amount equal to the Class A Investor Interest minus the funds on deposit in the Principal Funding Account (up to
the Class A Investor Interest) on such date of determination.
"Class A Available Funds" shall mean, with respect to any Monthly Period, an amount equal to
the sum of (a) the Class A Floating Allocation of the Collections of Finance Charge Receivables and amounts with
respect to Annual Membership Fees allocated to the Investor Certificates and deposited in the Finance Charge
Account for such Monthly Period (or to be deposited in the Finance Charge Account on the related Transfer Date
with respect to the preceding Monthly Period pursuant to the third paragraph of subsection 4.03(a) and Section
2.08 of the Agreement and subsection 3(b) of this Series Supplement), excluding the portion of Collections of
Finance Charge Receivables attributable to Servicer Interchange, (b) with respect to any Monthly Period during
the Controlled Accumulation Period, the Principal Funding Investment Proceeds to be treated as Class A Available
Funds pursuant to subsection 4.14(b)(i), if any, with respect to the related Transfer Date and (c) amounts, if
any, to be withdrawn from the Reserve Account which will be deposited into the Finance Charge Account on the
related Transfer Date to be treated as Class A Available Funds pursuant to subsections 4.15(b) and 4.15(d)(i).
"Class A Certificate Rate" shall mean from the Closing Date through March 16, 1997, from March
17, 1997 through April 14, 1997 and from April 15, 1997 through May 14, 1997 and with respect to each Interest
Period thereafter, a per annum rate equal to 0.16% per annum in excess of LIBOR, as determined on the related
LIBOR Determination Date.
"Class A Certificateholder" shall mean the Person in whose name a Class A Certificate is
registered in the Certificate Register.
"Class A Certificates" shall mean any of the certificates executed by the Transferor and
authenticated by or on behalf of the Trustee, substantially in the form of Exhibit A-1 hereto.
"Class A Deficiency Amount" shall have the meaning specified in subsection 4.06(a).
"Class A Fixed Allocation" shall mean, with respect to any Monthly Period following the
Revolving Period, the percentage equivalent (which percentage shall never exceed 100%) of a fraction, the
numerator of which is the Class A Investor Interest as of the close of
4
business on the last day of the Revolving Period and the denominator of which is equal to the Investor Interest
as of the close of business on the last day of the Revolving Period.
"Class A Floating Allocation" shall mean, with respect to any Monthly Period, the percentage
equivalent (which percentage shall never exceed 100%) of a fraction, the numerator of which is the Class A
Adjusted Investor Interest as of the close of business on the last day of the preceding Monthly Period and the
denominator of which is equal to the Adjusted Investor Interest as of the close of business on such day;
provided, however, that, with respect to the first Monthly Period, the Class A Floating Allocation shall mean the
percentage equivalent of a fraction, the numerator of which is the Class A Initial Investor Interest and the
denominator of which is the Initial Investor Interest.
"Class A Initial Investor Interest" shall mean the aggregate initial principal amount of the
Class A Certificates, which is $850,000,000.
"Class A Investor Allocation" shall mean with respect to any Monthly Period, (a) with respect
to Default Amounts and Finance Charge Receivables at any time and Principal Receivables during the Revolving
Period, the Class A Floating Allocation, and (b) with respect to Principal Receivables during the Controlled
Accumulation Period or Rapid Amortization Period, the Class A Fixed Allocation.
"Class A Investor Charge-Offs" shall have the meaning specified in subsection 4.10(a).
"Class A Investor Default Amount" shall mean, with respect to each Transfer Date, an amount
equal to the product of (a) the Aggregate Investor Default Amount for the related Monthly Period and (b) the
Class A Floating Allocation applicable for the related Monthly Period.
"Class A Investor Interest" shall mean, on any date of determination, an amount equal to (a)
the Class A Initial Investor Interest, minus (b) the aggregate amount of principal payments made to Class A
Certificateholders prior to such date and minus (c) the excess, if any, of the aggregate amount of Class A
Investor Charge-Offs pursuant to subsection 4.10(a) over Class A Investor Charge-Offs reimbursed pursuant to
subsection 4.11(b) prior to such date of determination; provided, however, that the Class A Investor Interest may
not be reduced below zero.
"Class A Monthly Interest" shall mean the monthly interest distributable in respect of the
Class A Certificates as calculated in accordance with subsection 4.06(a).
"Class A Monthly Principal" shall mean the monthly principal distributable in respect of the
Class A Certificates as calculated in accordance with subsection 4.07(a).
"Class A Required Amount" shall have the meaning specified in subsection 4.08(a).
"Class A Servicing Fee" shall have the meaning specified in subsection 3(a) of this Series
Supplement.
5
"Class B Additional Interest" shall have the meaning specified in subsection 4.06(b).
"Class B Adjusted Investor Interest" shall mean, with respect to any date of determination, an
amount equal to the Class B Investor Interest minus the excess, if any, of the Principal Funding Account Balance
over the Class A Investor Interest on such date of determination (the amount of such excess not to exceed the
Class B Investor Interest).
"Class B Available Funds" shall mean, with respect to any Monthly Period, an amount equal to
the sum of (a) the Class B Floating Allocation of the Collections of Finance Charge Receivables and amounts with
respect to Annual Membership Fees allocated to the Investor Certificates and deposited in the Finance Charge
Account for such Monthly Period (or to be deposited in the Finance Charge Account on the related Transfer Date
with respect to the preceding Monthly Period pursuant to the third paragraph of subsection 4.03(a) and Section
2.08 of the Agreement and subsection 3(b) of this Series Supplement), excluding the portion of Collections of
Finance Charge Receivables attributable to Servicer Interchange, (b) with respect to any Monthly Period during
the Controlled Accumulation Period, the Principal Funding Investment Proceeds to be treated as Class B Available
Funds pursuant to subsection 4.14(b)(ii), if any, with respect to the related Transfer Date and (c) amounts, if
any, to be withdrawn from the Reserve Account which will be deposited into the Finance Charge Account on the
related Transfer Date to be treated as Class B Available Funds pursuant to subsection 4.15(d)(ii).
"Class B Certificate Rate" shall mean from the Closing Date through March 16, 1997, from March
17, 1997 through April 14, 1997 and from April 15, 1997 through May 14, 1997 and with respect to each Interest
Period thereafter, a per annum rate equal to 0.35% per annum in excess of LIBOR, as determined on the related
LIBOR Determination Date.
"Class B Certificateholder" shall mean the Person in whose name a Class B Certificate is
registered in the Certificate Register.
"Class B Certificates" shall mean any of the certificates executed by the Transferor and
authenticated by or on behalf of the Trustee, substantially in the form of Exhibit A-2 hereto.
"Class B Deficiency Amount" shall have the meaning specified in subsection 4.06(b).
"Class B Fixed Allocation" shall mean, with respect to any Monthly Period following the
Revolving Period, the percentage equivalent (which percentage shall never exceed 100%) of a fraction, the
numerator of which is the Class B Investor Interest as of the close of business on the last day of the Revolving
Period and the denominator of which is equal to the Investor Interest as of the close of business on the last day
of the Revolving Period.
"Class B Floating Allocation" shall mean, with respect to any Monthly Period, the percentage
equivalent (which percentage shall never exceed 100%) of a fraction, the numerator of which is the Class B
Adjusted Investor Interest as of the close of business on the last day of the preceding Monthly Period and the
denominator of which is equal to the Adjusted Investor Interest as of the close of business on such day;
provided, however, that, with respect to the first
6
Monthly Period, the Class B Floating Allocation shall mean the percentage equivalent of a fraction, the numerator
of which is the Class B Initial Investor Interest and the denominator of which is the Initial Investor Interest.
"Class B Initial Investor Interest" shall mean the aggregate initial principal amount of the
Class B Certificates, which is $75,000,000.
"Class B Investor Allocation" shall mean with respect to any Monthly Period, (a) with respect
to Default Amounts and Finance Charge Receivables at any time or Principal Receivables during the Revolving
Period, the Class B Floating Allocation, and (b) with respect to Principal Receivables during the Controlled
Accumulation Period or Rapid Amortization Period, the Class B Fixed Allocation.
"Class B Investor Charge-Offs" shall have the meaning specified in subsection 4.10(b).
"Class B Investor Default Amount" shall mean, with respect to each Transfer Date, an amount
equal to the product of (a) the Aggregate Investor Default Amount for the related Monthly Period and (b) the
Class B Floating Allocation applicable for the related Monthly Period.
"Class B Investor Interest" shall mean, on any date of determination, an amount equal to (a)
the Class B Initial Investor Interest, minus (b) the aggregate amount of principal payments made to Class B
Certificateholders prior to such date, minus (c) the aggregate amount of Class B Investor Charge-Offs for all
prior Transfer Dates pursuant to subsection 4.10(b), minus (d) the amount of the Reallocated Class B Principal
Collections allocated pursuant to subsection 4.12(a) on all prior Transfer Dates for which the Class C Investor
Interest has not been reduced, minus (e) an amount equal to the amount by which the Class B Investor Interest has
been reduced on all prior Transfer Dates pursuant to subsection 4.10(a) and plus (f) the aggregate amount of
Excess Spread allocated and available on all prior Transfer Dates pursuant to subsection 4.11(d), for the purpose
of reimbursing amounts deducted pursuant to the foregoing clauses (c), (d) and (e); provided, however, that the
Class B Investor Interest may not be reduced below zero.
"Class B Monthly Interest" shall mean the monthly interest distributable in respect of the
Class B Certificates as calculated in accordance with subsection 4.06(b).
"Class B Monthly Principal" shall mean the monthly principal distributable in respect of the
Class B Certificates as calculated in accordance with subsection 4.07(b).
"Class B Required Amount" shall have the meaning specified in subsection 4.08(b).
"Class B Servicing Fee" shall have the meaning specified in subsection 3(a) hereof.
"Class C Additional Interest" shall have the meaning specified in subsection 4.06(c).
7
"Class C Adjusted Investor Interest" shall mean, with respect to any date of determination, an
amount equal to the Class C Investor Interest minus the excess, if any, of the Principal Funding Account Balance
over the sum of the Class A Investor Interest and the Class B Investor Interest on such date of determination
(the amount of such excess not to exceed the Class C Investor Interest).
"Class C Available Funds" shall mean, with respect to any Monthly Period, an amount equal to
the sum of (a) the Class C Floating Allocation of the Collections of Finance Charge Receivables and amounts with
respect to Annual Membership Fees allocated to the Investor Certificates and deposited in the Finance Charge
Account for such Monthly Period (or to be deposited in the Finance Charge Account on the related Transfer Date
with respect to the preceding Monthly Period pursuant to the third paragraph of subsection 4.03(a) and Section
2.08 of the Agreement and subsection 3(b) of this Series Supplement), excluding the portion of Collections of
Finance Charge Receivables attributable to Servicer Interchange, (b) with respect to any Monthly Period during
the Controlled Accumulation Period, the Principal Funding Investment Proceeds to be treated as Class C Available
Funds pursuant to subsection 4.14(b)(iii), if any, with respect to the related Transfer Date and (c) amounts, if
any, to be withdrawn from the Reserve Account which will be deposited into the Finance Charge Account on the
related Transfer Date to be treated as Class C Available Funds pursuant to subsection 4.15(d)(iii).
"Class C Deficiency Amount" shall have the meaning specified in subsection 4.06(c).
"Class C Fixed Allocation" shall mean with respect to any Monthly Period following the
Revolving Period, the percentage equivalent (which percentage shall never exceed 100%) of a fraction, the
numerator of which is the Class C Investor Interest as of the close of business on the last day of the Revolving
Period and the denominator of which is equal to the Investor Interest as of the close of business on the last day
of the Revolving Period.
"Class C Floating Allocation" shall mean, with respect to any Monthly Period, the percentage
equivalent (which percentage shall never exceed 100%) of a fraction, the numerator of which is the Class C
Adjusted Investor Interest as of the close of business on the last day of the preceding Monthly Period and the
denominator of which is equal to the Adjusted Investor Interest as of the close of business on such day;
provided, however, that, with respect to the first Monthly Period, the Class C Floating Allocation shall mean the
percentage equivalent of a fraction, the numerator of which is the Class C Initial Investor Interest and the
denominator of which is the Initial Investor Interest.
"Class C Initial Investor Interest" shall mean the aggregate initial principal amount of the
Class C Interests, which is $75,000,000.
"Class C Interest Holder" shall mean the Person in whose name a Class C Interest is registered
in the Book-Entry Register.
"Class C Interest Rate" shall have the meaning specified in the Class C Supplemental Agreement.
8
"Class C Interests" shall mean, on any date of determination, a fractional undivided interest
in the Trust which shall consist of the right to receive, to the extent necessary to make the required payments
to the Class C Interest Holders under this Series Supplement and the Class C Supplemental Agreement, the portion
of Collections allocable thereto under the Agreement and this Series Supplement, funds on deposit in the
Collection Account allocable thereto pursuant to the Agreement and this Series Supplement, funds on deposit in
the Reserve Account, the Principal Funding Account or any other Series Account (and any investment earnings
thereon, net of investment expenses and losses, if and to the extent specifically provided herein) allocable
thereto pursuant to the Agreement and this Series Supplement and funds on deposit in the Spread Account available
pursuant to the Class C Supplemental Agreement.
"Class C Investor Allocation" shall mean with respect to any Monthly Period, (a) with respect
to Default Amounts and Finance Charge Receivables at any time or Principal Receivables during the Revolving
Period, the Class C Floating Allocation, and (b) with respect to Principal Receivables during the Controlled
Accumulation Period or Rapid Amortization Period, the Class C Fixed Allocation.
"Class C Investor Charge-Offs" shall have the meaning specified in subsection 4.10(c).
"Class C Investor Default Amount" shall mean, with respect to any Transfer Date, an amount
equal to the product of (a) the Aggregate Investor Default Amount for the related Monthly Period and (b) the
Class C Floating Allocation applicable for the related Monthly Period.
"Class C Investor Interest" shall mean, on any date of determination, an amount equal to (a)
the Class C Initial Investor Interest, minus (b) the aggregate amount of principal payments made to the Class C
Interest Holders prior to such date, minus (c) the aggregate amount of Class C Investor Charge-Offs for all prior
Transfer Dates pursuant to subsection 4.10(c), minus (d) the amount of Reallocated Principal Collections
allocated pursuant to subsections 4.12(a) and (b) on all prior Transfer Dates, minus (e) an amount equal to the
amount by which the Class C Investor Interest has been reduced on all prior Transfer Dates pursuant to
subsections 4.10(a) and (b), and plus (f) the aggregate amount of Excess Spread allocated and available on all
prior Transfer Dates pursuant to subsection 4.11(h), for the purpose of reimbursing amounts deducted pursuant to
the foregoing clauses (c), (d) and (e); provided further, however, that the Class C Investor Interest may not be
reduced below zero.
"Class C Monthly Interest" shall mean the monthly interest distributable in respect of the
Class C Investor Interest as calculated in accordance with subsection 4.06(c).
"Class C Monthly Principal" shall mean the monthly principal distributable in respect of the
Class C Investor Interest as calculated in accordance with subsection 4.07(c).
"Class C Required Amount" shall have the meaning specified in subsection 4.08(c).
"Class C Servicing Fee" shall have the meaning specified in subsection 3(a) hereof.
9
"Class C Supplemental Agreement" shall mean the Class C Supplemental Agreement by and among the
Transferor, the Servicer and the Trustee, as amended and supplemented from time to time.
"Class D Adjusted Investor Interest" shall mean, with respect to any date of determination,
an amount equal to the Class D Investor Interest minus the excess, if any, of the Principal Funding Account Balance
over the sum of the Class A Investor Interest, the Class B Investor Interest and the Class C Investor Interest on such
date of determination (such excess not to exceed the Class D Investor Interest).
"Class D Available Funds" shall mean, with respect to any Monthly Period, an amount equal to
the Class D Floating Allocation of the Collections of Finance Charge Receivables and amounts with respect to
Annual Membership Fees allocated to the Investor Certificates and deposited in the Finance Charge Account for
such Monthly Period (or to be deposited in the Finance Charge Account on the related Transfer Date with respect
to the preceding Monthly Period pursuant to the third paragraph of subsection 4.03(a) and Section 2.08 of the
Agreement and subsection 3(b) of this Series Supplement), excluding the portion of Collections of Finance Charge
Receivables attributable to Servicer Interchange.
"Class D Certificateholder" shall mean the Transferor or its successor in interest.
"Class D Certificates" shall mean any of the certificates executed by the Transferor and
authenticated by or on behalf of the Trustee, substantially in the form of Exhibit A-3 hereto.
"Class D Fixed Allocation" shall mean with respect to any Monthly Period following the
Revolving Period, the percentage equivalent (which percentage shall never exceed 100%) of a fraction, the
numerator of which is the Class D Investor Interest as of the close of business on the last day of the Revolving
Period and the denominator of which is equal to the Investor Interest as of the close of business on the last day
of the Revolving Period.
"Class D Floating Allocation" shall mean, with respect to any Monthly Period, the percentage
equivalent (which percentage shall never exceed 100%) of a fraction, the numerator of which is the Class D Adjusted
Investor Interest as of the close of business on the last day of the preceding Monthly Period and the denominator
of which is equal to the Adjusted Investor Interest as of the close of business on such day; provided, however,
that, with respect to the first Monthly Period, the Class D Floating Allocation shall mean the percentage
equivalent of a fraction, the numerator of which is the Class D Initial Investor Interest and the denominator of
which is the Initial Investor Interest.
"Class D Initial Investor Interest" shall mean $89,740,000.
"Class D Investor Allocation" shall mean with respect to any Monthly Period (a) with respect to
Default Amounts and Finance Charge Receivables at any time or Principal Receivables during the Revolving Period,
the Class D Floating Allocation, and (b) with respect to Principal Receivables during the Controlled Accumulation
Period or the Rapid Amortization Period, the Class D Fixed Allocation.
10
"Class D Investor Charge-Offs" shall have the meaning specified in subsection 4.10(d).
"Class D Investor Default Amount" shall mean, with respect to any Transfer Date, an amount
equal to the product of (a) the Aggregate Investor Default Amount for the relatedMonthly Period and (b) the
Class D Floating Allocation applicable for the related Monthly Period.
"Class D Investor Interest" shall mean, an amount equal to (a) the Class D Initial Investor
Interest, minus (b) the aggregate amount of principal payments made to the Class D Certificateholder prior to
such date, minus (c) the aggregate amount of Class D Investor Charge-Offs for all prior Transfer Dates pursuant
to subsection 4.10(d), minus (d) the amount of Reallocated Principal Collections allocated pursuant to
subsections 4.12(a), (b) and (c) on all prior Transfer Dates, minus (e) an amount equal to the amount by which
the Class D Investor Interest has been reduced on all prior Transfer Dates pursuant to subsections 4.10(a), (b)
and (c), and plus (f) the aggregate amount of Excess Spread allocated and available on all prior Transfer Dates
pursuant to subsection 4.11(m) for the purpose of reimbursing amounts deducted pursuant to the foregoing clauses
(c), (d) and (e); provided, however, that the Class D Investor Interest may not be reduced below zero.
"Class D Monthly Principal" shall mean the monthly principal distributable in respect of the
Class D Investor Interest as calculated in accordance with subsection 4.07(d).
"Class D Servicing Fee" shall have the meaning specified in subsection 3(a) hereof.
"Closing Date" shall mean February 27, 1997.
"Code" shall mean the Internal Revenue Code of 1986, as amended.
"Controlled Accumulation Amount" shall mean for any Transfer Date with respect to the
Controlled Accumulation Period, $90,811,666.67; provided, however, that if the Accumulation Period Length is
determined to be less than 12 months pursuant to subsection 4.09(j), the Controlled Accumulation Amount for each
Transfer Date with respect to the Controlled Accumulation Period will be equal to (i) the product of (x) the
Initial Investor Interest and (y) the Accumulation Period Factor for such Monthly Period divided by (ii) the
Required Accumulation Factor Number.
"Controlled Accumulation Period" shall mean, unless a Pay Out Event shall have occurred prior
thereto, the period commencing at the close of business on February 28, 2011 or such later date as is determined
in accordance with subsection 4.09(j) and ending on the first to occur of (a) the commencement of the Rapid
Amortization Period and (b) the Series 1997-B Termination Date.
"Controlled Deposit Amount" shall mean, with respect to any Transfer Date, the sum of (a) the
Controlled Accumulation Amount for such Transfer Date and (b) any existing Accumulation Shortfall.
11
"Covered Amount" shall mean an amount, determined as of each Transfer Date with respect to any
Interest Period, equal to the sum of (a) the product of (i) a fraction, the numerator of which is the actual
number of days in such Interest Period and the denominator of which is 360, times (ii) the Class A Certificate
Rate in effect with respect to such Interest Period times (iii) the aggregate amount deposited into the Principal
Funding Account pursuant to subsection 4.09(f)(i) prior to such Transfer Date, plus (b) the product of (i) a
fraction, the numerator of which is the actual number of days in such Interest Period and the denominator of
which is 360, times (ii) the Class B Certificate Rate in effect with respect to such Interest Period times (iii)
the aggregate amount deposited into the Principal Funding Account pursuant to subsection 4.09(f)(ii) prior to
such Transfer Date, plus (c) the product of (i) a fraction, the numerator of which is the actual number of days
in such Interest Period and the denominator of which is 360, times (ii) the Class C Interest Rate in effect with
respect to such Interest Period times (iii) the aggregate amount deposited into the Principal Funding Account
pursuant to subsection 4.09(f)(iii) prior to such Transfer Date.
"Credit Enhancement" shall mean (a) with respect to the Class A Certificates, the subordination
of the Class B Certificates, the Class C Interests and the Class D Certificates, (b) with respect to the Class B
Certificates, the subordination of the Class C Interests and the Class D Certificates, and (c) with respect to
the Class C Interests, the subordination of the Class D Certificates.
"Cumulative Series Principal Shortfall" shall mean the sum of the Series Principal Shortfalls
(as such term is defined in each of the related Series Supplements) for each Series in Group One.
"Daily Principal Shortfall" shall mean, on any date of determination, the excess of the Group
One Monthly Principal Payment for the Monthly Period relating to such date over the month to date amount of
Collections processed in respect of Principal Receivables for such Monthly Period allocable to investor
certificates of all outstanding Series in Group One, not subject to reallocation, which are on deposit or to be
deposited in the Principal Account on such date.
"Distribution Date" shall mean May 15, 1997 and the fifteenth day of each calendar month
thereafter, or if such fifteenth day is not a Business Day, the next succeeding Business Day.
"Excess Principal Funding Investment Proceeds" shall mean, with respect to each Transfer Date
relating to the Controlled Accumulation Period, the amount, if any, by which the Principal Funding Investment
Proceeds for such Transfer Date exceed the Covered Amount determined on such Transfer Date.
"Excess Spread" shall mean, with respect to any Transfer Date, the sum of the amounts with
respect to such Transfer Date, if any, specified pursuant to subsections 4.09(a)(iv), 4.09(b)(iii), 4.09(c)(ii)
and 4.09(d)(ii).
"Fitch" shall mean Fitch Investors Service, L.P. or its successors.
12
"Fixed Investor Percentage" shall mean, with respect to any Monthly Period, the percentage
equivalent of a fraction, the numerator of which is the Investor Interest as of the close of business on the last
day of the Revolving Period and the denominator of which is the greater of (a) the aggregate amount of Principal
Receivables in the Trust determined as of the close of business on the last day of the prior Monthly Period and
(b) the sum of the numerators used to calculate the Investor Percentages (as such term is defined in the
Agreement) for allocations with respect to Principal Receivables for all outstanding Series on such date of
determination; provided, however, that with respect to any Monthly Period in which an Addition Date occurs or in
which a Removal Date occurs on which, if any Series has been paid in full, Principal Receivables in an aggregate
amount approximately equal to the initial investor interest of such Series are removed from the Trust, the
denominator determined pursuant to clause (a) hereof shall be (i) the aggregate amount of Principal Receivables
in the Trust as of the close of business on the last day of the prior Monthly Period for the period from and
including the first day of such Monthly Period to but excluding the related Addition Date or Removal Date and
(ii) the aggregate amount of Principal Receivables in the Trust as of the beginning of the day on the related
Addition Date or Removal Date after adjusting for the aggregate amount of Principal Receivables added to or
removed from the Trust on the related Addition Date or Removal Date, for the period from and including the
related Addition Date or Removal Date to and including the last day of such Monthly Period.
"Floating Investor Percentage" shall mean, with respect to any Monthly Period, the percentage
equivalent of a fraction, the numerator of which is the Adjusted Investor Interest as of the close of business on
the last day of the preceding Monthly Period (or with respect to the first Monthly Period, the Initial Investor
Interest) and the denominator of which is the greater of (a) the aggregate amount of Principal Receivables as of
the close of business on the last day of the preceding Monthly Period (or with respect to the first calendar
month in the first Monthly Period, the aggregate amount of Principal Receivables in the Trust as of the close of
business on the day immediately preceding the Closing Date, with respect to the second calendar month in the
first Monthly Period, the aggregate amount of Principal Receivables as of the close of business on the last day
of the first calendar month in the first Monthly Period and with respect to the third calendar month in the first
Monthly Period, the aggregate amount of Principal Receivables as of the close of business on the last day of the
second calendar month in the first Monthly Period), and (b) the sum of the numerators used to calculate the
Investor Percentages (as such term is defined in the Agreement) for allocations with respect to Finance Charge
Receivables, Default Amounts or Principal Receivables, as applicable, for all outstanding Series on such date of
determination; provided, however, that with respect to any Monthly Period in which an Addition Date occurs or in
which a Removal Date occurs on which, if any Series has been paid in full, Principal Receivables in an aggregate
amount approximately equal to the initial investor interest of such Series are removed from the Trust, the
denominator determined pursuant to clause (a) hereof shall be (i) the aggregate amount of Principal Receivables
in the Trust as of the close of business on the last day of the prior Monthly Period for the period from and
including the first day of such Monthly Period to but excluding the related Addition Date or Removal Date and
(ii) the aggregate amount of Principal Receivables in the Trust as of the beginning of the day on the related
Addition Date or Removal Date after adjusting for the aggregate amount of Principal Receivables added to or
removed from the Trust on the related Addition Date or Removal Date, for the period from and including the
related Addition Date or Removal Date to and including the last day of such Monthly Period.
13
"Group One" shall mean Series 1997-B and each other Series specified in the related Supplement
to be included in Group One.
"Group One Monthly Principal Payment" shall mean with respect to any Monthly Period, for all
Series in Group One (including Series 1997-B) which are in an Amortization Period or Accumulation Period (as such
terms are defined in the related Supplements for all Series in Group One), the sum of (a) the Controlled
Distribution Amount for the related Transfer Date for any Series in its Controlled Amortization Period (as such
terms are defined in the related Supplements for all Series in Group One), (b) the Controlled Deposit Amount for
the related Transfer Date for any Series in its Accumulation Period, other than its Rapid Accumulation Period, if
applicable (as such terms are defined in the related Supplements for all Series in Group One), (c) the Investor
Interest as of the end of the prior Monthly Period taking into effect any payments to be made on the following
Distribution Date for any Series in Group One in its Principal Amortization Period or Rapid Amortization Period
(as such terms are defined in the related Supplements for all Series in Group One), (d) the Adjusted Investor
Interest as of the end of the prior Monthly Period taking into effect any payments or deposits to be made on the
following Transfer Date and Distribution Date for any Series in Group One in its Rapid Accumulation Period (as
such terms are defined in the related Supplements for all Series in Group One) and (e) such other amounts as may
be specified in the related Supplements for all Series in Group One.
"Initial Investor Interest" shall mean $1,089,740,000.
"Interest Period" shall mean, with respect to any Distribution Date, the period from and
including the previous Distribution Date (or in the case of the first Distribution Date, from and including the
Closing Date) through the day preceding such Distribution Date.
"Investor Certificateholder" shall mean (a) with respect to the Class A Certificates, the
holder of record of a Class A Certificate, (b) with respect to the Class B Certificates, the holder of record of
a Class B Certificate, (c) with respect to the Class C Interests, the Person in whose name a Class C Interest is
registered in the Book-Entry Register and (d) with respect to the Class D Certificates, the Class D
Certificateholder.
"Investor Certificates" shall mean the Class A Certificates, the Class B Certificates, the
Class C Interests and the Class D Certificates.
"Investor Default Amount" shall mean, with respect to any Receivable in a Defaulted Account, an
amount equal to the product of (a) the Default Amount and (b) the Floating Investor Percentage on the day such
Account became a Defaulted Account.
"Investor Interest" shall mean, on any date of determination, an amount equal to the sum of (a)
the Class A Investor Interest, (b) the Class B Investor Interest, (c) the Class C Investor Interest and (d) the
Class D Investor Interest, each as of such date.
"Investor Percentage" shall mean for any Monthly Period, (a) with respect to Finance Charge
Receivables and Default Amounts at any time and Principal Receivables during the Revolving Period, the Floating
Investor Percentage and (b) with respect to Principal
14
Receivables during the Controlled Accumulation Period or the Rapid Amortization Period, the Fixed Investor
Percentage.
"Investor Principal Collections" shall mean, with respect to any Monthly Period, the sum of (a)
the aggregate amount deposited into the Principal Account for such Monthly Period pursuant to subsections
4.05(a)(ii), (iii), (iv) and (v), 4.05(b)(ii), (iii), (iv) and (v), or 4.05(c)(ii), in each case, as applicable to
such Monthly Period, (b) the aggregate amount to be treated as Investor Principal Collections pursuant to
subsections 4.09(a)(iii), and 4.11(a), (b), (c), (d), (g), (h), (l) and (m) for such Monthly Period (other than
such amount paid from Reallocated Principal Collections), and (c) the aggregate amount of Unallocated Principal
Collections deposited into the Principal Account pursuant to subsection 4.05(d).
"Investor Servicing Fee" shall have the meaning specified in subsection 3(a) hereof.
"LIBOR" shall mean, for any Interest Period, the London interbank offered rate for one-month
United States dollar deposits determined by the Trustee on the LIBOR Determination Date for each Interest Period
in accordance with the provisions of Section 4.16.
"LIBOR Determination Date" shall mean February 25, 1997 for the period from the Closing Date
through March 16, 1997, March 13, 1997 for the period from March 17, 1997 through April 14, 1997, April 11, 1997
for the period from April 15, 1997 through May 14, 1997, and the second London Business Day prior to the
commencement of the second and each subsequent Interest Period.
"London Business Day" shall mean any Business Day on which dealings in deposits in United
States dollars are transacted in the London interbank market.
"Monthly Interest" shall mean, with respect to any Transfer Date, the sum of (a) the Class A
Monthly Interest, the Class A Additional Interest, if any, and the unpaid Class A Deficiency Amount, if any; (b)
the Class B Monthly Interest, the Class B Additional Interest, if any, and the unpaid Class B Deficiency Amount,
if any, and (c) the Class C Monthly Interest, the Class C Additional Interest, if any, and the unpaid Class C
Deficiency Amount, if any, each with respect to such Transfer Date.
"Monthly Period" shall have the meaning specified in the Agreement, except that (a) the first
Monthly Period with respect to the Investor Certificates other than the Class D Certificates shall begin on and
include the Closing Date and shall end on and include April 30, 1997, and (b) the first Monthly Period with
respect to the Class D Certificates shall begin on and include the date hereof and shall end on and include March
31, 2009.
"Net Servicing Fee Rate" shall mean (a) so long as FIA or The Bank of New York Mellon is the
Servicer, 1.25% per annum and (b) if FIA or The Bank of New York Mellon is no longer the Servicer, 2.0% per annum.
"Pay Out Commencement Date" shall mean the date on which a Trust Pay Out Event is deemed to
occur pursuant to Section 9.01 or a Series 1997-B Pay Out Event is deemed to occur pursuant to Section 9 hereof.
15
"Portfolio Adjusted Yield" shall mean, with respect to any Transfer Date, the average of the
percentages obtained for each of the three preceding Monthly Periods by subtracting the Base Rate from the
Portfolio Yield for such Monthly Period and deducting 0.5% from the result for each Monthly Period.
"Portfolio Yield" shall mean, with respect to any Monthly Period, the annualized percentage
equivalent of a fraction, the numerator of which is an amount equal to the sum of (a) the amount of Collections
of Finance Charge Receivables deposited into the Finance Charge Account and allocable to the Investor
Certificates for such Monthly Period and (b) the amount with respect to Annual Membership Fees deposited into the
Finance Charge Account and allocable to the Investor Certificates for such Monthly Period, and (c) the Principal
Funding Investment Proceeds deposited into the Finance Charge Account on the Transfer Date related to such
Monthly Period, and (d) the amount of the Reserve Draw Amount (up to the Available Reserve Account Amount) plus
any amounts of interest and earnings described in subsection 4.15, each deposited into the Finance Charge Account
on the Transfer Date relating to such Monthly Period, such sum to be calculated on a cash basis after subtracting
the Aggregate Investor Default Amount for such Monthly Period, and the denominator of which is the Investor
Interest as of the close of business on the last day of such Monthly Period.
"Principal Funding Account" shall have the meaning set forth in subsection 4.14(a).
"Principal Funding Account Balance" shall mean, with respect to any date of determination, the
principal amount, if any, on deposit in the Principal Funding Account on such date of determination.
"Principal Funding Investment Proceeds" shall mean, with respect to each Transfer Date, the
investment earnings on funds in the Principal Funding Account (net of investment expenses and losses) for the
period from and including the immediately preceding Transfer Date to but excluding such Transfer Date.
"Principal Funding Investment Shortfall" shall mean, with respect to each Transfer Date
relating to the Controlled Accumulation Period, the amount, if any, by which the Principal Funding Investment
Proceeds for such Transfer Date are less than the Covered Amount determined as of such Transfer Date.
"Rapid Amortization Period" shall mean the Amortization Period commencing on the Pay Out
Commencement Date and ending on the earlier to occur of (a) the Series 1997-B Termination Date and (b) the
termination of the Trust pursuant to Section 12.01.
"Rating Agency" shall mean Moody's and Standard amp; Poor's.
"Rating Agency Condition" shall mean the notification in writing by each Rating Agency to the
Transferor, the Servicer and the Trustee that an action will not result in any Rating Agency reducing or
withdrawing its then existing rating of the investor certificates of any outstanding Series or class of a Series
with respect to which it is a Rating Agency.
16
"Reallocated Class B Principal Collections" shall mean, with respect to any Transfer Date,
Collections of Principal Receivables applied in accordance with subsection 4.12(a) in an amount not to exceed the
product of (a) the Class B Investor Allocation with respect to the Monthly Period relating to such Transfer Date
and (b) the Investor Percentage with respect to the Monthly Period relating to such Transfer Date and (c) the
amount of Collections of Principal Receivables with respect to the Monthly Period relating to such Transfer Date;
provided however, that such amount shall not exceed the Class B Investor Interest after giving effect to any
Class B Investor Charge-Offs for such Transfer Date.
"Reallocated Class C Principal Collections" shall mean, with respect to any Transfer Date,
Collections of Principal Receivables applied in accordance with subsections 4.12(a) and (b) in an amount not to
exceed the product of (a) the Class C Investor Allocation with respect to the Monthly Period relating to such
Transfer Date and (b) the Investor Percentage with respect to the Monthly Period relating to such Transfer Date
and (c) the amount of Collections of Principal Receivables with respect to the Monthly Period relating to such
Transfer Date; provided, however, that such amount shall not exceed the Class C Investor Interest after giving
effect to any Class C Investor Charge-Offs for such Transfer Date.
"Reallocated Class D Principal Collections" shall mean, with respect to any Transfer Date,
Collections of Principal Receivables applied in accordance with subsections 4.12(a), (b) and (c) in an amount not
to exceed the product of (a) the Class D Investor Allocation with respect to the Monthly Period relating to such
Transfer Date and (b) the Investor Percentage with respect to the Monthly Period relating to such Transfer Date
and (c) the amount of Collections of Principal Receivables with respect to the Monthly Period relating to such
Transfer Date; provided, however, that such amount shall not exceed the Class D Investor Interest after giving
effect to any Class D Investor Charge-Offs for such Transfer Date.
"Reallocated Principal Collections" shall mean the sum of (a) Reallocated Class B Principal
Collections, (b) Reallocated Class C Principal Collections and (c) Reallocated Class D Principal Collections.
"Reference Banks" shall mean four major banks in the London interbank market selected by the
Servicer.
"Required Accumulation Factor Number" shall be equal to a fraction, rounded upwards to the
nearest whole number, the numerator of which is one and the denominator of which is equal to the lowest monthly
principal payment rate on the Accounts, expressed as a decimal, for the 12 months preceding the date of such
calculation; provided, however, that this definition may be modified at any time if the Rating Agency Condition
with respect to such modification is satisfied.
"Required Reserve Account Amount" shall mean, with respect to any Transfer Date on or after the
Reserve Account Funding Date, an amount equal to (a) 0.5% of the outstanding principal balance of the Class A
Certificates or (b) any other amount designated by the Transferor; provided, however, that if such designation is
of a lesser amount, the Transferor shall (i) provide the Servicer and the Trustee with evidence that the Rating
Agency Condition shall have been satisfied and (ii) deliver to the Trustee a certificate of an authorized officer
to the
17
effect that, based on the facts known to such officer at such time, in the reasonable belief of the Transferor,
such designation will not cause a Pay Out Event or an event that, after the giving of notice or the lapse of
time, would cause a Pay Out Event to occur with respect to Series 1997-B.
"Reserve Account" shall have the meaning specified in subsection 4.15(a).
"Reserve Account Funding Date" shall mean the Transfer Date which occurs not later than the
earliest of (a) the Transfer Date with respect to the Monthly Period which commences 3 months prior to the
commencement of the Controlled Accumulation Period; (b) the first Transfer Date for which the Portfolio Adjusted
Yield is less than 2%, but in such event the Reserve Account Funding Date shall not be required to occur earlier
than the Transfer Date with respect to the Monthly Period which commences 12 months prior to the commencement of
the Controlled Accumulation Period; (c) the first Transfer Date for which the Portfolio Adjusted Yield is less
than 3%, but in such event the Reserve Account Funding Date shall not be required to occur earlier than the
Transfer Date with respect to the Monthly Period which commences 6 months prior to the commencement of the
Controlled Accumulation Period; and (d) the first Transfer Date for which the Portfolio Adjusted Yield is less
than 4%, but in such event the Reserve Account Funding Date shall not be required to occur earlier than the
Transfer Date with respect to the Monthly Period which commences 4 months prior to the commencement of the
Controlled Accumulation Period.
"Reserve Account Surplus" shall mean, as of any Transfer Date following the Reserve Account
Funding Date, the amount, if any, by which the amount on deposit in the Reserve Account exceeds the Required
Reserve Account Amount.
"Reserve Draw Amount" shall have the meaning specified in subsection 4.15(c).
"Revolving Period" shall mean the period from and including the Closing Date to, but not
including, the earlier of (a) the day the Controlled Accumulation Period commences and (b) the Pay Out
Commencement Date.
"Scheduled Payment Date" shall mean the March 2012 Distribution Date.
"Series 1997-B" shall mean the Series of the BA Master Credit Card Trust II represented by the
Investor Certificates.
"Series 1997-B Certificateholders" shall mean the holder of record of a Series 1997-B
Certificate.
"Series 1997-B Certificates" shall mean the Class A Certificates, the Class B Certificates
and the Class D Certificates.
"Series 1997-B Holders" shall mean the Series 1997-B Certificateholders and the Class C
Interest Holders.
"Series 1997-B Pay Out Event" shall have the meaning specified in Section 9 hereof.
18
"Series 1997-B Termination Date" shall mean the earliest to occur of (a) the Distribution Date
on which the Investor Interest is paid in full, (b) the August 2014 Distribution Date and (c) the Trust
Termination Date.
"Series Principal Shortfall" shall mean with respect to any Transfer Date, the excess, if any,
of (a) (i) with respect to any Transfer Date relating to the Controlled Accumulation Period, the Controlled
Deposit Amount for such Transfer Date, and (ii) with respect to any Transfer Date during the Rapid Amortization
Period, the Adjusted Investor Interest over (b) the Investor Principal Collections minus the Reallocated
Principal Collections for such Transfer Date.
"Series Servicing Fee Percentage" shall mean 2.0%.
"Servicer Interchange" shall mean, for any Transfer Date, the portion of Collections of Finance
Charge Receivables allocated to the Investor Certificates and deposited in the Finance Charge Account with
respect to the related Monthly Period that is attributable to Interchange; provided, however, that Servicer
Interchange for any Transfer Date shall not exceed one-twelfth of the product of (i) the Adjusted Investor
Interest as of the last day of the related Monthly Period and (ii) 0.75%.
"Shared Principal Collections" shall mean, with respect to any Transfer Date, either (a) the
amount allocated to the Investor Certificates which may be applied to the Series Principal Shortfall with respect
to other outstanding Series in Group One or (b) the amounts allocated to the investor certificates of other
Series in Group One which the applicable Supplements for such Series specify are to be treated as "Shared
Principal Collections" and which may be applied to cover the Series Principal Shortfall with respect to the
Investor Certificates.
"Telerate Page 3750" shall mean the display page currently so designated on the Dow Jones
Telerate Service (or such other page as may replace that page on that service for the purpose of displaying
comparable rates or prices).
"Unallocated Principal Collections" shall have the meaning specified in subsection 4.05(d).
SECTION 3. Servicing Compensation and Assignment of Interchange.
(a) The share of the Servicing Fee allocable to Series 1997-B with respect to any Transfer
Date (the "Investor Servicing Fee") shall be equal to one-twelfth of the product of (i) the Series Servicing Fee
Percentage and (ii) the Adjusted Investor Interest as of the last day of the Monthly Period preceding such Transfer
Date. On each Transfer Date for which FIA or The Bank of New York Mellon is the Servicer, the Servicer Interchange
with respect to the related Monthly Period that is on deposit in the Finance Charge Account shall be withdrawn from
the Finance Charge Account and paid to the Servicer in payment of a portion of the Investor Servicing Fee with
respect to such Monthly Period. Should the Servicer Interchange on deposit in the Finance Charge Account on any
Transfer Date with respect to the related Monthly Period be less than one-twelfth of 0.75% of the Adjusted
Investor Interest as of the last day of such Monthly Period, the Investor Servicing Fee with respect to such
Monthly Period will not be paid
19
to the extent of such insufficiency of Servicer Interchange on deposit in the Finance Charge Account. The share
of the Investor Servicing Fee allocable to the Class A Investor Interest with respect to any Transfer Date (the
"Class A Servicing Fee") shall be equal to one-twelfth of the product of (i) the Class A Floating Allocation,
(ii) the Net Servicing Fee Rate and (iii) the Adjusted Investor Interest as of the last day of the Monthly Period
preceding such Transfer Date. The share of the Investor Servicing Fee allocable to the Class B Investor Interest
with respect to any Transfer Date (the "Class B Servicing Fee") shall be equal to one-twelfth of the product of
(i) the Class B Floating Allocation, (ii) the Net Servicing Fee Rate and (iii) the Adjusted Investor Interest as
of the last day of the Monthly Period preceding such Transfer Date. The share of the Investor Servicing Fee
allocable to the Class C Investor Interest with respect to any Transfer Date (the "Class C Servicing Fee") shall
be equal to one-twelfth of the product of (i) the Class C Floating Allocation, (ii) the Net Servicing Fee Rate
and (iii) the Adjusted Investor Interest as of the last day of the Monthly Period preceding such Transfer Date.
The share of the Investor Servicing Fee allocable to the Class D Investor Interest with respect to any Transfer
Date (the "Class D Servicing Fee", and together with the Class A Servicing Fee, the Class B Servicing Fee and the
Class C Servicing Fee, the "Certificateholder Servicing Fee") shall be equal to one-twelfth of the product of (i)
the Class D Floating Allocation, (ii) the Net Servicing Fee Rate and (iii) the Adjusted Investor Interest as of
the last day of the Monthly Period preceding such Transfer Date. Except as specifically provided above, the
Servicing Fee shall be paid by the cash flows from the Trust allocated to the Transferor or the
certificateholders of other Series (as provided in the related Supplements) and in no event shall the Trust, the
Trustee or the Investor Certificateholders be liable therefor. The Class A Servicing Fee shall be payable to the
Servicer solely to the extent amounts are available for distribution in respect thereof pursuant to subsections
4.09(a)(ii) and 4.11(a). The Class B Servicing Fee shall be payable solely to the extent amounts are available
for distribution in respect thereof pursuant to subsections 4.09(b)(ii) and 4.11(c). The Class C Servicing Fee
shall be payable solely to the extent amounts are available for distribution in respect thereof pursuant to
subsection 4.11(f) or if applicable subsection 4.09(c)(i). The Class D Servicing Fee shall be payable solely to
the extent amounts are available for distribution in respect thereof pursuant to subsection 4.11(k) or, if
applicable, subsection 4.09(d)(i).
(b) On or before each Transfer Date, the Transferor shall notify the Servicer of the amount
of Interchange to be included as Collections of Finance Charge Receivables and allocable to the Investor
Certificateholders with respect to the preceding Monthly Period as determined pursuant to this subsection 3(b).
Such amount of Interchange shall be equal to the product of (i) the total amount of Interchange paid or payable to
the Transferor with respect to such Monthly Period and (ii) the Investor Percentage with regard to Finance Charge
Receivables. On each Transfer Date, the Transferor shall pay to the Servicer, and the Servicer shall deposit
into the Finance Charge Account, in immediately available funds, the amount of Interchange to be so included as
Collections of Finance Charge Receivables allocable to the Investor Certificates with respect to the preceding
Monthly Period. The Transferor hereby assigns, sets-over, conveys, pledges and grants a security interest and
lien to the Trustee for the benefit of the Investor Certificateholders in Interchange and the proceeds of
Interchange, as set forth in this subsection 3(b). In connection with the foregoing grant of a security
interest, this Series Supplement shall constitute a security agreement under applicable law. To the extent that
a Supplement for a related Series, other than Series 1997-B, assigns, sets-over, conveys, pledges or grants a
security interest in Interchange allocable to the Trust, all Investor Certificates of any
20
such Series (except as otherwise specified in any such Supplement) and the Investor Certificates shall rank pari
passu and be equally and ratably entitled as provided herein to the benefits of such Interchange without
preference or priority on account of the actual time or times of authentication and delivery, all in accordance
with the terms and provisions of this Series Supplement and other related Supplements.
SECTION 4. Reassignment and Transfer Terms. The Investor Certificates shall be subject
to retransfer to the Transferor (so long as the Transferor is the Servicer or an Affiliate of the Servicer) at its
option, in accordance with the terms specified in subsection 12.02(a), on any Distribution Date on or after the
Distribution Date on which the sum of the Class A Investor Interest, the Class B Investor Interest and the Class C
Investor Interest is reduced to an amount less than or equal to 5% of the sum of the Class A Initial Investor Interest,
the Class B Initial Investor Interest and the Class C Initial Investor Interest. The deposit required in connection
with any such repurchase shall include the amount, if any, on deposit in the Principal Funding Account and will be equal
to the sum of (a) the Class A Investor Interest, the Class B Investor Interest and the Class C Investor Interest and (b)
accrued and unpaid interest on the Investor Certificates through the day preceding the Distribution Date on which the
repurchase occurs.
SECTION 5. Delivery of the Class D Certificate. The Transferor shall execute and deliver
the Class D Certificate to the Trustee for authentication in accordance with Section 6.01 of the Agreement. The
Trustee shall deliver such Class D Certificate when authenticated in accordance with Section 6.02 of the Agreement.
SECTION 6. Depository; Form of Delivery of Investor Certificates.
(a) The Class A Certificates and the Class B Certificates shall be delivered as Book-Entry
Certificates as provided in Sections 6.01 and 6.10.
(b) The Depository for Series 1997-B shall be The Depository Trust Company, and the Class A
Certificates and Class B Certificates shall be initially registered in the name of Cede & Co., its nominee.
(c) The Class C Interests shall be delivered in uncertificated form as provided in Section 1
herein, in Section 6.01 of the Agreement and in the Class C Supplemental Agreement.
(d) The Class C Interests are issuable in minimum denominations of $250,000 and integral
multiples of $1,000 in excess thereof.
SECTION 7. Article IV of Agreement. Sections 4.01, 4.02 and 4.03 shall be read in their
entirety as provided in the Agreement. Article IV (except for Sections 4.01, 4.02 and 4.03 thereof) shall be read
in its entirety as follows and shall be applicable only to the Investor Certificates:
21
ARTICLE IV
RIGHTS OF CERTIFICATEHOLDERS AND
ALLOCATION AND APPLICATION OF COLLECTIONS
SECTION 4.04 Rights of Certificateholders and the Class C Interest Holders. The Investor
Certificates shall represent undivided interests in the Trust, consisting of the right to receive, to the extent
necessary to make the required payments with respect to such Investor Certificates at the times and in the
amounts specified in this Agreement, (a) the Floating Investor Percentage and Fixed Investor Percentage (as
applicable from time to time) of Collections received with respect to the Receivables and (b) funds on deposit in
the Collection Account, the Finance Charge Account, the Principal Account, the Principal Funding Account, the
Reserve Account and the Distribution Account. The Class D Certificates shall be subordinate to the Class A
Certificates, the Class B Certificates and the Class C Interests. The Class C Interests shall be subordinate to
the Class A Certificates and the Class B Certificates. The Class B Certificates shall be subordinate to the Class
A Certificates. The Transferor Interest shall not represent any interest in the Collection Account, the Finance
Charge Account, the Principal Account, the Principal Funding Account, the Reserve Account or the Distribution
Account, except as specifically provided in this Article IV.
SECTION 4.05 Allocations.
(a) Allocations During the Revolving Period. During the Revolving Period, the Servicer
shall, prior to the close of business on the day any Collections are deposited in the Collection Account, allocate
to the Investor Certificateholders or the Holder of the Transferor Interest and pay or deposit from the Collection
Account the following amounts as set forth below:
(i) Allocate to the Investor Certificateholders the product of (y) the Investor Percentage on
the Date of Processing of such Collections and (z) the aggregate amount of Collections of Finance Charge
Receivables on such Date of Processing, and of that allocation, deposit in the Finance Charge Account an
amount equal to either (I) (A) prior to the date on which the amount of Monthly Interest with respect to the
related Interest Period is determined by the Servicer, an amount equal to the product of (1) the
Investor Percentage on the Date of Processing of such Collections and (2) the aggregate amount of
Collections of Finance Charge Receivables on such Date of Processing, and (B) at all other times, the
difference between (1) the Monthly Interest with respect to the immediately following Transfer Date and
(2) the amounts previously deposited in the Finance Charge Account with respect to the current Monthly
Period pursuant to this subsection 4.05(a)(i) or (II) the amount of Collections of Finance Charge
Receivables allocated to the Investor Certificateholders on such Date of Processing pursuant to this
subsection 4.05(a)(i); provided, that if a deposit pursuant to subsection 4.05(a)(i)(I) is made on any
Date of Processing, on the related Transfer Date, the Servicer shall withdraw from the Collection
Account and deposit into the Finance Charge Account an amount equal to the amount of Collections of
Finance Charge Receivables that have been allocated to the Investor Certificateholders during the
related Monthly Period but not previously deposited in the Finance Charge Account. Funds deposited into
the Finance
22
Charge Account pursuant to this subsection 4.05(a)(i) shall be applied in accordance with Section 4.09.
(ii) Deposit into the Principal Account an amount equal to the product of (A) the Class D
Investor Allocation on the Date of Processing of such Collections, (B) the Investor Percentage on the Date
of Processing of such Collections and (C) the aggregate amount of Collections processed in respect of Principal
Receivables on such Date of Processing to be applied first in accordance with Section 4.12 and then in
accordance with subsection 4.09(e).
(iii) Deposit into the Principal Account an amount equal to the product of (A) the Class C
Investor Allocation on the Date of Processing of such Collections, (B) the Investor Percentage on the Date
of Processing of such Collections and (C) the aggregate amount of Collections processed in respect of Principal
Receivables on such Date of Processing to be applied first in accordance with Section 4.12 and then in
accordance with subsection 4.09(e).
(iv) Deposit into the Principal Account an amount equal to the product of (A) the Class B
Investor Allocation on the Date of Processing of such Collections, (B) the Investor Percentage on the Date
of Processing of such Collections and (C) the aggregate amount of Collections processed in respect of Principal
Receivables on such Date of Processing to be applied first in accordance with Section 4.12 and then in
accordance with subsection 4.09(e).
(v) (A) Deposit into the Principal Account an amount equal to the product of (1) the
Class A Investor Allocation on the Date of Processing of such Collections, (2) the Investor Percentage on
the Date of Processing of such Collections and (3) the aggregate amount of Collections processed in respect
of Principal Receivables on such Date of Processing; provided, however, that the amount deposited into
the Principal Account pursuant to this subsection 4.05(a)(v)(A) shall not exceed the Daily Principal
Shortfall, and (B) pay to the Holder of the Transferor Interest an amount equal to the excess, if any,
identified in the proviso to clause (A) above; provided, however, that the amount to be paid to the
Holder of the Transferor Interest pursuant to this subsection 4.05(a)(v)(B) with respect to any Date of
Processing shall be paid to the Holder of the Transferor Interest only if the Transferor Interest on
such Date of Processing is greater than the Minimum Transferor Interest (after giving effect to the
inclusion in the Trust of all Receivables created on or prior to such Date of Processing and the application
of payments referred to in subsection 4.03(b)) and otherwise shall be considered as Unallocated Principal
Collections and deposited into the Principal Account in accordance with subsection 4.05(d); provided
further, that in no event shall the amount payable to the Holder of the Transferor Interest pursuant to
this subsection 4.05(a)(v)(B) be greater than the Transferor Interest on such Date of Processing.
(b) Allocations During the Controlled Accumulation Period. During the Controlled Accumulation
Period, the Servicer shall, prior to the close of business on the day any Collections are deposited in the Collection
Account, allocate to the Investor Certificateholders or
23
the Holder of the Transferor Interest and pay or deposit from the Collection Account the following amounts as set
forth below:
(i) Deposit into the Finance Charge Account an amount equal to the product of (A) the Investor
Percentage on the Date of Processing of such Collections and (B) the aggregate amount of Collections
processed in respect of Finance Charge Receivables on such Date of Processing to be applied in accordance
with Section 4.09.
(ii) Deposit into the Principal Account an amount equal to the product of (A) the Class D
Investor Allocation on the Date of Processing of such Collections, (B) the Investor Percentage on the Date
of Processing of such Collections and (C) the aggregate amount of Collections processed in respect of
Principal Receivables on such Date of Processing to be applied first in accordance with Section 4.12 and
then in accordance with subsection 4.09(f).
(iii) Deposit into the Principal Account an amount equal to the product of (A) the Class C
Investor Allocation on the Date of Processing of such Collections, (B) the Investor Percentage on the Date
of Processing of such Collections and (C) the aggregate amount of Collections processed in respect of
Principal Receivables on such Date of Processing to be applied first in accordance with Section 4.12 and
then in accordance with subsection 4.09(f).
(iv) Deposit into the Principal Account an amount equal to the product of (A) the Class B
Investor Allocation on the Date of Processing of such Collections, (B) the Investor Percentage on the Date
of Processing of such Collections and (C) the aggregate amount of Collections processed in respect of
Principal Receivables on such Date of Processing to be applied first in accordance with Section 4.12 and
then in accordance with subsection 4.09(f).
(v) (A) Deposit into the Principal Account an amount equal to the product of (1) the
Class A Investor Allocation on the Date of Processing of such Collections, (2) the Investor Percentage
on the Date of Processing of such Collections and (3) the aggregate amount of Collections processed in
respect of Principal Receivables on such Date of Processing; provided, however, that the amount deposited
into the Principal Account pursuant to this subsection 4.05(b)(v)(A) shall not exceed the Daily Principal
Shortfall, and (B) pay to the Holder of the Transferor Interest an amount equal to the excess identified
in the proviso to clause (A) above, if any; provided, however, that the amount to be paid to the Holder
of the Transferor Interest pursuant to this subsection 4.05(b)(v)(B) with respect to any Date of
Processing shall be paid to the Holder of the Transferor Interest only if the Transferor Interest on
such Date of Processing is greater than Minimum Transferor Interest (after giving effect to the inclusion
in the Trust of all Receivables created on or prior to such Date of Processing and the application of
payments referred to in subsection 4.03(b)) and otherwise shall be considered as Unallocated Principal
Collections and deposited into the Principal Account in accordance with subsection 4.05(d); provided further,
that in no event shall the amount payable to the Holder of the Transferor Interest pursuant to this
subsection 4.05(b)(v)(B) be greater than the Transferor Interest on such Date of Processing.
24
(c) Allocations During the Rapid Amortization Period. During the Rapid Amortization Period,
the Servicer shall, prior to the close of business on the day any Collections are deposited in the Collection
Account, allocate to the Investor Certificateholders and pay or deposit from the Collection Account the following
amounts as set forth below:
(i) Deposit into the Finance Charge Account an amount equal to the product of (A) the
Investor Percentage on the Date of Processing of such Collections and (B) the aggregate amount of Collections
processed in respect of Finance Charge Receivables on such Date of Processing to be applied in accordance with
Section 4.09.
(ii) (A) Deposit into the Principal Account an amount equal to the product of (1) the Investor
Percentage on the Date of Processing of such Collections and (2) the aggregate amount of Collections processed
in respect of Principal Receivables on such Date of Processing; provided, however, that the amount
deposited into the Principal Account pursuant to this subsection 4.05(c)(ii)(A) shall not exceed the sum
of the Investor Interest as of the close of business on the last day of the prior Monthly Period (after
taking into account any payments to be made on the Distribution Date relating to such prior Monthly
Period and deposits and any adjustments to be made to the Investor Interest to be made on the Transfer
Date relating to such Monthly Period) and any Reallocated Principal Collections relating to the Monthly
Period in which such deposit is made and (B) pay to the Holder of the Transferor Interest an amount
equal to the excess, if any, identified in the proviso to clause (A) above; provided, however, that the
amount to be paid to the Holder of the Transferor Interest pursuant to this subsection 4.05(c)(ii)(B)
with respect to any Date of Processing shall be paid to the Holder of the Transferor Interest only if
the Transferor Interest on such Date of Processing is greater than the Minimum Transferor Interest (after giving
effect to the inclusion in the Trust of all Receivables created on or prior to such Date of Processing and the
application of payments referred to in subsection 4.03(b)) and otherwise shall be considered as
Unallocated Principal Collections and deposited into the Principal Account in accordance with subsection
4.05(d); provided further, that in no event shall the amount payable to the Holder of the Transferor
Interest pursuant to this subsection 4.05(c)(ii)(B) be greater than the Transferor Interest on such Date
of Processing.
(d) Unallocated Principal Collections. Any Collections in respect of Principal Receivables
or Finance Charge Receivables not allocated and paid to the Holder of the Transferor Interest because of the limitations
contained in subsections 4.05(a)(v)(B), 4.05(b)(v)(B) and 4.05(c)(ii)(B) and any amounts allocable to the
Investor Certificates deposited in the Principal Account pursuant to subsections 2.04(d)(iii) and 4.03(c)
("Unallocated Principal Collections") shall be held in the Principal Account and, prior to the commencement of the
Controlled Accumulation Period or the Rapid Amortization Period shall be paid to the Holder of the Transferor
Interest when, and only to the extent that, the Transferor Interest is greater than the Minimum Transferor Interest.
For each Transfer Date with respect to the Controlled Accumulation Period or the Rapid Amortization Period, any such
Unallocated Principal Collections held in the Principal Account on such Transfer Date shall be included in the Investor
Principal Collections which to the extent available shall be distributed as Available Investor Principal
Collections to be applied pursuant to Section 4.09 on such Transfer Date.
25
With respect to the Investor Certificates, and notwithstanding anything in the Agreement or
this Series Supplement to the contrary, whether or not the Servicer is required to make monthly or daily deposits
from the Collection Account into the Finance Charge Account or the Principal Account pursuant to subsections
4.05(a), 4.05(b) and 4.05(c), with respect to any Monthly Period (i) the Servicer will only be required to
deposit Collections from the Collection Account into the Finance Charge Account or the Principal Account up to
the required amount to be deposited into any such deposit account or, without duplication, distributed on or
prior to the related Distribution Date to the Investor Certificateholders and (ii) if at any time prior to such
Distribution Date the amount of Collections deposited in the Collection Account exceeds the amount required to be
deposited pursuant to clause (i) above, the Servicer will be permitted to withdraw the excess from the Collection
Account.
SECTION 4.06 Determination of Monthly Interest.
(a) The amount of monthly interest distributable to the Class A Certificates shall be an
amount equal to the product of (i)(A) a fraction, the numerator of which is the actual number of days in the related
Interest Period and the denominator of which is 360, times (B) the Class A Certificate Rate in effect with respect to
the related Interest Period, times (ii) the outstanding principal balance of the Class A Certificates determined as of
the Record Date preceding the related Transfer Date (the "Class A Monthly Interest"); provided, however, that in
addition to Class A Monthly Interest an amount equal to the amount of any unpaid Class A Deficiency Amounts, as
defined below, plus an amount equal to the product of (A) (1) a fraction, the numerator of which is the actual
number of days in the related Interest Period and the denominator of which is 360, times (2) the sum of the Class
A Certificate Rate in effect with respect to the related Interest Period, plus 2% per annum, and (B) any Class A
Deficiency Amount from the prior Transfer Date, as defined below (or the portion thereof which has not
theretofore been paid to Class A Certificateholders) (the "Class A Additional Interest") shall also be
distributable to the Class A Certificates, and on such Transfer Date the Trustee shall deposit such funds, to the
extent available, into the Distribution Account; provided further, that the "Class A Deficiency Amount" for any
Transfer Date shall be equal to the excess, if any, of the aggregate amount accrued pursuant to this subsection
4.06(a) as of the prior Interest Period over the amount actually transferred to the Distribution Account for
payment of such amount.
(b) The amount of monthly interest distributable to the Class B Certificates shall be an amount
equal to the product of (i)(A) a fraction, the numerator of which is the actual number of days in the related Interest
Period and the denominator of which is 360, times (B) the Class B Certificate Rate in effect with respect to the related
Interest Period, times (ii) the outstanding principal balance of the Class B Certificates determined as of the
Record Date preceding the related Transfer Date (the "Class B Monthly Interest"); provided, however, that in
addition to the Class B Monthly Interest an amount equal to the amount of any unpaid Class B Deficiency Amounts,
as defined below, plus an amount equal to the product of (A) (1) a fraction, the numerator of which is the actual
number of days in the related Interest Period and the denominator of which is 360, times (2) the sum of the Class
B Certificate Rate in effect with respect to the related Interest Period, plus 2% per annum, and (B) any Class B
Deficiency Amount from the prior Transfer Date, as defined below (or the portion thereof which has not
theretofore been paid to Class B Certificateholders) (the "Class B Additional Interest") shall also be
distributable to the Class B Certificates, and on such Transfer Date the Trustee shall deposit
26
such funds, to the extent available, into the Distribution Account; provided further, that the "Class B
Deficiency Amount" for any Transfer Date shall be equal to the excess, if any, of the aggregate amount accrued
pursuant to this subsection 4.06(b) as of the prior Interest Period over the amount actually transferred to the
Distribution Account for payment of such amount.
(c) The amount of monthly interest distributable to the Class C Investor Interest shall be an
amount equal to the product of (i)(A) a fraction, the numerator of which is the actual number of days in the
related Interest Period and the denominator of which is 360, times (B) the Class C Interest Rate in effect with
respect to the related Interest Period, times (ii) the outstanding principal balance of the Class C Interests
determined as of the Record Date preceding the related Transfer Date (the "Class C Monthly Interest"); provided,
however, that in addition to the Class C Monthly Interest an amount equal to the amount of any unpaid Class C
Deficiency Amounts, as defined below, plus an amount equal to the product of (A) (1) a fraction, the numerator of
which is the actual number of days in the related Interest Period and the denominator of which is 360, times (2)
the sum of the Class C Interest Rate in effect with respect to the related Interest Period, plus 2% per annum,
and (B) any Class C Deficiency Amount from the prior Transfer Date, as defined below (or the portion thereof
which has not theretofore been paid to Class C Interest Holders) (the "Class C Additional Interest") shall also
be distributable to the Class C Interests, and on such Transfer Date the Trustee shall deposit such funds, to the
extent available, into the Distribution Account; provided further, that the "Class C Deficiency Amount" for any
Transfer Date shall be equal to the excess, if any, of the aggregate amount accrued pursuant to this subsection
4.06(c) as of the prior Interest Period over the amount actually allocated and available for payment of such
amount (after giving effect to the application of Excess Spread and the proceeds of any draw made on the Spread
Account as provided in subsection 4.11(e) and the Class C Supplemental Agreement for the purpose of paying such
amount with respect to such Distribution Date).
SECTION 4.07 Determination of Monthly Principal.
(a) The amount of monthly principal distributable from the Principal Account with respect
to the Class A Certificates on each Transfer Date ("Class A Monthly Principal"), beginning with the Transfer Date
in the month following the month in which the Controlled Accumulation Period or, if earlier, the Rapid Amortization
Period, begins, shall be equal to the least of (i) the Available Investor Principal Collections on deposit in the
Principal Account with respect to such Transfer Date, (ii) for each Transfer Date with respect to the Controlled
Accumulation Period, the Controlled Deposit Amount for such Transfer Date and (iii) the Class A Adjusted Investor
Interest (after taking into account any adjustments to be made on such Transfer Date pursuant to Section 4.10)
prior to any deposit into the Principal Funding Account on such Transfer Date.
(b) The amount of monthly principal distributable from the Principal Account with respect to
the Class B Certificates on each Transfer Date (the "Class B Monthly Principal"), for the Controlled Accumulation
Period, beginning with the Transfer Date on which an amount equal to the Class A Investor Interest has been deposited
in the Principal Funding Account (after taking into account any deposits to be made on such Transfer Date), or
during the Rapid Amortization Period, beginning with the Transfer Date immediately preceding the Distribution
Date on which the Class A Investor Interest will be paid in full (after taking into account
27
payments to be made on the related Distribution Date), shall be an amount equal to the least of (i) the Available
Investor Principal Collections on deposit in the Principal Account with respect to such Transfer Date (minus the
portion of such Available Investor Principal Collections applied to Class A Monthly Principal on such Transfer
Date), (ii) for each Transfer Date with respect to the Controlled Accumulation Period, the Controlled Deposit
Amount for such Transfer Date (minus the Class A Monthly Principal with respect to such Transfer Date) and (iii)
the Class B Adjusted Investor Interest (after taking into account any adjustments to be made on such Transfer
Date pursuant to Sections 4.10 and 4.12) prior to any deposit into the Principal Funding Account on such Transfer
Date.
(c) The amount of monthly principal distributable from the Principal Account with respect
to the Class C Interests on each Transfer Date (the "Class C Monthly Principal"), for the Controlled Accumulation
Period, beginning with the Transfer Date on which an amount equal to the sum of (i) the Class A Investor Interest and
(ii) the Class B Investor Interest has been deposited in the Principal Funding Account (after taking into account
any deposits to be made on such Transfer Date), or during the Rapid Amortization Period, beginning with the
Transfer Date immediately preceding the Distribution Date on which the Class B Investor Interest will be paid in
full (after taking into account payments to be made on the related Distribution Date), shall be an amount equal
to the least of (i) the Available Investor Principal Collections on deposit in the Principal Account with respect
to such Transfer Date (minus the portion of such Available Investor Principal Collections applied to Class A
Monthly Principal and Class B Monthly Principal on such Transfer Date), (ii) for each Transfer Date with respect
to the Controlled Accumulation Period, the Controlled Deposit Amount for such Transfer Date (minus the Class A
Monthly Principal and the Class B Monthly Principal with respect to such Transfer Date) and (iii) the Class C
Adjusted Investor Interest (after taking into account any adjustments to be made on such Transfer Date pursuant
to Sections 4.10 and 4.12) prior to any deposit into the Principal Funding Account on such Transfer Date.
(d) The amount of monthly principal distributable from the Principal Account with respect
to the Class D Certificates on each Transfer Date (the "Class D Monthly Principal") with respect to the Controlled
Accumulation Period, beginning with the Transfer Date on which an amount equal to the sum of (i) the Class A Investor
Interest, (ii) the Class B Investor Interest and (iii) the Class C Investor Interest has been deposited in the
Principal Funding Account (after taking into account any deposits to be made on such Transfer Date), or during
the Rapid Amortization Period, beginning with the Transfer Date immediately preceding the Distribution Date on
which the Class C Investor Interest will be paid in full (after taking into account payments to be made on the
related Distribution Date), shall be an amount equal to the least of (i) the Available Investor Principal
Collections on deposit in the Principal Account with respect to such Transfer Date (minus the portion of such
Available Investor Principal Collections applied to Class A Monthly Principal, Class B Monthly Principal and
Class C Monthly Principal on such Transfer Date), (ii) for each Transfer Date with respect to the Controlled Accumulation
Period, the Controlled Deposit Amount for such Transfer Date (minus the Class A Monthly Principal, the Class B Monthly
Principal and the Class C Monthly Principal with respect to such Transfer Date) and (iii) the Class D Adjusted Investor
Interest (after taking into account any adjustments to be made on such Transfer Date pursuant to Sections 4.10 and 4.12)
prior to any deposit into the Principal Funding Account on such Transfer Date.
28
SECTION 4.08 Coverage of Required Amount.
(a) On or before each Transfer Date, the Servicer shall determine the amount (the "Class A
Required Amount"), if any, by which the sum of (i) the Class A Monthly Interest for such Transfer Date, plus (ii)
the Class A Deficiency Amount, if any, for such Transfer Date, plus (iii) the Class A Additional Interest, if any,
for such Transfer Date, plus (iv) the Class A Servicing Fee for the prior Monthly Period plus (v) the Class A
Servicing Fee, if any, due but not paid on any prior Transfer Date, plus (vi) the Class A Investor Default Amount,
if any, for the prior Monthly Period, exceeds the Class A Available Funds for the related Monthly Period.
(b) On or before each Transfer Date, the Servicer shall also determine the amount (the
"Class B Required Amount"), if any, equal to the sum of (i) the amount, if any, by which the sum of (A) the Class B
Monthly Interest for such Transfer Date, plus (B) the Class B Deficiency Amount, if any, for such Transfer Date plus
(C) the Class B Additional Interest, if any, for such Transfer Date, plus (D) the Class B Servicing Fee for the
prior Monthly Period plus (E) the Class B Servicing Fee, if any, due but not paid on any prior Transfer Date,
exceeds the Class B Available Funds for the related Monthly Period plus (ii) the Class B Investor Default Amount, if
any, for the prior Monthly Period.
(c) On or before each Transfer Date, the Servicer shall also determine the amount (the
"Class C Required Amount"), if any, equal to the amount, if any, by which the sum of amounts owed pursuant to
subsections 4.11(e) through (g) exceeds the amount of Excess Spread available to pay such amounts with respect
to such Transfer Date.
(d) In the event that the sum of the Class A Required Amount, the Class B Required Amount
and the Class C Required Amount for such Transfer Date is greater than zero, the Servicer shall give written notice
to the Trustee of such positive Class A Required Amount, Class B Required Amount or Class C Required Amount on or
before such Transfer Date. In the event that the Class A Required Amount for such Transfer Date is greater than zero,
all or a portion of the Excess Spread with respect to such Transfer Date in an amount equal to the Class A
Required Amount, to the extent available, for such Transfer Date shall be distributed from the Finance Charge
Account on such Transfer Date pursuant to subsection 4.11(a). In the event that the Class A Required Amount for
such Transfer Date exceeds the amount of Excess Spread with respect to such Transfer Date, the Collections of
Principal Receivables allocable to the Class D Certificates, the Collections of Principal Receivables allocable
to the Class C Interests and the Collections of Principal Receivables allocable to the Class B Certificates with
respect to the prior Monthly Period shall be applied as specified in Section 4.12. In the event that the Class B
Required Amount for such Transfer Date exceeds the amount of Excess Spread available to fund the Class B Required
Amount pursuant to subsection 4.11(c), the Collections of Principal Receivables allocable to the Class D
Certificates and the Collections of Principal Receivables allocable to the Class C Interests (after application
to the Class A Required Amount) shall be applied as specified in Section 4.12. In the event that the Class C
Required Amount for such Transfer Date is greater than zero, the Collections of Principal Receivables allocable
to the Class D Certificates (after application to the Class A Required Amount and the Class B Required Amount)
shall be applied as specified in Section 4.12; provided, however, that the sum of any payments pursuant to this
paragraph shall not exceed the sum of the Class A Required Amount, the Class B Required Amount and the Class C
Required Amount.
29
SECTION 4.09 Monthly Payments. On or before each Transfer Date, the Servicer shall instruct
the Trustee in writing (which writing shall be substantially in the form of Exhibit B hereto) to withdraw and the
Trustee, acting in accordance with such instructions, shall withdraw on such Transfer Date or the related
Distribution Date, as applicable, to the extent of available funds, the amounts required to be withdrawn from the
Finance Charge Account, the Principal Account, the Principal Funding Account and the Distribution Account as
follows:
(a) An amount equal to the Class A Available Funds deposited into the Finance Charge
Account for the related Monthly Period will be distributed on each Transfer Date in the following priority:
(i) an amount equal to Class A Monthly Interest for such Transfer Date, plus the amount of
any Class A Deficiency Amount for such Transfer Date, plus the amount of any Class A Additional Interest
for such Transfer Date, shall be deposited by the Servicer or the Trustee into the Distribution Account;
(ii) an amount equal to the Class A Servicing Fee for such Transfer Date plus the amount of
any Class A Servicing Fee due but not paid to the Servicer on any prior Transfer Date shall be distributed
to the Servicer;
(iii) an amount equal to the Class A Investor Default Amount, if any, for the preceding Monthly
Period shall be treated as a portion of Investor Principal Collections and deposited into the Principal
Account on such Transfer Date; and
(iv) the balance, if any, shall constitute Excess Spread and shall be allocated and distributed
as set forth in Section 4.11.
(b) An amount equal to the Class B Available Funds deposited into the Finance Charge Account
for the related Monthly Period will be distributed on each Transfer Date in the following priority:
(i) an amount equal to the Class B Monthly Interest for such Transfer Date, plus the amount of
any Class B Deficiency Amount for such Transfer Date, plus the amount of any Class B Additional Interest for
such Transfer Date, shall be deposited by the Servicer or the Trustee into the Distribution Account;
(ii) an amount equal to the Class B Servicing Fee for such Transfer Date, plus the amount of any
Class B Servicing Fee due but not paid to the Servicer on any prior Transfer Date for such Transfer Date shall
be distributed to the Servicer; and
(iii) the balance, if any, shall constitute Excess Spread and shall be allocated and distributed
as set forth in Section 4.11.
(c) An amount equal to the Class C Available Funds deposited into the Finance Charge Account
for the related Monthly Period will be distributed on each Transfer Date in the following priority:
30
(i) if FIA or The Bank of New York Mellon is no longer the Servicer, an amount equal to the
Class C Servicing Fee for such Transfer Date plus the amount of any Class C Servicing Fee due but not paid to
the Servicer on any prior Transfer Date shall be distributed to the Servicer; and
(ii) the balance, if any, shall constitute Excess Spread and shall be allocated and distributed
as set forth in Section 4.11.
(d) An amount equal to the Class D Available Funds deposited into the Finance Charge Account
for the related Monthly Period will be distributed on each Transfer Date in the following priority:
(i) if FIA or The Bank of New York Mellon is no longer the Servicer, an amount equal to the
Class D Servicing Fee for such Transfer Date plus the amount of any Class D Servicing Fee due but not paid to
the Servicer on any prior Transfer Date shall be distributed to the Servicer; and
(ii) the balance, if any, shall constitute Excess Spread and shall be allocated and distributed
as set forth in Section 4.11.
(e) During the Revolving Period, an amount equal to the Available Investor Principal Collections
deposited into the Principal Account for the related Monthly Period will be distributed on each Transfer Date in the
following priority:
(i) an amount equal to the lesser of (A) the product of (1) a fraction, the numerator of which
is equal to the Available Investor Principal Collections for such Transfer Date and the denominator of which
is equal to the sum of the Available Investor Principal Collections available for sharing as specified in
the related Series Supplement for each Series in Group One and (2) the Cumulative Series Principal
Shortfall and (B) Available Investor Principal Collections, shall remain in the Principal Account to be
treated as Shared Principal Collections and applied to Series in Group One other than this Series
1997-B; and
(ii) an amount equal to the excess, if any, of (A) the Available Investor Principal Collections
for such Transfer Date over (B) the applications specified in subsection 4.09(e)(i) above shall be paid to the
Holder of the Transferor Interest; provided, however, that the amount to be paid to the Holder of the
Transferor Interest pursuant to this subsection 4.09(e)(ii) with respect to such Transfer Date shall be
paid to the Holder of the Transferor Interest only if the Transferor Interest on such Date of Processing
is greater than zero (after giving effect to the inclusion in the Trust of all Receivables created on or
prior to such Transfer Date and the application of payments referred to in subsection 4.03(b)) and
otherwise shall be considered as Unallocated Principal Collections and deposited into the Principal
Account in accordance with subsection 4.05(d); provided further, that in no event shall the amount
payable to the Holder of the Transferor Interest pursuant to this subsection 4.09(e)(ii) be greater than
the Transferor Interest on such Transfer Date.
31
(f) During the Controlled Accumulation Period or the Rapid Amortization Period, an amount equal
to the Available Investor Principal Collections deposited into the Principal Account for the related Monthly Period will
be distributed on each Transfer Date in the following priority:
(i) an amount equal to the Class A Monthly Principal for such Transfer Date, shall be (A) during
the Controlled Accumulation Period, deposited into the Principal Funding Account, and (B) during the Rapid
Amortization Period, deposited into the Distribution Account;
(ii) after giving effect to the distribution referred to in clause (i) above, an amount equal
to the Class B Monthly Principal, shall be (A) during the Controlled Accumulation Period, deposited into the
Principal Funding Account, and (B) during the Rapid Amortization Period, deposited into the Distribution
Account;
(iii) after giving effect to the distribution referred to in clauses (i) and (ii) above,
an amount equal to Class C Monthly Principal shall be (A) during the Controlled Accumulation Period,
deposited into the Principal Funding Account, and (B) during the Rapid Amortization Period, deposited
into the Distribution Account;
(iv) after giving effect to the distribution referred to in clauses (i), (ii) and (iii) above, an
amount equal to the Class D Monthly Principal shall be (A) during the Controlled Accumulation Period, deposited
into the Principal Funding Account, and (B) during the Rapid Amortization Period, deposited into the Distribution
Account;
(v) an amount equal to the lesser of (A) the product of (1) a fraction, the numerator of which
is equal to the Available Investor Principal Collections remaining after the application specified in
subsections 4.09(f)(i), (ii), (iii) and (iv) above and the denominator of which is equal to the sum of the
Available Investor Principal Collections available for sharing as specified in the related Series Supplement
for each Series in Group One and (2) the Cumulative Series Principal Shortfall and (B) the Available
Investor Principal Collections remaining after the application specified in subsections 4.09(f)(i),
(ii), (iii) and (iv) above, shall remain in the Principal Account to be treated as Shared Principal
Collections and applied to Series in Group One other than this Series 1997-B; and
(vi) an amount equal to the excess, if any, of (A) the Available Investor Principal
Collections over (B) the applications specified in subsections 4.09(f)(i) through (v) above shall be
paid to the Holder of the Transferor Interest; provided, however, that the amount to be paid to the Holder
of the Transferor Interest pursuant to this subsection 4.09(f)(vi) with respect to such Transfer Date shall
be paid to the Holder of the Transferor Interest only if the Transferor Interest on such Date of Processing
is greater than zero (after giving effect to the inclusion in the Trust of all Receivables created on or
prior to such Transfer Date and the application of payments referred to in subsection 4.03(b)) and otherwise
shall be considered as Unallocated Principal Collections and deposited into the Principal Account in
accordance with subsection 4.05(d); provided further, that in no event shall the amount payable to the
Holder of the Transferor Interest
32
pursuant to this subsection 4.09(f)(vi) be greater than the Transferor Interest on such Transfer Date.
(g) On the earlier to occur of (i) the first Transfer Date with respect to the Rapid
Amortization Period and (ii) the Transfer Date immediately preceding the Scheduled Payment Date, the Trustee, acting
in accordance with instructions from the Servicer, shall withdraw from the Principal Funding Account and deposit in
the Distribution Account the amount on deposit in the Principal Funding Account.
(h) On each Distribution Date, the Trustee shall pay in accordance with subsection 5.01(a)
to the Class A Certificateholders from the Distribution Account, the amount deposited into the Distribution Account
pursuant to subsection 4.09(a)(i) on the preceding Transfer Date, (b) to the Class B Certificateholders from the
Distribution Account, the amount deposited into the Distribution Account pursuant to subsection 4.09(b)(i) on the
preceding Transfer Date and (c) to the Class C Interest Holders from the Distribution Account, the amount deposited
into the Distribution Account pursuant to subsection 4.11(e) on the preceding Transfer Date.
(i) On the earlier to occur of (i) the first Distribution Date with respect to the Rapid
Amortization Period and (ii) the Scheduled Payment Date and on each Distribution Date thereafter, the Trustee,
acting in accordance with instructions from the Servicer, shall pay in accordance with Section 5.01 from the
Distribution Account the amount so deposited into the Distribution Account pursuant to subsections 4.09(f) and
(g) on the related Transfer Date in the following priority:
(i) an amount equal to the lesser of such amount on deposit in the Distribution Account and
the Class A Investor Interest shall be paid to the Class A Certificateholders;
(ii) after giving effect to the distributions referred to in clause (i) above, an amount equal
to the lesser of such amount on deposit in the Distribution Account and the Class B Investor Interest shall
be paid to the Class B Certificateholders;
(iii) after giving effect to the distributions referred to in clauses (i) and (ii) above, an
amount equal to the lesser of such amount on deposit in the Distribution Account and the Class C Investor
Interest shall be paid to the Class C Interest Holders; and
(iv) after giving effect to the distributions referred to in clauses (i), (ii) and (iii) above,
an amount equal to the lesser of such amount on deposit in the Distribution Account and the Class D Investor
Interest shall be paid to the Class D Certificateholder.
(j) The Controlled Accumulation Period is scheduled to commence at the close of business on
February 28, 2011; provided, however, that, if the Accumulation Period Length (determined as described below) is less
than 12 months, the date on which the Controlled Accumulation Period actually commences will be delayed to the first
Business Day of the month that is the number of whole months prior to the Scheduled Payment Date at least equal
to the Accumulation Period Length and, as a result, the number of Monthly Periods in the Controlled Accumulation
Period will at least equal the Accumulation Period Length. On the Determination Date immediately preceding the
February 2011 Distribution Date, and each Determination Date thereafter until the Controlled
33
Accumulation Period begins, the Servicer will determine the "Accumulation Period Length" which will equal the
number of whole months such that the sum of the Accumulation Period Factors for each month during such period
will be equal to or greater than the Required Accumulation Factor Number; provided, however, that the
Accumulation Period Length will not be determined to be less than one month.
SECTION 4.10 Investor Charge-Offs.
(a) On or before each Transfer Date, the Servicer shall calculate the Class A Investor Default
Amount. If on any Transfer Date, the Class A Investor Default Amount for the prior Monthly Period exceeds the sum
of the amount allocated with respect thereto pursuant to subsection 4.09(a)(iii), subsection 4.11(a) and Section
4.12 with respect to such Monthly Period, the Class D Investor Interest (after giving effect to reductions for
any Class D Investor Charge-Offs and any Reallocated Principal Collections on such Transfer Date) will be reduced
by the amount of such excess, but not by more than the lesser of the Class A Investor Default Amount and the
Class D Investor Interest (after giving effect to reductions for any Class D Investor Charge-Offs and any
Reallocated Principal Collections on such Transfer Date) for such Transfer Date. In the event that such reduction
would cause the Class D Investor Interest to be a negative number, the Class D Investor Interest will be reduced
to zero, and the Class C Investor Interest (after giving effect to reductions for any Class C Investor
Charge-Offs and any Reallocated Class C Principal Collections on such Transfer Date) will be reduced by the
amount by which the Class D Investor Interest would have been reduced below zero. In the event that such
reduction would cause the Class C Investor Interest to be a negative number, the Class C Investor Interest will
be reduced to zero, and the Class B Investor Interest (after giving effect to reductions for any Class B Investor
Charge-Offs and any Reallocated Class B Principal Collections on such Transfer Date) will be reduced by the
amount by which the Class C Investor Interest would have been reduced below zero. In the event that such
reduction would cause the Class B Investor Interest to be a negative number, the Class B Investor Interest will
be reduced to zero, and the Class A Investor Interest will be reduced by the amount by which the Class B Investor
Interest would have been reduced below zero, but not by more than the Class A Investor Default Amount for such
Transfer Date (a "Class A Investor Charge-Off"). If the Class A Investor Interest has been reduced by the amount
of any Class A Investor Charge-Offs, it will be reimbursed on any Transfer Date (but not by an amount in excess
of the aggregate Class A Investor Charge-Offs) by the amount of Excess Spread allocated and available for such
purpose pursuant to subsection 4.11(b).
(b) On or before each Transfer Date, the Servicer shall calculate the Class B Investor
Default Amount. If on any Transfer Date, the Class B Investor Default Amount for the prior Monthly Period exceeds
the amount of Excess Spread, Reallocated Class C Principal Collections and Reallocated Class D Principal
Collections which are allocated and available to fund such amount pursuant to subsection 4.11(c) and Section
4.12, the Class D Investor Interest (after giving effect to reductions for any Class D Investor Charge-Offs and
any Reallocated Principal Collections on such Transfer Date and any adjustments with respect thereto as described
in subsection 4.10(a) above) will be reduced by the amount of such excess but not by more than the lesser of the
Class B Investor Default Amount and the Class D Investor Interest
34
(after giving effect to reductions for any Class D Investor Charge-Offs and any Reallocated Principal Collections
on such Transfer Date and any adjustments with respect thereto as described in subsection 4.10(a) above) for such
Transfer Date. In the event that such a reduction would cause the Class D Investor Interest to be a negative
number, the Class D Investor Interest will be reduced to zero, and the Class C Investor Interest (after giving
effect to reductions for any Class C Investor Charge-Offs and any Reallocated Class C Principal Collections on
such Transfer Date) will be reduced by the amount by which the Class D Investor Interest would have been reduced
below zero. In the event that such reduction would cause the Class C Investor Interest to be a negative number,
the Class C Investor Interest shall be reduced to zero and the Class B Investor Interest shall be reduced by the
amount by which the Class C Investor Interest would have been reduced below zero, but not by more than the Class
B Investor Default Amount for such Transfer Date (a "Class B Investor Charge-Off"). The Class B Investor Interest
will also be reduced by the amount of Reallocated Class B Principal Collections in excess of the Class C Investor
Interest pursuant to Section 4.12 and the amount of any portion of the Class B Investor Interest allocated to the
Class A Certificates to avoid a reduction in the Class A Investor Interest pursuant to subsection 4.10(a) above.
The Class B Investor Interest will thereafter be reimbursed (but not to an amount in excess of the unpaid
principal balance of the Class B Certificates) on any Transfer Date by the amount of Excess Spread allocated and
available for that purpose as described under subsection 4.11(d).
(c) On or before each Transfer Date, the Servicer shall calculate the Class C Investor
Default Amount. If on any Transfer Date, the Class C Investor Default Amount for the prior Monthly Period exceeds
the amount of Excess Spread and Reallocated Class D Principal Collections which are allocated and available to fund
such amount pursuant to subsection 4.11(g) and Section 4.12, the Class D Investor Interest (after giving effect to
reductions for any Class D Investor Charge-Offs and any Reallocated Principal Collections on such Transfer Date and
any adjustments with respect thereto as described in subsections 4.10(a) and (b) above) will be reduced by the amount
of such excess but not by more than the lesser of the Class C Investor Default Amount and the Class D Investor
Interest (after giving effect to reductions for any Class D Investor Charge-Offs and any Reallocated Principal
Collections on such Transfer Date and any adjustments with respect thereto as described in subsections 4.10(a)
and (b) above) for such Transfer Date. In the event that such reduction would cause the Class D Investor
Interest to be a negative number, the Class D Investor Interest will be reduced to zero and the Class C Investor
Interest will be reduced by the amount by which the Class D Investor Interest would have been reduced below zero,
but not by more than the Class C Investor Default Amount for such Transfer Date (a "Class C Investor
Charge-Off"). The Class C Investor Interest will also be reduced by the amount of Reallocated Class C Principal
Collections in excess of the Class D Investor Interest pursuant to Section 4.12 and the amount of any portion of
the Class C Investor Interest allocated to the Class A Certificates or the Class B Certificates to avoid a
reduction in the Class A Investor Interest, pursuant to subsection 4.10(a), or the Class B Investor Interest,
pursuant to subsection 4.10(b), respectively. The Class C Investor Interest will thereafter be reimbursed (but
not to an amount in excess of the unpaid principal balance of the Class C Investor Interest) on any Transfer Date
by the amount of Excess Spread allocated and available for that purpose as described under subsection 4.11(h).
(d) On or before each Transfer Date, the Servicer shall calculate the Class D Investor
Default Amount. If on any Transfer Date, the Class D Investor Default Amount for the
35
prior Monthly Period exceeds the amount of Excess Spread which is allocated and available to fund such amount
pursuant to subsection 4.11(l), the Class D Investor Interest will be reduced by the amount of such excess but
not by more than the lesser of the Class D Investor Default Amount and the Class D Investor Interest for such
Transfer Date (a "Class D Investor Charge-Off"). The Class D Investor Interest will also be reduced by the amount
of Reallocated Principal Collections pursuant to Section 4.12 and the amount of any portion of the Class D
Investor Interest allocated to the Class A Certificates, the Class B Certificates or the Class C Interests to
avoid a reduction in the Class A Investor Interest, pursuant to subsection 4.10(a), the Class B Investor
Interest, pursuant to subsection 4.10(b), or the Class C Investor Interest, pursuant to subsection 4.10(c),
respectively. The Class D Investor Interest will thereafter be reimbursed on any Transfer Date by the amount of
Excess Spread allocated and available for that purpose as described under subsection 4.11(m).
SECTION 4.11 Excess Spread. On or before each Transfer Date, the Servicer shall instruct the
Trustee in writing (which writing shall be substantially in the form of Exhibit B hereto) to apply Excess Spread
with respect to the related Monthly Period to make the following distributions on each Transfer Date in the
following priority:
(a) an amount equal to the Class A Required Amount, if any, with respect to such Transfer
Date will be used to fund the Class A Required Amount and be applied in accordance with, and in the priority set forth
in, subsection 4.09(a);
(b) an amount equal to the aggregate amount of Class A Investor Charge-Offs which have not been
previously reimbursed will be treated as a portion of Investor Principal Collections and deposited into the Principal
Account on such Transfer Date;
(c) an amount equal to the Class B Required Amount, if any, with respect to such Transfer Date
will be used to fund the Class B Required Amount and be applied first in accordance with, and in the priority set forth
in, subsection 4.09(b) and then any remaining amount available to pay the Class B Investor Default Amount shall be
treated as a portion of Investor Principal Collections and deposited into the Principal Account on such Transfer
Date;
(d) an amount equal to the aggregate amount by which the Class B Investor Interest has been
reduced below the initial Class B Investor Interest for reasons other than the payment of principal to the Class B
Certificateholders (but not in excess of the aggregate amount of such reductions which have not been previously
reimbursed) will be treated as a portion of Investor Principal Collections and deposited into the Principal
Account on such Transfer Date;
(e) an amount equal to Class C Monthly Interest for such Transfer Date, plus the amount of
any Class C Deficiency Amount for such Transfer Date, plus the amount of any Class C Additional Interest for such
Transfer Date, shall be deposited by the Servicer or the Trustee into the Distribution Account; provided, however,
that in the event that Class C Monthly Interest exceeds the amount of Excess Spread available (after giving effect to
subsections 4.11(a) through (d) above) to fund such Class C Monthly Interest a draw will be made from amounts
available for distribution in the Spread Account (at the times and in the amounts specified in the Class C
Supplemental Agreement) for deposit into the Distribution Account for application as Class C Monthly Interest in
accordance with this subsection 4.11(e).
36
(f) if FIA or The Bank of New York Mellon is the Servicer, an amount equal to the aggregate
amount of accrued but unpaid Class C Servicing Fees will be paid to the Servicer;
(g) an amount equal to the Class C Investor Default Amount, if any, for the prior Monthly
Period will be treated as a portion of Investor Principal Collections and deposited into the Principal Account on
such Transfer Date;
(h) an amount equal to the aggregate amount by which the Class C Investor Interest has been
reduced for reasons other than the deposit into the Distribution Account for payment of principal to the Class C
Investor Interest Holders (but not in excess of the aggregate amount of such reductions which have not been
previously reimbursed) will be treated as aportion of Investor Principal Collections and deposited into the
Principal Account on such Transfer Date;
(i) on each Transfer Date from and after the Reserve Account Funding Date, but prior to the
date on which the Reserve Account terminates as described in Section 4.15(f), an amount up to the excess, if any,
of the Required Reserve Account Amount over the Available Reserve Account Amount shall be deposited into the Reserve
Account;
(j) an amount equal to the amounts required to be deposited in the Spread Account pursuant to
the Class C Supplemental Agreement shall (after giving effect to the payments made pursuant to subparagraphs (a)
through (i) above) be deposited into the Spread Account as provided in the Class C Supplemental Agreement;
(k) if FIA or The Bank of New York Mellon is the Servicer, an amount equal to the aggregate
amount of accrued but unpaid Class D Servicing Fees will be paid to the Servicer;
(l) an amount equal to the Class D Investor Default Amount, if any, for the prior Monthly
Period will be treated as a portion of Investor Principal Collections and deposited into the Principal Account on
such Transfer Date;
(m) an amount equal to the aggregate amount by which the Class D Investor Interest has been
reduced for reasons other than the payment of amounts with respect to the Class D Monthly Principal (but not in excess
of the aggregate amount of such reductions which have not been previously reimbursed) will be treated as a portion of
Investor Principal Collections and deposited into the Principal Account on such Transfer Date; and
(n) the balance, if any, after giving effect to the payments made pursuant to subparagraphs
(a) through (m) above, shall be paid to the Holder of the Transferor Interest.
SECTION 4.12 Reallocated Principal Collections. On or before each Transfer Date, the Servicer
shall instruct the Trustee in writing (which writing shall be substantially in the form of Exhibit B hereto) to
withdraw from the Principal Account and apply Reallocated Principal Collections (applying all Reallocated Class D
Principal Collections in accordance with subsections 4.12(a), (b) and (c) prior to applying any Reallocated Class
C Principal Collections or Reallocated Class B Principal Collections in accordance with subsections 4.12(a) and
(b),
37
respectively, for any amounts still owing after the application of Reallocated Class D Principal Collections,
and, if the Class D Investor Interest has been reduced to zero, applying all Reallocated Class C Principal
Collections in accordance with subsections 4.12(a) and (b) prior to applying any Reallocated Class B Principal
Collections in accordance with subsection 4.12(a) for any amounts still owing after the application of
Reallocated Class C Principal Collections and Reallocated Class D Principal Collections) with respect to such
Transfer Date, to make the following distributions on each Transfer Date in the following priority:
(a) an amount equal to the excess, if any, of (i) the Class A Required Amount, if any,
with respect to such Transfer Date over (ii) the amount of Excess Spread with respect to the related Monthly
Period, shall be applied pursuant to subsections 4.09(a)(i), (ii) and (iii);
(b) an amount equal to the excess, if any, of (i) the Class B Required Amount, if any,
with respect to such Transfer Date over (ii) the amount of Excess Spread allocated and available to the Class B
Certificates pursuant to subsection 4.11(c) on such Transfer Date shall be applied first pursuant to subsections
4.09(b)(i) and (ii) and then pursuant to subsection 4.11(c); and
(c) an amount equal to the Class C Required Amount, if any, with respect to such Transfer
Date shall be applied pursuant to subsections 4.11(e) through (g) on such Transfer Date.
(d) On each Transfer Date, the Class D Investor Interest shall be reduced by the amount of
Reallocated Class D Principal Collections and by the amount of Reallocated Class C Principal Collections and
Reallocated Class B Principal Collections for such Transfer Date. In the event that such reduction would cause
the Class D Investor Interest (after giving effect to any Class D Investor Charge-Offs for such Transfer Date) to
be a negative number, the Class D Investor Interest (after giving effect to any Class D Investor Charge-Offs for
such Transfer Date) will be reduced to zero and the Class C Investor Interest will be reduced by the amount by
which the Class D Investor Interest would have been reduced below zero. In the event that the reallocation of
Reallocated Principal Collections would cause the Class C Investor Interest (after giving effect to any Class C
Investor Charge-Offs for such Transfer Date) to be a negative number, the Class C Investor Interest (after giving
effect to any Class C Investor Charge-Offs for such Transfer Date) shall be reduced to zero and the Class B
Investor Interest shall be reduced by the amount by which the Class C Investor Interest would have been reduced
below zero. In the event that the reallocation of Reallocated Principal Collections would cause the Class B
Investor Interest (after giving effect to any Class B Investor Charge-Offs for such Transfer Date) to be a
negative number on any Transfer Date, Reallocated Principal Collections shall be reallocated on such Transfer
Date in an aggregate amount not to exceed the amount which would cause the Class B Investor Interest (after
giving effect to any Class B Investor Charge-Offs for such Transfer Date) to be reduced to zero.
SECTION 4.13 Shared Principal Collections.
(a) The portion of Shared Principal Collections on deposit in the Principal Account equal
to the amount of Shared Principal Collections allocable to Series 1997-B on any Transfer Date shall be applied as
an Available Investor Principal Collection pursuant to
38
Section 4.09 and pursuant to such Section 4.09 shall be deposited in the Distribution Account or distributed in
accordance with the Loan Agreement.
(b) Shared Principal Collections allocable to Series 1997-B with respect to any Transfer
Date shall mean an amount equal to the Series Principal Shortfall, if any, with respect to Series 1997-B for such
Transfer Date; provided, however, that if the aggregate amount of Shared Principal Collections for all Series for
such Transfer Date is less than the Cumulative Series Principal Shortfall for such Transfer Date, then Shared
Principal Collections allocable to Series 1997-B on such Transfer Date shall equal the product of (i) Shared
Principal Collections for all Series for such Transfer Date and (ii) a fraction, the numerator of which is the
Series Principal Shortfall with respect to Series 1997-B for such Transfer Date and the denominator of which is
the aggregate amount of Cumulative Series Principal Shortfall for all Series for such Transfer Date.
(c) Solely for the purpose of determining the amount of Available Investor Principal
Collections to be treated as Shared Principal Collections on any Transfer Date allocable to other Series in
Group One, on each Determination Date, the Servicer shall determine the Class A Required Amount, Class B Required
Amount, Excess Spread and Reallocated Principal Collections as of such Determination Date for the following
Transfer Date.
SECTION 4.14 Principal Funding Account.
(a) The Trustee shall establish and maintain with a Qualified Institution, which may be
the Trustee, in the name of the Trust, on behalf of the Trust, for the benefit of the Investor Certificateholders,
a segregated trust account with the corporate trust department of such Qualified Institution (the "Principal
Funding Account"), bearing a designation clearly indicating that the funds deposited therein are held for the
benefit of the Investor Certificateholders. The Trustee shall possess all right, title and interest in all
funds on deposit from time to time in the Principal Funding Account and in all proceeds thereof. The Principal
Funding Account shall be under the sole dominion and control of the Trustee for the benefit of the Investor
Certificateholders. If at any time the institution holding the Principal Funding Account ceases to be a Qualified
Institution, the Transferor shall notify the Trustee, and the Trustee upon being notified (or the Servicer on its
behalf) shall, within 10 Business Days, establish a new Principal Funding Account meeting the conditions
specified above with a Qualified Institution, and shall transfer any cash or any investments to such new Principal
Funding Account. The Trustee, at the direction of the Servicer, shall (i) make withdrawals from the Principal
Funding Account from time to time, in the amounts and for the purposes set forth in this Series Supplement, and
(ii) on each Transfer Date (from and after the commencement of the Controlled Accumulation Period) prior to
termination of the Principal Funding Account make a deposit into the Principal Funding Account in the amount
specified in, and otherwise in accordance with, subsection 4.09(f).
(b) Funds on deposit in the Principal Funding Account shall be invested at the direction
of the Servicer by the Trustee in Permitted Investments. Funds on deposit in the Principal Funding Account on
any Transfer Date, after giving effect to any withdrawals from the Principal Funding Account on such Transfer Date,
shall be invested in such investments that will
39
mature so that such funds will be available for withdrawal on or prior to the following Transfer Date. The
Trustee shall:
(A) hold each Permitted Investment (other than such as are described in clause (c) of the
definition thereof) that constitutes investment property through a securities intermediary,
which securities intermediary shall agree with the Trustee that (I) such investment property
shall at all times be credited to a securities account of the Trustee, (II) such securities
intermediary shall comply with entitlement orders originated by the Trustee without the further
consent of any other person or entity, (III) all property credited to such securities account
shall be treated as a financial asset, (IV) such securities intermediary shall waive any lien
on, security interest in, or right of set-off with respect to any property credited to such
securities account, and (V) such agreement shall be governed by the laws of the State of New York;
(B) maintain possession of each other Permitted Investment not described in clause (i) above (other
than such as are described in clause (c) of the definition thereof); and
(C) cause each Permitted Investment described in clause (c) of the definition thereof to be
registered in the name of the Trustee by the issuer thereof;
provided, that no Permitted Investment shall be disposed of prior to its maturity date. Terms used in clause (A)
above that are defined in the New York UCC and not otherwise defined herein shall have the meaning set forth in
the New York UCC.
On the Transfer Date occurring in the month following the commencement of the Controlled
Accumulation Period and on each Transfer Date thereafter with respect to the Controlled Accumulation Period, the
Trustee, acting at the Servicer's direction given on or before such Transfer Date, shall transfer from the
Principal Funding Account to the Finance Charge Account the Principal Funding Investment Proceeds on deposit in
the Principal Funding Account, but not in excess of the Covered Amount, for application in the following priority:
(i) an amount equal to that portion of the Covered Amount computed pursuant to clause (a)
of the definition of Covered Amount shall be treated as Class A Available Funds to be applied pursuant to
subsection 4.09(a)(i);
(ii) an amount equal to that portion of the Covered Amount computed pursuant to clause (b)
of the definition of Covered Amount shall be treated as Class B Available Funds to be applied pursuant to
subsection 4.09(b)(i); and
(iii) the balance, if any, shall be treated as Class C Available Funds to be applied pursuant
to subsection 4.09(c).
Any Excess Principal Funding Investment Proceeds shall be paid to the Transferor on each
Transfer Date. An amount equal to any Principal Funding Investment Shortfall will be deposited in the Finance
Charge Account on each Transfer Date from the Reserve Account to the extent funds are available pursuant to, and
in accordance with, subsection 4.15(d). Principal Funding Investment Proceeds (including reinvested interest)
shall
40
not be considered part of the amounts on deposit in the Principal Funding Account for purposes of this Series
Supplement.
SECTION 4.15 Reserve Account.
(a) The Trustee shall establish and maintain with a Qualified Institution, which may be the
Trustee in the name of the Trust, on behalf of the Trust, for the benefit of the Investor Certificateholders, a
segregated trust account with the corporate trust department of such Qualified Institution (the "Reserve
Account"), bearing a designation clearly indicating that the funds deposited therein are held for the benefit of
the Investor Certificateholders. The Trustee shall possess all right, title and interest in all funds on deposit
from time to time in the Reserve Account and in all proceeds thereof. The Reserve Account shall be under the sole
dominion and control of the Trustee for the benefit of the Investor Certificateholders. If at any time the
institution holding the Reserve Account ceases to be a Qualified Institution, the Transferor shall notify the
Trustee, and the Trustee upon being notified (or the Servicer on its behalf) shall, within 10 Business Days,
establish a new Reserve Account meeting the conditions specified above with a Qualified Institution, and shall
transfer any cash or any investments to such new Reserve Account. The Trustee, at the direction of the Servicer,
shall (i) make withdrawals from the Reserve Account from time to time in an amount up to the Available Reserve
Account Amount at such time, for the purposes set forth in this Series Supplement, and (ii) on each Transfer Date
(from and after the Reserve Account Funding Date) prior to termination of the Reserve Account make a deposit into
the Reserve Account in the amount specified in, and otherwise in accordance with, subsection 4.11(i).
(b) Funds on deposit in the Reserve Account shall be invested at the direction of the
Servicer by the Trustee in Permitted Investments. Funds on deposit in the Reserve Account on any Transfer Date,
after giving effect to any withdrawals from the Reserve Account on such Transfer Date, shall be invested in such
investments that will mature so that such funds will be available for withdrawal on or prior to the following
Transfer Date. The Trustee shall:
(A) hold each Permitted Investment (other than such as are described in clause (c) of the
definition thereof) that constitutes investment property through a securities intermediary,
which securities intermediary shall agree with the Trustee that (I) such investment property
shall at all times be credited to a securities account of the Trustee, (II) such securities
intermediary shall comply with entitlement orders originated by the Trustee without the further
consent of any other person or entity, (III) all property credited to such securities account
shall be treated as a financial asset, (IV) such securities intermediary shall waive any lien
on, security interest in, or right of set-off with respect to any property credited to such
securities account, and (V) such agreement shall be governed by the laws of the State of New
York;
(B) maintain possession of each other Permitted Investment not described in clause (i) above (other
than such as are described in clause (c) of the definition thereof); and
(C) cause each Permitted Investment described in clause (c) of the definition thereof to be
registered in the name of the Trustee by the issuer thereof;
41
provided, that no Permitted Investment shall be disposed of prior to its maturity date. Terms used in clause (A)
above that are defined in the New York UCC and not otherwise defined herein shall have the meaning set forth in
the New York UCC.
On each Transfer Date, all interest and earnings (net of losses and investment expenses)
accrued since the preceding Transfer Date on funds on deposit in the Reserve Account shall be retained in the
Reserve Account (to the extent that the Available Reserve Account Amount is less than the Required Reserve
Account Amount) and the balance, if any, shall be deposited into the Finance Charge Account and included in Class
A Available Funds for such Transfer Date. For purposes of determining the availability of funds or the balance in
the Reserve Account for any reason under this Series Supplement, except as otherwise provided in the preceding
sentence, investment earnings on such funds shall be deemed not to be available or on deposit.
(c) On or before each Transfer Date with respect to the Controlled Accumulation Period and
on or before the first Transfer Date with respect to the Rapid Amortization Period, the Servicer shall calculate the
"Reserve Draw Amount" which shall be equal to the Principal Funding Investment Shortfall with respect to each Transfer
Date with respect to the Controlled Accumulation Period or the first Transfer Date with respect to the Rapid
Amortization Period; provided, however, that such amount will be reduced to the extent that funds otherwise would
be available for deposit in the Reserve Account under Section 4.11(i) with respect to such Transfer Date.
(d) In the event that for any Transfer Date the Reserve Draw Amount is greater than zero,
the Reserve Draw Amount, up to the Available Reserve Account Amount, shall be withdrawn from the Reserve Account
on such Transfer Date by the Trustee (acting in accordance with the instructions of the Servicer), and deposited
into the Finance Charge Account for application in the following priority:
(i) an amount equal to the excess, if any, of (x) an amount equal to that portion of the
Covered Amount computed pursuant to clause (a) of the definition of Covered Amount over (y) the amount
treated as Class A Available Funds pursuant to subsection 4.14(b)(i), shall be treated as Class A
Available Funds to be applied pursuant to subsection 4.09(a)(i);
(ii) an amount equal to the excess, if any, of (x) an amount equal to that portion of the
Covered Amount computed pursuant to clause (b) of the definition of Covered Amount over (y) the amount
treated as Class B Available Funds pursuant to subsection 4.14(b)(ii), shall be treated as Class B
Available Funds to be applied pursuant to subsection 4.09(b)(i); and
(iii) the balance, if any, shall be treated as Class C Available Funds to be applied
pursuant to subsection 4.09(c).
(e) In the event that the Reserve Account Surplus on any Transfer Date, after giving effect
to all deposits to and withdrawals from the Reserve Account with respect to such Transfer Date, is greater than
zero, the Trustee, acting in accordance with the instructions of the
42
Servicer, shall withdraw from the Reserve Account, and treat as Excess Spread to be applied in accordance with
the priority set in 4.11(j) and (k), an amount equal to such Reserve Account Surplus.
(f) Upon the earliest to occur of (i) the termination of the Trust pursuant to Article XII
of the Agreement, (ii) if the Controlled Accumulation Period has not commenced, the first Transfer Date relating to
the Rapid Amortization Period and (iii) if the Controlled Accumulation Period has commenced, the earlier of the
first Transfer Date with respect to the Rapid Amortization Period and the Transfer Date immediately preceding the
Scheduled Payment Date, the Trustee, acting in accordance with the instructions of the Servicer, after the prior
payment of all amounts owing to the Series 1997-B Certificateholders that are payable from the Reserve Account as
provided herein, shall withdraw from the Reserve Account and treat as Excess Spread to be applied in accordance with
the priority set in 4.11(j) and (k), all amounts, if any, on deposit in the Reserve Account and the Reserve Account
shall be deemed to have terminated for purposes of this Series Supplement.
SECTION 4.16 Determination of LIBOR.
(a) On each LIBOR Determination Date, the Trustee will determine LIBOR on the basis of the
rate for deposits in United States dollars for a one-month period which appears on Telerate Page 3750 as of
11:00 a.m., London time, on such date. If such rate does not appear on Telerate Page 3750, the rate for that
LIBOR Determination Date will be determined on the basis of the rates at which deposits in United States dollars
are offered by the Reference Banks at approximately 11:00 a.m., London time, on that day to prime banks in the
London interbank market for a period equal to the relevant Interest Period (commencing on the first day of such
Interest Period). The Trustee will request the principal London office of each of the Reference Banks to provide
a quotation of its rate. If at least two such quotations are provided, the rate for that LIBOR Determination Date
will be the arithmetic mean of the quotations. If fewer than two quotations are provided as requested, the rate
for that LIBOR Determination Date will be the arithmetic mean of the rates quoted by major banks in New York City,
selected by the Servicer, at approximately 11:00 a.m., New York City time, on that day for loans in United States
dollars to leading European banks for a period equal to the relevant Interest Period (commencing on the first day
of such Interest Period).
(b) The Class A Certificate Rate and Class B Certificate Rate applicable to the then current
and the immediately preceding Interest Periods may be obtained by any Investor Certificateholder by telephoning the
Trustee at its Corporate Trust Office at (212) 815-5368.
(c) On each LIBOR Determination Date prior to 12:00 noon New York City time, the Trustee
shall send to the Servicer by facsimile, notification of LIBOR for the following Interest Period.
SECTION 4.17 Transferor's or Servicer's Failure to Make a Deposit or Payment.
If the Servicer or the Transferor fails to make, or give instructions to make, any payment or
deposit (other than as required by subsections 2.04(d) and (e) and 12.02(a) or Sections 10.02 and 12.01) required
to be made or given by the Servicer or Transferor,
43
respectively, at the time specified in the Agreement (including applicable grace periods), the Trustee shall make
such payment or deposit from the applicable Investor Account without instruction from the Servicer or Transferor.
The Trustee shall be required to make any such payment, deposit or withdrawal hereunder only to the extent that
the Trustee has sufficient information to allow it to determine the amount thereof; provided, however, that the
Trustee shall in all cases be deemed to have sufficient information to determine the amount of interest payable
to the Series 1997-B Certificateholders on each Distribution Date. The Servicer shall, upon request of the
Trustee, promptly provide the Trustee with all information necessary to allow the Trustee to make such payment,
deposit or withdrawal. Such funds or the proceeds of such withdrawal shall be applied by the Trustee in the
manner in which such payment or deposit should have been made by the Transferor or the Servicer, as the case may
be.
SECTION 8. Article V of the Agreement. Article V of the Agreement shall read in its
entirety as follows and shall be applicable only to the Investor Certificateholders:
ARTICLE V
DISTRIBUTIONS AND REPORTS TO INVESTOR
CERTIFICATEHOLDERS
SECTION 5.01 Distributions.
(a) On each Distribution Date, the Trustee shall distribute (in accordance with the
certificate delivered on or before the related Transfer Date by the Servicer to the Trustee pursuant to
subsection 3.04(b)) to each Class A Certificateholder of record on the immediately preceding Record Date (other
than as provided in subsection 2.04(e) or Section 12.03 respecting a final distribution) such Certificateholder's
pro rata share (based on the aggregate Undivided Interests represented by Class A Certificates held by such
Certificateholder) of amounts on deposit in the Distribution Account as are payable to the Class A Certificateholders
pursuant to Section 4.09 by check mailed to each Class A Certificateholder (at such Certificateholder's address as
it appears in the Certificate Register), except that with respect to Class A Certificates registered in the name of
the nominee of a Clearing Agency, such distribution shall be made in immediately available funds.
(b) On each Distribution Date, the Trustee shall distribute (in accordance with the
certificate delivered on or before the related Transfer Date by the Servicer to the Trustee pursuant to
subsection 3.04(b)) to each Class B Certificateholder of record on the immediately preceding Record Date (other
than as provided in subsection 2.04(e) or Section 12.03 respecting a final distribution) such Certificateholder's
pro rata share (based on the aggregate Undivided Interests represented by Class B Certificates held by such
Certificateholder) of amounts on deposit in the Distribution Account as are payable to the Class B
Certificateholders pursuant to Section 4.09 by check mailed to each Class B Certificateholder (at such
Certificateholder's address as it appears in the Certificate Register), except that with respect to Class B
Certificates registered in the name of the nominee of a Clearing Agency, such distribution shall be made in
immediately available funds.
(c) On each Distribution Date, the Trustee shall distribute (in accordance with the
certificate delivered on or before the related Transfer Date by the Servicer to the Trustee
44
pursuant to subsection 3.04(b)) to each Class C Interest Holder of record on the immediately preceding Record
Date (other than as provided in subsection 2.04(e) or Section 12.03 respecting a final distribution) such Class C
Interest Holder's pro rata share (based on the aggregate Undivided Interests represented by Class C Interests
held by such Class C Interest Holder) of amounts on deposit in the Distribution Account (including amounts
deposited in the Distribution Account with respect to amounts withdrawn from the Spread Account (at the times and
in the amounts specified in the Class C Supplemental Agreement)) as are payable to the Class C Interest Holders
pursuant to Sections 4.09 and 4.11 by wire transfer of immediately available funds in accordance with wire
instructions provided in writing to the Paying Agent by the holder of record of such Class C Interests.
(d) On each Distribution Date, the Trustee shall distribute to the Class D Certificateholder
the aggregate amount payable to the Class D Certificateholder pursuant to Section 4.09 to the Class D
Certificateholder's account, as specified in writing by the Class D Certificateholder, in immediately available
funds.
SECTION 5.02 Monthly Series 1997-B Certificateholders' Statement.
(a) On or before each Distribution Date, the Trustee shall forward to each Series 1997-B
Certificateholder, the Class D Certificateholder and each Rating Agency and the Class C Interest Holders a
statement substantially in the form of Exhibit C to this Series Supplement prepared by the Servicer, delivered
to the Trustee.
(b) Annual Certificateholders' Tax Statement. On or before January 31 of each calendar
year, beginning with calendar year 1998, the Trustee shall distribute to each Person who at any time during the
preceding calendar year was a Series 1997-B Holders, a statement prepared by the Servicer containing the
information required to be contained in the regular monthly report to Series 1997-B Holders, as set forth in
subclauses (i), (ii) and (iii) above, aggregated for such calendar year or the applicable portion thereof during
which such Person was a Series 1997-B Holders, together with such other customary information (consistent with
the treatment of the Certificates as debt) as the Servicer deems necessary or desirable to enable the
Series 1997-B Holders, to prepare their tax returns. Such obligations of the Trustee shall be deemed to have
been satisfied to the extent that substantially comparable information shall be provided by the Trustee pursuant
to any requirements of the Internal Revenue Code as from time to time in effect.
SECTION 9. Series 1997-B Pay Out Events. If any one of the following events shall
occur with respect to the Investor Certificates:
(a) failure on the part of the Transferor (i) to make any payment or deposit required by
the terms of (A) the Agreement or (B) this Series Supplement, on or before the date occurring five days after the
date such payment or deposit is required to be made herein or (ii) duly to observe or perform in any material
respect any covenants or agreements of the Transferor set forth in the Agreement or this Series Supplement
(including, without limitation, the covenant of the Transferor contained in Section 11 of this Series Supplement),
which failure has a material adverse effect on the Series 1997-B Holders, (which determination shall be made
without reference to whether any funds are available under any Credit Enhancement) and which
45
continues unremedied for a period of 60 days after the date on which written notice of such failure, requiring
the same to be remedied, shall have been given to the Transferor by the Trustee, or to the Transferor and the
Trustee by the Holders of Investor Certificates evidencing Undivided Interests aggregating not less than 50% of
the Investor Interest of this Series 1997-B, and continues to affect materially and adversely the interests of
the Series 1997-B Holders (which determination shall be made without reference to whether any funds are available
under any Credit Enhancement) for such period;
(b) any representation or warranty made by the Transferor in the Agreement or this Series
Supplement, or any information contained in a computer file or microfiche list required to be delivered by the
Transferor pursuant to Section 2.01 or 2.06, (i) shall prove to have been incorrect in any material respect when
made or when delivered, which continues to be incorrect in any material respect for a period of 60 days after the
date on which written notice of such failure, requiring the same to be remedied, shall have been given to the
Transferor by the Trustee, or to the Transferor and the Trustee by the Holders of Investor Certificates
evidencing Undivided Interests aggregating not less than 50% of the Investor Interest of this Series 1997-B, and
(ii) as a result of which the interests of the Series 1997-B Holders are materially and adversely affected (which
determination shall be made without reference to whether any funds are available under any Credit Enhancement)
and continue to be materially and adversely affected for such period; provided, however, that a Series 1997-B Pay
Out Event pursuant to this subsection 9(b) hereof shall not be deemed to have occurred hereunder if the
Transferor has accepted reassignment of the related Receivable, or all of such Receivables, if applicable, during
such period in accordance with the provisions of the Agreement;
(c) the average of the Portfolio Yields for any three consecutive Monthly Periods is
less than the average of the Base Rates for such period;
(d) the Transferor shall fail to convey Receivables arising under Additional Accounts,
or Participations, to the Trust, as required by subsection 2.06(a);
(e) any Servicer Default shall occur which would have a material adverse effect on the
Series 1997-B Certificateholders; or
(f) the Class A Investor Interest, the Class B Investor Interest, or the Class C Investor
Interest shall not be paid in full on the Scheduled Payment Date; then, in the case of any event described in
subsection 9(a), (b) or (e) hereof, after the applicable grace period set forth in such subparagraphs, if any,
either the Trustee or Holders of Series 1997-B Certificates and the Class C Interest Holders evidencing Undivided
Interests aggregating not less than 50% of the Investor Interest of this Series 1997-B by notice then given in
writing to the Transferor and the Servicer (and to the Trustee if given by the Certificateholders) may declare
that a pay out event (a "Series 1997-B Pay Out Event") has occurred as of the date of such notice, and in the
case of any event described in subsection 9(c), (d) or (f) hereof, a Series 1997-B Pay Out Event shall occur
without any notice or other action on the part of the Trustee or the Investor Certificateholders immediately upon
the occurrence of such event.
46
SECTION 10. Series 1997-B Termination. The right of the Investor Certificateholders
to receive payments from the Trust will terminate on the first Business Day following the Series 1997-B
Termination Date.
SECTION 11. Periodic Finance Charges and Other Fees. The Transferor hereby agrees that,
except as otherwise required by any Requirement of Law, or as is deemed by the Transferor to be necessary in order
for the Transferor to maintain its credit card business, based upon a good faith assessment by the Transferor, in
its sole discretion, of the nature of the competition in the credit card business, it shall not at any time reduce
the Periodic Finance Charges assessed on any Receivable or other fees on any Account if, as a result of such
reduction, the Transferor's reasonable expectation of the Portfolio Yield as of such date would be less than the
then Base Rate.
SECTION 12. Counterparts. This Series Supplement may be executed in any number of
counterparts, each of which so executed shall be deemed to be an original, but all of such counterparts shall
together constitute but one and the same instrument.
SECTION 13. Governing Law; Submission to Jurisdiction; Agent for Service of Process.
This Series Supplement shall be governed by and construed in accordance with the laws of the State of Delaware,
without regard to principles of conflict of laws. The parties hereto declare that it is their intention that this
Series Supplement shall be regarded as made under the laws of the State of Delaware and that the laws of said State
shall be applied in interpreting its provisions in all cases where legal interpretation shall be required. Each
of the parties hereto agrees (a) that this Series Supplement involves at least $100,000.00, and (b) that this
Series Supplement has been entered into by the parties hereto in express reliance upon 6 DEL. C. § 2708. Each of
the parties hereto hereby irrevocably and unconditionally agrees (a) to be subject to the jurisdiction of the
courts of the State of Delaware and of the federal courts sitting in the State of Delaware, and (b)(1) to the
extent such party is not otherwise subject to service of process in the State of Delaware, to appoint and
maintain an agent in the State of Delaware as such party's agent for acceptance of legal process, and (2) that,
to the fullest extent permitted by applicable law, service of process may also be made on such party by prepaid
certified mail with a proof of mailing receipt validated by the United States Postal Service constituting
evidence of valid service, and that service made pursuant to (b)(1) or (2) above shall, to the fullest extent
permitted by applicable law, have the same legal force and effect as if served upon such party personally within
the State of Delaware.
SECTION 14. Additional Notices. For so long as the Investor Certificates shall be
outstanding, the Transferor agrees to provide Fitch with the notice provided to each Rating Agency in
subsection 2.06(c)(i) and agrees to provide to Fitch and Standard and Poor's the Opinion of Counsel provided
to Moody's pursuant to subsection 2.06(c)(vi), in each case in the times and the manner provided for in such
subsections.
SECTION 15. Additional Representations and Warranties of the Servicer. FIA Card Services,
National Association, as initial Servicer, hereby makes, and any Successor Servicer by its appointment under the
Agreement shall make the following representations and warranties:
47
(a) All Consents. All authorizations, consents, orders or approvals of or registrations or
declarations with any Governmental Authority required to be obtained, effected or given by the Servicer in
connection with the execution and delivery of this Series Supplement by the Servicer and the performance of the
transactions contemplated by this Series Supplement by the Servicer, have been duly obtained, effected or given
and are in full force and effect.
(b) Rescission or Cancellation. The Servicer shall not permit any rescission or
cancellation of any Receivable except as ordered by a court of competent jurisdiction or other Governmental
Authority or in accordance with the normal operating procedures of the Servicer.
(c) Receivables Not To Be Evidenced by Promissory Notes. Except in connection with
its enforcement or collection of an Account, the Servicer will take no action to cause any Receivable to be
evidenced by an instrument (as defined in the UCC as in effect in the State of Delaware).
SECTION 16. No Petition. The Transferor, the Servicer and the Trustee, by entering
into this Series Supplement and each Investor Certificateholder, by accepting a Series 1997-B Certificate or
Class C Interest, hereby covenant and agree that they will not at any time institute against the Trust, or join
in any institution against the Trust of, any bankruptcy proceedings under any United States Federal or state
bankruptcy or similar law in connection with any obligations relating to the Investor Certificateholders, the
Agreement or this Series Supplement.
SECTION 17. Certain Tax Related Amendments. In addition to being subject to amendment
pursuant to any other provisions relating to amendments in either the Agreement or this Series Supplement, this
Series Supplement may be amended by the Transferor without the consent of the Servicer, Trustee or any Investor
Certificateholder if the Transferor provides the Trustee with (i) an Opinion of Counsel to the effect that such
amendment or modification would reduce the risk the Trust would be treated as taxable as a publicly traded
partnership pursuant to Code section 7704 and (ii) a certificate that such amendment or modification would not
materially and adversely affect any Investor Certificateholder; provided, that no such amendment shall be deemed
effective without the Trustee's consent, if the Trustee's rights, duties and obligations hereunder are thereby
modified. Promptly after the effectiveness of any amendment pursuant to this Section 18, the Transferor shall
deliver a copy of such amendment to each of the Servicer, the Trustee and each Rating Agency.
SECTION 18. Tax Representation and Covenant. Any holder of an interest in the Trust
acquired pursuant to Section 12.01(b) in respect of the Series 1997-B Certificates shall be required to represent
and covenant in connection with such acquisition that (x) it has neither acquired, nor will it sell, trade or
transfer any interest in the Trust or cause any interest in the Trust to be marketed on or through either (i) an
"established securities market" within the meaning of Code section 7704(b)(1), including without limitation an
interdealer quotation system that regularly disseminates firm buy or sell quotations by identified brokers or
dealers by electronic means or otherwise or (ii) a "secondary market (or the substantial equivalent thereof)" within
the meaning of Code section 7704(b)(2), including a market wherein interests in the Trust are regularly quoted by
any person making a market in such interests and a market wherein any person regularly makes available bid or offer
quotes with respect to interests in the Trust and
48
stands ready to effect buy or sell transactions at the quoted prices for itself or on behalf of others, (y)
unless the Transferor consents otherwise, such holder (i) is properly classified as, and will remain classified
as, a "corporation" as described in Code section 7701(a)(3) and (ii) is not, and will not become, an S
corporation as described in Code section 1361, and (z) it will (i) cause any participant with respect to such
interest otherwise permitted hereunder to make similar representations and covenants for the benefit of the
Transferor and the Trust and (ii) forward a copy of such representations and covenants to the Trustee. Each such
holder shall further agree in connection with its acquisition of such interest that, in the event of any breach
of its (or its participant's) representation and covenant that it (or its participant) is and shall remain
classified as a corporation other than an S corporation, the Transferor shall have the right to procure a
replacement investor to replace such holder (or its participant), and further that such holder shall take all
actions necessary to permit such replacement investor to succeed to its rights and obligations as a holder (or to
the rights of its participant).
SECTION 19. Transferor's Direction to Trustee. The Transferor hereby directs the Trustee
to enter into the Class C Supplemental Agreement pursuant to this Series Supplement and the Agreement. The Trustee
hereby agrees and covenants to perform its obligations in accordance with any such document.
SECTION 20. Transfers of the Class D Certificate. The Class D Certificates may not be
sold, participated, transferred, assigned, exchanged or otherwise pledged or conveyed in whole or in part.
49
IN WITNESS WHEREOF, the Transferor, the Servicer and the Trustee have caused this Amended and
Restated Series 1997-B Supplement to be duly executed by their respective officers as of the day and year first
above written.
FIA CARD SERVICES,
NATIONAL ASSOCIATION,
as Servicer
By:/s/ Keith W. Landis
Name: Keith W. Landis
Title: Vice President
BA CREDIT CARD FUNDING, LLC,
as Transferor
By:/s/ Keith W. Landis
Name: Keith W. Landis
Title: Vice President
THE BANK OF NEW YORK MELLON,
as Trustee
By:/s/ Catherine Cerilles
Name: Catherine Cerilles
Title: Vice President
EXHIBIT A-1
FORM OF CERTIFICATE
CLASS A
Unless this Certificate is presented by an authorized representative of The Depository Trust
Company, a New York corporation ("DTC"), to BA Credit Card Funding, LLC or its agent for registration of
transfer, exchange or payment, and any certificate issued is registered in the name of Cede & Co. or in
such other name as requested by an authorized representative of DTC (and any payment is made to Cede &
Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER,
PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
No. __ $__________
CUSIP No. _________
BA MASTER CREDIT CARD TRUST II
CLASS A FLOATING RATE
ASSET BACKED CERTIFICATE, SERIES 1997-B
Evidencing an Undivided Interest in a trust, the corpus of which consists of a portfolio of MasterCard® and
VISA®* credit card receivables generated or acquired by FIA Card Services, National Association and other assets
and interests constituting the Trust under the Pooling and Servicing Agreement described below.
(Not an interest in or obligation of
FIA Card Services, National Association
or any Affiliate thereof.)
This certifies that CEDE & CO. (the "Class A Certificateholder") is the registered owner of an
Undivided Interest in a trust (the "Trust"), the corpus of which consists of a portfolio of receivables (the
"Receivables") now existing or hereafter created and arising in connection with selected MasterCard and VISA
credit card accounts (the "Accounts") of FIA Card Services, National Association, a national banking association
organized under the laws of the United States, all monies due or to become due in payment of the Receivables
(including all Finance Charge Receivables but excluding recoveries on any charged-off Receivables), the right to
certain amounts received as Interchange with respect to the Accounts, the benefits of the Collateral Interest (as
defined below) and the other assets and interests constituting the Trust pursuant to a Second Amended and
Restated Pooling and Servicing Agreement dated as of October 20, 2006, and as supplemented by the Series 1997-B
Supplement dated as of February 27, 1997 (as amended, supplemented and modified as of the date hereof,
collectively, the "Pooling and Servicing Agreement"), by and among BA Credit Card Funding, LLC (as
______________________
* MasterCard® and Visa® are federally registered servicemarks of MasterCard International Inc. and of Visa
U.S.A., Inc., respectively.
A-1-1
successor to FIA Card Services, National Association), as Transferor (the "Transferor"), FIA Card Services,
National Association, as Servicer (the "Servicer"), and The Bank of New York Mellon, as Trustee (the
"Trustee"), a summary of certain of the pertinent provisions of which is set forth herein. The Series 1997-B
Certificates are issued in two classes, the Class A Certificates (of which this certificate is one) and the
Class B Certificates, which are subordinated to the Class A Certificates in certain rights of payment as
described herein and in the Pooling and Servicing Agreement.
The Transferor has structured the Pooling and Servicing Agreement and the Series 1997-B
Certificates with the intention that the Series 1997-B Certificates will qualify under applicable tax law as
indebtedness, and each of the Transferor, the Holder of the Transferor Interest, the Servicer and each Series
1997-B Certificateholder (or Series 1997-B Certificate Owner) by acceptance of its Series 1997-B Certificate (or
in the case of a Series 1997-B Certificate Owner, by virtue of such Series 1997-B Certificate Owner's acquisition
of a beneficial interest therein), agrees to treat and to take no action inconsistent with the treatment of the
Series 1997-B Certificates (or any beneficial interest therein) as indebtedness for purposes of federal, state,
local and foreign income or franchise taxes and any other tax imposed on or measured by income. Each Series
1997-B Certificateholder agrees that it will cause any Series 1997-B Certificate Owner acquiring an interest in a
Series 1997-B Certificate through it to comply with the Pooling and Servicing Agreement as to treatment of the
Series 1997-B Certificates as indebtedness for certain tax purposes.
To the extent not defined herein, capitalized terms used herein have the respective meanings
assigned to them in the Pooling and Servicing Agreement. This Class A Certificate is issued under and is subject
to the terms, provisions and conditions of the Pooling and Servicing Agreement, to which Pooling and Servicing
Agreement, as amended from time to time, the Class A Certificateholder by virtue of the acceptance hereof assents
and by which the Class A Certificateholder is bound.
Although a summary of certain provisions of the Pooling and Servicing Agreement is set forth
below, this Class A Certificate is qualified in its entirety by the terms and provisions of the Pooling and
Servicing Agreement and reference is made to that Pooling and Servicing Agreement for information with respect to
the interests, rights, benefits, obligations, proceeds, and duties evidenced hereby and the rights, duties and
obligations of the Trustee.
Interest will accrue on the Class A Certificates from the Closing Date through March 16, 1997,
from March 17, 1997 through April 14, 1997 and from April 15, 1997 through May 14, 1997 and with respect to each
Interest Period thereafter, at the rate of 0.16% per annum above LIBOR, as more specifically set forth in the
Pooling and Servicing Agreement, and will be distributed on May 15, 1997 and on the 15th day of each calendar
month thereafter, or if such day is not a Business Day, on the next succeeding Business Day (a "Distribution
Date"), to the Class A Certificateholders of record as of the last Business Day of the calendar month preceding
such Distribution Date. During the Rapid Amortization Period, in addition to Class A Monthly Interest, Class A
Monthly Principal will be distributed to the Class A Certificateholders on the Distribution Date of each calendar
month commencing in the month following the commencement of the Rapid Amortization Period until the Class A
Certificates have been paid in full. During the Controlled Accumulation Period, in addition to monthly payments
of Class A
A-1-2
Monthly Interest, the amount on deposit in the Principal Funding Account will be distributed as principal to
the Class A Certificateholders on the March 2012 Distribution Date, unless distributed earlier as a result of
the occurrence of a Pay Out Event in accordance with the Pooling and Servicing Agreement.
Unless the certificate of authentication hereon has been executed by or on behalf of the
Trustee, by manual signature, this Class A Certificate shall not be entitled to any benefit under the Pooling and
Servicing Agreement, or be valid for any purpose.
A-1-3
IN WITNESS WHEREOF, the Transferor has caused this Series 1997-B Class A Certificate to be duly
executed under its official seal.
By:_______________________________
Authorized Officer
[Seal]
Attested to:
By:________________________
Cashier
Date: February 27, 1997
A-1-4
Form of Trustee's Certificate of Authentication
CERTIFICATE OF AUTHENTICATION
This is one of the Series 1997-B Class A Certificates referred to in the within-mentioned
Pooling and Servicing Agreement.
THE BANK OF NEW YORK MELLON,
Trustee
By:_______________________________
Authorized Signatory
Date: February 27, 1997
A-1-5
EXHIBIT A-2
FORM OF CERTIFICATE
CLASS B
Unless this Certificate is presented by an authorized representative of The Depository Trust
Company, a New York corporation ("DTC"), to BA Credit Card Funding, LLC or its agent for registration of
transfer, exchange or payment, and any certificate issued is registered in the name of Cede & Co. or in
such other name as requested by an authorized representative of DTC (and any payment is made to Cede &
Co. or to such other entity as is requested by an authorized representative of DTC), ANY TRANSFER,
PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
No. __ $__________
CUSIP No. _________
BA MASTER CREDIT CARD TRUST II
CLASS B FLOATING RATE
ASSET BACKED CERTIFICATE, SERIES 1997-B
Evidencing an Undivided Interest in a trust, the corpus of which consists of a portfolio of MasterCard® and
VISA®* credit card receivables generated or acquired by FIA Card Services, National Association and other assets
and interests constituting the Trust under the Pooling and Servicing Agreement described below.
(Not an interest in or obligation of
FIA Card Services, National Association
or any Affiliate thereof.)
This certifies that CEDE & CO. (the "Class B Certificateholder") is the registered owner of an
Undivided Interest in a trust (the "Trust"), the corpus of which consists of a portfolio of receivables (the
"Receivables") now existing or hereafter created and arising in connection with selected MasterCard and VISA
credit card accounts (the "Accounts") of FIA Card Services, National Association, a national banking association
organized under the laws of the United States, all monies due or to become due in payment of the Receivables
(including all Finance Charge Receivables but excluding recoveries on any charged-off Receivables), the right to
certain amounts received as Interchange with respect to the Accounts, the benefits of the Collateral Interest (as
defined below) and the other assets and interests constituting the Trust pursuant to a Second Amended and
Restated Pooling and Servicing Agreement dated as of October 20, 2006, and as supplemented by the Series 1997-B
Supplement dated as of February 27, 1997 (as amended, supplemented and modified as of the date hereof,
collectively, the "Pooling and Servicing Agreement"), by and among BA Credit Card Funding, LLC (as
______________________
* MasterCard® and Visa® are federally registered servicemarks of MasterCard International Inc. and of Visa
U.S.A., Inc., respectively.
A-2-1
successor to FIA Card Services, National Association), as Transferor (the "Transferor"), FIA Card Services,
National Association, as Servicer (the "Servicer"), and The Bank of New York Mellon, as Trustee (the
"Trustee"), a summary of certain of the pertinent provisions of which is set forth herein. The Series 1997-B
Certificates are issued in two classes, the Class A Certificates and the Class B Certificates (of which this
certificate is one), which are subordinated to the Class A Certificates in certain rights of payment as
described herein and in the Pooling and Servicing Agreement.
The Transferor has structured the Pooling and Servicing Agreement and the Series 1997-B
Certificates with the intention that the Series 1997-B Certificates will qualify under applicable tax law as
indebtedness, and each of the Transferor, the Holder of the Transferor Interest, the Servicer and each Series
1997-B Certificateholder (or Series 1997-B Certificate Owner) by acceptance of its Series 1997-B Certificate (or
in the case of a Series 1997-B Certificate Owner, by virtue of such Series 1997-B Certificate Owner's acquisition
of a beneficial interest therein), agrees to treat and to take no action inconsistent with the treatment of the
Series 1997-B Certificates (or any beneficial interest therein) as indebtedness for purposes of federal, state,
local and foreign income or franchise taxes and any other tax imposed on or measured by income. Each Series
1997-B Certificateholder agrees that it will cause any Series 1997-B Certificate Owner acquiring an interest in a
Series 1997-B Certificate through it to comply with the Pooling and Servicing Agreement as to treatment of the
Series 1997-B Certificates as indebtedness for certain tax purposes.
To the extent not defined herein, capitalized terms used herein have the respective meanings
assigned to them in the Pooling and Servicing Agreement. This Class B Certificate is issued under and is subject
to the terms, provisions and conditions of the Pooling and Servicing Agreement, to which Pooling and Servicing
Agreement, as amended from time to time, the Class B Certificateholder by virtue of the acceptance hereof assents
and by which the Class B Certificateholder is bound.
Although a summary of certain provisions of the Pooling and Servicing Agreement is set forth
below, this Class B Certificate is qualified in its entirety by the terms and provisions of the Pooling and
Servicing Agreement and reference is made to that Pooling and Servicing Agreement for information with respect to
the interests, rights, benefits, obligations, proceeds, and duties evidenced hereby and the rights, duties and
obligations of the Trustee.
Interest will accrue on the Class B Certificates from the Closing Date through March 16, 1997,
from March 17, 1997 through April 14, 1997 and from April 15, 1997 through May 14, 1997 and with respect to each
Interest Period thereafter, at the rate of 0.35% per annum above LIBOR, as more specifically set forth in the
Pooling and Servicing Agreement, and will be distributed on May 15, 1997 and on the 15th day of each calendar
month thereafter, or if such day is not a Business Day, on the next succeeding Business Day (a "Distribution
Date"), to the Class B Certificateholders of record as of the last Business Day of the calendar month preceding
such Distribution Date. During the Rapid Amortization Period, in addition to Class B Monthly Interest, Class B
Monthly Principal will be distributed to the Class B Certificateholders on the Distribution Date of each calendar
month commencing in the month following the commencement of the Rapid Amortization Period until the Class B
Certificates have been paid in full or, during the Controlled Accumulation Period following the payment in full
of the Class A
A-2-2
Investor Interest, on the March 2012 Distribution Date, unless distributed earlier as a result of the occurrence
of a Pay Out Event.
Unless the certificate of authentication hereon has been executed by or on behalf of the
Trustee, by manual signature, this Class B Certificate shall not be entitled to any benefit under the Pooling and
Servicing Agreement, or be valid for any purpose.
A-2-3
IN WITNESS WHEREOF, the Transferor has caused this Series 1997-B Class B Certificate to be duly
executed under its official seal.
By:_______________________________
Authorized Officer
[Seal]
Attested to:
By:________________________
Cashier
Date: February 27, 1997
A-2-4
Form of Trustee's Certificate of Authentication
CERTIFICATE OF AUTHENTICATION
This is one of the Series 1997-B Class B Certificates referred to in the within-mentioned
Pooling and Servicing Agreement.
THE BANK OF NEW YORK MELLON,
Trustee
By:_______________________________
Authorized Signatory
Date: February 27, 1997
A-2-5
EXHIBIT A-3
FORM OF CERTIFICATE
CLASS D
THIS CLASS D ASSET BACKED CERTIFICATE, SERIES 1997-B (THE "CLASS D CERTIFICATE") HAS NOT BEEN
AND WILL NOT BE REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY
STATE SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS CLASS D CERTIFICATE, AGREES THAT IT IS
ACQUIRING THIS CLASS D CERTIFICATE FOR ITS OWN ACCOUNT (AND NOT FOR THE ACCOUNT OF OTHERS) AND NOT WITH
A VIEW TO, OR FOR SALE IN CONNECTION WITH, THE PUBLIC DISTRIBUTION HEREOF AND THAT NEITHER THIS CLASS D
CERTIFICATE NOR ANY INTEREST HEREIN MAY BE OFFERED, SOLD, PLEDGED, OR OTHERWISE TRANSFERRED, EXCEPT IN
COMPLIANCE WITH THE REGISTRATION PROVISIONS OF THE SECURITIES ACT AND ANY APPLICABLE PROVISIONS OF ANY
STATE SECURITIES LAWS OR PURSUANT TO AN AVAILABLE EXEMPTION FROM SUCH PROVISIONS. THE TRANSFER OF THIS
CLASS D CERTIFICATE IS SUBJECT TO CERTAIN CONDITIONS SET FORTH IN THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN.
TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, NEITHER THIS CLASS D CERTIFICATE NOR ANY
INTEREST HEREIN MAY BE TRANSFERRED, ASSIGNED, EXCHANGED OR OTHERWISE PLEDGED OR CONVEYED, EXCEPT IN
ACCORDANCE WITH THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.
No. 1 $89,740,000
BA MASTER CREDIT CARD TRUST II
CLASS D
ASSET BACKED CERTIFICATE, SERIES 1997-B
Evidencing an Undivided Interest in certain assets of the BA Master Credit Card Trust II, the corpus of which
consists of a portfolio of MasterCard®, VISA® and American Express® credit card receivables originated or
acquired by FIA Card Services, National Association and other assets and interests constituting the Trust under
the Pooling and Servicing Agreement described below.
(Not an interest in or obligation of
FIA Card Services, National Association
or any Affiliate thereof.)
A-3-1
This certifies that BA Credit Card Funding, LLC (the "Class D Certificateholder") is the
registered owner of an Undivided Interest in a trust (the "Trust"), the corpus of which consists of a portfolio
of receivables (the "Receivables") now existing or hereafter created and arising in connection with selected
MasterCard, VISA and American Express* credit card accounts (the "Accounts") of FIA Card Services, National
Association, a national banking association organized under the laws of the United States, all monies due or to
become due in respect to such Receivables (including all Finance Charge Receivables), all Interchange allocable
to the Trust, all proceeds of such Receivables, Insurance Proceeds and Recoveries relating to such Receivables
and the proceeds thereof, in each case pursuant to a Second Amended and Restated Pooling and Servicing Agreement,
dated as of October 20, 2006, as supplemented by the Series 1997-B Supplement, dated as of February 27, 1997 (as
amended, supplemented and modified as of the date hereof, collectively, the "Pooling and Servicing Agreement"),
by and among BA Credit Card Funding, LLC, as Transferor (the "Transferor"), FIA Card Services, National
Association, as Servicer (the "Servicer"), and The Bank of New York Mellon, as Trustee (the "Trustee"), a summary
of certain of the pertinent provisions of which is set forth herein.
To the extent not defined herein, capitalized terms used herein have the respective meanings
assigned to them in the Pooling and Servicing Agreement. This Class D Certificate is issued under and is subject
to the terms, provisions and conditions of the Pooling and Servicing Agreement, to which Pooling and Servicing
Agreement, as amended from time to time, the Class D Certificateholder by virtue of the acceptance hereof assents
and by which the Class D Certificateholder is bound.
Although a summary of certain provisions of the Pooling and Servicing Agreement is set forth
below, this Class D Certificate is qualified in its entirety by the terms and provisions of the Pooling and
Servicing Agreement and reference is made to that Pooling and Servicing Agreement for information with respect to
the interests, rights, benefits, obligations, proceeds, and duties evidenced hereby and the rights, duties and
obligations of the Trustee.
Beginning on March 13, 2009 and on each Transfer Date thereafter, the Trustee shall distribute
to the Class D Certificateholder of record as of the last Business Day of the calendar month preceding such
Transfer Date such amounts as are payable pursuant to the Pooling and Servicing Agreement and as are requested by
the certificate delivered to the Trustee by the Servicer pursuant to Section 5.01 of the Pooling and Servicing
Agreement. The Series 1997-B Termination Date is the earliest to occur of (a) the Distribution Date on which
the Investor Interest is paid in full, (b) the August 2014 Distribution Date and (c) the Trust Termination Date.
Principal with respect to the Series 1997-B Certificates will be paid under the circumstances described in the Pooling
and Servicing Agreement.
Unless the certificate of authentication hereon has been executed by or on behalf of the
Trustee, by manual signature, this Class D Certificate shall not be entitled to any benefit under the Pooling and
Servicing Agreement, or be valid for any purpose.
______________________
* MasterCard®, VISA® and American Express® are federally registered servicemarks of MasterCard
International Inc., Visa U.S.A., Inc. and American Express Company, respectively.
A-3-2
This Class D Certificate shall be governed by and construed in accordance with the laws of the
State of Delaware, without regard to conflict of law principles thereof.
A-3-3
IN WITNESS WHEREOF, BA Credit Card Funding, LLC has caused this Class D Asset Backed
Certificate, Series 1997-B to be duly executed under its official seal.
By:_______________________________
Authorized Officer
[Seal]
Date: March 2, 2009
A-3-4
Form of Trustee's Certificate of Authentication
CERTIFICATE OF AUTHENTICATION
This is one of the Series 1997-B Certificates referred to in the within-mentioned Pooling and
Servicing Agreement.
THE BANK OF NEW YORK MELLON,
Trustee
By:_______________________________
Authorized Signatory
Date: March 2, 2009
A-3-5
EXHIBIT B
FORM OF MONTHLY PAYMENT INSTRUCTIONS AND NOTIFICATION
TO THE TRUSTEE
FIA CARD SERVICES, NATIONAL ASSOCIATION
BA MASTER CREDIT CARD TRUST II SERIES 1997-B
MONTHLY PERIOD ENDING _________ __, ____
Capitalized terms used in this notice have their respective meanings set forth in the Pooling and Servicing
Agreement. References herein to certain sections and subsections are references to the respective sections and
subsections of the Pooling and Servicing Agreement as supplemented by the Series 1997-B Supplement. This notice
is delivered pursuant to Section 4.09.
A) FIA Card Services, National Association is the Servicer under the Pooling and Servicing
Agreement.
B) The undersigned is a Servicing Officer.
C) The date of this notice is on or before the related Transfer Date under the Pooling and
Servicing Agreement.
I. INSTRUCTION TO MAKE A WITHDRAWAL
Pursuant to Section 4.09, the Servicer does hereby instruct the Trustee (i) to make withdrawals from the Finance
Charge Account, the Principal Account, and the Principal Funding Account on _________ __, ____, which date is a
Transfer Date under the Pooling and Servicing Agreement, in aggregate amounts set forth below in respect of the
following amounts and (ii) to apply the proceeds of such withdrawals in accordance with subsection 3(a) of the
Series 1997-B Supplement and Section 4.09 of the Pooling and Servicing Agreement:
A. Pursuant to subsection 3(a) of the Series 1997-B Supplement:
1. Servicer Interchange $___________
B. Pursuant to subsection 4.09(a)(i):
1. Class A Monthly Interest at the Class A Certificate Rate on
the Class A Investor Interest $___________
2. Class A Deficiency Amount $___________
3. Class A Additional Interest $___________
C. Pursuant to subsection 4.09(a)(ii):
1. Class A Servicing Fee $___________
2. Accrued and unpaid Class A Servicing Fee $___________
D. Pursuant to subsection 4.09(a)(iii):
B-1
1. Class A Investor Default Amount $___________
E. Pursuant to subsection 4.09(a)(iv):
1. Portion of Excess Spread from Class A Available Funds to be
allocated and distributed as provided in Section 4.11 $___________
F. Pursuant to subsection 4.09(b)(i):
1. Class B Monthly Interest at the Class B Certificate Rate on
the Class B Investor Interest $___________
2. Class B Deficiency Amount $___________
3. Class B Additional Interest $___________
G. Pursuant to subsection 4.09(b)(ii):
1. Class B Servicing Fee $___________
2. Accrued and unpaid Class B Servicing Fee $___________
H. Pursuant to subsection 4.09(b)(iii):
1. Portion of Excess Spread from Class B Available Funds to be
allocated and distributed as provided in Section 4.11 $___________
I. Pursuant to subsection 4.09(c)(i):
1. Class C Servicing Fee,
if applicable $___________
2. Accrued and unpaid Class C Servicing Fee,
if applicable $___________
J. Pursuant to subsection 4.09(c)(ii):
1. Portion of Excess Spread from Class C Available Funds to be
allocated and distributed as provided in Section 4.11
Total $___________
K. Pursuant to subsection 4.09(e)(i):
1. Amount to be treated as Shared Principal $___________
B-2
Collections
L. Pursuant to subsection 4.09(e)(ii):
1. Amount to be paid to the Holder of the Transferor Interest $___________
2. Unallocated Principal Collections $___________
M. Pursuant to subsection 4.09(f)(i):
1. Class A Monthly Principal $___________
N. Pursuant to subsection 4.09(f)(ii):
1. Class B Monthly Principal $___________
O. Pursuant to subsection 4.09(f)(iii)
1. Class C Monthly Principal $___________
P. Pursuant to subsection 4.09(f)(iv):
1. Amount to be treated as Shared Principal Collections $___________
Q. Pursuant to subsection 4.09(f)(vi):
1. Amount to be paid to the Holder of the Transferor Interest $___________
2. Unallocated Principal Collections
Total $___________
R. Pursuant to subsection 4.09(g):
1. Amount to be withdrawn from the Principal Funding Account
and deposited into the Distribution Account $___________
II. INSTRUCTION TO MAKE CERTAIN PAYMENTS
Pursuant to Section 4.09, the Servicer does hereby instruct the Trustee to pay in accordance with Section 5.01
from the Distribution Account on _________ __, ____, which date is a Distribution Date under the Pooling and
Servicing Agreement, amounts so deposited in the Distribution Account pursuant to Section 4.09 as set forth below:
B-3
A. Pursuant to subsection 4.09(h);
1. Amount to be distributed to Class A Certificateholders $___________
2. Amount to be distributed to Class B Certificateholders $___________
3. Amount to be distributed to Class C Interest Holders $___________
B. Pursuant to subsection 4.09(i)(i):
1. Amount to be distributed to the Class A Certificateholders $___________
C. Pursuant to subsection 4.09(i)(ii):
1. Amount to be distributed to the Class B Certificateholders $___________
D. Pursuant to subsection 4.09(i)(iii):
1. Amount to be distributed to the Class C Interest Holders $___________
III. APPLICATION OF EXCESS SPREAD
Pursuant to Section 4.11, the Servicer does hereby instruct the Trustee to apply the Excess Spread with respect
to the related Monthly Period and to make the following distributions in the following priority:
A. The amount equal to the Class A Required Amount, if any, which will be used
to fund the Class A Required Amount and be applied in accordance with, and
in the priority set forth in, subsection 4.09(a) $___________
B. The amount equal to the aggregate amount of Class A Investor Charge-Offs
which have not been previously reimbursed (after giving effect to the
allocation on such Transfer Date of certain other amounts applied for that
purpose) which will be treated as a portion of Investor Principal
Collections and deposited into the Principal Account on such Transfer Date $___________
C. The amount equal to the Class B Required Amount, if any, which will be used
to fund the Class B Required Amount and be
B-4
applied first in accordance with, and in the priority set forth in,
subsection 4.09(b) and then any amount available to pay the Class B
Investor Default Amount shall be treated as a portion of Investor Principal
Collections and deposited into the Principal Account
$___________
D. The amount equal to the aggregate amount by which the Class B Investor
Interest has been reduced below the initial Class B Investor Interest for
reasons other than the payment of principal to the Class B
Certificateholders (but not in excess of the aggregate amount of such
reductions which have not been previously reimbursed) which will be treated
as a portion of Investor Principal Collections and deposited into the
Principal Account $___________
E. The amount equal to the Class C Monthly Interest plus the Class C Deficiency
Amount plus any Class C Additional Interest plus the amount of any
withdrawals from the Spread Account for treatment as Class C Monthly
Interest which will be deposited into the Distribution Account $___________
F. The amount equal to the aggregate amount of accrued but unpaid Class C
Servicing Fees which will be paid to the Servicer if FIA or The Bank of New
York Mellon is the Servicer, $___________
G. The amount equal to the Class C Investor Default Amount, if any, for the
prior Monthly Period which will be treated as a portion of Investor
Principal Collections and deposited into the Principal Account $___________
H. On each Transfer Date from and after the Reserve Account Funding Date, but
prior to the date on which the Reserve Account terminates as described in
subsection 4.15(f), the amount up to the excess, if any, of the Required
Reserve Account Amount over the Available Reserve Account Amount which shall
be deposited into the Reserve Account $___________
I. The balance, if any, after giving effect to the payments made pursuant to
subparagraphs (A) through (H) above which shall be deposited into the Spread
Account as described in subsection 4.11(j), or paid to the Holder of the
Transferor Interest as described in subsection 4.11(n), in accordance with
the provisions of the Class C Supplemental Agreement $___________
B-5
IV. REALLOCATED PRINCIPAL COLLECTIONS
Pursuant to Section 4.12, the Servicer does hereby instruct the Trustee to withdraw from the Principal Account
and apply Reallocated Principal Collections pursuant to Section 4.12 with respect to the related Monthly Period
in the following amounts:
A. Reallocated Class C Principal Receivables $___________
B. Reallocated Class B Principal Receivables $___________
V. ACCRUED AND UNPAID AMOUNTS
After giving effect to the withdrawals and transfers to be made in accordance with this notice, the following
amounts will be accrued and unpaid with respect to all Monthly Periods preceding the current calendar month
A. Subsections 4.09(a)(i) and (b)(i):
(1) The aggregate amount of the Class A Deficiency Amount $___________
(2) The aggregate amount of the Class B Deficiency Amount $___________
B. Subsection 4.11(e):
(1) The aggregate amount of the Class C Deficiency Amount $___________
C. Subsections 4.09(a)(ii) and (b)(ii):
The aggregate amount of all accrued and unpaid Investor Monthly
Servicing Fees $___________
D. Section 4.10:
The aggregate amount of all unreimbursed Investor Charge Offs $___________
B-6
IN WITNESS WHEREOF, the undersigned has duly executed this certificate this __th day of
__________, ____.
FIA CARD SERVICES,
NATIONAL ASSOCIATION,
Servicer
By:____________________________
Name:
Title:
B-7
EXHIBIT C
FORM OF MONTHLY SERIES 2001-D CERTIFICATEHOLDERS' STATEMENT
Series 1997-B
FIA CARD SERVICES, NATIONAL ASSOCIATION
____________________________________________
BA MASTER CREDIT CARD TRUST II
____________________________________________
The information which is required to be prepared with respect to the distribution date of ______ __,
____ and with respect to the performance of the Trust during the related Monthly Period.
Capitalized terms used in this Statement have their respective meanings set forth in the Pooling and
Servicing Agreement.
A. Information Regarding the Current Monthly Distribution (Stated on the Basis of $1,000 Original
Certificate Principal Amount)
1. The amount of the current monthly distribution in respect of
Class A Monthly Principal..................................... $__________
2. The amount of the current monthly distribution in respect of
Class B Monthly Principal..................................... $__________
3. The amount of the current monthly distribution in respect of
Class C Monthly Principal..................................... $__________
4. The amount of the current monthly distribution in respect of
Class A Monthly Interest...................................... $__________
5. The amount of the current monthly distribution in respect of
Class A Deficiency Amounts.................................... $__________
6. The amount of the current monthly distribution in respect of
Class A Additional Interest................................... $__________
7. The amount of the current monthly distribution in respect of
Class B Monthly Interest...................................... $__________
8. The amount of the current monthly distribution in respect of
Class B Deficiency Amounts.................................... $__________
C-1
9. The amount of the current monthly distribution in respect of
Class B Additional Interest................................... $__________
10. The amount of the current monthly distribution in respect of
Class C Monthly Interest...................................... $__________
11. The amount of the current monthly distribution in respect of
Class C Deficiency Amounts.................................... $__________
12. The amount of the current monthly distribution in respect of
Class C Additional Interest................................... $__________
B. Information Regarding the Performance of the Trust
1. Collection of Principal Receivables
(a) The aggregate amount of Collections of Principal
Receivables processed during the related Monthly
Period which were allocated in respect of the Class A
Certificates........................................... $__________
(b) The aggregate amount of Collections of Principal
Receivables processed during the related Monthly
Period which were allocated in respect of the Class B
Certificates........................................... $__________
(c) The aggregate amount of Collections of Principal
Receivables processed during the related Monthly
Period which were allocated in respect of the Class C
Interests.............................................. $__________
2. 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................................. $__________
(b) The amount of Principal Receivables in the Trust
represented by the Investor Interest of Series 1997-B
as of the end of the day on the last day of the
related Monthly Period................................. $__________
(c) The amount of Principal Receivables in the Trust
represented by the Series 1997-B Adjusted Investor
Interest as of the end of the day on the last day of
the related Monthly
C-2
Period................................................. $__________
(d) The amount of Principal Receivables in the Trust
represented by the Class A Investor Interest as of the
end of the day on the last day of the related Monthly
Period................................................. $__________
(e) The amount of Principal Receivables in the Trust
represented by the Class A Adjusted Investor Interest
as of the end of day on the last day of the related
Monthly Period......................................... $__________
(f) The amount of Principal Receivables in the Trust
represented by the Class B Investor Interest as of the
end of the day on the last day of the related Monthly
Period................................................. $__________
(g) The amount of Principal Receivables in the Trust
represented by the Class B Adjusted Investor Interest
as of the end of day on the last day of the related
Monthly Period......................................... $__________
(h) The amount of Principal Receivables in the Trust
represented by the Class C Investor Interest as of the
end of the day on the last day of the related Monthly
Period................................................. $__________
(i) The amount of Principal Receivables in the Trust
represented by the Class C Adjusted Investor Interest
as of the end of the day on the last day of the
related Monthly Period................................. $__________
(j) The Floating Investor Percentage with respect to the
related Monthly Period................................. ____%
(k) The Class A Floating Allocation with respect to the
related Monthly Period................................. ____%
(l) The Class B Floating Allocation with respect to the
related Monthly Period................................. ____%
(m) The Class C Floating Allocation with respect to the
related Monthly Period................................. ____%
(n) The Fixed Investor Percentage with respect to the
related Monthly Period................................. ____%
C-3
(o) The Class A Fixed Allocation with respect to the
related Monthly Period................................. ____%
(p) The Class B Fixed Allocation with respect to the
related Monthly Period................................. ____%
(q) The Class C Fixed Allocation with respect to the
related Monthly Period................................. ____%
3. 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 of Total
Account Receivables
Balance
(a) 35 - 64 days: $__________ ____%
(b) 65 - 94 days: $__________ ____%
(c) 95 - 124 days: $__________ ____%
(d) 125 - 154 days: $__________ ____%
(e) 155 - or more days: $__________ ____%
Total: $__________ ____%
4. Investor Default Amount
(f) The Aggregate Investor Default Amount for the related
Monthly Period......................................... $__________
(g) The Class A Investor Default Amount for the related
Monthly Period......................................... $__________
(h) The Class B Investor Default Amount for the related
Monthly Period......................................... $__________
(i) The Class C Investor Default Amount for the related
Monthly Period......................................... $__________
5. Investor Charge Offs
(a) The aggregate amount of Class A Investor Charge Offs
for the related Monthly Period......................... $__________
C-4
(b) The aggregate amount of Class A Investor Charge Offs
set forth in 5(a) above per $1,000 of original
certificate principal amount........................... $__________
(c) The aggregate amount of Class B Investor Charge Offs
for the related Monthly Period......................... $__________
(d) The aggregate amount of Class B Investor Charge Offset
forth in 5(c) above per $1,000 of original certificate
principal amount....................................... $__________
(e) The aggregate amount of Class C Investor Charge Offs
for the related Monthly Period......................... $__________
(f) The aggregate amount of Class C Investor Charge Offs
set forth in 5(e) above per $1,000 of original
certificate principal amount........................... $__________
(g) The aggregate amount of Class A Investor Charge Offs
reimbursed on the Transfer Date immediately preceding
this Distribution Date................................. $__________
(h) The aggregate amount of Class A Investor Charge Offs
set forth in 5(g) above per $1,000 original
certificate principal amount reimbursed on the
Transfer Date immediately preceding this Distribution
Date................................................... $__________
(i) The aggregate amount of Class B Investor Charge Offs
reimbursed on the Transfer Date immediately preceding
this Distribution Date................................. $__________
(j) The aggregate amount of Class B Investor Charge Offs
set forth in 5(i) above per $1,000 original
certificate principal amount reimbursed on the
Transfer Date immediately preceding this Distribution
Date................................................... $__________
(k) The aggregate amount of Class C Investor Charge Offs
reimbursed on the Transfer Date immediately preceding
this Distribution Date................................. $__________
(l) The aggregate amount of Class C Investor Charge Offs
set forth in 5(k) above per $1,000 original
certificate principal amount reimbursed on the
Transfer Date immediately preceding Distribution
Date................................................... $__________
C-5
6. Investor Servicing Fee
(a) The amount of the Class A Servicing Fee payable by the
Trust to the Servicer for the related Monthly Period... $__________
(b) The amount of the Class B Servicing Fee payable by the
Trust to the Servicer for the related Monthly Period... $__________
(c) The amount of the Class C Servicing Fee payable by the
Trust to the Servicer for the related Monthly Period... $__________
(d) the amount of Servicer Interchange payable by the
Trust to the Servicer for the related Monthly Period... $__________
7. Reallocations
(a) The amount of Reallocated Class C Principal
Collections with respect to this Distribution Date..... $__________
(b) The amount of Reallocated Class B Principal
Collections with respect to this Distribution Date..... $__________
(c) The Class C Investor Interest as of the close of
business on this Distribution Date..................... $__________
(d) The Class C Adjusted Investor Interest as of the close
of business on this Distribution Date.................. $__________
(e) The Class B Investor Interest as of the close of
business on this Distribution Date..................... $__________
(f) The Class B Adjusted Investor Interest as of the close
of business on this Distribution Date.................. $__________
(g) The Class A Investor Interest as of the close of
business on this Distribution Date..................... $__________
(h) The Class A Adjusted Investor Interest as of the close
of business on this Distribution Date.................. $__________
C-6
8. Collection of Finance Charge Receivables
(a) The aggregate amount of Collections of Finance Charge
Receivables and Annual Membership Fees processed
during the related Monthly Period which were allocated
in respect of the Class A Certificates................. $__________
(b) The aggregate amount of Collections of Finance Charge
Receivables and Annual Membership Fees processed
during the related Monthly Period which were allocated
in respect of the Class B Certificates................. $_________
(c) The aggregate amount of Collections of Finance Charge
Receivables and Annual Membership Fees processed
during the related Monthly Period which were allocated
in respect of the Class C Interests.................... $__________
9. Principal Funding Account
(a) The principal amount on deposit in the Principal
Funding Account on the related Transfer Date........... $__________
(b) The Accumulation Shortfall with respect to the related
Monthly Period......................................... $__________
(c) The Principal Funding Investment Proceeds deposited in
the Finance Charge Account on the related Transfer
Date to be treated as Class A Available Funds.......... $__________
(d) The Principal Funding Investment Proceeds deposited in
the Finance Charge Account on the related Transfer
Date to be treated as Class B Available Funds.......... $__________
(e) The Principal Funding Investment Proceeds deposited in
the Finance Charge Account on the related Transfer
Date to be treated as Class C Available Funds.......... $__________
C-7
10. Reserve Account
(a) The Reserve Draw Amount on the related Transfer Date...
$__________
(b) The amount of the Reserve Draw Amount deposited in the
Finance Charge Account on the related Transfer Date to
be treated as Class A Available Funds.................. $__________
(c) The amount of the Reserve Draw Amount deposited in the
Finance Charge Account on the related Transfer Date to
be treated as Class B Available Funds.................. $__________
(d) The amount of Reserve Draw Amount deposited in the
Finance Charge Account on the related Transfer Date to
be treated as Class C Available Funds.................. $__________
11. Available Funds
(a) The amount of Class A Available Funds on deposit in
the Finance Charge Account on the related Transfer Date $__________
(b) The amount of Class B Available Funds on deposit in
the Finance Charge Account on the related Transfer Date $__________
(c) The amount of Class C Available Funds on deposit in
the Finance Charge Account on the related Transfer Date $__________
12. Portfolio Yield
(a) The Portfolio Yield for the related Monthly Period..... ____%
(b) The Portfolio Adjusted
Yield for the related
Monthly Period......................................... ____%
C. Floating Rate Determinations
1. LIBOR for the Interest Period ending on this Distribution Date...... ____%
C-8
FIA CARD SERVICES,
NATIONAL ASSOCIATION,
Servicer
By:____________________________
Name:
Title:
C-9
SCHEDULE TO EXHIBIT C
SCHEDULE TO MONTHLY SERVICER'S CERTIFICATE
MONTHLY PERIOD ENDING _________ __, ____
FIA CARD SERVICES, NATIONAL ASSOCIATION
BA MASTER CREDIT CARD TRUST II SERIES 1997-B
1. The aggregate amount of the Investor Percentage of Collections of
Principal Receivables..................................................... $___________
2. The aggregate amount of the Investor Percentage of Collections of Finance
Charge Receivables (excluding Interchange and amounts with respect to
Annual Membership Fees)................................................... $___________
3. The aggregate amount of the Investor Percentage of amounts with respect
to Annual Membership Fees................................................. $___________
4. The aggregate amount of the Investor Percentage of Interchange............ $___________
5. The aggregate amount of Servicer Interchange.............................. $___________
6. The aggregate amount of funds on deposit in Finance Charge Account
allocable to the Series 1997-B Certificates............................... $___________
7. The aggregate amount of funds on deposit in the Principal Account
allocable to the Series 1997-B Certificates............................... $___________
8. The aggregate amount of funds on deposit in the Principal Funding Account
allocable to the Series 1997-B Certificates............................... $___________
9. The amount of Monthly Interest, Deficiency Amounts and Additional
Interest payable to the(i) Class A Certificateholders..................... $___________
(ii) Class B Certificateholders.......................................... $___________
(iii) Class C Interest Holders............................................ $___________
10. The amount of principal payable to the (i) Class A Certificateholders.... $___________
(ii) Class B Certificateholders.......................................... $___________
(iii) Class C Interest Holders............................................ $___________
11. The sum of all amounts payable to the (i) Class A Certificateholders...... $___________
(ii) Class B Certificateholders.......................................... $___________
(iii) Class C Interest Holders............................................ $___________
12. To the knowledge of the undersigned, no Series 1997-B Pay Out Event or Trust
Pay Out Event has occurred except as described below:
None
IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this __th
day of __________, ____.
FIA CARD SERVICES,
NATIONAL ASSOCIATION,
By:____________________________
Name:
Title: