Exhibit 99.2

Exhibit C to Indenture Supplement to Indenture

 

 

SCHEDULE TO MONTHLY NOTEHOLDERS' STATEMENT

 

BAseries

 

BA CREDIT CARD TRUST

____________________________________________

 

MONTHLY PERIOD ENDING JANUARY 31, 2009

____________________________________________

 

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

 

The following computations are prepared with respect to the Transfer Date of February 13, 2009 and with respect to the performance of the Trust during the related Monthly Period.

 

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

 

 

C-1

BAseries

 

 

 

A.

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

 

Priority of Payments

BAseries Available Funds

 

 

C-2

BAseries

 


 

 

B.

Targeted deposits to Interest Funding sub-Accounts:

 

 

Targeted Deposit to Interest Funding sub-Account for applicable

Monthly Period

 

Actual Deposit to Interest Funding sub-Account for applicable Monthly Period

 

Shortfall from earlier Monthly Periods

 

Interest Funding sub-account Balance prior to

Withdrawals*

 

Interest Funding sub-Account Earnings

Class A:

 

 

 

 

 

Class A(2001-2)

$267,267.92

$267,267.92

$0.00

$267,267.92

$0.00

 

 

C-3

BAseries

 

 

Class A(2001-Emerald)

$10,755,556.05

$10,755,556.05

$0.00

$251,048,205.46

$204,352.93

Class A(2002-2)

$1,384,119.14

$1,384,119.14

$0.00

$4,244,632.03

$2,473.16

Class A(2002-3)

$394,026.88

$394,026.88

$0.00

$394,026.88

$0.00

Class A(2002-5)

$352,776.88

$352,776.88

$0.00

$352,776.88

$0.00

Class A(2002-7)

$528,837.81

$528,837.81

$0.00

$528,837.81

$2,200.72

Class A(2002-8)

$456,272.67

$456,272.67

$0.00

$456,272.67

$1,855.52

Class A(2002-11)

$572,113.19

$572,113.19

$0.00

$572,113.19

$2,227.71

Class A(2003-4)

$380,276.88

$380,276.88

$0.00

$380,276.88

$0.00

Class A(2003-5)

$633,687.22

$633,687.22

$0.00

$633,687.22

$2,483.00

Class A(2003-8)

$359,651.88

$359,651.88

$0.00

$359,651.88

$0.00

Class A(2003-10)

$271,851.25

$271,851.25

$0.00

$271,851.25

$0.00

Class A(2004-1)

$815,006.98

$815,006.98

$0.00

$815,006.98

$3,347.74

Class A(2004-2)

$265,721.50

$265,721.50

$0.00

$265,721.50

$0.00

Class A(2004-3)

$380,591.75

$380,591.75

$0.00

$380,591.75

$0.00

Class A(2004-5)

$2,041,055.41

$2,041,055.41

$0.00

$6,259,236.61

$3,646.96

Class A(2004-6)

$216,851.25

$216,851.25

$0.00

$216,851.25

$0.00

Class A(2004-7)

$357,332.25

$357,332.25

$0.00

$357,332.25

$0.00

Class A(2004-8)

$221,434.58

$221,434.58

$0.00

$221,434.58

$0.00

Class A(2004-9)

$273,538.33

$273,538.33

$0.00

$273,538.33

$0.00

Class A(2004-10)

$189,351.25

$189,351.25

$0.00

$189,351.25

$0.00

Class A(2005-2)

$189,351.25

$189,351.25

$0.00

$189,351.25

$0.00

Class A(2005-3)

$2,050,000.00

$2,050,000.00

$0.00

$2,050,000.00

$0.00

Class A(2005-4)

$273,628.67

$273,628.67

$0.00

$273,628.67

$0.00

Class A(2005-6)

$1,875,000.00

$1,875,000.00

$0.00

$1,875,000.00

$0.00

Class A(2005-8)

$275,147.13

$275,147.13

$0.00

$275,147.13

$0.00

Class A(2005-9)

$342,035.83

$342,035.83

$0.00

$342,035.83

$0.00

Class A(2005-10)

$144,147.67

$144,147.67

$0.00

$144,147.67

$0.00

Class A(2005-11)

$171,017.92

$171,017.92

$0.00

$171,017.92

$0.00

Class A(2006-1)

$6,533,333.33

$6,533,333.33

$0.00

$6,533,333.33

$0.00

Class A(2006-2)

$198,203.04

$198,203.04

$0.00

$198,203.04

$0.00

Class A(2006-3)

$242,776.87

$242,776.87

$0.00

$242,776.87

$0.00

Class A(2006-4)

$740,506.25

$740,506.25

$0.00

$740,506.25

$0.00

Class A(2006-5)

$252,258.42

$252,258.42

$0.00

$252,258.42

$0.00

Class A(2006-6)

$665,738.33

$665,738.33

$0.00

$665,738.33

$0.00

Class A(2006-7)

$128,263.44

$128,263.44

$0.00

$128,263.44

$0.00

Class A(2006-8)

$241,330.15

$241,330.15

$0.00

$241,330.15

$0.00

Class A(2006-9)

$550,437.71

$550,437.71

$0.00

$550,437.71

$0.00

Class A(2006-10)

$215,276.87

$215,276.87

$0.00

$215,276.87

$0.00

Class A(2006-11)

$173,091.97

$173,091.97

$0.00

$173,091.97

$0.00

 

 

C-4

BAseries

 

 

Class A(2006-12)

$323,702.50

$323,702.50

$0.00

$323,702.50

$0.00

Class A(2006-13)

$89,018.19

$89,018.19

$0.00

$89,018.19

$0.00

Class A(2006-14)

$486,498.38

$486,498.38

$0.00

$486,498.38

$0.00

Class A(2006-15)

$305,369.17

$305,369.17

$0.00

$305,369.17

$0.00

Class A(2006-16)

$3,933,333.33

$3,933,333.33

$0.00

$3,933,333.33

$0.00

Class A(2007-1)

$2,154,166.67

$2,154,166.67

$0.00

$2,154,166.67

$0.00

Class A(2007-2)

$809,256.25

$809,256.25

$0.00

$809,256.25

$0.00

Class A(2007-3)

$166,706.79

$166,706.79

$0.00

$166,706.79

$0.00

Class A(2007-4)

$102,610.75

$102,610.75

$0.00

$102,610.75

$0.00

Class A(2007-5)

$116,717.27

$116,717.27

$0.00

$116,717.27

$0.00

Class A(2007-6)

$270,276.88

$270,276.88

$0.00

$270,276.88

$0.00

Class A(2007-7)

$534,396.04

$534,396.04

$0.00

$534,396.04

$0.00

Class A(2007-8)

$2,329,166.67

$2,329,166.67

$0.00

$2,329,166.67

$0.00

Class A(2007-9)

$427,544.79

$427,544.79

$0.00

$427,544.79

$0.00

Class A(2007-10)

$277,151.88

$277,151.88

$0.00

$277,151.88

$0.00

Class A(2007-11)

$147,814.33

$147,814.33

$0.00

$147,814.33

$0.00

Class A(2007-12)

$977,405.00

$977,405.00

$0.00

$977,405.00

$0.00

Class A(2007-13)

$1,014,071.67

$1,014,071.67

$0.00

$1,014,071.67

$0.00

Class A(2007-14)

$986,627.58

$986,627.58

$0.00

$986,627.58

$0.00

Class A(2007-15)

$907,993.62

$907,993.62

$0.00

$907,993.62

$0.00

Class A(2008-1)

$2,092,589.58

$2,092,589.58

$0.00

$2,092,589.58

$0.00

Class A(2008-2)

$1,871,294.79

$1,871,294.79

$0.00

$1,871,294.79

$0.00

Class A(2008-3)

$1,588,590.67

$1,588,590.67

$0.00

$1,588,590.67

$0.00

Class A(2008-4)

$810,238.27

$810,238.27

$0.00

$810,238.27

$0.00

Class A(2008-5)

$1,967,516.83

$1,967,516.83

$0.00

$1,967,516.83

$0.00

Class A(2008-6)

$702,684.58

$702,684.58

$0.00

$702,684.58

$0.00

Class A(2008-7)

$1,112,767.10

$1,112,767.10

$0.00

$1,112,767.10

$0.00

Class A(2008-8)

$1,359,535.83

$1,359,535.83

$0.00

$1,359,535.83

$0.00

Class A(2008-9)

$3,391,666.67

$3,391,666.67

$0.00

$3,391,666.67

$0.00

Class A(2008-10)

$748,517.92

$748,517.92

$0.00

$748,517.92

$0.00

Class A Total:

$68,384,095.92

$68,384,095.92

$0.00

$315,755,439.42

$222,587.74

 

 

 

 

 

 

Class B:

 

 

 

 

 

Class B(2003-4)

$714,609.02

$714,609.02

$0.00

$1,524,499.24

$499.19

Class B(2004-1)

$1,297,916.67

$1,297,916.67

$0.00

$1,297,916.67

$0.00

Class B(2004-2)

$99,430.38

$99,430.38

$0.00

$99,430.38

$0.00

Class B(2005-1)

$71,400.31

$71,400.31

$0.00

$71,400.31

$0.00

Class B(2005-2)

$94,073.83

$94,073.83

$0.00

$94,073.83

$0.00

Class B(2005-3)

$87,904.21

$87,904.21

$0.00

$87,904.21

$0.00

 

 

C-5

BAseries

 

 

Class B(2006-1)

$126,758.96

$126,758.96

$0.00

$126,758.96

$0.00

Class B(2006-2)

$239,767.92

$239,767.92

$0.00

$239,767.92

$0.00

Class B(2006-3)

$113,610.75

$113,610.75

$0.00

$113,610.75

$0.00

Class B(2006-4)

$94,675.63

$94,675.63

$0.00

$94,675.63

$0.00

Class B(2007-1)

$170,416.13

$170,416.13

$0.00

$170,416.13

$0.00

Class B(2007-2)

$122,175.62

$122,175.62

$0.00

$122,175.62

$0.00

Class B(2007-3)

$85,522.94

$85,522.94

$0.00

$85,522.94

$0.00

Class B(2007-4)

$164,844.40

$164,844.40

$0.00

$164,844.40

$0.00

Class B(2007-5)

$235,226.52

$235,226.52

$0.00

$235,226.52

$0.00

Class B(2007-6)

$115,930.37

$115,930.37

$0.00

$115,930.37

$0.00

Class B(2008-1)

$336,073.83

$336,073.83

$0.00

$336,073.83

$0.00

Class B(2008-2)

$1,374,916.13

$1,374,916.13

$0.00

$1,374,916.13

$0.00

Class B(2008-3)

$1,191,610.75

$1,191,610.75

$0.00

$1,191,610.75

$0.00

Class B(2008-4)

$840,226.52

$840,226.52

$0.00

$840,226.52

$0.00

Class B Total:

$7,577,090.89

$7,577,090.89

$0.00

$8,386,981.11

$499.19

 

 

 

 

 

 

Class C:

 

 

 

 

 

Class C(2002-1)

$1,416,666.67

$1,416,666.67

$0.00

$1,416,666.67

$0.00

Class C(2002-3)

$308,573.83

$308,573.83

$0.00

$308,573.83

$0.00

Class C(2002-6)

$106,935.12

$106,935.12

$0.00

$106,935.12

$0.00

Class C(2002-7)

$279,166.67

$279,166.67

$0.00

$279,166.67

$0.00

Class C(2003-1)

$372,740.50

$372,740.50

$0.00

$372,740.50

$0.00

Class C(2003-4)

$1,127,038.42

$1,127,038.42

$0.00

$3,456,251.16

$2,013.79

Class C(2003-7)

$154,286.92

$154,286.92

$0.00

$154,286.92

$0.00

Class C(2004-1)

$204,073.83

$204,073.83

$0.00

$204,073.83

$0.00

Class C(2004-2)

$310,851.52

$310,851.52

$0.00

$310,851.52

$0.00

Class C(2005-1)

$85,150.31

$85,150.31

$0.00

$85,150.31

$0.00

Class C(2005-2)

$93,930.38

$93,930.38

$0.00

$93,930.38

$0.00

Class C(2006-1)

$241,629.21

$241,629.21

$0.00

$241,629.21

$0.00

Class C(2006-2)

$130,583.06

$130,583.06

$0.00

$130,583.06

$0.00

Class C(2006-3)

$142,800.63

$142,800.63

$0.00

$142,800.63

$0.00

Class C(2006-4)

$193,575.94

$193,575.94

$0.00

$193,575.94

$0.00

Class C(2006-5)

$201,610.75

$201,610.75

$0.00

$201,610.75

$0.00

Class C(2006-6)

$158,842.29

$158,842.29

$0.00

$158,842.29

$0.00

Class C(2006-7)

$103,240.50

$103,240.50

$0.00

$103,240.50

$0.00

Class C(2007-1)

$171,360.75

$171,360.75

$0.00

$171,360.75

$0.00

Class C(2007-2)

$82,930.38

$82,930.38

$0.00

$82,930.38

$0.00

Class C(2007-3)

$143,573.83

$143,573.83

$0.00

$143,573.83

$0.00

Class C(2007-4)

$326,520.56

$326,520.56

$0.00

$326,520.56

$0.00

 

 

C-6

BAseries

 

 

Class C(2008-1)

$305,536.92

$305,536.92

$0.00

$305,536.92

$0.00

Class C(2008-2)

$595,805.38

$595,805.38

$0.00

$595,805.38

$0.00

Class C(2008-3)

$1,565,925.63

$1,565,925.63

$0.00

$1,565,925.63

$0.00

Class C(2008-4)

$821,133.96

$821,133.96

$0.00

$821,133.96

$0.00

Class C(2008-5)

$1,281,372.35

$1,281,372.35

$0.00

$1,281,372.35

$0.00

Class C Total:

$10,925,856.31

$10,925,856.31

$0.00

$13,255,069.05

$2,013.79

 

 

 

 

 

 

Total:

$86,887,043.12

$86,887,043.12

$0.00

$337,397,489.58

$225,100.72

 

 

 

 

 

 

* The Interest Funding Account Balance for Class A (2001-Emerald) reflects activity as of the end of the Monthly Period.

 

 

C.

Interest to be paid on the corresponding Payment Date:*

 

 

CUSIP Number

 

Interest Payment Date

 

Interest Rate

 

Amount of interest to be paid on corresponding Interest Payment Date

Class A:

 

 

 

 

Class A(2001-2)

55264TAE1

February 17, 2009

0.5831300%

$267,267.92

Class A(2002-2)

014467025

February 17, 2009

2.5312500%

$4,244,632.03

Class A(2002-3)

55264TAT8

February 17, 2009

0.5731300%

$394,026.88

Class A(2002-5)

55264TAV3

February 17, 2009

0.5131300%

$352,776.88

Class A(2003-4)

55264TBT7

February 17, 2009

0.5531300%

$380,276.88

Class A(2003-8)

55264TCA7

February 17, 2009

0.5231300%

$359,651.88

Class A(2003-10)

55264TCF6

February 17, 2009

0.5931300%

$271,851.25

Class A(2004-2)

55264TCK5

February 17, 2009

0.4831300%

$265,721.50

Class A(2004-3)

55264TCL3

February 17, 2009

0.5931300%

$380,591.75

Class A(2004-5)

019227766

February 17, 2009

2.4125000%

$6,259,236.61

Class A(2004-6)

55264TCQ2

February 17, 2009

0.4731300%

$216,851.25

Class A(2004-7)

55264TCS8

February 17, 2009

0.4331300%

$357,332.25

Class A(2004-8)

55264TCU3

February 17, 2009

0.4831300%

$221,434.58

Class A(2004-9)

020110562

February 17, 2009

0.4877500%

$273,538.33

Class A(2004-10)

55264TCV1

February 17, 2009

0.4131300%

$189,351.25

Class A(2005-2)

55264TCX7

February 17, 2009

0.4131300%

$189,351.25

Class A(2005-3)

55264TCZ2

February 17, 2009

4.1000000%

$2,050,000.00

Class A(2005-4)

55264TDB4

February 17, 2009

0.3731300%

$273,628.67

Class A(2005-6)

55264TDE8

February 17, 2009

4.5000000%

$1,875,000.00

Class A(2005-8)

55264TDH1

February 17, 2009

0.3531300%

$275,147.13

Class A(2005-9)

55264TDL2

February 17, 2009

0.3731300%

$342,035.83

 

 

C-7

BAseries

 

 

Class A(2005-10)

55264TDM0

February 17, 2009

0.3931300%

$144,147.67

Class A(2005-11)

55264TDN8

February 17, 2009

0.3731300%

$171,017.92

Class A(2006-1)

55264TDP3

February 17, 2009

4.9000000%

$6,533,333.33

Class A(2006-2)

55264TDS7

February 17, 2009

0.3931300%

$198,203.04

Class A(2006-3)

55264TDU2

February 17, 2009

0.3531300%

$242,776.87

Class A(2006-4)

55264TDW8

February 17, 2009

0.3231300%

$740,506.25

Class A(2006-5)

55264TDX6

February 17, 2009

0.3931300%

$252,258.42

Class A(2006-6)

05522RAA6

February 17, 2009

0.3631300%

$665,738.33

Class A(2006-7)

05522RAB4

February 17, 2009

0.3731300%

$128,263.44

Class A(2006-8)

05522RAC2

February 17, 2009

0.3631300%

$241,330.15

Class A(2006-9)

05522RAG3

February 17, 2009

0.3431300%

$550,437.71

Class A(2006-10)

05522RAH1

February 17, 2009

0.3131300%

$215,276.87

Class A(2006-11)

05522AAB1

February 17, 2009

0.3631300%

$173,091.97

Class A(2006-12)

05522RAL2

February 17, 2009

0.3531300%

$323,702.50

Class A(2006-13)

05522RANB

February 17, 2009

0.3531300%

$89,018.19

Class A(2006-14)

05522RAP3

February 17, 2009

0.3931300%

$486,498.38

Class A(2006-15)

05522RAQ1

February 17, 2009

0.3331300%

$305,369.17

Class A(2006-16)

05522RAR9

February 17, 2009

4.7200000%

$3,933,333.33

Class A(2007-1)

05522RAS7

February 17, 2009

5.1700000%

$2,154,166.67

Class A(2007-2)

05522RAW8

February 17, 2009

0.3531300%

$809,256.25

Class A(2007-3)

05522AAC9

February 17, 2009

0.3531300%

$166,706.79

Class A(2007-4)

05522AA07

February 17, 2009

0.3731300%

$102,610.75

Class A(2007-5)

 

February 17, 2009

0.3414800%

$116,717.27

Class A(2007-6)

05522RAZ1

February 17, 2009

0.3931300%

$270,276.88

Class A(2007-7)

05522RBA5

February 17, 2009

0.3331300%

$534,396.04

Class A(2007-8)

05522RBD9

February 17, 2009

5.5900000%

$2,329,166.67

Class A(2007-9)

05522RBE7

February 17, 2009

0.3731300%

$427,544.79

Class A(2007-10)

05522RBF4

February 17, 2009

0.4031300%

$277,151.88

Class A(2007-11)

05522RBG2

February 17, 2009

0.4031300%

$147,814.33

Class A(2007-12)

05522RBJ6

February 17, 2009

0.5331300%

$977,405.00

Class A(2007-13)

05522RBL1

February 17, 2009

0.5531300%

$1,014,071.67

Class A(2007-14)

05522RBP2

February 17, 2009

0.6331300%

$986,627.58

Class A(2007-15)

05522RBQ0

February 17, 2009

0.6831300%

$907,993.62

Class A(2008-1)

05522RBS6

February 17, 2009

0.9131300%

$2,092,589.58

Class A(2008-2)

05522RBW7

February 17, 2009

1.6331300%

$1,871,294.79

Class A(2008-3)

05522RBX5

February 17, 2009

1.0831300%

$1,588,590.67

Class A(2008-4)

05522RBY3

February 17, 2009

1.7331300%

$810,238.27

Class A(2008-5)

05522RCB2

February 17, 2009

1.5331300%

$1,967,516.83

Class A(2008-6)

05522RCC0

February 17, 2009

1.5331300%

$702,684.58

 

 

C-8

BAseries

 

 

Class A(2008-7)

05522RCD8

February 17, 2009

1.0331300%

$1,112,767.10

Class A(2008-8)

05522RCF3

February 17, 2009

1.4831300%

$1,359,535.83

Class A(2008-9)

05522RCG1

February 17, 2009

4.0700000%

$3,391,666.67

Class A(2008-10)

05522RCJ5

February 17, 2009

1.6331300%

$748,517.92

Class A Total:

 

 

 

$61,701,316.09

Class B:

 

 

 

 

 

 

 

 

 

Class B(2004-1)

55264TCN9

February 17, 2009

4.4500000%

$1,297,916.67

Class B(2004-2)

55264TCT6

February 17, 2009

0.7231300%

$99,430.38

Class B(2005-1)

55264TDA6

February 17, 2009

0.6231300%

$71,400.31

Class B(2005-2)

55264TDD0

February 17, 2009

0.5131300%

$94,073.83

Class B(2005-3)

023409135

February 17, 2009

0.6987500%

$87,904.21

Class B(2006-1)

55264TDR9

February 17, 2009

0.5531300%

$126,758.96

Class B(2006-2)

 

February 17, 2009

0.5231300%

$239,767.92

Class B(2006-3)

05522RAF5

February 17, 2009

0.4131300%

$113,610.75

Class B(2006-4)

05522RAM0

February 17, 2009

0.4131300%

$94,675.63

Class B(2007-1)

05522RAT5

February 17, 2009

0.4131300%

$170,416.13

Class B(2007-2)

05522RAV0

February 17, 2009

0.5331300%

$122,175.62

Class B(2007-3)

05522RAY4

February 17, 2009

0.5331300%

$85,522.94

Class B(2007-4)

05522RBB3

February 17, 2009

0.4231300%

$164,844.40

Class B(2007-5)

05522RBK3

February 17, 2009

0.9331300%

$235,226.52

Class B(2007-6)

05522RBM9

February 17, 2009

0.8431300%

$115,930.37

Class B(2008-1)

05522RBR8

February 17, 2009

1.8331300%

$336,073.83

Class B(2008-2)

05522RBU1

February 17, 2009

3.3331300%

$1,374,916.13

Class B(2008-3)

05522RBZ0

February 17, 2009

4.3331300%

$1,191,610.75

Class B(2008-4)

05522RCK2

February 17, 2009

3.3331300%

$840,226.52

Class B Total:

 

 

 

$6,862,481.87

 

 

 

 

 

Class C:

 

 

 

 

Class C(2002-1)

55264TAS0

February 17, 2009

6.8000000%

$1,416,666.67

Class C(2002-3)

55264TAY7

February 17, 2009

1.6831300%

$308,573.83

Class C(2002-6)

55264TBH3

February 17, 2009

2.3331300%

$106,935.12

Class C(2002-7)

55264TBJ9

February 17, 2009

6.7000000%

$279,166.67

Class C(2003-1)

55264TBM2

February 17, 2009

2.0331300%

$372,740.50

Class C(2003-4)

016994588

February 17, 2009

4.1288500%

$3,456,251.16

Class C(2003-7)

55264TCG4

February 17, 2009

1.6831300%

$154,286.92

Class C(2004-1)

55264TCM1

February 17, 2009

1.1131300%

$204,073.83

Class C(2004-2)

55264TCR0

February 17, 2009

1.2331300%

$310,851.52

Class C(2005-1)

55264TCY5

February 17, 2009

0.7431300%

$85,150.31

 

 

C-9

BAseries

 

 

Class C(2005-2)

55264TDF5

February 17, 2009

0.6831300%

$93,930.38

Class C(2006-1)

55264TDQ1

February 17, 2009

0.7531300%

$241,629.21

Class C(2006-2)

55264TDT5

February 17, 2009

0.6331300%

$130,583.06

Class C(2006-3)

55264TDV0

February 17, 2009

0.6231300%

$142,800.63

Class C(2006-4)

05522AAA3

February 17, 2009

0.5631300%

$193,575.94

Class C(2006-5)

05522RAD0

February 17, 2009

0.7331300%

$201,610.75

Class C(2006-6)

 

February 17, 2009

0.6931300%

$158,842.29

Class C(2006-7)

05522RAK4

February 17, 2009

0.5631300%

$103,240.50

Class C(2007-1)

05522RAU2

February 17, 2009

0.6231300%

$171,360.75

Class C(2007-2)

05522RBC1

February 17, 2009

0.6031300%

$82,930.38

Class C(2007-3)

 

February 17, 2009

0.7831300%

$143,573.83

Class C(2007-4)

05522RBN7

February 17, 2009

1.5831300%

$326,520.56

Class C(2008-1)

05522RBT4

February 17, 2009

3.3331300%

$305,536.92

Class C(2008-2)

05522RBV9

February 17, 2009

4.3331300%

$595,805.38

Class C(2008-3)

05522RCA4

February 17, 2009

6.8331300%

$1,565,925.63

Class C(2008-4)

05522RCE6

February 17, 2009

3.5831300%

$821,133.96

Class C(2008-5)

05522RCH9

February 17, 2009

5.0831300%

$1,281,372.35

Class C Total:

 

 

 

$13,255,069.05

 

 

 

 

 

Total:

 

 

 

$81,818,867.01

 

 

 

 

 

* For Interest Payment information on the Emerald Note program, refer to Exhibit B to the Class A(2001-Emerald) Terms Document.

 

 

D.

Targeted deposits to Class C Reserve sub-Accounts:

 

 

Targeted Deposit to Class C Reserve sub-Account for applicable Monthly Period

 

Actual Deposit to Class C Reserve sub-Account for applicable Monthly Period

 

Class C Reserve sub-Account Balance on Transfer Date prior to withdrawals

 

Class C Reserve sub-Account Earnings

 

Amount of interest to be paid on corresponding Interest Payment Date

Class C:

 

 

 

 

 

Class C(2002-1)

$0.00

$0.00

$0.00

$8,400.53

 

Class C(2002-3)

$0.00

$0.00

$0.00

$6,720.44

 

Class C(2002-6)

$0.00

$0.00

$0.00

$1,680.10

 

Class C(2002-7)

$0.00

$0.00

$0.00

$1,680.10

 

Class C(2003-1)

$0.00

$0.00

$0.00

$6,720.44

 

 

 

C-10

BAseries

 

 

Class C(2003-4)

$0.00

$0.00

$0.00

$11,006.68

 

Class C(2003-7)

$0.00

$0.00

$0.00

$3,360.20

 

Class C(2004-1)

$0.00

$0.00

$0.00

$6,720.44

 

Class C(2004-2)

$0.00

$0.00

$0.00

$9,240.57

 

Class C(2005-1)

$0.00

$0.00

$0.00

$4,200.26

 

Class C(2005-2)

$0.00

$0.00

$0.00

$5,040.30

 

Class C(2006-1)

$0.00

$0.00

$0.00

$11,760.73

 

Class C(2006-2)

$0.00

$0.00

$0.00

$7,560.47

 

Class C(2006-3)

$0.00

$0.00

$0.00

$8,400.53

 

Class C(2006-4)

$0.00

$0.00

$0.00

$12,600.79

 

Class C(2006-5)

$0.00

$0.00

$0.00

$10,080.64

 

Class C(2006-6)

$0.00

$0.00

$0.00

$8,400.53

 

Class C(2006-7)

$0.00

$0.00

$0.00

$6,720.44

 

Class C(2007-1)

$0.00

$0.00

$0.00

$10,080.64

 

Class C(2007-2)

$0.00

$0.00

$0.00

$5,040.30

 

Class C(2007-3)

$0.00

$0.00

$0.00

$6,720.44

 

Class C(2007-4)

$0.00

$0.00

$0.00

$7,560.47

 

Class C(2008-1)

$0.00

$0.00

$0.00

$3,360.20

 

Class C(2008-2)

$0.00

$0.00

$0.00

$5,040.30

 

Class C(2008-3)

$0.00

$0.00

$0.00

$8,400.53

 

Class C(2008-4)

$0.00

$0.00

$0.00

$8,400.53

 

Class C(2008-5)

$0.00

$0.00

$0.00

$9,240.57

 

 

 

 

 

 

 

Class C Total:

$0.00

$0.00

$0.00

$194,138.17

 

 

 

 

 

 

 

 

 

 

 

E.

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

 

 

Targeted Deposit to Withdrawals for Interest

 

Actual Deposit to Withdrawals for Principal

 

Class C Reserve Class C Reserve sub-Account Balance on Transfer Date after withdrawals

 

 

 

 

NOTHING TO REPORT

 

 

C-11

BAseries

 

 

F.

Targeted deposits to Principal Funding sub-Accounts:

 

 

Targeted Deposit to Principal Funding sub-Account for applicable Monthly Period

 

Actual Deposit to Principal Funding sub-Account for applicable Monthly Period

 

Shortfall from earlier Monthly Periods

 

Principal Funding sub-Account Balance on Transfer Date

 

Principal Funding sub-Account Earnings

 

 

 

 

 

 

NOTHING TO REPORT

 

 

 

G.

Principal to be paid on the corresponding Principal Payment Date:

 

 

CUSIP Number

 

Principal Payment Date

 

Amount of principal to be paid on corresponding Principal Payment Date

Class A:

 

 

 

Class A(2006-1)

55264TDP3

February 17, 2009

$1,600,000,000.00

Class A Total:

 

 

$1,600,000,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

$1,600,000,000.00

 

 

 

 

 

 

 

H.

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

 

 

Initial Dollar Principal Amount

 

Outstanding Principal

Amount

 

Adjusted Outstanding Principal Amount

 

Nominal Liquidation Amount

Class A:

 

 

 

 

Class A(2001-2)

$500,000,000.00

$500,000,000.00

$500,000,000.00

$500,000,000.00

Class A(2001-Emerald)

$8,800,000,000.00

$8,800,000,000.00

$8,800,000,000.00

$8,800,000,000.00

Class A(2002-2)

$656,175,000.00

$656,175,000.00

$656,175,000.00

$656,175,000.00

Class A(2002-3)

$750,000,000.00

$750,000,000.00

$750,000,000.00

$750,000,000.00

Class A(2002-5)

$750,000,000.00

$750,000,000.00

$750,000,000.00

$750,000,000.00

 

 

C-12

BAseries

 

 

Class A(2002-7)

$497,250,000.00

$497,250,000.00

$497,250,000.00

$497,250,000.00

Class A(2002-8)

$400,000,000.00

$400,000,000.00

$400,000,000.00

$400,000,000.00

Class A(2002-11)

$490,600,000.00

$490,600,000.00

$490,600,000.00

$490,600,000.00

Class A(2003-4)

$750,000,000.00

$750,000,000.00

$750,000,000.00

$750,000,000.00

Class A(2003-5)

$548,200,000.00

$548,200,000.00

$548,200,000.00

$548,200,000.00

Class A(2003-8)

$750,000,000.00

$750,000,000.00

$750,000,000.00

$750,000,000.00

Class A(2003-10)

$500,000,000.00

$500,000,000.00

$500,000,000.00

$500,000,000.00

Class A(2004-1)

$752,760,000.00

$752,760,000.00

$752,760,000.00

$752,760,000.00

Class A(2004-2)

$600,000,000.00

$600,000,000.00

$600,000,000.00

$600,000,000.00

Class A(2004-3)

$700,000,000.00

$700,000,000.00

$700,000,000.00

$700,000,000.00

Class A(2004-5)

$1,015,240,000.00

$1,015,240,000.00

$1,015,240,000.00

$1,015,240,000.00

Class A(2004-6)

$500,000,000.00

$500,000,000.00

$500,000,000.00

$500,000,000.00

Class A(2004-7)

$900,000,000.00

$900,000,000.00

$900,000,000.00

$900,000,000.00

Class A(2004-8)

$500,000,000.00

$500,000,000.00

$500,000,000.00

$500,000,000.00

Class A(2004-9)

$672,980,000.00

$672,980,000.00

$672,980,000.00

$672,980,000.00

Class A(2004-10)

$500,000,000.00

$500,000,000.00

$500,000,000.00

$500,000,000.00

Class A(2005-2)

$500,000,000.00

$500,000,000.00

$500,000,000.00

$500,000,000.00

Class A(2005-3)

$600,000,000.00

$600,000,000.00

$600,000,000.00

$600,000,000.00

Class A(2005-4)

$800,000,000.00

$800,000,000.00

$800,000,000.00

$800,000,000.00

Class A(2005-6)

$500,000,000.00

$500,000,000.00

$500,000,000.00

$500,000,000.00

Class A(2005-8)

$850,000,000.00

$850,000,000.00

$850,000,000.00

$850,000,000.00

Class A(2005-9)

$1,000,000,000.00

$1,000,000,000.00

$1,000,000,000.00

$1,000,000,000.00

Class A(2005-10)

$400,000,000.00

$400,000,000.00

$400,000,000.00

$400,000,000.00

Class A(2005-11)

$500,000,000.00

$500,000,000.00

$500,000,000.00

$500,000,000.00

Class A(2006-1)

$1,600,000,000.00

$0.00

$0.00

$0.00

Class A(2006-2)

$550,000,000.00

$550,000,000.00

$550,000,000.00

$550,000,000.00

Class A(2006-3)

$750,000,000.00

$750,000,000.00

$750,000,000.00

$750,000,000.00

Class A(2006-4)

$2,500,000,000.00

$2,500,000,000.00

$2,500,000,000.00

$2,500,000,000.00

Class A(2006-5)

$700,000,000.00

$700,000,000.00

$700,000,000.00

$700,000,000.00

Class A(2006-6)

$2,000,000,000.00

$2,000,000,000.00

$2,000,000,000.00

$2,000,000,000.00

Class A(2006-7)

$375,000,000.00

$375,000,000.00

$375,000,000.00

$375,000,000.00

Class A(2006-8)

$725,000,000.00

$725,000,000.00

$725,000,000.00

$725,000,000.00

Class A(2006-9)

$1,750,000,000.00

$1,750,000,000.00

$1,750,000,000.00

$1,750,000,000.00

Class A(2006-10)

$750,000,000.00

$750,000,000.00

$750,000,000.00

$750,000,000.00

Class A(2006-11)

$520,000,000.00

$520,000,000.00

$520,000,000.00

$520,000,000.00

Class A(2006-12)

$1,000,000,000.00

$1,000,000,000.00

$1,000,000,000.00

$1,000,000,000.00

Class A(2006-13)

$275,000,000.00

$275,000,000.00

$275,000,000.00

$275,000,000.00

Class A(2006-14)

$1,350,000,000.00

$1,350,000,000.00

$1,350,000,000.00

$1,350,000,000.00

Class A(2006-15)

$1,000,000,000.00

$1,000,000,000.00

$1,000,000,000.00

$1,000,000,000.00

 

 

C-13

BAseries

 

 

Class A(2006-16)

$1,000,000,000.00

$1,000,000,000.00

$1,000,000,000.00

$1,000,000,000.00

Class A(2007-1)

$500,000,000.00

$500,000,000.00

$500,000,000.00

$500,000,000.00

Class A(2007-2)

$2,500,000,000.00

$2,500,000,000.00

$2,500,000,000.00

$2,500,000,000.00

Class A(2007-3)

$515,000,000.00

$515,000,000.00

$515,000,000.00

$515,000,000.00

Class A(2007-4)

$300,000,000.00

$300,000,000.00

$300,000,000.00

$300,000,000.00

Class A(2007-5)

$396,927,017.00

$396,927,017.00

$396,927,017.00

$396,927,017.00

Class A(2007-6)

$750,000,000.00

$750,000,000.00

$750,000,000.00

$750,000,000.00

Class A(2007-7)

$1,750,000,000.00

$1,750,000,000.00

$1,750,000,000.00

$1,750,000,000.00

Class A(2007-8)

$500,000,000.00

$500,000,000.00

$500,000,000.00

$500,000,000.00

Class A(2007-9)

$1,250,000,000.00

$1,250,000,000.00

$1,250,000,000.00

$1,250,000,000.00

Class A(2007-10)

$750,000,000.00

$750,000,000.00

$750,000,000.00

$750,000,000.00

Class A(2007-11)

$400,000,000.00

$400,000,000.00

$400,000,000.00

$400,000,000.00

Class A(2007-12)

$2,000,000,000.00

$2,000,000,000.00

$2,000,000,000.00

$2,000,000,000.00

Class A(2007-13)

$2,000,000,000.00

$2,000,000,000.00

$2,000,000,000.00

$2,000,000,000.00

Class A(2007-14)

$1,700,000,000.00

$1,700,000,000.00

$1,700,000,000.00

$1,700,000,000.00

Class A(2007-15)

$1,450,000,000.00

$1,450,000,000.00

$1,450,000,000.00

$1,450,000,000.00

Class A(2008-1)

$2,500,000,000.00

$2,500,000,000.00

$2,500,000,000.00

$2,500,000,000.00

Class A(2008-2)

$1,250,000,000.00

$1,250,000,000.00

$1,250,000,000.00

$1,250,000,000.00

Class A(2008-3)

$1,600,000,000.00

$1,600,000,000.00

$1,600,000,000.00

$1,600,000,000.00

Class A(2008-4)

$510,000,000.00

$510,000,000.00

$510,000,000.00

$510,000,000.00

Class A(2008-5)

$1,400,000,000.00

$1,400,000,000.00

$1,400,000,000.00

$1,400,000,000.00

Class A(2008-6)

$500,000,000.00

$500,000,000.00

$500,000,000.00

$500,000,000.00

Class A(2008-7)

$1,175,000,000.00

$1,175,000,000.00

$1,175,000,000.00

$1,175,000,000.00

Class A(2008-8)

$1,000,000,000.00

$1,000,000,000.00

$1,000,000,000.00

$1,000,000,000.00

Class A(2008-9)

$1,000,000,000.00

$1,000,000,000.00

$1,000,000,000.00

$1,000,000,000.00

Class A(2008-10)

$500,000,000.00

$500,000,000.00

$500,000,000.00

$500,000,000.00

Class A Total:

$71,725,132,017.00

$70,125,132,017.00

$70,125,132,017.00

$70,125,132,017.00

 

 

 

 

 

Class B:

 

 

 

 

Class B(2003-4)

$331,650,000.00

$331,650,000.00

$331,650,000.00

$331,650,000.00

Class B(2004-1)

$350,000,000.00

$350,000,000.00

$350,000,000.00

$350,000,000.00

Class B(2004-2)

$150,000,000.00

$150,000,000.00

$150,000,000.00

$150,000,000.00

Class B(2005-1)

$125,000,000.00

$125,000,000.00

$125,000,000.00

$125,000,000.00

Class B(2005-2)

$200,000,000.00

$200,000,000.00

$200,000,000.00

$200,000,000.00

Class B(2005-3)

$150,962,500.00

$150,962,500.00

$150,962,500.00

$150,962,500.00

Class B(2006-1)

$250,000,000.00

$250,000,000.00

$250,000,000.00

$250,000,000.00

Class B(2006-2)

$500,000,000.00

$500,000,000.00

$500,000,000.00

$500,000,000.00

Class B(2006-3)

$300,000,000.00

$300,000,000.00

$300,000,000.00

$300,000,000.00

Class B(2006-4)

$250,000,000.00

$250,000,000.00

$250,000,000.00

$250,000,000.00

 

 

C-14

BAseries

 

 

Class B(2007-1)

$450,000,000.00

$450,000,000.00

$450,000,000.00

$450,000,000.00

Class B(2007-2)

$250,000,000.00

$250,000,000.00

$250,000,000.00

$250,000,000.00

Class B(2007-3)

$175,000,000.00

$175,000,000.00

$175,000,000.00

$175,000,000.00

Class B(2007-4)

$425,000,000.00

$425,000,000.00

$425,000,000.00

$425,000,000.00

Class B(2007-5)

$275,000,000.00

$275,000,000.00

$275,000,000.00

$275,000,000.00

Class B(2007-6)

$150,000,000.00

$150,000,000.00

$150,000,000.00

$150,000,000.00

Class B(2008-1)

$200,000,000.00

$200,000,000.00

$200,000,000.00

$200,000,000.00

Class B(2008-2)

$450,000,000.00

$450,000,000.00

$450,000,000.00

$450,000,000.00

Class B(2008-3)

$300,000,000.00

$300,000,000.00

$300,000,000.00

$300,000,000.00

Class B(2008-4)

$275,000,000.00

$275,000,000.00

$275,000,000.00

$275,000,000.00

Class B Total:

$5,557,612,500.00

$5,557,612,500.00

$5,557,612,500.00

$5,557,612,500.00

 

 

 

 

 

Class C:

 

 

 

 

Class C(2002-1)

$250,000,000.00

$250,000,000.00

$250,000,000.00

$250,000,000.00

Class C(2002-3)

$200,000,000.00

$200,000,000.00

$200,000,000.00

$200,000,000.00

Class C(2002-6)

$50,000,000.00

$50,000,000.00

$50,000,000.00

$50,000,000.00

Class C(2002-7)

$50,000,000.00

$50,000,000.00

$50,000,000.00

$50,000,000.00

Class C(2003-1)

$200,000,000.00

$200,000,000.00

$200,000,000.00

$200,000,000.00

Class C(2003-4)

$327,560,000.00

$327,560,000.00

$327,560,000.00

$327,560,000.00

Class C(2003-7)

$100,000,000.00

$100,000,000.00

$100,000,000.00

$100,000,000.00

Class C(2004-1)

$200,000,000.00

$200,000,000.00

$200,000,000.00

$200,000,000.00

Class C(2004-2)

$275,000,000.00

$275,000,000.00

$275,000,000.00

$275,000,000.00

Class C(2005-1)

$125,000,000.00

$125,000,000.00

$125,000,000.00

$125,000,000.00

Class C(2005-2)

$150,000,000.00

$150,000,000.00

$150,000,000.00

$150,000,000.00

Class C(2006-1)

$350,000,000.00

$350,000,000.00

$350,000,000.00

$350,000,000.00

Class C(2006-2)

$225,000,000.00

$225,000,000.00

$225,000,000.00

$225,000,000.00

Class C(2006-3)

$250,000,000.00

$250,000,000.00

$250,000,000.00

$250,000,000.00

Class C(2006-4)

$375,000,000.00

$375,000,000.00

$375,000,000.00

$375,000,000.00

Class C(2006-5)

$300,000,000.00

$300,000,000.00

$300,000,000.00

$300,000,000.00

Class C(2006-6)

$250,000,000.00

$250,000,000.00

$250,000,000.00

$250,000,000.00

Class C(2006-7)

$200,000,000.00

$200,000,000.00

$200,000,000.00

$200,000,000.00

Class C(2007-1)

$300,000,000.00

$300,000,000.00

$300,000,000.00

$300,000,000.00

Class C(2007-2)

$150,000,000.00

$150,000,000.00

$150,000,000.00

$150,000,000.00

Class C(2007-3)

$200,000,000.00

$200,000,000.00

$200,000,000.00

$200,000,000.00

Class C(2007-4)

$225,000,000.00

$225,000,000.00

$225,000,000.00

$225,000,000.00

Class C(2008-1)

$100,000,000.00

$100,000,000.00

$100,000,000.00

$100,000,000.00

Class C(2008-2)

$150,000,000.00

$150,000,000.00

$150,000,000.00

$150,000,000.00

Class C(2008-3)

$250,000,000.00

$250,000,000.00

$250,000,000.00

$250,000,000.00

Class C(2008-4)

$250,000,000.00

$250,000,000.00

$250,000,000.00

$250,000,000.00

 

 

C-15

BAseries

 

 

Class C(2008-5)

$275,000,000.00

$275,000,000.00

$275,000,000.00

$275,000,000.00

Class C Total:

$5,777,560,000.00

$5,777,560,000.00

$5,777,560,000.00

$5,777,560,000.00

 

 

 

 

 

Total:

$83,060,304,517.00

$81,460,304,517.00

$81,460,304,517.00

$81,460,304,517.00

 

 

 

 

 

 

 

 

I.

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

 

 

Class A Usage of Class B Subordinated Amount for this Monthly Period

 

Class A Usage of Class C Subordinated Amount for this Monthly Period

 

Cumulative Class A Usage of Class B Subordinated Amount

 

Cumulative Class A Usage of Class C Subordinated Amount

 

 

 

 

 

NOTHING TO REPORT

 

 

 

J.

Class B Usage of Class C Subordinated Amounts:

 

 

Class B Usage of Class C Subordinated Amount for this Monthly Period

 

Cumulative Class B Usage of Class C Subordinated Amount

 

 

 

NOTHING TO REPORT

 

 

 

K.

Nominal Liquidation Amount for Tranches of Notes Outstanding:

 

 

C-16

BAseries

 

 

 

Beginning Nominal Liquidation Amount*

Increases from accretions on Principal for Discount

Notes

Increases from amounts withdrawn from the Principal Funding sub-Account in respect of Prefunding

Excess Amount

Reimbursements from

Available

Funds

Reductions due to reallocations of Available Principal

Amounts

Reductions due to Investor Charge-Offs

Reductions due to amounts on deposit in the Principal Funding sub-Account

Ending Nominal Liquidation Amount

Class A:

 

 

 

 

 

 

 

 

Class A(2001-2)

$500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$500,000,000.00

Class A(2001-Emerald)

$8,800,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$8,800,000,000.00

Class A(2002-2)

$656,175,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$656,175,000.00

Class A(2002-3)

$750,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$750,000,000.00

Class A(2002-5)

$750,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$750,000,000.00

Class A(2002-7)

$497,250,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$497,250,000.00

Class A(2002-8)

$400,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$400,000,000.00

Class A(2002-11)

$490,600,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$490,600,000.00

Class A(2003-4)

$750,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$750,000,000.00

Class A(2003-5)

$548,200,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$548,200,000.00

Class A(2003-8)

$750,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$750,000,000.00

Class A(2003-10)

$500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$500,000,000.00

Class A(2004-1)

$752,760,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$752,760,000.00

Class A(2004-2)

$600,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$600,000,000.00

Class A(2004-3)

$700,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$700,000,000.00

Class A(2004-5)

$1,015,240,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,015,240,000.00

Class A(2004-6)

$500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$500,000,000.00

Class A(2004-7)

$900,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$900,000,000.00

Class A(2004-8)

$500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$500,000,000.00

Class A(2004-9)

$672,980,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$672,980,000.00

Class A(2004-10)

$500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$500,000,000.00

Class A(2005-2)

$500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$500,000,000.00

Class A(2005-3)

$600,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$600,000,000.00

Class A(2005-4)

$800,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$800,000,000.00

Class A(2005-6)

$500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$500,000,000.00

Class A(2005-8)

$850,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$850,000,000.00

Class A(2005-9)

$1,000,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,000,000,000.00

Class A(2005-10)

$400,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$400,000,000.00

Class A(2005-11)

$500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$500,000,000.00

Class A(2006-1)

$1,600,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,600,000,000.00

$0.00

Class A(2006-2)

$550,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$550,000,000.00

Class A(2006-3)

$750,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$750,000,000.00

Class A(2006-4)

$2,500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$2,500,000,000.00

Class A(2006-5)

$700,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$700,000,000.00

Class A(2006-6)

$2,000,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$2,000,000,000.00

Class A(2006-7)

$375,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$375,000,000.00

 

 

C-17

BAseries

 

 

Class A(2006-8)

$725,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$725,000,000.00

Class A(2006-9)

$1,750,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,750,000,000.00

Class A(2006-10)

$750,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$750,000,000.00

Class A(2006-11)

$520,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$520,000,000.00

Class A(2006-12)

$1,000,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,000,000,000.00

Class A(2006-13)

$275,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$275,000,000.00

Class A(2006-14)

$1,350,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,350,000,000.00

Class A(2006-15)

$1,000,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,000,000,000.00

Class A(2006-16)

$1,000,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,000,000,000.00

Class A(2007-1)

$500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$500,000,000.00

Class A(2007-2)

$2,500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$2,500,000,000.00

Class A(2007-3)

$515,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$515,000,000.00

Class A(2007-4)

$300,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$300,000,000.00

Class A(2007-5)

$396,927,017.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$396,927,017.00

Class A(2007-6)

$750,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$750,000,000.00

Class A(2007-7)

$1,750,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,750,000,000.00

Class A(2007-8)

$500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$500,000,000.00

Class A(2007-9)

$1,250,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,250,000,000.00

Class A(2007-10)

$750,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$750,000,000.00

Class A(2007-11)

$400,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$400,000,000.00

Class A(2007-12)

$2,000,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$2,000,000,000.00

Class A(2007-13)

$2,000,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$2,000,000,000.00

Class A(2007-14)

$1,700,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,700,000,000.00

Class A(2007-15)

$1,450,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,450,000,000.00

Class A(2008-1)

$2,500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$2,500,000,000.00

Class A(2008-2)

$1,250,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,250,000,000.00

Class A(2008-3)

$1,600,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,600,000,000.00

Class A(2008-4)

$510,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$510,000,000.00

Class A(2008-5)

$1,400,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,400,000,000.00

Class A(2008-6)

$500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$500,000,000.00

Class A(2008-7)

$1,175,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,175,000,000.00

Class A(2008-8)

$1,000,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,000,000,000.00

Class A(2008-9)

$1,000,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,000,000,000.00

Class A(2008-10)

$500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$500,000,000.00

Class A Total:

$71,725,132,017.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,600,000,000.00

$70,125,132,017.00

 

 

 

 

 

 

 

 

 

Class B:

 

 

 

 

 

 

 

 

Class B(2003-4)

$331,650,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$331,650,000.00

Class B(2004-1)

$350,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$350,000,000.00

 

 

C-18

BAseries

 

 

Class B(2004-2)

$150,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$150,000,000.00

Class B(2005-1)

$125,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$125,000,000.00

Class B(2005-2)

$200,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$200,000,000.00

Class B(2005-3)

$150,962,500.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$150,962,500.00

Class B(2006-1)

$250,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$250,000,000.00

Class B(2006-2)

$500,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$500,000,000.00

Class B(2006-3)

$300,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$300,000,000.00

Class B(2006-4)

$250,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$250,000,000.00

Class B(2007-1)

$450,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$450,000,000.00

Class B(2007-2)

$250,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$250,000,000.00

Class B(2007-3)

$175,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$175,000,000.00

Class B(2007-4)

$425,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$425,000,000.00

Class B(2007-5)

$275,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$275,000,000.00

Class B(2007-6)

$150,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$150,000,000.00

Class B(2008-1)

$200,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$200,000,000.00

Class B(2008-2)

$450,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$450,000,000.00

Class B(2008-3)

$300,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$300,000,000.00

Class B(2008-4)

$275,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$275,000,000.00

Class B Total:

$5,557,612,500.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$5,557,612,500.00

 

 

 

 

 

 

 

 

 

Class C:

 

 

 

 

 

 

 

 

Class C(2002-1)

$250,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$250,000,000.00

Class C(2002-3)

$200,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$200,000,000.00

Class C(2002-6)

$50,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$50,000,000.00

Class C(2002-7)

$50,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$50,000,000.00

Class C(2003-1)

$200,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$200,000,000.00

Class C(2003-4)

$327,560,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$327,560,000.00

Class C(2003-7)

$100,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$100,000,000.00

Class C(2004-1)

$200,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$200,000,000.00

Class C(2004-2)

$275,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$275,000,000.00

Class C(2005-1)

$125,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$125,000,000.00

Class C(2005-2)

$150,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$150,000,000.00

Class C(2006-1)

$350,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$350,000,000.00

Class C(2006-2)

$225,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$225,000,000.00

Class C(2006-3)

$250,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$250,000,000.00

Class C(2006-4)

$375,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$375,000,000.00

Class C(2006-5)

$300,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$300,000,000.00

Class C(2006-6)

$250,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$250,000,000.00

Class C(2006-7)

$200,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$200,000,000.00

 

 

C-19

BAseries

 

 

Class C(2007-1)

$300,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$300,000,000.00

Class C(2007-2)

$150,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$150,000,000.00

Class C(2007-3)

$200,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$200,000,000.00

Class C(2007-4)

$225,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$225,000,000.00

Class C(2008-1)

$100,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$100,000,000.00

Class C(2008-2)

$150,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$150,000,000.00

Class C(2008-3)

$250,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$250,000,000.00

Class C(2008-4)

$250,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$250,000,000.00

Class C(2008-5)

$275,000,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$275,000,000.00

Class C Total:

$5,777,560,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$5,777,560,000.00

 

 

 

 

 

 

 

 

 

Total:

$83,060,304,517.00

$0.00

$0.00

$0.00

$0.00

$0.00

$1,600,000,000.00

$81,460,304,517.00

 

 

 

 

 

 

 

 

 

* The Beginning Nominal Liquidation Amount for Class A(2001-Emerald) is reported as of the end of the Monthly Period.

 

 

 

L.

Excess Available Funds and 3 Month Excess Available Funds:

 

Excess Available Funds

$412,196,413.76

Is 3 Month Excess Available Funds < 0 ? (Yes/No)

No

      

 

 

M.

Other Performance Triggers

 

 

 

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

No

 

 

IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Monthly Noteholders' Statement this 9th day of February, 2009.

 

 

 

FIA CARD SERVICES,

NATIONAL ASSOCIATION,

as Servicer of the BA Master

Credit Card Trust II


Name: Rosalind Y. Pratcher

Title: Vice President

 

C-20

BAseries