The issuing entity will issue and sell:
|
Class A(2024-1) Notes
|
Principal amount
|
$1,250,000,000
|
Interest rate |
4.93% per year
|
Interest payment dates
|
15th day of each month,
beginning in July 2024
|
Expected principal payment date
|
May 17, 2027
|
Legal maturity date
|
May 15, 2029
|
Expected issuance date
|
June 13, 2024
|
Price to public
|
$1,249,929,875 (or 99.99439%)
|
Underwriting discount |
$3,125,000 (or 0.25000%)
|
Proceeds to the issuing entity
|
$1,246,804,875 (or 99.74439%)
|
You should consider the discussion under “Risk Factors” beginning on page 31 of this prospectus before you purchase any notes.
The primary asset of the issuing entity is the collateral certificate, Series 2001‑D. The collateral certificate represents an undivided interest in BA Master Credit Card Trust II. Master Trust II’s assets include receivables arising
in a portfolio of unsecured consumer revolving credit card accounts.
The notes are obligations of the issuing entity only and are not obligations of BA Credit Card Funding, LLC, Bank of America, National Association, their affiliates or any other person.
The notes of all series are secured by a shared security interest in the collateral certificate and the collection account, but each tranche of notes is entitled to the benefits of only that portion of the assets allocated to it under
the indenture and the indenture supplement. Noteholders will have no recourse to any other assets of the issuing entity for payment of the BAseries notes.
The notes are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other governmental agency or instrumentality.
|
Academy Securities
|
||||
Mischler Financial Group, Inc.
|
||||
MUFG
|
||||
RBC Capital Markets |
||||
SMBC Nikko
|
• |
local, regional and national business, political or economic conditions may differ from those expected;
|
• |
the effects and changes in trade, monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board, may adversely affect Funding’s or BANA’s business;
|
• |
the timely development and acceptance of new products and services may be different than anticipated;
|
• |
technological changes instituted by Funding or BANA and by persons who may affect Funding’s or BANA’s business may be more difficult to accomplish or more expensive than anticipated or may have unforeseen consequences;
|
• |
the ability to increase market share and control expenses may be more difficult than anticipated;
|
• |
competitive pressures among financial services companies may increase significantly;
|
• |
Funding’s or BANA’s reputation risk arising from negative public opinion;
|
• |
changes in laws and regulations may adversely affect Funding, BANA or their businesses;
|
• |
changes in accounting policies and practices, as may be adopted by regulatory agencies and the Financial Accounting Standards Board, may affect expected financial reporting or business results;
|
• |
the costs, effects and outcomes of litigation may adversely affect Funding, BANA or their businesses;
|
• |
the emergence of widespread health emergencies or pandemics, including the magnitude and duration of such events may adversely affect BANA’s business and cardholder use and payment patterns; and
|
• |
Funding or BANA may not manage the risks involved in the foregoing as well as anticipated.
|
Page
|
||
1
|
||
1
|
||
5
|
||
5
|
||
5
|
||
7
|
||
7
|
||
7
|
||
8
|
||
9
|
||
9 | ||
10
|
||
11
|
||
12
|
||
12
|
||
13
|
||
14
|
||
14
|
||
15
|
||
16 | ||
17
|
||
18
|
||
18
|
||
19
|
||
19
|
||
19
|
||
20
|
||
21
|
||
21
|
||
22
|
||
22
|
||
23
|
||
23
|
||
23
|
||
24
|
||
24
|
||
24
|
||
25
|
||
25
|
||
25
|
||
26
|
||
27
|
||
27
|
||
28
|
||
29
|
31
|
||
31
|
||
37
|
||
43
|
||
52
|
||
59
|
||
61
|
||
61
|
||
62
|
||
63
|
||
64
|
||
66
|
||
66
|
||
67
|
||
68
|
||
68
|
||
69
|
||
69
|
||
69
|
||
70
|
||
71
|
||
71
|
||
71
|
||
72
|
||
73
|
||
73
|
||
75
|
||
75
|
||
75
|
||
75
|
||
77
|
||
78
|
||
78
|
||
84
|
||
85
|
||
87
|
||
88
|
||
88
|
||
88
|
||
88
|
||
89
|
||
90 |
91
|
||
91
|
||
92
|
||
92 | ||
93 | ||
93 | ||
93 | ||
96
|
||
97
|
||
97
|
||
98 | ||
99
|
||
99 | ||
100
|
||
100 | ||
100 | ||
101
|
||
101 | ||
102
|
||
102 | ||
104
|
||
105 | ||
106
|
||
108
|
||
109
|
||
110
|
||
110
|
||
110
|
||
111
|
||
112
|
||
112
|
||
113
|
||
113
|
||
114 |
114 | ||
115
|
||
115
|
||
116
|
||
116 | ||
117
|
||
118 | ||
119
|
||
119
|
||
121
|
||
122
|
||
123
|
||
124
|
||
124 | ||
126 | ||
127
|
||
127
|
||
130
|
||
130
|
||
130
|
||
130
|
||
131
|
||
131
|
||
133
|
||
133
|
||
133
|
||
134
|
||
135
|
||
135
|
||
136
|
||
136 | ||
137
|
||
137
|
||
137
|
||
138
|
||
138 | ||
138 | ||
139
|
||
139 | ||
140 | ||
141
|
||
141
|
||
141
|
141 | ||
142
|
||
144
|
||
145
|
||
147
|
||
147
|
||
148
|
||
148
|
||
150
|
||
151 | ||
152 | ||
153
|
||
153
|
||
155 | ||
156
|
||
156
|
||
157 | ||
158 | ||
160
|
||
161
|
||
164
|
||
165
|
||
166
|
||
167
|
||
169
|
||
169 | ||
169 | ||
170 | ||
170 | ||
170 | ||
172
|
||
173
|
||
174 | ||
176 | ||
177
|
||
177
|
||
178 | ||
178 | ||
179 | ||
182 | ||
183
|
||
184 | ||
184 | ||
185
|
185 | ||
187 | ||
190
|
||
190 | ||
191
|
||
191
|
||
191 | ||
192
|
||
193
|
||
194
|
||
194
|
||
197
|
||
197
|
||
198
|
||
A‑I‑1
|
||
A‑I‑1
|
||
A‑I‑1
|
||
A‑I‑3
|
||
A‑I‑4
|
||
A‑I‑5
|
||
A‑II‑1
|
||
A‑III‑1
|
Issuing Entity of the Notes
|
BA Credit Card Trust (“issuing entity”)
|
|
Issuing Entity of the Collateral Certificate
|
BA Master Credit Card Trust II (“master trust II”)
|
|
Sponsor, Servicer and Originator
|
Bank of America, National Association (“BANA”)
|
|
Transferor and Depositor
|
BA Credit Card Funding, LLC (“Funding”)
|
|
Master Trust II Trustee, Indenture Trustee
|
The Bank of New York Mellon
|
|
Owner Trustee
|
Wilmington Trust Company
|
|
Asset Representations Reviewer
|
Clayton Fixed Income Services LLC
|
Primary Asset of the Issuing Entity
|
Master trust II, Series 2001‑D Collateral Certificate
|
||
Collateral Certificate
|
Undivided interest in master trust II
|
||
Primary Assets of Master Trust II
|
Receivables in unsecured consumer revolving credit card accounts
|
||
Receivables (as of beginning of the day
|
Principal receivables:
|
$15,489,365,345
|
|
on April 1, 2024)
|
Finance charge receivables:
|
$394,236,076
|
Asset Backed Securities Offered
|
Class A(2024-1)
|
|
Class
|
Class A
|
|
Series
|
BAseries
|
|
Initial Principal Amount
|
$1,250,000,000
|
|
Initial Nominal Liquidation Amount
|
$1,250,000,000
|
|
Expected Issuance Date
|
June 13, 2024
|
|
Credit Enhancement
|
Subordination of the Class B notes, the Class C notes and the Class D certificate
|
|
Credit Enhancement Amount
|
Required Subordinated Amount and Required Class D Investor Interest
|
|
Required Subordinated Amount of
|
Applicable required subordination percentage of Class B notes
|
|
Class B Notes
|
multiplied by the adjusted outstanding dollar principal amount of the Class A(2024-1) notes.
|
|
Required Subordination Percentage of
|
14.28571%. However, see “Prospectus Summary—BAseries
|
|
Class B Notes
|
Required Subordinated Amounts and Required Class D Investor Interest” and “The Notes—Required Subordinated Amount” for
|
a discussion of the calculation of the applicable stated percentage and the method by which the applicable stated percentage may be changed in the future. | ||
Required Subordinated Amount of
Class C Notes
|
Applicable required subordination percentage of Class C notes multiplied by the adjusted outstanding dollar principal amount of the Class A(2024-1) notes.
|
|
Required Subordination Percentage of
Class C Notes
|
12.69841%. However, see “Prospectus Summary—BAseries Required Subordinated Amounts and Required Class D Investor Interest” and “The Notes—Required Subordinated
Amount” for a discussion of the calculation of the applicable stated percentage and the method by which the applicable stated percentage may be changed in the future.
|
|
Required Class D Investor Interest
|
The required Class D investor interest is approximately equal to 10.50% of the sum of the aggregate adjusted outstanding dollar principal amount of the BAseries notes. See “Prospectus Summary—BAseries
Required Subordinated Amounts and Required Class D Investor Interest” and “The Notes—Required Subordinated Amount—The Class D Certificate” for a more specific description of how the
required Class D investor interest is calculated.
|
|
Accumulation Reserve Account Targeted
Deposit
|
0.5% of the outstanding dollar principal amount of the Class A(2024-1) notes; provided, however, that if the Class A(2024-1) notes require only one budgeted deposit to accumulate and pay the
principal of the Class A(2024-1) notes on the expected principal payment date, the accumulation reserve account targeted deposit will be zero. See “Prospectus Summary—BAseries Accumulation Reserve
Account” for a description of how the accumulation reserve account targeted deposit can be changed.
|
|
Interest Rate
|
4.93% per year.
|
|
Distribution Dates
|
The 15th day of each calendar month (or the next Business Day if the 15th is not a Business Day)
|
|
Interest Accrual Method
|
30/360
|
|
Interest Accrual Periods
|
From and including the issuance date to but excluding the 15th day of the calendar month in which the first interest payment date occurs and then from and including the 15th day of each calendar month to but excluding the 15th day in
the next calendar month. The first interest accrual period will begin on and include the issuance date for the Class A(2024-1) notes and end on but exclude the first interest payment date for the Class A(2024-1) notes, July 15, 2024. For
the avoidance of doubt, assuming closing occurs on the expected issuance date, for the first interest accrual period interest on the Class A(2024-1) notes will be calculated based on a period having 32 days. If the closing for the Class
A(2024-1) notes occurs later than the expected issuance date, the number of days in the first interest accrual period over which interest will be calculated will be adjusted based on the day-count convention set forth above.
|
|
Interest Payment Dates
|
Each distribution date starting on July 15, 2024
|
|
First Interest Payment Date
|
July 15, 2024
|
|
First Interest Payment
|
$5,477,777.78
|
Business Day
|
New York, New York, Newark, Delaware, and Charlotte, North Carolina banking day
|
|
Principal
|
||
Expected Principal Payment Date
|
May 17, 2027
|
|
Legal Maturity Date
|
May 15, 2029
|
|
Revolving Period End
|
Between 12 and 1 months prior to expected principal payment date
|
|
Servicing Fee
|
2% of the Series 2001‑D investor interest
|
|
Early Redemption Events
|
Early redemption events applicable to the Class A(2024-1) notes include the following: (i) the occurrence of the expected principal payment date for such notes; (ii) each of the Pay Out Events described under “Master Trust II—Pay Out Events” in this prospectus; (iii) the issuing entity becoming an “investment company” within the meaning of the Investment Company Act of 1940, as amended; and (iv) for any date the amount of Excess
Available Funds for the BAseries averaged over the 3 preceding calendar months is less than the Required Excess Available Funds for the BAseries for such date. See “The Indenture—Early Redemption Events”
in this prospectus.
|
|
Events of Default
|
Events of default applicable to the Class A(2024-1) notes include the following: (i) the issuing entity’s failure, for a period of 35 days, to pay interest upon such notes when such interest becomes due and payable; (ii) the issuing
entity’s failure to pay the principal amount of such notes on the applicable legal maturity date; (iii) the issuing entity’s default in the performance, or breach, of any other of its covenants or warranties, as discussed in this
prospectus; and (iv) the occurrence of certain events of bankruptcy, insolvency, conservatorship or receivership of the issuing entity. See “The Indenture—Events of
Default” in this prospectus.
|
|
Optional Redemption
|
If the nominal liquidation amount is less than 5% of the highest outstanding dollar principal amount.
|
|
ERISA Eligibility
|
Yes, subject to important considerations described under “Benefit Plan Investors” in this prospectus (Investors are cautioned to consult with their counsel).
By acquiring the Class A(2024-1) notes (or a beneficial interest therein), each investor will be deemed to represent and warrant that either (i) it is not, and is not acting on behalf of, a benefit plan or a governmental, church or non-U.S.
plan that is subject to any Similar Law or (ii) the acquisition, holding and disposition of the Class A(2024-1) notes (or a beneficial interest therein) by the investor will not constitute or result in a non-exempt prohibited transaction
under Section 406 of ERISA and/or Section 4975 of the Internal Revenue Code or a violation of any Similar Law.
|
Tax Treatment
|
Debt for United States federal income tax purposes, other than such Class A(2024-1) notes beneficially owned by the single beneficial owner of the master trust II and the issuing entity for United States federal income tax purposes,
subject to important considerations described under “Federal Income Tax Consequences” in this prospectus (Investors are
cautioned to consult with their tax counsel).
|
Clearing and Settlement
|
DTC/Clearstream
|
EU and UK Securitization Regulations
|
The transaction described in this prospectus is not structured to satisfy any risk retention, due diligence, transparency or other requirements of the EU Securitization Regulation or the UK Securitization Regulation. No party to such
transaction or any of their respective affiliates makes or intends to make any representation or agreement that it or any other party is undertaking or will undertake to take or refrain from taking any action to facilitate or enable
compliance by any Affected Investor with the applicable Due Diligence Requirements prescribed or contemplated by the EU Securitization Regulation or the UK Securitization Regulation.
|
Failure by an Affected Investor to comply with the applicable Due Diligence Requirements with respect to an investment in the notes offered by this prospectus may result in the imposition of a penalty regulatory capital charge on that
investment or of other regulatory sanctions by the competent authority of such Affected Investor. Consequently, the notes may not be a suitable investment for any person that is now or may in the future be subject to any requirements of
the EU Securitization Regulation or the UK Securitization Regulation.
|
|
See “Risk Factors—Other Legal and Regulatory Risks—Securitization Regulations in the EU and the UK.”
|
• |
A failure in or breach of BANA’s operational or security systems or infrastructure, or those of third parties, could disrupt BANA’s ability to originate and service credit card accounts and related receivables.
|
• |
A cyberattack, information or security breach, or a technology failure of BANA or of a third party could adversely affect BANA’s credit card origination and servicing activities, result in the loss of information or the disclosure or
misuse of confidential or proprietary information, cause reputational harm, or reduce the rate at which new receivables are generated and repaid.
|
• |
The effects of climate change, as well as efforts to mitigate the impact of climate change, including through climate change-related legislation and regulation, may have an adverse impact on the timing and amount of payments on your
notes.
|
• |
Competition in the credit card and consumer lending industry may result in a decline in BANA’s ability to generate new receivables.
|
• |
Payment patterns of cardholders may not be consistent over time, which may impact the timing and amount of collections.
|
• |
BANA may change the terms of the credit card accounts in a way that reduces or slows collections.
|
• |
Yield and payments on the receivables could decrease.
|
• |
The conservatorship, receivership, bankruptcy, or insolvency of BANA, Funding, master trust II, the issuing entity or any of their affiliates, or of other parties to the transactions, could result in accelerated, delayed, or reduced
payments on the notes.
|
• |
Some interests could have priority over the master trust II trustee’s interest in the receivables or the indenture trustee’s interest in the collateral certificate.
|
• |
The master trust II trustee and the indenture trustee may not have a perfected interest in collections commingled by the servicer with its own funds or in interchange commingled by BANA with its own funds.
|
• |
BANA is subject to regulatory supervision and regulatory action, which could result in losses or delays in payment.
|
• |
Changes to consumer protection laws, including in their application or interpretation, may impede origination or collection efforts, change cardholder use patterns, or alter timing and amount of collections.
|
• |
Financial regulatory reforms could have a significant impact on the issuing entity, master trust II, Funding or BANA.
|
• |
BANA, the transferor, master trust II and the issuing entity could be named as defendants in litigation, resulting in increased expenses and greater risk of loss on
your notes.
|
• |
Securitization Regulations in the EU and the UK.
|
• |
The note interest rate and the receivables interest rate may reset at different times or fluctuate differently.
|
• |
Allocations of defaulted principal receivables and reallocation of Available Principal Amounts could result in a reduction in payment on your notes.
|
• |
Only some of the assets of the issuing entity are available for payments on any tranche of notes.
|
• |
Class B notes and Class C notes are subordinated and bear losses before Class A notes.
|
• |
Payment of Class B notes and Class C notes may be delayed or reduced due to the subordination provisions.
|
• |
Class A notes and Class B notes of the BAseries can lose their subordination under some circumstances.
|
• |
Addition of credit card accounts to master trust II and attrition of credit card accounts and receivables from master trust II may decrease the credit quality of the assets securing the repayment of your notes.
|
• |
BANA may not be able to generate new receivables or designate new credit card accounts to master trust II when required by the master trust II agreement.
|
• |
If representations and warranties relating to the receivables are breached, payments on your notes
|
may be reduced.
|
• |
The objective of the asset representations review process is to independently identify noncompliance with a representation or warranty concerning the receivables but no assurance can be given as to its effectiveness.
|
• |
Issuance of additional notes or master trust II investor certificates may affect your voting rights and the timing and amount of payments on the notes.
|
• |
You may have limited or no ability to control actions under the indenture and the master trust II agreement, which may result in, among other things, payment of principal on your notes earlier or later than might otherwise have been in
your interest.
|
• |
If an event of default occurs, your remedy options may be limited and you may not receive full payment of principal and accrued interest.
|
• |
There is no public market for the notes. As a result you may be unable to sell your notes or the price of the notes may suffer.
|
• |
You may not be able to reinvest any early redemption proceeds in a comparable security.
|
• |
If the ratings of the notes are lowered or withdrawn, their market value could decrease.
|
• |
the Class A(2024-1) note interest rate; multiplied by
|
• |
the outstanding dollar principal amount of the Class A(2024-1) notes as of the related record date.
|
• |
Stated Principal Amount. The stated principal amount of a note is the amount that is stated on the face of the note to be payable to the holder. It can
be denominated in U.S. dollars or a foreign currency.
|
• |
Outstanding Dollar Principal Amount. For U.S. dollar notes, the outstanding dollar principal amount is the same as the initial dollar principal amount of the notes, less principal payments to
noteholders. For foreign currency notes, the outstanding dollar principal amount is the U.S. dollar equivalent of the initial dollar principal amount of the notes, less dollar payments to derivative counterparties for principal.
|
• |
Nominal Liquidation Amount. The nominal liquidation amount of a note is a U.S. dollar amount based on the outstanding dollar principal amount of the note,
but after deducting:
|
– |
that note’s share of reallocations of Available Principal Amounts used to pay interest on senior classes of notes or a portion of the master trust II servicing fee allocated to its series;
|
–
|
that note’s share of charge‑offs resulting from uncovered Investor Default Amounts; and
|
–
|
amounts on deposit in the principal funding subaccount for that note;
|
• |
the principal funding subaccounts for the senior classes of notes of that series are prefunded in an amount such that the subordinated notes that have reached their expected principal payment date are no longer necessary to provide the
required subordination;
|
• |
new tranches of subordinated notes of that series are issued so that the subordinated notes that have reached their expected principal payment date are no longer necessary to provide the required subordination;
|
• |
enough notes of senior classes of that series are repaid so that the subordinated notes that have reached their expected principal payment date are no longer necessary to provide the required subordination; or
|
• |
the subordinated notes reach their legal maturity date.
|
• |
the nominal liquidation amount of your Class A(2024-1) notes has been reduced by charge‑offs due to uncovered Investor Default Amounts or as a result of reallocations of Available Principal Amounts to pay interest on senior classes of
notes or a portion of the master trust II servicing fee, and those amounts have not been reimbursed from Available Funds; or
|
• |
receivables are sold (i) following the insolvency of Funding, (ii) following an event of default and acceleration or (iii) on the legal maturity date, and the proceeds from the sale of receivables, plus
any available amounts on deposit in the applicable subaccounts allocable to your notes are insufficient.
|
• |
Collateral Certificate. The collateral certificate is an investor certificate issued as a part of “Series 2001‑D” by master trust II to the issuing entity. It represents an undivided interest in
master trust II. Master trust II owns primarily receivables arising in selected MasterCard and Visa revolving credit card accounts. BANA or Funding has transferred, and Funding may continue to transfer, credit card receivables to master
trust II in accordance with the terms of the master trust II agreement. Both collections of principal receivables and finance charge receivables will be allocated among holders of interests in master trust II—including the collateral
certificate—based generally on the investment in principal receivables of each interest in master trust II. If collections of receivables allocable to the collateral certificate are less than expected, payments of principal of and interest
on the notes could be delayed or remain unpaid.
|
• |
Derivative Agreements. Some notes may have the benefit of one or more derivative agreements, including interest rate swaps, or other agreements described in “Sources
of Funds to Pay the Notes—Derivative Agreements.”
|
• |
The Issuing Entity Accounts. The issuing entity will establish a collection account for the purpose of receiving collections of finance charge receivables and principal receivables and other
related amounts from master trust II payable under the collateral certificate. The issuing entity may establish supplemental accounts for any series, class or tranche of notes.
|
• |
the occurrence of the Class A(2024-1) notes’ expected principal payment date;
|
• |
each of the Pay Out Events applicable to Series 2001‑D, as described under “Master Trust II—Pay Out Events”; or
|
• |
the issuing entity becoming an “investment company” within the meaning of the Investment Company Act of 1940, as amended.
|
• |
the issuing entity’s failure, for a period of 35 days, to pay interest upon the Class A(2024-1) notes when such interest becomes due and payable;
|
• |
the issuing entity’s failure to pay the principal amount of the Class A(2024-1) notes on the applicable legal maturity date;
|
• |
the issuing entity’s default in the performance, or breach, of any other of its covenants or warranties in the indenture for a period of 60 days after either the indenture trustee or the holders of 25% of the aggregate outstanding dollar
principal amount of the outstanding Class A(2024-1) notes has provided written notice requesting remedy of such breach, and, as a result of such default, the interests of the Class A(2024-1) noteholders are materially and adversely affected
and continue to be materially and adversely affected during the 60‑day period; and
|
• |
the occurrence of certain events of bankruptcy, insolvency, conservatorship or receivership of the issuing entity.
|
• |
if the conditions specified in “The Indenture—Events of Default Remedies” are satisfied and, for subordinated notes of a multiple tranche series, only to the extent that payment is permitted by
the subordination provisions of the senior notes of the same series; or
|
• |
on the legal maturity date of the Class A(2024-1) notes.
|
• |
the collateral certificate;
|
• |
the collection account;
|
• |
the applicable principal funding subaccount;
|
• |
the applicable interest funding subaccount; and
|
• |
the applicable accumulation reserve subaccount.
|
• |
the portion of collections of principal receivables and finance charge receivables received by the issuing entity under the collateral certificate allocated to the BAseries and available to the Class A(2024-1) notes;
|
• |
funds in the applicable issuing entity accounts for that tranche of notes; and
|
• |
payments received under any applicable derivative agreement for that tranche of notes.
|
|
FEES AND EXPENSES PAYABLE FROM BASERIES AVAILABLE FUNDS:
|
|||||
Fee
|
Payee | Amount | |||
Servicing Fee
|
|
Servicer |
|
2.00% of Series 2001‑D Investor Interest |
FEES AND EXPENSES PAYABLE FROM BASERIES AVAILABLE PRINCIPAL AMOUNTS:
|
|||||
Fee | Payee | Amount | |||
|
Servicing Fee Shortfalls |
|
Servicer |
|
Any accrued but unpaid servicing fees |
$1,000,000,000
Class A notes
|
$1,000,000,000
Class A notes
|
|
$200,000,000
Class B notes
|
Class A RSA
of Class B notes
$142,857,100
encumbered Class B notes
|
$57,142,900
unencumbered
Class B notes
|
$200,000,000
Class C notes
|
$133,333,310.48
Greater of Class A RSA of Class C notes
and Class B RSA of Class C notes
|
$66,666,689.52 unencumbered
Class C notes
|
$211,567,248.09
Class D
certificate
|
$211,567,248.09
Class D certificate
|
• |
For the $1,000,000,000 of Class A notes, the RSA of subordinated notes is $269,841,200. Of that amount, the RSA of Class B notes is $142,857,100 (which is 14.28571% of $1,000,000,000) and the RSA of Class C notes is $126,984,100 (which
is 12.69841% of $1,000,000,000).
|
• |
Encumbered Class B notes consist of that portion of the Class B notes that provide credit enhancement to the Class A notes (which is equal to the Class A RSA of Class B notes or $142,857,100).
|
• |
Unencumbered Class B notes consist of that portion of the Class B notes that do not provide credit enhancement to the Class A notes. This unencumbered amount is equal to the aggregate amount of Class B notes ($200,000,000) minus the encumbered Class B notes ($142,857,100).
|
• |
For the $57,142,900 of unencumbered Class B notes, the RSA of Class C notes is $6,349,210.48 (which is 11.11111% of $57,142,900).
|
• |
For the $200,000,000 of Class B notes, the RSA of Class C notes is $133,333,310.48, or 100% of the Class A RSA of Class C notes ($126,984,100) plus the Class B RSA of Class C notes for the
unencumbered Class B notes ($6,349,210.48).
|
• |
Encumbered Class C notes consist of that portion of the Class C notes that provide credit enhancement to the Class A or the Class B notes (which is equal to the greater of the Class A RSA of Class C notes and the Class B RSA of Class C
Notes, or $133,333,310.48).
|
• |
Unencumbered Class C notes consist of that portion of the Class C notes that do not provide credit enhancement to the Class A or Class B notes. This unencumbered amount is equal to the aggregate amount of Class C notes ($200,000,000) minus the encumbered Class C notes ($133,333,310.48), or $66,666,689.52.
|
• |
The required Class D Investor Interest equals the sum of:
|
– |
(i) The adjusted outstanding dollar principal amount of the Class A notes, divided by 0.6825 ($1,465,201,465.20), minus (ii) the adjusted outstanding dollar principal amount of the Class A notes
($1,000,000,000), minus (iii) the aggregate Class A required subordinated amount of Class B notes ($142,857,100), minus (iv) the aggregate Class A required
subordinated amount of Class C notes ($126,984,100), for a total of $195,360,265.20;
|
– |
(i) (A) the adjusted outstanding dollar principal amount of the Class B notes minus the aggregate Class A required subordinated amount of Class B notes, divided by (B) 0.795 ($71,877,861.64), minus (ii) the adjusted outstanding dollar principal amount of the Class B notes minus the aggregate Class A required subordinated amount of Class B notes
($57,142,900), minus (iii) (A) the adjusted outstanding dollar principal amount of the Class B notes minus the aggregate Class A required subordinated
amount of Class B notes, times (B) 0.1111111 ($6,349,210.48), for a total of $8,385,751.16; and
|
– |
(i) (A) the adjusted outstanding dollar principal amount of the Class C notes minus the aggregate Class B required subordinated amount of Class C notes, divided by (B) 0.895 ($74,487,921.25), minus (ii) the adjusted outstanding dollar principal amount of the Class C notes minus the aggregate Class B required subordinated amount of Class C notes
($66,666,689.52), for a total of $7,821,231.73.
|
• |
the rate of repayment of credit card balances by cardholders, which may be slower or faster than expected which may cause payment on the notes to be earlier or later than expected;
|
• |
the extent of credit card usage by cardholders, and the creation of additional receivables in the accounts designated to master trust II; and
|
• |
the rate of default by cardholders.
|
• |
one or more obligations were issued by the trust as of September 27, 2010;
|
• |
the transfer satisfied specified conditions for sale accounting treatment under generally accepted accounting principles in effect for reporting periods before November 15, 2009;
|
• |
the transfer involved a securitization of the financial assets;
|
• |
the depository institution received adequate consideration for the transfer; and
|
• |
the financial assets were not transferred fraudulently, in contemplation of the depository institution’s insolvency, or with the intent to hinder, delay, or defraud the depository institution or its creditors.
|
• |
If the FDIC, as conservator or receiver, provides written notice of repudiation of the transaction document pursuant to which the receivables were transferred, and the FDIC does not pay damages within ten (10) business days following the
effective date of such notice, the parties can exercise any of their contractual rights in accordance with the transaction documents, including, but not limited to, taking possession of the receivables and exercising remedies, including
self-help remedies, as a secured creditor pursuant to the transaction documents, provided no involvement of the FDIC is required other than such consents, waivers, or execution of transfer documents as may be reasonably requested in the
ordinary course of business to facilitate the exercise of these contractual rights. The damages to be paid by the FDIC are the par value of the obligations issued in the securitization on the date of appointment of the FDIC as conservator
or receiver, less any payments of principal received by holders of the obligations through the date of repudiation of the transaction document, plus unpaid accrued interest through the date of repudiation (to the extent actually received on
the financial assets through such date). Upon payment of these damages, all liens or claims on the receivables under the transaction document will be released.
|
• |
If, after appointment of the FDIC as conservator or receiver, the FDIC is in monetary default due to its failure to pay or apply collection from the receivables in accordance with the transaction documents, whether as servicer or
otherwise, and remains in monetary default for ten (10) business days after written notice thereof, then the parties can exercise any of their contractual rights in accordance with the transaction documents, including, but not limited to,
taking possession of the receivables and exercising remedies, including self-help remedies, as a secured creditor pursuant to the transaction documents, provided no involvement of the FDIC is required other than such consents, waivers, or
execution of transfer documents as may be reasonably requested in the ordinary course of business in order to facilitate the
|
exercise of such contractual rights. The insolvent bank will have no further obligations under the transaction documents.
|
• |
authorize BANA to assign or to stop performing its obligations under the transaction documents, including its obligations to service the receivables, to make payments or deposits, to repurchase receivables, or to provide administrative
services for Funding or the issuing entity;
|
• |
prevent the appointment of a successor servicer or the appointment of a successor provider of administrative services for Funding or the issuing entity;
|
• |
alter the terms on which BANA continues to service the receivables, to provide administrative services for Funding or the issuing entity, or to perform its other obligations under the transaction documents, including the amount or the
priority of the fees paid to BANA;
|
• |
prevent or limit the commencement of an early redemption of the notes, or instead do the opposite and require the early redemption to commence;
|
• |
prevent or limit the early liquidation of the receivables or the collateral certificate and the termination of master trust II or the issuing entity, or instead do the opposite and require those to occur; or
|
• |
prevent or limit continued transfers of receivables or continued distributions on the collateral certificate, or instead do the opposite and require those to continue.
|
• |
Funding, master trust II, or the issuing entity, and its assets (including the receivables or the collateral certificate), should be substantively consolidated with the bankruptcy estate of Funding or an affiliate or the separate legal
existence of Funding, master trust II, or the issuing entity should be disregarded based on a “piercing the corporate veil” or similar theory; or
|
• |
the receivables or the collateral certificate are necessary for Funding or an affiliate to reorganize.
|
• |
authorize Funding or an affiliate to assign or to stop performing its obligations under the transaction documents, including its obligations to make payments or deposits or to repurchase receivables;
|
• |
alter the terms on which Funding or an affiliate continues to perform its obligations under the transaction documents, including the amount or the priority of the fees paid to Funding or an affiliate;
|
• |
prevent or limit the commencement of an early redemption of the notes, or instead do the opposite and require the early redemption to commence;
|
• |
prevent or limit the early liquidation of the receivables or the collateral certificate and the termination of master trust II or the issuing entity, or instead do the opposite and require those to occur; or
|
• |
prevent or limit continued transfers of receivables or continued distributions on the collateral certificate, or instead do the opposite and require those to continue.
|
• |
the portion of the Available Principal Amounts and Available Funds allocated to the BAseries and available to your tranche of notes after giving effect to any reallocations and payments and deposits for senior notes;
|
• |
funds in the applicable issuing entity accounts for your tranche of notes; and
|
• |
payments received under any applicable derivative agreement for your tranche of notes.
|
• |
enough senior notes are repaid so that the subordinated notes are no longer necessary to provide the required subordination;
|
• |
new subordinated notes are issued so that the subordinated notes which are payable are no longer necessary to provide the required subordination;
|
• |
the principal funding subaccounts for the senior notes are prefunded so that the subordinated notes are no longer necessary to provide the required subordination; or
|
• |
the subordinated notes reach their legal maturity date.
|
• |
acquiring and holding the collateral certificate, other certificates of beneficial interest in master trust II, and the other assets of the issuing entity and the proceeds from these assets, and granting a security interest in these
assets;
|
• |
issuing notes, including the Class A(2024-1) notes;
|
• |
making payments on the notes; and
|
• |
engaging in other activities that are necessary or incidental to accomplish these limited purposes, and which are not contrary to maintaining the status of the issuing entity as a “qualifying special purpose entity” under applicable
accounting literature.
|
• |
the collateral certificate;
|
• |
derivative agreements that the issuing entity will enter into from time to time to manage interest rate or currency risk relating to certain series, classes or tranches of notes; and
|
• |
funds on deposit in the issuing entity accounts.
|
• |
acquiring and holding the receivables in revolving credit card accounts designated to master trust II and granting a security interest in these receivables;
|
• |
issuing investor certificates;
|
• |
making payments on the investor certificates and transferor certificate; and
|
• |
engaging in other activities that are necessary or incidental to accomplish these limited purposes, and which are not contrary to maintaining the status of master trust II as a “qualifying special purpose entity” under applicable
accounting literature.
|
• |
If after giving effect to the proposed principal payment there is still a sufficient amount of subordinated notes to support the outstanding senior notes. See “Sources of Funds to Pay the Notes—Deposit
and Application of Funds for the BAseries—Targeted Deposits of BAseries Available Principal Amounts to the Principal Funding Account” and “—Allocation to Principal Funding Subaccounts.” For
example, if a tranche of Class A notes has been repaid, this generally means that, unless other Class A notes are issued, at least some Class B notes and Class C notes may be repaid when such Class B notes and Class C notes are expected or
required to be repaid even if other tranches of Class A notes are outstanding.
|
• |
If the principal funding subaccounts for the senior classes of notes have been sufficiently prefunded as described in “Sources of Funds to Pay the Notes—Deposit and Application of Funds for the
BAseries—Targeted Deposits of BAseries Available Principal Amounts to the Principal Funding Account—Prefunding of the Principal Funding Account for Senior Classes.”
|
• |
If new tranches of subordinated notes are issued so that the subordinated notes that have reached their expected principal payment date are no longer necessary to provide the required subordination.
|
• |
If the subordinated tranche of notes reaches its legal maturity date and there is a sale of credit card receivables as described in “Sources of Funds to Pay the Notes—Sale of Credit Card Receivables.”
|
• |
If Available Funds allocable to a series of notes are insufficient to fund the portion of Investor Default Amounts allocable to such series of notes (which will be allocated to each series of notes pro
rata based on the Weighted Average Available Funds Allocation Amount of all notes in such series) such Investor Default Amounts will result in a reduction of the nominal liquidation amount of such series. Within each series,
subordinated classes of notes will bear
|
the risk of reduction in their nominal liquidation amount due to charge‑offs resulting from uncovered Investor Default Amounts before senior classes of notes.
|
• |
In a multiple tranche series, including the BAseries, while these reductions will be initially allocated pro rata to each tranche of notes, they will then be reallocated to the subordinated
classes of notes in that series in succession, beginning with the most subordinated classes. However, these reallocations will be made from senior notes to subordinated notes only to the extent that such senior notes have not used all of
their required subordinated amount. For any tranche, the required subordinated amount will be determined in connection with the issuance of such notes. For multiple tranche series, these reductions will generally be allocated within each
class pro rata to each outstanding tranche of the related class based on the Weighted Average Available Funds Allocation Amount of such tranche. Reductions that cannot be reallocated to a
subordinated tranche will reduce the nominal liquidation amount of the tranche to which the reductions were initially allocated.
|
• |
If Available Principal Amounts are reallocated from subordinated notes of a series to pay interest on senior notes, any shortfall in the payment of the master trust II servicing fee or any other shortfall of Available Funds which
Available Principal Amounts are reallocated to cover, the nominal liquidation amount of those subordinated notes will be reduced by the amount of the reallocations. The amount of the reallocation of Available Principal Amounts will be
applied to reduce the nominal liquidation amount of the subordinated classes of notes in that series in succession, to the extent of such senior tranches’ required subordinated amount of the related subordinated notes, beginning with the
most subordinated classes. No Available Principal Amounts will be reallocated to pay interest on a senior class of notes or any portion of the master trust II servicing fee if such reallocation would result in the reduction of the nominal
liquidation amount of such senior class of notes. For a multiple tranche series, these reductions will generally be allocated within each class pro rata to each outstanding tranche of the related
class based on the Weighted Average Available Funds Allocation Amount of such tranche.
|
• |
The nominal liquidation amount of a note will be reduced by the amount on deposit in its respective principal funding subaccount.
|
• |
The nominal liquidation amount of a note will be reduced by the amount of all payments of principal of that note.
|
• |
Upon a sale of credit card receivables after the insolvency of Funding, an event of default and acceleration or on the legal maturity date of a note, the nominal liquidation amount of such note will be automatically reduced to zero. See
“Sources of Funds to Pay the Notes—Sale of Credit Card Receivables.”
|
• |
the date of the payment in full of the stated principal amount of and all accrued, past due and additional interest on those notes;
|
• |
the date on which the outstanding dollar principal amount of the notes is reduced to zero and all accrued, past due and additional interest on those notes is paid in full;
|
• |
the legal maturity date of those notes, after giving effect to all deposits, allocations, reallocations, sale of credit card receivables and payments to be made on that date; or
|
• |
the date on which a sale of receivables has taken place for such tranche, as described in “Sources of Funds to Pay the Notes—Sale of Credit Card Receivables.”
|
(i) |
a fraction, the numerator of which is the Class A required subordinated amount of Class C notes for all Class A BAseries notes that require any credit enhancement from Class B BAseries notes, and the denominator of which is the aggregate
adjusted outstanding dollar principal amount of all Class B BAseries notes; plus
|
(ii) |
11.11111% (referred to as the “unencumbered percentage”) multiplied by a fraction, the numerator of which is the aggregate adjusted outstanding dollar principal amount of all Class B BAseries
notes minus the required subordinated amount of Class B notes for all Class A BAseries notes, and the denominator of which is the aggregate adjusted outstanding dollar principal amount of all Class
B BAseries notes.
|
• |
a decrease in the aggregate Adjusted Outstanding Dollar Principal Amount of Class A BAseries notes,
|
• |
a decrease in the Class A required subordinated amount of Class B or Class C notes for outstanding tranches of Class A BAseries notes, or
|
• |
the issuance of additional Class B BAseries notes.
|
• |
received confirmation from each rating agency that has rated any outstanding notes that the change will not result in the reduction, qualification or withdrawal of its then‑current rating of any outstanding notes in the BAseries;
|
• |
delivered an opinion of counsel that for federal income tax purposes (1) the change will not adversely affect the tax characterization as debt of any outstanding series or class of investor certificates issued by master trust II that
were characterized as debt at the time of their issuance, (2) following the change, master trust II will not be treated as an association, or a publicly traded partnership, taxable as a corporation, and (3) such change will not cause or
constitute an event in which gain or loss would be recognized by any holder of an investor certificate issued by master trust II; and
|
• |
delivered an opinion of counsel that for federal income tax purposes (1) the change will not adversely affect the tax characterization as debt of any outstanding series, class or tranche of notes of the issuing entity that were
characterized as debt at the time of their issuance, (2) following the change, the issuing entity will not be treated as an association, or publicly traded partnership, taxable as a corporation, and (3) such change will not cause or
constitute an event in which gain or loss would be recognized by any holder of such notes.
|
• |
the aggregate nominal liquidation amount of all tranches of outstanding Class B notes on that date, after giving effect to any issuances, deposits, allocations, reallocations or payments for Class B notes to be made on that date; minus
|
• |
the aggregate amount of the Class A required subordinated amount of Class B notes for all other Class A notes which are outstanding on that date, after giving effect to any issuances, deposits, allocations, reallocations or payments for
Class A notes to be made on that date.
|
• |
the aggregate nominal liquidation amount of all tranches of outstanding Class C notes on that date, after giving effect to any issuances, deposits, allocations, reallocations or payments for Class C notes to be made on that date; minus
|
• |
the aggregate amount of the Class A required subordinated amount of Class C notes for all tranches of Class A notes for which the Class A required subordinated amount of Class B notes is equal to zero which are outstanding on that date,
after giving effect to any issuances, deposits, allocations, reallocations or payments for Class A notes to be made on that date.
|
• |
the aggregate nominal liquidation amount of all tranches of Class C notes which are outstanding on that date, after giving effect to any issuances, deposits, allocations, reallocations or payments for Class C notes to be made on that
date; minus
|
• |
the sum of:
|
– |
the aggregate amount of the Class B required subordinated amount of Class C notes for all other tranches of Class B notes which are outstanding on that date, after giving effect to any issuances, deposits, allocations, reallocations or
payments for any BAseries notes to be made on that date; plus
|
– |
the aggregate amount of the Class A required subordinated amount of Class C notes for all tranches of Class A notes for which the Class A required subordinated amount of Class B notes is equal to zero which are outstanding on
|
that date, after giving effect to any issuances, deposits, allocations, reallocations or payments for those Class A notes to be made on that date.
|
• |
If after giving effect to the proposed principal payment there is still a sufficient amount of subordinated notes to support the outstanding senior notes. See “Sources of Funds to Pay the
Notes—Deposit and Application of Funds for the BAseries—Targeted Deposits of BAseries Available Principal Amounts to the Principal Funding Account” and “—Allocation to Principal Funding
Subaccounts.” For example, if a tranche of Class A notes has been repaid, this generally means that, unless other Class A notes are issued, at least some Class B notes and Class C notes may be repaid when they are expected to
be repaid even if other tranches of Class A notes are outstanding.
|
• |
If the principal funding subaccounts for the senior classes of notes have been sufficiently prefunded as described in “Sources of Funds to Pay the Notes—Deposit and Application of
|
Funds for the BAseries—Targeted Deposits of BAseries Available Principal Amounts to the Principal Funding Account—Prefunding of the Principal Funding Account for Senior Classes.”
|
• |
If new tranches of subordinated notes are issued so that the subordinated notes that have reached their expected principal payment date are no longer necessary to provide the required subordination.
|
• |
If the subordinated tranche of notes reaches its legal maturity date and there is a sale of credit card receivables as described in “Sources of Funds to Pay the Notes—Sale of Credit Card Receivables.”
|
• |
(i) the Adjusted Outstanding Dollar Principal Amount of the Class A notes (other than the Class A(2001‑Emerald) notes), divided by 0.6825, minus (ii)
the Adjusted Outstanding Dollar Principal Amount of the Class A notes (other than the Class A(2001‑Emerald) notes), minus (iii) the aggregate Class A required subordinated amount of Class B
notes, minus (iv) the aggregate Class A required subordinated amount of Class C notes minus the Class A required subordinated amount of Class C notes
for the Class A(2001‑Emerald) notes; plus
|
• |
(i) the Adjusted Outstanding Dollar Principal Amount of the Class A(2001‑Emerald) notes, divided by 0.85, minus (ii) the Adjusted Outstanding Dollar
Principal Amount of the Class A(2001‑Emerald) notes, minus (iii) the Class A required subordinated amount of Class C notes for the Class A(2001‑Emerald) notes; plus
|
• |
(i) (A) the Adjusted Outstanding Dollar Principal Amount of the Class B notes minus the aggregate Class A required subordinated amount of Class B notes, divided
by (B) 0.795, minus (ii) the Adjusted Outstanding Dollar Principal Amount of the Class B notes minus the aggregate Class A required
subordinated amount of Class B notes, minus (iii) (A) the Adjusted Outstanding Dollar Principal Amount of the Class B notes minus the aggregate Class A
required subordinated amount of Class B notes, times (B) 0.1111111; plus
|
• |
(i) (A) the Adjusted Outstanding Dollar Principal Amount of the Class C notes minus the sum of (x) the aggregate Class B required subordinated amount of Class C notes plus (y) the Class A required subordinated amount of Class C notes for the Class A(2001‑Emerald) notes, divided by (B) 0.895, minus (ii) the Adjusted Outstanding Dollar Principal Amount of the Class C notes minus the sum of (A) the aggregate Class B required subordinated amount of Class C notes plus (B) the Class A required subordinated amount of Class C notes for the Class A(2001‑Emerald) notes.
|
• |
received confirmation from each rating agency that has rated any outstanding notes that the change will not result in the reduction, qualification or withdrawal of its then‑current rating of any outstanding notes;
|
• |
delivered an opinion of counsel that for federal income tax purposes (1) the change will not adversely affect the tax characterization as debt of any outstanding series or class of investor certificates issued by master trust II that
were characterized as debt at the time of their issuance, (2) following the change, master trust II will not be treated as an association, or a publicly traded partnership, taxable as a corporation, and (3) such change will not cause or
constitute an event in which gain or loss would be recognized by any holder of an investor certificate issued by master trust II; and
|
• |
delivered an opinion of counsel that for federal income tax purposes (1) the change will not adversely affect the tax characterization as debt of any outstanding series, class or tranche of notes of the issuing entity that were
characterized as debt at the time of their issuance, (2) following the change, the issuing entity will not be treated as an association, or publicly traded partnership, taxable as a corporation, and (3) such change will not cause or
constitute an event in which gain or loss would be recognized by any holder of such notes.
|
• |
first, on or before the third Business Day before a new issuance of notes, the issuing entity gives the indenture trustee and the rating agencies written notice of the issuance;
|
• |
second, on or prior to the date that the new issuance is to occur, the issuing entity delivers to the indenture trustee and each rating agency a certificate to the effect that:
|
• |
third, the issuing entity delivers to the indenture trustee and the rating agencies an opinion of counsel that for federal income tax purposes (i) the new issuance will not adversely affect
the tax characterization as debt of any outstanding series or class of investor certificates issued by master trust II that were characterized as debt at the time of their issuance, (ii) following the new issuance, master trust II will
not be treated as an association, or a publicly traded partnership, taxable as a corporation, and (iii) the new issuance will not cause or constitute an event in which gain or loss would be recognized by any holder of an investor
certificate issued by master trust II;
|
• |
fourth, the issuing entity delivers to the indenture trustee and the rating agencies an opinion of counsel that for federal income tax purposes (i) the new issuance will not adversely affect
the tax characterization as debt of any outstanding series, class or tranche of notes that were characterized as debt at the time of their issuance, (ii) following the new issuance, the issuing entity will not be treated as an
association, or publicly traded partnership, taxable as a corporation, (iii) such issuance will not cause or constitute an event in which gain or loss would be recognized by any holder of such outstanding notes, and (iv) except as
provided in the related indenture supplement, following the new issuance of a series, class or tranche of notes, the newly issued series, class or tranche of notes will be properly characterized as debt;
|
• |
fifth, the issuing entity delivers to the indenture trustee an indenture supplement and terms document relating to the applicable series, class or tranche of notes;
|
• |
sixth, no Pay Out Event with respect to Series 2001‑D has occurred or is continuing as of the date of the new issuance;
|
• |
seventh, in the case of foreign currency notes, the issuing entity appoints one or more paying agents in the appropriate countries;
|
• |
eighth, each rating agency that has rated any outstanding notes has provided confirmation that the new issuance of notes will not cause a reduction, qualification or withdrawal of the ratings
of any outstanding notes rated by that rating agency; and
|
• |
ninth, the provisions governing required subordinated amounts are satisfied.
|
• |
the conditions to issuance listed above are satisfied;
|
• |
any increase in the targeted deposit amount of any Class C reserve subaccount caused by such issuance will have been funded on or prior to such issuance date; and
|
• |
in the case of Class A or Class B BAseries notes, the required subordinated amount is available at the time of its issuance.
|
• |
the ownership interests of its participants, including the U.S. depositories; and
|
• |
all transfers of ownership interests between its participants.
|
• |
the ownership interests of their customers, including indirect participants, that hold the notes through those participants; and
|
• |
all transfers between these persons.
|
• |
DTC is unwilling or unable to continue as depository for the global notes or ceases to be a registered “clearing agency” and the issuing entity is unable to find a qualified replacement for DTC;
|
• |
the issuing entity, in its sole discretion, elects to terminate the book‑entry system through DTC; or
|
• |
any event of default has occurred relating to those book‑entry notes and beneficial owners evidencing not less than 50% of the unpaid outstanding dollar principal amount of the notes of that class advise the indenture trustee and DTC
that the continuation of a book‑entry system is no longer in the best interests of those beneficial owners.
|
• |
the sum of the Daily Available Funds Amounts for each day during such month for that series of notes,
|
• |
that series’s pro rata portion of the net investment earnings, if any, in the master trust II finance charge account that are allocated to Series 2001‑D with respect to the related Transfer
Date, based on the ratio of the aggregate amount on deposit in the master trust II finance charge account for that series of notes to the aggregate amount on deposit in the master trust II finance charge account for all series of notes,
and
|
• |
that series’s pro rata portion of the net investment earnings, if any, in the master trust II principal account that are allocated to Series 2001‑D with respect to the related Transfer Date,
based on the ratio of the aggregate amount on deposit in the master trust II principal account for that series of notes to the aggregate amount on deposit in the master trust II principal account for all series of notes.
|
• |
such series’s monthly principal payment; or
|
• |
in the event that Available Principal Amounts for any month are less than the aggregate monthly principal payments for all series of notes, Available Principal Amounts will be allocated to each series of notes with a monthly
principal payment for such month to the extent needed by each such series to cover its monthly principal payment in an amount equal to the lesser of (a) the sum of the Daily Principal Amounts for each day during such month for such
series of notes and (b) the monthly principal payment for such series of notes for such month.
|
• |
The BAseries’s share of collections of finance charge receivables allocated and paid to the collateral certificateholder and investment earnings on funds held in the collection account. See “—Deposit
and Application of Funds” above.
|
• |
Withdrawals from the accumulation reserve subaccount. If the number of months targeted to accumulate budgeted deposits of BAseries Available Principal Amounts for the payment of principal on
a tranche of notes is greater than one month, then the issuing entity will begin to fund an accumulation reserve subaccount for such tranche. See “—Targeted Deposits of BAseries Available Principal
Amounts to the Principal Funding Account” below. The amount targeted to be deposited in the accumulation reserve account for each month, beginning with the third month prior to the first Transfer Date on which BAseries
Available Principal Amounts are to be accumulated for such tranche, will be an amount equal to 0.5% of the outstanding dollar principal amount of such tranche of notes.
|
• |
On each Transfer Date, the issuing entity will calculate the targeted amount of principal funding subaccount earnings for each tranche of notes, which will be equal to the amount that the funds (other than prefunded amounts) on
deposit in each principal funding subaccount would earn at the interest rate payable by the issuing entity—taking into account payments due under applicable derivative agreements—on the related tranche of notes. As a general rule, if
the amount actually earned on such funds on deposit is less than the targeted amount of earnings, then the amount of such shortfall will be withdrawn from the applicable accumulation reserve subaccount and treated as BAseries Available
Funds for such month.
|
• |
Additional finance charge collections allocable to the BAseries. The issuing entity will notify the servicer from time to time of the aggregate prefunded amount on deposit in the principal
funding account. Whenever there are any prefunded amounts on deposit in any principal funding subaccount, master trust II will designate an amount of the Transferor Interest equal to such prefunded amounts. On each Transfer Date,
the issuing entity will calculate the targeted amount of principal funding subaccount prefunded amount earnings for
|
each tranche of notes, which will be equal to the amount that the prefunded amounts on deposit in each principal funding subaccount would earn at the interest rate payable by the issuing entity—taking into account payments due under
applicable derivative agreements—on the related tranche of notes. As a general rule, if the amount actually earned on such funds on deposit is less than the targeted amount of earnings, collections of finance charge receivables
allocable to such designated portion of the Transferor Interest up to the amount of the shortfall will be treated as BAseries Available Funds. See “Master Trust II—Application of Collections” in
this prospectus.
|
• |
Investment earnings on amounts on deposit in the principal funding account, interest funding account, and accumulation reserve account for the BAseries.
|
• |
Any shared excess available funds allocable to the BAseries. See “—Shared Excess Available Funds” below.
|
• |
Amounts received from derivative counterparties. Payments received under derivative agreements for interest on notes of the BAseries payable in U.S. dollars will be treated as BAseries
Available Funds.
|
• |
first, to make the targeted deposits to the interest funding account to fund the payment of interest on the notes and related payments due to derivative counterparties;
|
• |
second, to pay the BAseries’s share of the master trust II servicing fee, plus any previously due and unpaid master trust II servicing fee allocable to the BAseries, to the servicer;
|
• |
third, to be treated as BAseries Available Principal Amounts in an amount equal to the amount of Investor Default Amounts allocated to the BAseries for the preceding month;
|
• |
fourth, to be treated as BAseries Available Principal Amounts in an amount equal to the Nominal Liquidation Amount Deficits, if any, of BAseries notes;
|
• |
fifth, to make the targeted deposit to the accumulation reserve account, if any;
|
• |
sixth, to make the targeted deposit to the Class C reserve account, if any;
|
• |
seventh, to make any other payment or deposit required by any class or tranche of BAseries notes;
|
• |
eighth, to be treated as Available Principal Amounts used to reimburse any reductions in the Class D Investor Interest due to Class D Investor Charge‑Offs or reallocations of collections of principal receivables allocable to
the Class D certificate to pay interest on the notes or a portion of the master trust II servicing fee allocated to Series 2001‑D;
|
• |
ninth, to be treated as shared excess available funds; and
|
• |
tenth, to the issuing entity.
|
• |
Interest Payments. The deposit targeted for any tranche of outstanding interest‑bearing notes on each Transfer Date will be equal to the amount of interest accrued on the outstanding dollar
principal amount of that tranche during the period from and including the first Monthly Interest Accrual Date in the prior month to but excluding the first Monthly Interest Accrual Date for the current month.
|
• |
Amounts Owed to Derivative Counterparties. If a tranche of notes has a Performing or non‑Performing derivative agreement for interest that provides for payments to the applicable derivative
counterparty, in addition to any applicable stated interest as determined under the item above, the deposit targeted for that tranche of notes on each Transfer Date for any payment to the derivative counterparty will be specified in the
BAseries indenture supplement.
|
• |
Specified Deposits. If any tranche of notes provides for deposits in addition to or different from the deposits described above to be made to the interest funding subaccount for that tranche,
the deposits targeted for that tranche each month are the specified amounts.
|
• |
Additional Interest. The deposit targeted for any tranche of notes that has previously due and unpaid interest for any month will include the interest accrued on that overdue interest during
the period from and including the first Monthly Interest Accrual Date in the prior month to but excluding the first Monthly Interest Accrual Date for the current month.
|
• |
BAseries Available Funds are at least equal to targeted amounts. If BAseries Available Funds are at least equal to the sum of the deposits targeted by each tranche of notes as described
above, then that targeted amount will be deposited in the interest funding subaccount established for each tranche.
|
• |
BAseries Available Funds are less than targeted amounts. If BAseries Available Funds are less than the sum of the deposits targeted by each tranche of notes as described above, then BAseries
Available Funds will be allocated to each tranche of notes as follows:
|
• |
first, to each tranche of Class A notes,
|
• |
second, to each tranche of Class B notes, and
|
• |
third, to each tranche of Class C notes.
|
• |
first, for each month, if BAseries Available Funds are insufficient to make the full targeted deposit into the interest funding subaccount for any tranche of Class A notes, then
BAseries Available Principal Amounts (in an amount not to exceed the sum of the investor percentage of collections of principal receivables allocated to the Class B notes and the Class C notes for each day during such month) will be
allocated to the interest funding subaccount of each such tranche of Class A notes pro rata based on, in the case of each such tranche of Class A notes, the lesser of:
|
• |
second, for each month, if BAseries Available Funds are insufficient to make the full targeted deposit into the interest funding subaccount for any tranche of Class B notes, then
BAseries Available Principal Amounts (in an amount not to exceed the sum of the investor percentage of collections of principal receivables allocated to the Class B notes and the Class C notes for each day during such month minus the aggregate amount of BAseries Available Principal Amounts reallocated as described in the first clause above) will be allocated to the interest funding subaccount of each such tranche of
Class B notes pro rata based on, in the case of each such tranche of Class B notes, the lesser of:
|
• |
third, for each month, if BAseries Available Funds are insufficient to pay the portion of the master trust II servicing fee allocable to the BAseries, then BAseries Available Principal Amounts (in an amount not to exceed the
sum of the investor percentage of collections of principal receivables allocated to the Class B notes and the Class C notes for each day during such month minus the aggregate amount of BAseries
Available Principal Amounts reallocated as described in the first and second clauses above) will be paid to the servicer in an amount equal to, and allocated to each such tranche of Class A notes pro
rata based on, in the case of each tranche of Class A notes, the lesser of:
|
• |
fourth, for each month, if BAseries Available Funds are insufficient to pay the portion of the master trust II servicing fee allocable to the BAseries, then BAseries Available Principal Amounts (in an amount not to exceed the
sum of the investor percentage of collections of principal receivables allocated to the Class B notes and the Class C notes for each day during such month minus the aggregate amount of BAseries
Available Principal Amounts reallocated as described in the first, second and third clauses above) will be paid to the servicer in an amount equal to, and allocated to each tranche of Class B notes pro
rata based on, in the case of each such tranche of Class B notes, the lesser of:
|
• |
fifth, to make the targeted deposits to the principal funding account as described below under “—Targeted Deposits of BAseries Available Principal Amounts to the Principal Funding Account;”
and
|
• |
sixth, to the issuing entity for reinvestment in the Investor Interest of Series 2001‑D.
|
• |
Principal Payment Date. For the month before any principal payment date of a tranche of notes, the deposit targeted for that tranche of notes for that month is equal to the nominal
liquidation amount of that tranche of notes as of the close of business on the last day of such month, determined after giving effect to any charge‑offs for uncovered Investor Default Amounts and any reallocations, payments or deposits
of BAseries Available Principal Amounts occurring on the following Transfer Date.
|
• |
Budgeted Deposits. For each month beginning with the twelfth month before the expected principal payment date of that tranche of notes, the deposit targeted to be made into the principal
funding subaccount for that tranche of notes will be one‑twelfth of the expected outstanding dollar principal amount of that tranche of notes as of its expected principal payment date.
|
• |
The issuing entity may postpone the date of the targeted deposits described in the previous sentence. If the issuing entity determines that fewer months than expected would be required to accumulate BAseries Available Principal
Amounts necessary to pay a tranche of notes on its expected principal payment date, using conservative historical information about payment rates of principal receivables under master trust II and after taking into account all of the
other expected payments of principal of master trust II investor certificates and notes to be made in the next twelve months, then the start of the targeted deposits may be postponed each month by one month, with proportionately larger
targeted deposits for each month of postponement. In order to comply with any obligation to fund the accumulation reserve subaccount described under “—Targeted Deposits to the Accumulation Reserve Account,”
the issuing entity will make this determination initially no later than the fifteenth month before the expected principal payment date of that tranche of notes and each month thereafter until the month before the expected principal
payment date of that tranche of notes.
|
• |
Prefunding of the Principal Funding Account for Senior Classes. If the issuing entity determines that any date on which principal is payable or to be deposited into a principal funding
subaccount for any tranche of Class C notes will occur at a time when the payment or deposit of all or part of that tranche of Class C notes would be prohibited because it would cause a deficiency in the remaining available
subordination for the Class A notes or Class B notes, the targeted deposit amount for the Class A notes and Class B notes will be an amount equal to the portion of the Adjusted Outstanding Dollar Principal Amount of the
|
Class A notes and Class B notes that would have to cease to be outstanding in order to permit the payment of or deposit for that tranche of Class C notes.
|
• |
If the issuing entity determines that any date on which principal is payable or to be deposited into a principal funding subaccount for any tranche of Class B notes will occur at a time when the payment or deposit of all or part of
that tranche of Class B notes would be prohibited because it would cause a deficiency in the remaining available subordination for the Class A notes, the targeted deposit amount for the Class A notes will be an amount equal to the
portion of the Adjusted Outstanding Dollar Principal Amount of the Class A notes that would have to cease to be outstanding in order to permit the payment of or deposit for that tranche of Class B notes.
|
• |
Prefunding of the principal funding subaccount for the senior tranches of the BAseries will continue until:
|
• |
Event of Default, Early Redemption Event or Other Optional or Mandatory Redemption. If any tranche of notes has been accelerated after the occurrence of an event of default during that month,
or an early redemption event or other optional or mandatory redemption has occurred relating to any tranche of notes, the deposit targeted for that tranche of notes for
|
that month and each following month will equal the nominal liquidation amount of that tranche of notes as of the close of business on the last day of the preceding month, determined after giving effect to reallocations, payments or
deposits occurring on the Transfer Date for that month.
|
• |
Amounts Owed to Derivative Counterparties. If a tranche of U.S. dollar notes or foreign currency notes that has a Performing or non‑Performing derivative agreement for principal that provides
for a payment to the applicable derivative counterparty, the deposit targeted for that tranche of notes on each Transfer Date for any payment to the derivative counterparty will be specified in the BAseries indenture supplement.
|
• |
BAseries Available Principal Amounts Equal Targeted Amounts. If BAseries Available Principal Amounts remaining after giving effect to clauses one through four under “—Application of BAseries Available Principal Amounts” are equal to the sum of the deposits targeted by each tranche of notes, then the applicable targeted amount will be deposited in the principal funding subaccount
established for each tranche.
|
• |
BAseries Available Principal Amounts Are Less Than Targeted Amounts. If BAseries Available Principal Amounts remaining after giving effect to clauses one through four under “—Application of BAseries
Available Principal Amounts” are less than the sum of the deposits targeted by each tranche of notes, then BAseries Available Principal Amounts will be deposited in the principal funding subaccounts for each tranche in the
following priority:
|
• |
Withdrawals for U.S. Dollar Notes. On each applicable interest payment date for each tranche of U.S. dollar notes, an amount equal to interest due on the applicable tranche of notes on the
applicable interest payment date (including any overdue interest payments and additional interest on overdue interest payments) will be withdrawn from that interest funding subaccount and paid to the applicable paying agent.
|
• |
Withdrawals for Foreign Currency Notes with a Non‑Performing Derivative Agreement. On each applicable interest payment date for a tranche of foreign currency notes that has a non‑Performing
derivative agreement for interest, the amount specified in the BAseries indenture supplement will be withdrawn from that interest funding subaccount and, if so specified in the applicable indenture supplement, converted to the
applicable foreign currency at the applicable spot exchange rate and remitted to the applicable paying agent.
|
• |
Withdrawals for Payments to Derivative Counterparties. On each date on which a payment is required under the applicable derivative agreement, for any tranche of notes that has a Performing or
non‑Performing derivative agreement for interest, an amount equal to the amount of the payment to be made under the applicable derivative agreement (including, if applicable, any overdue payment and any additional interest on overdue
payments) will be withdrawn from that interest funding subaccount and paid in accordance with the BAseries indenture supplement.
|
• |
Withdrawals for U.S. Dollar Notes with no Derivative Agreement for Principal. On each applicable principal payment date, for each tranche of U.S. dollar notes that has no derivative agreement
for principal, an amount equal to the principal due on the applicable tranche of notes on the applicable principal payment date will be withdrawn from the applicable principal funding subaccount and paid to the applicable paying agent.
|
• |
Withdrawals for U.S. Dollar or Foreign Currency Notes with a Performing Derivative Agreement for Principal. On each date on which a payment is required under the applicable derivative
agreement for any tranche of U.S. dollar or foreign currency notes that has a Performing derivative agreement for principal, an amount equal to the amount of the payment to be made under the applicable derivative agreement will be
withdrawn from the applicable principal funding subaccount and paid to the applicable derivative counterparty. The issuing entity will direct the applicable derivative counterparty to remit its payments under the applicable derivative
agreement to the applicable paying agent.
|
• |
Withdrawals for Foreign Currency Notes with a non‑Performing Derivative Agreement for Principal. On each principal payment date for a tranche of foreign currency notes that has a
non‑Performing derivative agreement for principal, an amount equal to the amount specified in the applicable indenture supplement will be withdrawn from that principal funding subaccount and, if so specified in the applicable indenture
supplement, converted to the applicable foreign currency at the prevailing spot exchange rate and paid to the applicable paying agent.
|
• |
Withdrawals for U.S. Dollar Notes with a non‑Performing Derivative Agreement for Principal. On each principal payment date for a tranche of U.S. dollar notes with a non‑Performing derivative
agreement for principal, the amount specified in the applicable indenture supplement will be withdrawn from the applicable principal funding subaccount and paid to the applicable paying agent.
|
• |
Withdrawals of Prefunded Amounts. If prefunding of the principal funding subaccounts for senior classes of notes is no longer necessary as a result of payment of senior notes or issuance of
additional subordinated notes, as described under “—Targeted Deposits of BAseries Available Principal Amounts to the Principal Funding Account—Prefunding of the Principal Funding Account for Senior
Classes,” the prefunded amounts will be withdrawn from the principal funding account and first, allocated among and deposited to the principal funding subaccounts of the Class A notes
up to the amount then targeted to be on deposit in such principal funding subaccount; second, allocated among and deposited to the principal funding subaccounts of the Class B notes up to the
amount then targeted to be on deposit in such principal funding subaccount; third, allocated among and deposited to the principal funding subaccount of the Class C notes up to the amount then
targeted to be on deposit in such principal funding subaccount; and fourth, any remaining amounts paid to master trust II to increase the Investor Interest of Series 2001‑D.
|
• |
Withdrawals on the Legal Maturity Date. On the legal maturity date of any tranche of notes, amounts on deposit in the principal funding subaccount of such tranche may be applied to pay
principal of that tranche or to make a payment under a derivative agreement with respect to principal of that tranche.
|
• |
Payments of Interest and Payments Relating to Derivative Agreements for Interest. If the amount on deposit in the interest funding subaccount for any tranche of Class C notes is insufficient
to pay in full the amounts for which withdrawals are required, the amount of the deficiency will be withdrawn from the applicable Class C reserve subaccount and deposited into the applicable interest funding subaccount.
|
• |
Payments of Principal and Payments Relating to Derivative Agreements for Principal. If, on and after the earliest to occur of (i) the date on which any tranche of Class C notes is accelerated
pursuant to the indenture following an event of default relating to such tranche, (ii) any date on or after the Transfer Date immediately preceding the expected principal payment date on which the amount on deposit in the principal
funding subaccount for any tranche of Class C notes plus the aggregate amount on deposit in the Class C reserve subaccount for such tranche of Class C notes equals or exceeds the outstanding
dollar
|
principal amount of such Class C notes and (iii) the legal maturity date for any tranche of Class C notes, the amount on deposit in the principal funding subaccount for any tranche of Class C notes is insufficient to pay in full
the amounts for which withdrawals are required, the amount of the deficiency will be withdrawn from the applicable Class C reserve subaccount and deposited into the applicable principal funding subaccount.
|
• |
Excess Amounts. If on any Transfer Date the aggregate amount on deposit in any Class C reserve subaccount is greater than the amount required to be on deposit in the applicable Class C
reserve subaccount and such Class C notes have not been accelerated, the excess will be withdrawn and first allocated among and deposited to the other Class C reserve subaccounts in a manner similar to that described in the second
paragraph of “—Targeted Deposits to the Accumulation Reserve Account” and then paid to the issuing entity. In addition, after payment in full of any tranche of Class C notes, any amount
remaining on deposit in the applicable Class C reserve subaccount will be applied in accordance with the preceding sentence.
|
• |
Interest. On or prior to each Transfer Date, the issuing entity will calculate for each tranche of notes the amount of any shortfall of net investment earnings for amounts on deposit in the
principal funding subaccount for that tranche (other than prefunded amounts) over the amount of interest that would have accrued on such deposit if that tranche had borne interest at the
|
applicable note interest rate (or other rate specified in the BAseries indenture supplement) for the prior month. If there is any such shortfall for that Transfer Date, or any unpaid shortfall from any earlier Transfer Date, the
issuing entity will withdraw the sum of those amounts from the accumulation reserve subaccount, to the extent available, for treatment as BAseries Available Funds for such month.
|
• |
Payment to Issuing Entity. Upon payment in full of any tranche of notes, any amount on deposit in the applicable accumulation reserve subaccount will be paid to the issuing entity.
|
• |
the date of the payment in full of the stated principal amount of and all accrued, past due and additional interest on that tranche of notes;
|
• |
the date on which the outstanding dollar principal amount of that tranche of notes is reduced to zero, and all accrued, past due or additional interest on that tranche of notes is paid in full;
|
• |
the legal maturity date of that tranche of notes, after giving effect to all deposits, allocations, reallocations, sales of credit card receivables and payments to be made on that date; or
|
• |
the date on which a sale of receivables has taken place for such tranche, as described in “—Sale of Credit Card Receivables.”
|
• |
the holders of 90% of the aggregate outstanding dollar principal amount of the accelerated tranche of notes consent;
|
• |
the net proceeds of such sale (plus amounts on deposit in the applicable subaccounts and payments to be received from any applicable derivative agreement) would be sufficient to pay all
amounts due on the accelerated tranche of notes; or
|
• |
if the indenture trustee determines that the funds to be allocated to the accelerated tranche of notes, including BAseries Available Funds and BAseries Available Principal Amounts allocable to the accelerated tranche of notes,
payments to be received from any applicable derivative agreement and amounts on deposit in the applicable subaccounts, may not be sufficient on an ongoing basis to make all payments on the accelerated tranche of notes as such payments
would have become due if such obligations had not been declared due and payable, and 66⅔% of the noteholders of the accelerated tranche of notes consent to the sale.
|
• |
to deliver to noteholders of record certain notices, reports and other documents received by the indenture trustee, as required under the indenture;
|
• |
to authenticate, deliver, cancel and otherwise administer the notes;
|
• |
to maintain custody of the collateral certificate pursuant to the terms of the indenture;
|
• |
to establish and maintain necessary issuing entity accounts and to maintain accurate records of activity in those accounts;
|
• |
to serve as the initial transfer agent, paying agent and registrar, and, if it resigns these duties, to appoint a successor transfer agent, paying agent and registrar;
|
• |
to invest funds in the issuing entity accounts at the direction of the issuing entity;
|
• |
to represent the noteholders in interactions with clearing agencies and other similar organizations;
|
• |
to distribute and transfer funds at the direction of the issuing entity, as applicable, in accordance with the terms of the indenture;
|
• |
to periodically report on and notify noteholders of certain matters relating to actions taken by the indenture trustee, property and funds that are possessed by the indenture trustee, and other similar matters; and
|
• |
to perform certain other administrative functions identified in the indenture.
|
• |
demand immediate payment by the issuing entity of all principal and accrued interest on the notes;
|
• |
enhance monitoring of the securitization;
|
• |
protect the interests of the noteholders in the collateral certificate or the receivables in a bankruptcy or insolvency proceeding;
|
• |
prepare and send timely notice to noteholders of the event of default;
|
• |
institute judicial proceedings for the collection of amounts due and unpaid;
|
• |
rescind and annul a declaration of acceleration of the notes by the noteholders following an event of default; and
|
• |
cause master trust II to sell credit card receivables (see “Sources of Funds to Pay the Notes—Sale of Credit Card Receivables”).
|
• |
claim any credit on or make any deduction from the principal and interest payable on the notes, other than amounts withheld in good faith from such payments under the Internal Revenue Code or other applicable tax law,
|
• |
voluntarily dissolve or liquidate, or
|
• |
permit (A) the validity or effectiveness of the indenture to be impaired, or permit the lien created by the indenture to be amended, hypothecated, subordinated, terminated or discharged, or permit any person to be released from any
covenants or obligations with respect to the notes under the indenture except as may be expressly permitted by the indenture, (B) any lien, charge, excise, claim, security interest, mortgage or other encumbrance (other than the lien
created by the indenture) to be created on or extend to or otherwise arise upon or burden the collateral securing the notes or proceeds thereof, or (C) the lien of the indenture not to constitute a valid first priority security interest
in the collateral securing the notes.
|
• |
the issuing entity defaults in the payment of interest on any series, class or tranche of notes when such interest becomes due and payable and such default continues for a period of 35 days following the date on which such interest
became due and payable, or
|
• |
the issuing entity defaults in the payment of the principal of any series, class or tranche of notes on its legal maturity date,
|
• |
for any tranche of notes, the occurrence of such note’s expected principal payment date;
|
• |
each of the Pay Out Events applicable to Series 2001‑D, as described under “Master Trust II—Pay Out Events”;
|
• |
the issuing entity becoming an “investment company” within the meaning of the Investment Company Act of 1940, as amended; and
|
• |
for any series, class or tranche of notes, any additional early redemption event determined in connection with the issuance of such series, class or tranche of notes, as applicable.
|
• |
for any tranche of notes, the issuing entity’s failure, for a period of 35 days, to pay interest on such notes when such interest becomes due and payable;
|
• |
for any tranche of notes, the issuing entity’s failure to pay the principal amount of such notes on the applicable legal maturity date;
|
• |
the issuing entity’s default in the performance, or breach, of any other of its covenants or warranties in the indenture, for a period of 60 days after either the indenture trustee or the holders of at least 25% of the aggregate
outstanding dollar principal amount of the outstanding notes of the affected series, class or tranche has provided written notice requiring remedy of such breach, and, as a result of such default, the interests of the related
noteholders are materially and adversely affected and continue to be materially and adversely affected during the 60‑day period;
|
• |
the occurrence of certain events of bankruptcy, insolvency, conservatorship or receivership of the issuing entity; and
|
• |
for any series, class or tranche of notes, any additional events of default determined in connection with the issuance of such series, class or tranche of notes, as applicable.
|
• |
the noteholders of 90% of the aggregate outstanding dollar principal amount of the accelerated series, class or tranche of notes consent; or
|
• |
the net proceeds of such sale (plus amounts on deposit in the applicable subaccounts and payments to be received from any applicable derivative agreement) would be sufficient to pay all outstanding amounts due on the accelerated
series, class or tranche of notes; or
|
• |
if the indenture trustee determines that the funds to be allocated to the accelerated series, class or tranche of notes may not be sufficient on an ongoing basis to make all payments on such notes as such payments would have become
due if such obligations had not been declared due and payable, and the holders of not less than 66⅔% of the aggregate outstanding dollar principal amount of notes of the accelerated series,
class or tranche, as applicable, consent to the sale.
|
• |
first, to pay all compensation owed to the indenture trustee for services rendered in connection with the indenture, reimbursements to the indenture trustee for all reasonable expenses, disbursements and advances incurred or
made in accordance with the indenture, or indemnification of the indenture trustee for any and all losses, liabilities or expenses incurred without negligence or bad faith on its part, arising out of or in connection with its
administration of the issuing entity;
|
• |
second, to pay the amounts of interest and principal then due and unpaid on the notes of that series, class or tranche; and
|
• |
third, any remaining amounts will be paid to the issuing entity.
|
• |
The issuing entity will continue to hold the collateral certificate, and distributions on the collateral certificate will continue to be applied in accordance with the distribution provisions of the indenture and the indenture
supplement.
|
• |
Principal will be paid on the accelerated series, class or tranche of notes to the extent funds are received from master trust II and available to the accelerated series, class or tranche after giving effect to all allocations and
reallocations and payment is permitted by the subordination provisions of the senior notes of the same series.
|
• |
If the accelerated notes are a subordinated tranche of notes of a multiple tranche series, and the subordination provisions prevent the payment of the accelerated subordinated tranche, prefunding of the senior classes of that series
will begin, as provided in the applicable indenture supplement. Thereafter, payment will be made to the extent provided in the applicable indenture supplement.
|
• |
On the legal maturity date of the accelerated notes, if the notes have not been paid in full, the indenture trustee will direct master trust II to sell credit card receivables as provided in the applicable indenture supplement.
|
• |
evidence the succession of another entity to the issuing entity, and the assumption by such successor of the covenants of the issuing entity in the indenture and the notes;
|
• |
add to the covenants of the issuing entity, or have the issuing entity surrender any of its rights or powers under the indenture, for the benefit of the noteholders of any or all series, classes or tranches;
|
• |
cure any ambiguity, correct or supplement any provision in the indenture which may be inconsistent with any other provision in the indenture, or make any other provisions for matters or questions arising under the indenture;
|
• |
add to the indenture certain provisions expressly permitted by the Trust Indenture Act of 1939, as amended;
|
• |
establish any form of note, or to add to the rights of the holders of the notes of any series, class or tranche;
|
• |
provide for the acceptance of a successor indenture trustee under the indenture for one or more series, classes or tranches of notes and add to or change any of the provisions of the indenture as will be necessary to provide for or
facilitate the administration of the trusts under the indenture by more than one indenture trustee;
|
• |
add any additional early redemption events or events of default relating to the notes of any or all series, classes or tranches;
|
• |
provide for the consolidation of master trust II and the issuing entity or the transfer of assets in master trust II to the issuing entity after the termination of all series of master trust II investor certificates (other than
Series 2001‑D);
|
• |
if one or more transferors are added to, or replaced under, the master trust II agreement, or one or more beneficiaries are added to, or replaced under, the trust agreement, make any necessary changes to the indenture or any other
related document;
|
• |
provide for the addition of collateral securing the notes and the issuance of notes backed by any such additional collateral;
|
• |
provide for additional or alternative credit enhancement for any tranche of notes; or
|
• |
qualify for sale treatment under generally accepted accounting principles.
|
• |
a change in any date scheduled for the payment of interest on any note, or the expected principal payment date or legal maturity date of any note;
|
• |
a reduction of the stated principal amount of, or interest rate on, any note, or a change in the method of computing the outstanding dollar principal amount, the Adjusted Outstanding Dollar Principal Amount, or the nominal
liquidation amount in a manner that is adverse to any noteholder;
|
• |
an impairment of the right to institute suit for the enforcement of any payment on any note;
|
• |
a reduction of the percentage in outstanding dollar principal amount of the notes of any outstanding series, class or tranche, the consent of whose holders is required for modification or amendment of any indenture supplement or for
waiver of compliance with provisions of the indenture or for waiver of defaults and their consequences provided for in the indenture;
|
• |
a modification of any of the provisions governing the amendment of the indenture, any indenture supplement or the issuing entity’s agreements not to claim rights under any law which would affect the covenants or the performance of
the indenture or any indenture supplement, except to increase any percentage of noteholders required to consent to any such amendment or to provide that certain other provisions of the indenture cannot be modified or waived without the
consent of the holder of each outstanding note affected by such modification;
|
• |
permission being given to create any lien or other encumbrance on the collateral securing any notes ranking senior to the lien of the indenture;
|
• |
a change in the city or political subdivision so designated for any series, class or tranche of notes where any principal of, or interest on, any note is payable;
|
• |
a change in the method of computing the amount of principal of, or interest on, any note on any date; or
|
• |
any other amendment other than those explicitly permitted by the indenture without the consent of noteholders.
|
• |
for federal income tax purposes (1) the amendment will not adversely affect the tax characterization as debt of any outstanding series or class of investor certificates issued by master trust II that were characterized as debt at the
time of their issuance, (2) the amendment will not cause or constitute an event in which gain or loss would be recognized by any holder of investor certificates issued by master trust II, and (3) following the amendment, master trust II
will not be an association, or publicly traded partnership, taxable as a corporation; and
|
• |
for federal income tax purposes (1) the amendment will not adversely affect the tax characterization as debt of any outstanding series, class or tranche of notes that were characterized as debt at the time of their issuance, (2)
following the amendment, the issuing entity will not be treated as an association, or publicly traded partnership, taxable as a corporation, and (3) the amendment will not cause or constitute an event in which gain or loss would be
recognized by any holder of any such note.
|
• |
its eligibility and qualifications to continue as trustee under the indenture,
|
• |
any amounts advanced by it under the indenture,
|
• |
the amount, interest rate and maturity date or indebtedness owing by the issuing entity to it in the indenture trustee’s individual capacity,
|
• |
the property and funds physically held by it as indenture trustee,
|
• |
any release or release and substitution of collateral subject to the lien of the indenture that has not previously been reported, and
|
• |
any action taken by it that materially affects the notes and that has not previously been reported.
|
• |
the amount of the current monthly distribution which constitutes Available Funds;
|
• |
the amount of the current monthly distribution which constitutes principal collections;
|
• |
the aggregate amount of principal collections processed during the related monthly period and allocated to Series 2001‑D;
|
• |
the aggregate amount of collections of finance charge receivables processed during the related monthly period and allocated to Series 2001‑D;
|
• |
the aggregate amount of principal receivables in master trust II as of the end of the day on the last day of the related monthly period;
|
• |
the amount of principal receivables in master trust II represented by the Investor Interest of Series 2001‑D as of the end of the day on the last day of the related monthly period;
|
• |
the floating allocation investor interest (as defined in the master trust II agreement) as of the end of the day on the last day of the related monthly period;
|
• |
the principal allocation investor interest (as defined in the master trust II agreement) as of the end of the day on the last day of the related monthly period;
|
• |
the floating investor percentage for Series 2001‑D for the related monthly period;
|
• |
the principal investor percentage for Series 2001‑D for the related monthly period;
|
• |
the aggregate amount of shared principal collections applied as available investor principal collections;
|
• |
the aggregate amount of outstanding balances in the accounts consisting of the Master Trust II Portfolio which were delinquent as of the end of the day on the last day of the related monthly period;
|
• |
the Aggregate Class D Investor Default Amount and the Aggregate Investor Default Amount for the related monthly period;
|
• |
the amount of the Investor Servicing Fee payable by master trust II to the servicer for the related monthly period;
|
• |
the amount of the Net Servicing Fee payable by master trust II to the servicer for the related monthly period;
|
• |
the amount of the servicer interchange payable by master trust II to the servicer for the related monthly period;
|
• |
any material breaches of pool asset representations and warranties or transaction covenants, if applicable;
|
• |
any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments during the distribution period or that have cumulatively become material over time, if applicable; and
|
• |
any material changes in the solicitation, credit granting, underwriting, origination, acquisition or pool selection criteria or procedures, as applicable, to acquire new pool assets, if applicable.
|
• |
targeted deposits to interest funding subaccounts;
|
• |
interest to be paid on the corresponding Distribution Date;
|
• |
targeted deposits to Class C reserve subaccounts, if any;
|
• |
withdrawals to be made from Class C reserve subaccounts, if any;
|
• |
targeted deposits to principal funding subaccounts;
|
• |
principal to be paid on the Distribution Date, if any;
|
• |
stated principal amount, outstanding dollar principal amount and nominal liquidation amount for the related monthly period;
|
• |
Class A Usage of Class B Required Subordinated Amount and Class A Usage of Class C Required Subordinated Amount;
|
• |
Class B Usage of Class C Required Subordinated Amount;
|
• |
the nominal liquidation amount for each tranche of BAseries notes outstanding;
|
• |
Excess Available Funds and three‑month average Excess Available Funds;
|
• |
the occurrence of any early redemption events;
|
• |
payments to enhancement providers, if any; and
|
• |
any new issuances of BAseries notes as applicable.
|
• |
filed appropriate UCC financing statements to evidence the sale to Funding and to perfect Funding’s right, title and interest in those receivables; and
|
• |
indicated in its computer files that the receivables have been sold to Funding.
|
• |
BANA (and, prior to the BACCS Removal Date, BACCS) sold all of its right, title and interest in the receivables existing in the initial accounts at the close of business on the initial cut‑off date and receivables arising thereafter
in those accounts, in each case including all interchange, insurance proceeds and recoveries allocable to such receivables, all monies due or to become due, all amounts received or receivable, all collections and all proceeds, each as
it relates to such receivables; and
|
• |
BANA will sell all of its right, title and interest in the receivables existing in the additional accounts at the close of business on the date of designation for inclusion in master trust II and receivables arising thereafter in
those accounts, in each case including all interchange, insurance proceeds and recoveries, all monies due or to become due, all amounts received or receivable, all collections and all proceeds, each as it relates to such receivables.
|
• |
it is validly existing in good standing under the applicable laws of the applicable jurisdiction and has full power and authority to own its properties and conduct its business;
|
• |
the execution and delivery of the receivables purchase agreement and the performance of the transactions contemplated by that document will not conflict with or result in any breach of any of the terms of any material agreement to
which BANA is a party or by which its properties are bound and will not conflict with or violate any requirements of law applicable to BANA; and
|
• |
all governmental authorizations, consents, orders, approvals, registrations or declarations required to be obtained by BANA in connection with the execution and delivery of, and the performance of the receivables purchase agreement
have been obtained.
|
• |
as of July 8, 2015 with respect to the initial accounts, and as of the date of designation for sale to Funding with respect to additional accounts, the list of accounts identifies all accounts the receivables of which are to be sold
by BANA to Funding;
|
• |
each receivable conveyed to Funding has been conveyed free and clear of any lien or encumbrance, other than liens for municipal and other local taxes;
|
• |
all government authorizations, consents, orders, approvals, registrations or declarations required in connection with BANA’s sale of receivables to Funding have been duly obtained, effected or given and are in full force and effect;
|
• |
on the date of designation for inclusion in master trust II, each account is an Eligible Account;
|
• |
as of July 8, 2015, each receivable then existing in an initial account is an Eligible Receivable and, on the applicable additional cut‑off date, each receivable then existing in the related additional account is an Eligible
Receivable; and
|
• |
as of the date of the creation of any new receivable sold to Funding by BANA, such receivable is an Eligible Receivable.
|
• |
acquiring and holding master trust II assets;
|
• |
issuing series of certificates and other interests in master trust II;
|
• |
receiving collections and making payments on Series 2001‑D, other series of investor certificates, and other interests in master trust II; and
|
• |
engaging in related activities (including, for any series, obtaining any enhancement and entering into an enhancement agreement relating thereto).
|
• |
to deliver to certificateholders of record certain notices, reports and other documents received by the master trust II trustee, as required under the master trust II agreement;
|
• |
to authenticate, deliver, cancel and otherwise administer the investor certificates;
|
• |
to remove and reassign ineligible receivables and accounts from master trust II;
|
• |
to establish and maintain necessary master trust II accounts and to maintain accurate records of activity in those accounts;
|
• |
to serve as the initial transfer agent, paying agent and registrar, and, if it resigns these duties, to appoint a successor transfer agent, paying agent and registrar;
|
• |
to invest funds in the master trust II accounts at the direction of the servicer;
|
• |
to represent the certificateholders in interactions with clearing agencies and other similar organizations;
|
• |
to distribute and transfer funds at the direction of the servicer, as applicable, in accordance with the terms of the master trust II agreement;
|
• |
to file with the appropriate party all documents necessary to protect the rights and interests of the certificateholders;
|
• |
to enforce the rights of the certificateholders against the servicer, if necessary;
|
• |
to notify the certificateholders and other parties, to sell the receivables, and to allocate the proceeds of such sale, in the event of the termination of master trust II;
|
• |
to cause a sale of receivables on the legal maturity date of any accelerated tranche of notes; and
|
• |
to perform certain other administrative functions identified in the master trust II agreement.
|
• |
Funding delivers to the master trust II trustee a certificate of an authorized officer to the effect that, in the reasonable belief of Funding, the designation of the discount percentage will not cause a Pay Out Event to occur or
cause an event which with notice or the lapse of time or both would constitute a Pay Out Event; and
|
• |
written confirmation that the designation of the discount percentage will not result in the reduction or withdrawal by any rating agency of its rating of any outstanding series of investor certificates.
|
• |
Funding shall give the master trust II trustee, each rating agency and the servicer written notice that such additional accounts will be included, which notice shall specify the approximate aggregate amount of the receivables or
interests therein to be transferred;
|
• |
Funding shall have delivered to the master trust II trustee a written assignment (including an acceptance by the master trust II trustee on behalf of master trust II for the benefit of the certificateholders) as provided in the
assignment agreement relating to such additional accounts, and Funding shall have delivered to the master trust II trustee a computer file or microfiche list, dated as of the Addition Date, containing a true and complete list of such
additional accounts transferred to master trust II;
|
• |
Funding shall represent and warrant that:
|
• |
Funding shall deliver certain opinions of counsel with respect to the transfer of the receivables in the additional credit card accounts to master trust II; and
|
• |
where the additional credit card accounts are greater than the Maximum Addition Amount for the related three‑month period, each rating agency then rating any series of certificates outstanding under master trust II shall have
previously consented to the addition of such additional credit card accounts.
|
• |
for any three consecutive months be equal to the product of (i) 15% and (ii) the number of accounts designated to master trust II as of the first day of the calendar year during which such months commence; or
|
• |
for any twelve‑month period be equal to the product of (i) 20% and (ii) the number of accounts designated to master trust II as of the first day of such twelve‑month period.
|
• |
the removal of any receivables of any removed accounts shall not, in the reasonable belief of Funding, cause a Pay Out Event to occur;
|
• |
Funding shall have delivered to the master trust II trustee for execution a written assignment and an updated account list, dated as of the Removal Date, containing a true and complete list of all removed accounts identified by
account number and the aggregate amount of the receivables in such removed accounts;
|
• |
Funding shall represent and warrant that it has not used any selection procedures believed by Funding to be materially adverse to the interests of the holders of any series of certificates outstanding under master trust II in
selecting the related removed accounts;
|
• |
each rating agency then rating each series of investor certificates outstanding under master trust II shall have received notice of such proposed removal of accounts and Funding shall have received notice from each such rating agency
that such proposed removal will not result in a downgrade or withdrawal of its then‑current rating for any such series;
|
• |
the Transferor Interest as a percentage of the aggregate amount of principal receivables of the accounts then existing in master trust II less the aggregate amount of principal receivables of the removed accounts shall not be less
than the Minimum Transferor Interest on the date of such removal;
|
• |
the aggregate amount of principal receivables of the accounts then existing in master trust II less the aggregate amount of principal receivables of the removed accounts shall not be less than the Minimum Aggregate Principal
Receivables;
|
• |
the principal receivables of the removed accounts shall not equal or exceed 5% of the aggregate amount of the principal receivables in master trust II at such time; except, that if any series of master trust II investor certificates
or tranche of notes has been paid in full, the principal receivables in such removed accounts may not equal or exceed the sum of:
|
• |
Funding shall have delivered to the master trust II trustee an officer’s certificate confirming the items set forth above.
|
Account Removals Since 2016
|
Removal Date
|
Number of Accounts
Removed
|
Principal Receivables
|
Finance Charge
Receivables
|
|||
January 29, 2016
|
785,892
|
$1,937,553,798.25
|
$67,445,088.57
|
|||
March 30, 2016
|
1,237,779
|
$2,959,605,190.12
|
$101,301,357.97
|
|||
January 27, 2021
|
404,762
|
$968,444,320.27
|
$31,424,599.49
|
|||
February 16, 2021
|
382,787
|
$904,272,851.84
|
$28,082,509.25
|
|||
March 26, 2021
|
358,420
|
$834,142,110.58
|
$25,475,283.85
|
|||
April 20, 2021
|
341,757
|
$794,020,662.47
|
$22,548,573.71
|
|||
May 27, 2021
|
319,818
|
$749,995,177.70
|
$22,210,409.08
|
|||
June 23, 2021
|
307,641
|
$718,166,148.47
|
$20,326,265.86
|
|||
January 12, 2022
|
9,269
|
$12,775,955.93
|
$281,352.48
|
|||
April 13, 2022
|
177,116
|
$243,862,406.63
|
$5,597,283.82
|
• |
(i) the servicer provides to the master trust II trustee and Funding a letter of credit covering collection risk of the servicer acceptable to the specified rating agency, and
|
• |
(ii) Funding shall not have received a notice from such rating agency that such letter of credit would result in the lowering of such rating agency’s then‑existing rating of any series of certificates previously issued by master
trust II and then‑outstanding; or
|
• |
the servicer has and maintains a certificate of deposit or short‑term deposit rating of P‑1 by Moody’s, of A‑1 by Standard & Poor’s, and of F1 by Fitch.
|
• |
the servicer will only be required to deposit collections from the master trust II collection account into the finance charge account, the principal account or any series account established by a related series supplement 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 certificateholders; and
|
• |
if at any time prior to such Distribution Date the amount of collections deposited in the master trust II collection account exceeds the amount required to be deposited pursuant to this section, the servicer, subject to certain
limitations, will be permitted to withdraw the excess from the master trust II collection account.
|
(a) |
failure on the part of Funding (i) to make any payment or deposit on the date required under the master trust II agreement or the Series 2001‑D supplement (or within the applicable grace period which shall not exceed 5 days) or (ii)
to observe or perform in any material respect any other covenants or agreements of Funding set forth in the master trust II agreement or the Series 2001‑D supplement, which failure has a material adverse effect on the certificateholders
(determined without reference to whether any funds are available under the Class D certificate) and which continues unremedied for a period of 60 days after written notice of such failure, requiring the same to be remedied, and
continues to materially and adversely affect the interests of the certificateholders (determined without reference to whether any funds are available under the Class D certificate) for such period;
|
(b) |
any representation or warranty made by Funding in the master trust II agreement or the Series 2001‑D supplement, or any information required to be given by Funding to the master trust II trustee to identify the credit card accounts,
proves to have been incorrect in any material respect when made or delivered and which continues to be incorrect in any material respect for a period of 60 days after written notice of such failure, requiring the same to be remedied,
and as a result of which the interests of the certificateholders (determined without reference to whether any funds are available under the Class D certificate) are materially and adversely affected and continue to be materially and
adversely affected for such period, except that a Pay Out Event described in this clause (b) will not occur if Funding has accepted reassignment of the related receivable or all
|
such receivables, if applicable, during such period in accordance with the provisions of the master trust II agreement;
|
(c) |
(i) Funding becomes unable for any reason to transfer receivables to master trust II in accordance with the master trust II agreement or (ii) BANA becomes unable for any reason to transfer receivables to Funding in accordance with
the provisions of the receivables purchase agreement between BANA and Funding;
|
(d) |
any Servicer Default occurs which would have a material adverse effect on the certificateholders;
|
(e) |
certain events of insolvency, conservatorship, receivership or bankruptcy relating to Funding or BANA;
|
(f) |
Funding fails to convey receivables arising under additional credit card accounts to master trust II when required by the master trust II agreement; or
|
(g) |
master trust II becomes an “investment company” within the meaning of the Investment Company Act of 1940, as amended.
|
• |
the Class D Investor Interest (after giving effect to any Class D Investor Charge‑Offs on such Transfer Date); and
|
• |
the sum of the following calculation for each day in the preceding month: for any day, the product of (i) the aggregate amount of collections of principal receivables on such day times
(ii) the percentage equivalent (which percentage shall never exceed 100%) of a fraction, the numerator of which is the Class D Investor Interest as of such day and the denominator of which is equal to the Investor Interest of Series
2001‑D as of such day.
|
• |
its initial principal amount (or method for calculating such amount) which amount may not be greater than the current principal amount of the Transferor Interest;
|
• |
its certificate rate (or method of calculating such rate); and
|
• |
the provider of any credit enhancement.
|
• |
a series supplement specifying the principal terms of such series;
|
• |
an opinion of counsel to the effect that, unless otherwise stated in the related series supplement, the certificates of such series will be characterized as indebtedness for federal income tax purposes;
|
• |
a master trust II tax opinion;
|
• |
if required by the related series supplement, the form of credit enhancement;
|
• |
if credit enhancement is required by the series supplement, an appropriate credit enhancement agreement executed by Funding and the credit enhancer;
|
• |
written confirmation from each rating agency that the new issuance will not result in such rating agency’s reducing or withdrawing its rating on any then outstanding series rated by it; and
|
• |
an officer’s certificate of Funding to the effect that after giving effect to the new issuance Funding would not be required to add additional accounts pursuant to the master trust II agreement and the Transferor Interest would
be at least equal to the Minimum Transferor Interest.
|
• |
as of the issuance date, Funding is duly incorporated and in good standing and that it has the authority to consummate the transactions contemplated by the master trust II agreement; and
|
• |
as of the date of the designation of the related accounts to master trust II, each account is an Eligible Account.
|
• |
any of these representations and warranties proves to have been incorrect in any material respect when made by either FIA with respect to receivables transferred to master trust II prior to the Substitution Date or by Funding,
and continues to be incorrect for 60 days after notice to Funding by the master trust II trustee or to the transferor and the master trust II trustee by the certificateholders holding not less than 50% of the Investor Interest of
any series; and
|
• |
as a result the interests of the certificateholders are materially and adversely affected, and continue to be materially and adversely affected during such period;
|
• |
as of the date of designation of the related account to the Master Trust II Portfolio, each of the receivables then existing in such account is an Eligible Receivable; and
|
• |
as of the date of designation of the related account to the Master Trust II Portfolio, each receivable then existing in such account was transferred to master trust II free and clear of any lien (except for certain tax,
governmental or other nonconsensual liens).
|
• |
the receivables purchase agreement and the master trust II agreement each constitutes a legal, valid and binding obligation of Funding; and
|
• |
the transfer of receivables by it to master trust II under the master trust II agreement will constitute either:
|
• |
the Investor Interest for each series outstanding under master trust II on the last day of the month preceding the Distribution Date on which the reassignment is scheduled to be made; minus
|
• |
the amount, if any, previously allocated for payment of principal to such certificateholders (or other interest holders) on such Distribution Date; plus
|
• |
an amount equal to all accrued and unpaid interest less the amount, if any, previously allocated for payment of such interest on such Distribution Date.
|
• |
the master trust II trustee or the transferor for liabilities imposed by reason of fraud, negligence, or willful misconduct by the master trust II trustee or the transferor in the performance of its duties under the master trust
II agreement;
|
• |
master trust II, the certificateholders or the certificate owners for liabilities arising from actions taken by the master trust II trustee at the request of certificateholders;
|
• |
master trust II, the certificateholders or the certificate owners for any losses, claims, damages or liabilities incurred by any of them in their capacities as investors, including without limitation, losses incurred as a result
of defaulted receivables or receivables which are written off as uncollectible; or
|
• |
the transferor, master trust II, the certificateholders or the certificate owners for any liabilities, costs or expenses of the transferor, master trust II, the certificateholders or the certificate owners arising under any tax
law, including without limitation, any federal, state, local or foreign income or franchise tax or any other tax imposed on or measured by income (or any interest or penalties with respect thereto or arising from a failure to comply
therewith) required to be paid by the transferor, master trust II, the certificateholders or the certificate owners in connection with the master trust II agreement to any taxing authority.
|
• |
the master trust II trustee receives written notification from each rating agency that such transfer will not result in a lowering or withdrawal of its then‑existing rating of the certificates of each outstanding series rated by
it; and
|
• |
the master trust II trustee receives a written opinion of counsel confirming that such transfer would not adversely affect the treatment of the certificates of each outstanding series issued by master trust II as debt for federal
income tax purposes.
|
• |
a report regarding its assessment of compliance during the preceding fiscal year with all applicable servicing criteria set forth in relevant SEC regulations with respect to asset‑backed securities transactions taken as a whole
involving the servicer that are backed by the same types of assets as those backing the notes;
|
• |
with respect to each assessment report described immediately above, a report by a registered public accounting firm that attests to, and reports on, the assessment made by the asserting party, as set forth in relevant SEC
regulations; and
|
• |
a servicer compliance certificate, signed by an authorized officer of the servicer, to the effect that:
|
• |
(i) a review of the servicer’s activities during the reporting period and of its performance under the master trust II agreement has been made under such officer’s supervision; and
|
• |
(ii) to the best of such officer’s knowledge, based on such review, the servicer has fulfilled all of its obligations under the master trust II agreement in all material respects throughout the reporting period or, if there has
been a failure to fulfill any
|
such obligation in any material respect, specifying each such failure known to such officer and the nature and status thereof.
|
• |
the transferor delivers an opinion of counsel acceptable to the master trust II trustee to the effect that such amendment will not adversely affect in any material respect the interest of such certificateholders;
|
• |
such amendment will not result in a withdrawal or reduction of the rating of any outstanding series under master trust II; and
|
• |
such amendment will not cause a significant change in the permitted activities of master trust II, as set forth in the master trust II agreement.
|
• |
the transferor delivers to the master trust II trustee a certificate of an authorized officer to the effect that, in the reasonable belief of the transferor, such amendment will not as of the date
|
of such amendment adversely affect in any material respect the interest of such certificateholders; and
|
• |
such amendment will not result in a withdrawal or reduction of the rating of any outstanding series under master trust II.
|
• |
reduce in any manner the amount of, or delay the timing of, distributions required to be made on the related series or any other series;
|
• |
change the definition of or the manner of calculating the interest of any certificateholder of such series or any certificateholder of any other series issued by master trust II; or
|
• |
reduce the aforesaid percentage of interests the holders of which are required to consent to any such amendment,
|
• |
each noteholder will be deemed to be an investor certificateholder;
|
• |
each noteholder will be deemed to be the holder of an aggregate unpaid principal amount of the collateral certificate equal to the Adjusted Outstanding Dollar Principal Amount of such noteholder’s notes;
|
• |
each series of notes under the indenture will be deemed to be a separate series of master trust II certificates and the holder of a note of such series will be deemed to be the holder of an aggregate unpaid principal amount of
such series of master trust II certificates equal to the Adjusted Outstanding Dollar Principal Amount of such noteholder’s notes of such series;
|
• |
each tranche of notes under the indenture will be deemed to be a separate class of master trust II certificates and the holder of a note of such tranche will be deemed to be the holder of an aggregate unpaid principal amount of
such class of master trust II certificates equal to the Adjusted Outstanding Dollar Principal Amount of such noteholder’s notes of such tranche; and
|
• |
any notes owned by the issuing entity, the transferor, the servicer, any other holder of the Transferor Interest or any affiliate thereof will be deemed not to be outstanding, except that, in determining whether the master trust
II trustee shall be protected in relying upon any such consent or direction, only notes which the master trust II trustee knows to be so owned shall be so disregarded. Notes so owned that have been pledged in good faith will not be
disregarded or deemed not to be outstanding if the pledgee establishes to the master trust II trustee’s satisfaction that the pledgee is not the issuing entity, the transferor, the servicer, any other holder of the Transferor
Interest or any affiliate thereof.
|
• |
a requirement to file a certification by the chief executive officer (CEO) of the depositor at the time of each such takedown concerning the disclosure contained in the related prospectus and the structure of the securitization;
and
|
• |
a requirement that the underlying transaction agreements relating to each such takedown include certain provisions that are intended to help investors enforce repurchase obligations contained in those agreements, as follows:
|
o |
a provision requiring the appointment of an asset representations reviewer to review certain receivables comprising the Master Trust II Portfolio for compliance with representations and warranties about those receivables once a
specified level of delinquencies and specified investor action has occurred;
|
o |
a provision requiring specified dispute resolution procedures to address a repurchase request that remains unresolved more than 180 days after the request was made pursuant to the terms of the underlying transaction agreements;
and
|
o |
a provision to provide for the reporting of requests by investors in the certificates and notes to communicate with other investors in the certificates and notes in connection with the exercise of their rights under the terms of
those securities.
|
• |
first, the average for any three consecutive calendar months of the delinquency rates for receivables in the Master Trust II Portfolio that are 60 or more days delinquent, measured as of
the end of the related monthly periods, equals or exceeds the delinquency trigger rate, as that rate may be reviewed and adjusted from time to time as described under “—Delinquency Trigger”
below (and subject to the additional requirements and conditions described under “—Delinquency Trigger” below); and
|
• |
second, if that delinquency trigger has occurred, then the asset representations reviewer is directed by vote of the certificateholders to perform a review, as follows (and subject to the
additional requirements and conditions described under “—Voting Trigger” below):
|
o |
within 90 days following the date on which the issuing entity reports in its distribution report on Form 10‑D that the delinquency trigger has occurred, certificateholders holding at least 5% of the aggregate unpaid principal
amount of investor certificates outstanding under master trust II submit a written petition to Funding and the master trust II trustee directing that a vote be taken on whether to initiate a review; and
|
o |
if the requisite percentage of certificateholders direct within the prescribed 90‑day petition period that a vote be taken, then the master trust II trustee will be required to conduct a solicitation of votes in accordance with
the voting procedures described below and, in a vote in which an asset review quorum participates, certificateholders holding more than 50% of the aggregate unpaid principal amount of investor certificates casting a vote must direct
that a review be undertaken.
|
(i) |
the filing of a registration statement with the SEC relating to any notes or investor certificates to be offered and sold from time to time by the transferor, on behalf of the issuing entity or master trust II; and
|
(ii) |
a change in law or regulation (including any new or revised interpretation of an existing law or regulation) that, in the transferor’s judgment, could reasonably be expected to have a material effect on the delinquency rate for
cardholder payments on the credit card
|
accounts comprising the Master Trust II Portfolio or the manner by which delinquencies are defined or determined;
|
• |
a petition will be considered completed only (i) if the petition does not result in a vote, (ii) if a vote occurs, such vote does not result in a review, or (iii) if a review occurs, at such time as a summary of the asset
representations reviewer’s final report setting out the findings of its review is included in the issuing entity’s distribution report on Form 10‑D, as described under “—Asset Review” below;
|
• |
a vote will be considered completed only (i) if the vote does not result in a review or (ii) if a review occurs, at such time as a summary of the asset representations reviewer’s final report setting out the findings of its
review is included in the issuing entity’s distribution report on Form 10‑D, as described under “—Asset Review” below; and
|
• |
a review will be considered completed only at such time as a summary of the asset representations reviewer’s final report setting out the findings of its review is included in the issuing entity’s distribution report on Form
10‑D, as described under “—Asset Review” below.
|
• |
Any mediation or arbitration will be held in Wilmington, Delaware;
|
• |
Notwithstanding this dispute resolution provision, the parties will have the right to seek provisional or ancillary relief from a competent court of law, including a temporary
|
restraining order, preliminary injunction or attachment order, provided such relief would otherwise be available by law; and
|
• |
The details and/or existence of any unfulfilled repurchase request, any informal meetings, mediations or arbitration proceedings, including all offers, promises, conduct and statements, whether oral or written, made in the course
of the parties’ attempt to informally resolve an unfulfilled repurchase request, and any discovery taken in connection with any arbitration, will be confidential, privileged and inadmissible for any purpose, including impeachment,
in any mediation, arbitration or litigation, or other proceeding; provided, however, that any discovery taken in any arbitration will be admissible
in that particular arbitration. Such information will be kept strictly confidential and will not be disclosed or discussed with any third party (excluding a party’s attorneys, experts, accountants and other agents and
representatives, as reasonably required in connection with the related resolution procedure), except as otherwise required by law, regulatory requirement or court order. If any party to a resolution procedure receives a subpoena or
other request for information from a third party (other than a governmental regulatory body) for such confidential information, the recipient will promptly notify the other party to the resolution procedure and will provide the
other party with the opportunity to object to the production of its confidential information.
|
• |
a plan or arrangement which provides deferred compensation or certain health or other welfare benefits to employees;
|
• |
an employee benefit plan that is tax‑qualified under the Internal Revenue Code and is intended to provide retirement income to, or results in a deferral of income of, employees—such as a pension, profit‑sharing, Section 401(k) or
Keogh plan;
|
• |
a collective investment fund or other entity if (a) the fund or entity has one or more benefit plan investors and (b) certain “look‑through” rules apply and treat the assets of the fund or entity as constituting plan assets of
the benefit plan investor; and
|
• |
an individual retirement account.
|
• |
is involved in the investment decision for the benefit plan to invest in the notes or
|
• |
is otherwise a party in interest to the benefit plan.
|
• |
PTCE 96‑23, available to certain “in‑house asset managers”;
|
• |
PTCE 95‑60, available to insurance company general accounts;
|
• |
PTCE 91‑38, available to bank collective investment funds;
|
• |
PTCE 90‑1, available to insurance company pooled separate accounts; and
|
• |
PTCE 84‑14, available to investments made by “qualified professional asset managers.”
|
• |
a benefit plan acquires the notes, and
|
• |
under the “look‑through” rules of 29 C.F.R. Section 2510.3-101, as modified by Section 3(42) of ERISA (collectively referred to herein as the “plan asset regulation”), assets of the issuing entity are treated as assets of the
benefit plan.
|
• |
is treated as indebtedness under applicable local law, and
|
• |
has no “substantial equity features.”
|
Underwriters
|
Principal Amount
|
|||
BofA Securities, Inc.
|
$
|
1,046,875,000
|
||
Academy Securities, Inc.
|
$
|
40,625,000
|
||
Mischler Financial Group, Inc.
|
$
|
40,625,000
|
||
MUFG Securities Americas Inc.
|
$
|
40,625,000
|
||
RBC Capital Markets, LLC
|
$
|
40,625,000
|
||
SMBC Nikko Securities America, Inc.
|
$
|
40,625,000
|
||
Total
|
$
|
1,250,000,000
|
• |
it has complied and will comply with all applicable provisions of the FSMA with respect to anything done by it in relation to the Class A(2024-1) notes in, from or otherwise involving the United Kingdom; and
|
• |
it has only communicated or caused to be communicated and it will only communicate or cause to be communicated any invitation or inducement to engage in investment activity (within the meaning of Section 21 of the FSMA) received
by it in connection with the issue or sale of any Class A(2024-1) notes in circumstances in which Section 21(1) of the FSMA does not apply to the issuing entity or the depositor.
|
• |
the expression “EU retail investor” means a person who is one (or more) of the following: (i) a retail client as defined in point (11) of Article 4(1) of MiFID II, (ii) a customer within the meaning of the Insurance Distribution
Directive, where that customer would not qualify as a professional client as defined in point (10) of Article 4(1) of MiFID II or (iii) not a qualified investor as defined in the EU Prospectus Regulation; and
|
• |
the expression “UK retail investor” means a person who is one (or more) of the following: (i) a retail client, as defined in point (8) of Article 2 of Regulation (EU) 2017/565, as it forms part of UK domestic law by virtue of
the EUWA, as amended, (ii) a customer within the meaning of the provisions of the FSMA and any rules or regulations made under the FSMA (such rules and regulations as amended) to implement Directive (EU) 2016/97, where that customer
would not qualify as a professional client, as defined in point (8) of Article 2(1) of Regulation (EU) No 600/2014, as it forms part of UK domestic law by virtue of the EUWA, and as amended or (iii) not a qualified investor as
defined in the UK Prospectus Regulation; and
|
• |
the expression “offer” includes the communication in any form and by any means of sufficient information on the terms of the offer and the Class A(2024-1) notes to be
|
offered so as to enable an investor to decide to purchase or subscribe for the Class A(2024-1) notes.
|
• |
over‑allotments, in which members of the syndicate selling the Class A(2024-1) notes sell more notes than the issuing entity actually sold to the syndicate, creating a syndicate short position;
|
• |
stabilizing transactions, in which purchases and sales of the Class A(2024-1) notes may be made by the members of the selling syndicate at prices that do not exceed a specified maximum;
|
• |
syndicate covering transactions, in which members of the selling syndicate purchase the Class A(2024-1) notes in the open market after the distribution has been completed in order to cover syndicate short positions; and
|
• |
penalty bids, by which an underwriter reclaims a selling concession from a syndicate member when any of the Class A(2024-1) notes originally sold by that syndicate member are purchased in a syndicate covering transaction to cover
syndicate short positions.
|
—
|
the weighted average interest rates for the outstanding BAseries notes (based on the outstanding dollar principal amount of the related notes) and the Class D certificate (based on the Class D Investor Interest), plus
|
—
|
1.25%, or if BANA or The Bank of New York Mellon is not the servicer, 2.00%, plus
|
—
|
only if BANA or The Bank of New York Mellon is the servicer, the rate (not to exceed 0.75%) at which finance charge receivables allocable to interchange are collected for that month.
|
(1)
|
an amount equal to the product of:
|
• |
a fraction, the numerator of which is the Class A Unused Subordinated Amount of Class B notes for that tranche of Class A notes (as of the last day of the preceding month) and the denominator of which is the aggregate nominal
liquidation amount of all Class B notes (as of the last day of the preceding month), times
|
• |
the amount of charge‑offs for uncovered Investor Default Amounts initially allocated to Class B notes which did not result in a Class A Usage of Class C Required Subordinated Amount for such tranche of Class A notes on such
Transfer Date; plus
|
(2) |
the amount of charge‑offs for uncovered Investor Default Amounts initially allocated to that tranche of Class A notes and then reallocated on such Transfer Date to Class B notes; plus
|
(3) |
the amount of BAseries Available Principal Amounts reallocated on such Transfer Date to the interest funding subaccount for that tranche of Class A notes which did not result in a Class A Usage of Class C Required Subordinated
Amount for such tranche of Class A notes; plus
|
(4) |
an amount equal to the aggregate amount of BAseries Available Principal Amounts reallocated to pay any amount to the servicer for such tranche of Class A notes which did not result in a Class A Usage of Class C Required
Subordinated Amount for such tranche of Class A notes on such Transfer Date; minus
|
(5) |
an amount (which will not exceed the sum of items (1) through (4) above) equal to the sum of:
|
• |
the product of:
|
—
|
a fraction, the numerator of which is the Class A Usage of Class B Required Subordinated Amount (prior to giving effect to any reimbursement of a Nominal Liquidation Amount Deficit for any tranche of Class B notes on such
Transfer Date) for such tranche of Class A notes and the denominator of which is the aggregate Nominal Liquidation Amount Deficits for all tranches of Class B notes (prior to giving effect to any reimbursement of a Nominal
Liquidation Amount Deficit for any tranche of Class B notes on such Transfer Date), times
|
—
|
the aggregate amount of the Nominal Liquidation Amount Deficits of any tranche of Class B notes which are reimbursed on such Transfer Date, plus
|
• |
if the aggregate Class A Usage of Class B Required Subordinated Amount (prior to giving effect to any reimbursement of Nominal Liquidation Amount Deficits for any tranche of Class B notes on such Transfer Date) for all Class A
notes exceeds the aggregate Nominal Liquidation Amount Deficits of all tranches of Class B notes (prior to giving effect to any reimbursement on such Transfer Date), the product of:
|
—
|
a fraction, the numerator of which is the amount of such excess and the denominator of which is the aggregate Nominal Liquidation Amount Deficits for all tranches of Class C notes (prior to giving effect to any reimbursement of
a Nominal Liquidation Amount Deficit for any tranche of Class C notes on such Transfer Date), times
|
—
|
the aggregate amount of the Nominal Liquidation Amount Deficits of any tranche of Class C notes which are reimbursed on such Transfer Date, times
|
—
|
a fraction, the numerator of which is the Class A Usage of Class B Required Subordinated Amount of such tranche of Class A notes and the denominator of which is the Class A Usage of Class B Required Subordinated Amount for all
Class A notes in the BAseries.
|
(1)
|
an amount equal to the product of:
|
• |
a fraction, the numerator of which is the Class A Unused Subordinated Amount of Class C notes for that tranche of Class A notes (as of the last day of the preceding month) and the denominator of which is the aggregate nominal
liquidation amount of all Class C notes (as of the last day of the preceding month), times
|
• |
the amount of charge‑offs for uncovered Investor Default Amounts initially allocated on such Transfer Date to Class C notes; plus
|
(2) |
the amount of charge‑offs for uncovered Investor Default Amounts initially allocated to that tranche of Class A notes and then reallocated on such Transfer Date to Class C notes; plus
|
(3) |
an amount equal to the product of:
|
• |
a fraction, the numerator of which is the Class A Unused Subordinated Amount of Class B notes for that tranche of Class A notes (as of the last day of the preceding month) and the denominator of which is the aggregate nominal
liquidation amount of all Class B notes (as of the last day of the preceding month), times
|
• |
the amount of charge‑offs for uncovered Investor Default Amounts initially allocated on such Transfer Date to Class B notes; plus
|
(4) |
the amount of BAseries Available Principal Amounts reallocated on such Transfer Date to the interest funding subaccount for that tranche of Class A notes; plus
|
(5) |
an amount equal to the product of:
|
• |
a fraction, the numerator of which is the Class A Unused Subordinated Amount of Class B notes for such tranche of Class A notes (as of the last day of the preceding month) and the denominator of which is the aggregate nominal
liquidation amount of all Class B notes (as of the last day of the preceding month), times
|
• |
the amount of BAseries Available Principal Amounts reallocated on such Transfer Date to the interest funding subaccount for any tranche of Class B notes; plus
|
(6) |
the amount of BAseries Available Principal Amounts reallocated on such Transfer Date to pay any amount to the servicer for such tranche of Class A notes; plus
|
(7) |
an amount equal to the product of:
|
• |
a fraction, the numerator of which is the Class A Unused Subordinated Amount of Class B notes for that tranche of Class A notes (as of the last day of the preceding month) and the denominator of which is the aggregate nominal
liquidation amount of all Class B notes (as of the last day of the preceding month), times
|
• |
the amount of BAseries Available Principal Amounts reallocated on such Transfer Date to pay any amount to the servicer for any tranche of Class B notes; minus
|
(8) |
an amount (which will not exceed the sum of items (1) through (7) above) equal to the product of:
|
• |
a fraction, the numerator of which is the Class A Usage of Class C Required Subordinated Amount (prior to giving effect to any reimbursement of a Nominal Liquidation Amount Deficit for any tranche of Class C notes on such
Transfer Date) for that tranche of Class A notes and the denominator of which is the aggregate Nominal Liquidation Amount Deficits (prior to giving effect to such reimbursement) of all Class C notes, times
|
• |
the aggregate Nominal Liquidation Amount Deficits of all Class C notes which are reimbursed on such Transfer Date.
|
(1) |
an amount equal to the product of:
|
• |
a fraction, the numerator of which is the Class B Unused Subordinated Amount of Class C notes for that tranche of Class B notes (as of the last day of the preceding month) and the denominator of which is the aggregate nominal
liquidation amount of all Class C notes (as of the last day of the preceding month), times
|
• |
the amount of charge‑offs for uncovered Investor Default Amounts initially allocated on such Transfer Date to Class C notes; plus
|
(2) |
an amount equal to the product of:
|
• |
a fraction, the numerator of which is the nominal liquidation amount for that tranche of Class B notes (as of the last day of the preceding month) and the denominator of which is the aggregate nominal liquidation amount of all
Class B notes (as of the last day of the preceding month), times
|
• |
the sum of (i) the amount of charge‑offs for uncovered Investor Default Amounts initially allocated to any tranche of Class A notes that has a Class A Unused Subordinated Amount of Class B notes that was included in Class A Usage
of Class C Required Subordinated Amount and (ii) the amount of charge‑offs for uncovered Investor Default Amounts initially allocated to any tranche of Class A notes that has a Class A Unused Subordinated Amount of Class B notes
that was included in Class A Usage of Class B Required Subordinated Amount; plus
|
(3) |
the amount of charge‑offs for uncovered Investor Default Amounts initially allocated to that tranche of Class B notes, and then reallocated on such date to the Class C notes; plus
|
(4) |
an amount equal to the product of:
|
• |
a fraction, the numerator of which is the nominal liquidation amount for that tranche of Class B notes (as of the last day of the preceding month) and the denominator of which is the aggregate nominal liquidation amount of all
Class B notes (as of the last day of the preceding month), times
|
• |
the amount of BAseries Available Principal Amounts reallocated on such Transfer Date to the interest funding subaccount for any tranche of Class A notes that has a Class A Unused Subordinated Amount of Class B notes; plus
|
(5) |
the amount of BAseries Available Principal Amounts reallocated on such Transfer Date to the interest funding subaccount for that tranche of Class B notes; plus
|
(6) |
an amount equal to the product of:
|
• |
a fraction, the numerator of which is the nominal liquidation amount for such tranche of Class B notes (as of the last day of the preceding month) and the denominator of which is the aggregate nominal liquidation amount of all
Class B notes (as of the last day of the preceding month), times
|
• |
the amount of BAseries Available Principal Amounts reallocated on such Transfer Date to pay any amount to the servicer for any tranche of Class A notes that has a Class A Unused Subordinated Amount of Class B notes; plus
|
(7) |
the amount of BAseries Available Principal Amounts reallocated on such Transfer Date to pay any amount to the servicer for such tranche of Class B notes; minus
|
(8) |
an amount (which will not exceed the sum of items (1) through (7) above) equal to the product of:
|
• |
a fraction, the numerator of which is the Class B Usage of Class C Required Subordinated Amount (prior to giving effect to any reimbursement of a Nominal Liquidation Amount Deficit for any tranche of Class C notes on such
Transfer Date) for that tranche of Class B notes and the denominator of which is the aggregate Nominal Liquidation Amount Deficits (prior to giving effect to such reimbursement) of all Class C notes, times
|
• |
the aggregate Nominal Liquidation Amount Deficits of all Class C notes which are reimbursed on such Transfer Date.
|
• |
the Floating Investor Percentage on the day the applicable account became a Defaulted Account; and
|
• |
the Default Amount.
|
• |
the filing of a registration statement with the SEC relating to any notes or investor certificates to be offered and sold from time to time by the transferor, on behalf of the issuing entity or master trust II; and
|
• |
a change in law or regulation (including any new or revised interpretation of an existing law or regulation) that, in the transferor’s judgment, could reasonably be expected to have a material effect on the delinquency rate for
cardholder payments on the credit card accounts comprising the Master Trust II Portfolio or the manner by which delinquencies are defined or determined;
|
• |
it exists and is maintained by BANA;
|
• |
its receivables are payable in United States dollars;
|
• |
the related obligor’s most recent billing address is located in the United States or its territories or possessions;
|
• |
it is not classified by BANA as cancelled, counterfeit, fraudulent, stolen, or lost; and
|
• |
all of its receivables have not been charged‑off under BANA’s customary and usual procedures for servicing credit card accounts;
|
• |
the transferor delivers to the trustee a certificate of an authorized officer to the effect that, in the reasonable belief of the transferor, such amendment will not as of the date of such amendment adversely affect in any
material respect the interest of such certificateholders; and
|
• |
such amendment will not result in a withdrawal or reduction of the rating of any outstanding series under master trust II by any rating agency.
|
• |
it arises in an Eligible Account;
|
• |
it is created, in all material respects, in compliance with all requirements of law applicable to BANA, and it is created under a credit card agreement that complies in all material respects with all requirements of law
applicable to BANA;
|
• |
all consents, licenses, authorizations of, or registrations with, any governmental authority that are required for its creation or the execution, delivery, or performance of the related credit card agreement have been duly
obtained or made by BANA and are fully effective;
|
• |
immediately prior to being transferred to the master trust II trustee, the transferor has good and marketable title to it free and clear of all liens arising under or through the transferor (other than certain tax liens for taxes
not then due or which BANA or the transferor is contesting);
|
• |
it is the legal, valid, and binding payment obligation of the related obligor and is enforceable against that obligor in accordance with its terms (with certain bankruptcy‑related exceptions); and
|
• |
it is an “account” under Article 9 of the UCC.
|
• |
for Series 2001‑D, the sum of the nominal liquidation amounts for each series of notes outstanding plus the Class D Investor Interest, in each case as of such date; and
|
• |
for all other series of master trust II investor certificates, the initial outstanding principal amount of the investor certificates of that series, less the amount of principal paid to the related investor certificateholders and
the amount of unreimbursed charge‑offs for uncovered defaults and reallocations of principal collections.
|
• |
the first Business Day after the Distribution Date on which the outstanding amount of the interests in master trust II (excluding the Transferor Interest), if any, for each series outstanding is zero;
|
• |
December 31, 2054 or such later date as the servicer and the transferor may determine (which will not be later than August 31, 2064); or
|
• |
if the receivables are sold, disposed of or liquidated following the occurrence of an event of insolvency or receivership of Funding, immediately following such sale, disposition or liquidation.
|
• |
each interest payment date for such series, class or tranche; and
|
• |
for any month in which no interest payment date occurs, the date in that month corresponding numerically to the next interest payment date for that series, class or tranche of notes; but
|
— |
for the month in which a series, class or tranche of notes is issued, the date of issuance of such series, class or tranche will be the first Monthly Interest Accrual Date for such series, class or tranche of notes;
|
— |
for the month next following the month in which a series, class or tranche of notes is issued, the first day of such month will be the first Monthly Interest Accrual Date in such next following month for such series, class or
tranche of notes;
|
— |
any date on which proceeds from a sale of receivables following an event of default and acceleration of any series, class or tranche of notes are deposited into the interest funding account for such series, class or tranche of
notes will be a Monthly Interest Accrual Date for such series, class or tranche of notes;
|
— |
if there is no such numerically corresponding date in that month, then the Monthly Interest Accrual Date will be the last Business Day of the month; and
|
— |
if the numerically corresponding date in such month is not a Business Day for that class or tranche, then the Monthly Interest Accrual Date will be the next following Business Day, unless that Business Day would fall in the
following month, in which case the Monthly Interest Accrual Date will be the last Business Day of the earlier month.
|
• |
for any month in which the expected principal payment date occurs for such series, class or tranche, such expected principal payment date, or if that day is not a Business Day, the next following Business Day; and
|
• |
for any month in which no expected principal payment date occurs for such series, class or tranche, the date in that month corresponding numerically to the expected principal payment date for that series, class or tranche of
notes (or for any month following the last expected principal payment date, the date in such month corresponding numerically to the preceding expected principal payment date for such series, class or tranche of notes); but
|
— |
following a Pay Out Event, the second Business Day following such Pay Out Event shall be a Monthly Principal Accrual Date;
|
— |
any date on which prefunded excess amounts are released from any principal funding subaccount and deposited into the principal funding subaccount of any tranche of notes on or after the expected principal payment date for such
tranche of notes will be a Monthly Principal Accrual Date for such tranche of notes;
|
— |
any date on which proceeds from a sale of receivables following an event of default and acceleration of any series, class or tranche of notes are deposited into the principal funding account for such series, class or tranche of
notes will be a Monthly Principal Accrual Date for such series, class or tranche of notes;
|
— |
if there is no numerically corresponding date in that month, then the Monthly Principal Accrual Date will be the last Business Day of the month; and
|
— |
if the numerically corresponding date in such month is not a Business Day, the Monthly Principal Accrual Date will be the next following Business Day, unless that Business
|
Day would fall in the following month, in which case the Monthly Principal Accrual Date will be the last Business Day of the earlier month.
|
• |
obligations of, or fully guaranteed by, the United States of America;
|
• |
time deposits or certificates of deposit of depository institutions or trust companies, the certificates of deposit of which have the highest rating from Moody’s, Standard & Poor’s and, if rated by Fitch, Fitch;
|
• |
commercial paper having, at the time of master trust II’s or the issuing entity’s investment, a rating in the highest rating category from Moody’s, Standard & Poor’s and, if rated by Fitch, Fitch;
|
• |
bankers’ acceptances issued by any depository institution or trust company described in the second clause above;
|
• |
money market funds which have the highest rating from, or have otherwise been approved in writing by, each rating agency;
|
• |
certain open end diversified investment companies; and
|
• |
any other investment if each rating agency confirms in writing that such investment will not adversely affect its then‑current rating or ratings of the certificates or the notes.
|
• |
the sum of:
|
—
|
Available Funds allocated to the BAseries for the related Transfer Date; plus
|
—
|
Available Funds allocated to cover the Aggregate Class D Investor Default Amount or any Class D Investor Charge‑Offs on the related Transfer Date; plus
|
—
|
the net investment earnings, if any, in the interest funding subaccounts for notes of the BAseries on that Transfer Date; plus
|
—
|
any amounts to be treated as BAseries Available Funds remaining in interest funding subaccounts after a sale of receivables as described in “Sources of Funds to Pay the Notes—Sale of Credit
Card Receivables” in this prospectus; plus
|
—
|
any shared excess available funds from any other series of notes; plus
|
—
|
the product of the servicer interchange allocated to Series 2001‑D (as described in “Master Trust II—Servicing Compensation and Payment of Expenses” in this prospectus) for that month times a fraction, the numerator of which is the Weighted Average Available Funds Allocation Amount for the BAseries for that month and the denominator of which is the Weighted Average Available
Funds Allocation Amount for all series of notes for that month; minus
|
—
|
the excess, if any, of the shortfalls in the investment earnings on amounts in any principal funding accounts for notes of the BAseries over the sum of (i) any withdrawals of amounts from the accumulation reserve subaccount and
(ii) any additional finance charge collections allocable to the BAseries, in each case, to cover the shortfalls as described under “Sources of Funds to Pay the Notes—Deposit and Application of
Funds for the BAseries—BAseries Available Funds” in this prospectus; minus
|
—
|
the sum, for each day during that month, of the product of the Investor Default Amounts for that day times the percentage equivalent of a fraction, the numerator of which is the
Available Funds Allocation Amount for the BAseries for that day and the denominator of which is the Available Funds Allocation Amount for all series of notes for that day; minus
|
—
|
the Aggregate Class D Investor Default Amount for the related Transfer Date; divided by
|
• |
the Weighted Average Floating Allocation Investor Interest for that month.
|
• |
a depository institution, which may include the indenture trustee or the owner trustee (so long as it is a paying agent), organized under the laws of the United States of America or any one of the states thereof or the District
of Columbia, the deposits of which are insured by the FDIC and which at all times has a short‑term unsecured debt rating in the applicable investment category of each rating agency; or
|
• |
a depository institution acceptable to each rating agency.
|
(a) |
failure by the servicer to make any payment, transfer or deposit, or to give instructions to the master trust II trustee to make certain payments, transfers or deposits, on the date the servicer is required to do so under the
master trust II agreement or any series supplement (or within the applicable grace period, which will not exceed 10 Business Days);
|
(b) |
failure on the part of the servicer duly to observe or perform in any respect any other covenants or agreements of the servicer which has a material adverse effect on the certificateholders of any series issued and outstanding
under master trust II and which continues unremedied for a period of 60 days after written notice and continues to have a material adverse effect on such certificateholders; or the delegation by the servicer of its duties under the
master trust II agreement, except as specifically permitted thereunder;
|
(c) |
any representation, warranty or certification made by the servicer in the master trust II agreement, or in any certificate delivered pursuant to the master trust II agreement, proves to have been incorrect when made which has a
material adverse effect on the certificateholders of any series issued and outstanding under master trust II, and which continues to be incorrect in any material respect for a period of 60 days after written notice and continues to
have a material adverse effect on such certificateholders; or
|
(d) |
the occurrence of certain events of bankruptcy, insolvency, conservatorship or receivership of the servicer.
|
At March 31,
|
At December 31,
|
|||||||||||||||||||||||
2024
|
2023
|
2022
|
||||||||||||||||||||||
Receivables
|
Percentage of
Total
Receivables
|
Receivables
|
Percentage of
Total Receivables
|
Receivables
|
Percentage of
Total Receivables
|
|||||||||||||||||||
Receivables Outstanding
|
$
|
15,883,601
|
$
|
14,258,825
|
$
|
14,554,700
|
||||||||||||||||||
Receivables Delinquent:
|
||||||||||||||||||||||||
30‑59 Days
|
$
|
66,123
|
0.43
|
%
|
$
|
58,393
|
0.40
|
%
|
$
|
47,362
|
0.32
|
%
|
||||||||||||
60‑89 Days
|
44,473
|
0.28
|
43,530
|
0.31
|
32,602
|
0.22
|
||||||||||||||||||
90‑119 Days
|
42,001
|
0.26
|
39,906
|
0.28
|
28,635
|
0.20
|
||||||||||||||||||
120‑149 Days
|
35,623
|
0.22
|
31,518
|
0.22
|
21,909
|
0.15
|
||||||||||||||||||
150‑179 Days
|
35,101
|
0.22
|
29,552
|
0.21
|
19,904
|
0.14
|
||||||||||||||||||
180 or More Days
|
6
|
*
|
0
|
0.00
|
0
|
0.00
|
||||||||||||||||||
Total
|
$
|
223,327
|
1.41
|
%
|
$
|
202,899
|
1.42
|
%
|
$
|
150,412
|
1.03
|
%
|
|
At December 31,
|
|||||||||||||||||||||||
|
2021
|
2020
|
2019
|
|||||||||||||||||||||
|
Receivables
|
Percentage of
Total Receivables
|
Receivables
|
Percentage of
Total Receivables
|
Receivables
|
Percentage of
Total Receivables
|
||||||||||||||||||
Receivables Outstanding
|
$
|
14,447,103
|
$
|
21,310,467
|
$
|
26,984,677
|
||||||||||||||||||
Receivables Delinquent:
|
||||||||||||||||||||||||
30‑59 Days
|
$
|
39,362
|
0.26
|
%
|
$
|
88,912
|
0.41
|
%
|
$
|
125,844
|
0.47
|
%
|
||||||||||||
60‑89 Days
|
28,296
|
0.20
|
66,046
|
0.31
|
90,288
|
0.33
|
||||||||||||||||||
90‑119 Days
|
22,894
|
0.16
|
71,517
|
0.34
|
79,234
|
0.29
|
||||||||||||||||||
120‑149 Days
|
19,824
|
0.14
|
57,214
|
0.27
|
69,550
|
0.26
|
||||||||||||||||||
150‑179 Days
|
18,203
|
0.13
|
35,780
|
0.17
|
68,070
|
0.25
|
||||||||||||||||||
180 or More Days
|
0
|
0.00
|
0
|
0.00
|
0
|
0.00
|
||||||||||||||||||
Total
|
$
|
128,579
|
0.89
|
%
|
$
|
319,469
|
1.50
|
%
|
$
|
432,986
|
1.60
|
%
|
|
Three Months
Ended March 31,
|
Year Ended December 31,
|
||||||||||
|
2024
|
2023
|
2022
|
|||||||||
Average Principal Receivables Outstanding
|
$
|
15,157,439
|
$
|
13,743,105
|
$
|
13,630,779
|
||||||
Total Charge‑Offs
|
$
|
99,081
|
$
|
329,772
|
$
|
270,501
|
||||||
Total Charge‑Offs as a percentage of Average Principal Receivables Outstanding
|
2.62
|
%
|
2.40
|
%
|
1.99
|
%
|
||||||
Recoveries
|
$
|
13,860
|
$
|
60,934
|
$
|
89,469
|
||||||
Recoveries as a percentage of Average Principal Receivables Outstanding
|
0.37
|
%
|
0.44
|
%
|
0.66
|
%
|
||||||
Net Charge‑Offs
|
$
|
85,221
|
$
|
268,838
|
$
|
181,032
|
||||||
Net Charge‑Offs as a percentage of Average Principal Receivables Outstanding
|
2.25
|
%
|
1.96
|
%
|
1.33
|
%
|
|
Year Ended December 31,
|
|||||||||||
|
2021
|
2020
|
2019
|
|||||||||
Average Principal Receivables Outstanding
|
$
|
15,305,491
|
$
|
22,656,482
|
$
|
26,832,055
|
||||||
Total Charge‑Offs
|
$
|
401,315
|
$
|
643,308
|
$
|
853,423
|
||||||
Total Charge‑Offs as a percentage of Average Principal Receivables Outstanding
|
2.62
|
%
|
2.84
|
%
|
3.18
|
%
|
||||||
Recoveries
|
$
|
112,866
|
$
|
134,254
|
$
|
141,535
|
||||||
Recoveries as a percentage of Average Principal Receivables Outstanding
|
0.74
|
%
|
0.59
|
%
|
0.53
|
%
|
||||||
Net Charge‑Offs
|
$
|
288,449
|
$
|
509,054
|
$
|
711,888
|
||||||
Net Charge‑Offs as a percentage of Average Principal Receivables Outstanding
|
1.88
|
%
|
2.25
|
%
|
2.65
|
%
|
Three Months
Ended March 31,
|
Year Ended December 31,
|
|||||||||||
2024
|
2023
|
2022
|
||||||||||
Finance Charges and Fees
|
$
|
744,088
|
$
|
2,643,173
|
$
|
2,467,633
|
||||||
Yield from Finance Charges and Fees
|
19.64
|
%
|
19.23
|
%
|
18.10
|
%
|
||||||
Year Ended December 31,
|
||||||||||||
2021
|
2020
|
2019
|
||||||||||
Finance Charges and Fees
|
$
|
2,741,043
|
$
|
3,743,494
|
$
|
4,632,480
|
||||||
Yield from Finance Charges and Fees
|
17.91
|
%
|
16.52
|
%
|
17.26
|
%
|
|
Three Months
Ended March 31,
|
Year Ended December 31,
|
||||||||||||||||||||||
|
2024
|
2023
|
2022
|
2021
|
2020
|
2019
|
||||||||||||||||||
Lowest Month
|
24.93
|
%
|
24.22
|
%
|
24.50
|
%
|
20.66
|
%
|
17.07
|
%
|
17.24
|
%
|
||||||||||||
Highest Month
|
27.90
|
%
|
27.53
|
%
|
28.25
|
%
|
28.67
|
%
|
23.28
|
%
|
20.26
|
%
|
||||||||||||
Monthly Average
|
26.54
|
%
|
25.98
|
%
|
26.75
|
%
|
25.22
|
%
|
19.78
|
%
|
19.09
|
%
|
• |
the Master Trust II Portfolio included $15,489,365,345 of principal receivables and $394,236,076 of finance charge receivables;
|
• |
the credit card accounts had an average principal receivable balance of $2,754 and an average credit limit of $18,512;
|
• |
the percentage of the aggregate total receivable balance to the aggregate total credit limit was 15.3%;
|
• |
the average age of the credit card accounts was approximately 288 months; and
|
• |
cardholders whose accounts are included in the Master Trust II Portfolio had billing addresses in all 50 States, the District of Columbia and Puerto Rico.
|
• |
with regard to statements prepared for cardholders as of April 1, 2024, 4.75% of accounts had cardholders that made the minimum payment under the terms of the related credit card agreement; and
|
• |
with regard to statements prepared for cardholders as of April 1, 2024, 20.64% of accounts had cardholders that paid their full balance under the terms of the related credit card agreement.
|
Account Balance Range
|
Number of
Accounts
|
Percentage of
Total Number
of Accounts
|
Receivables
|
Percentage of
Total
Receivables
|
||||||||||||
Credit Balance
|
181,531
|
3.2
|
%
|
$
|
(44,211,985
|
)
|
(0.3
|
)%
|
||||||||
No Balance
|
2,015,282
|
35.8
|
0
|
0.0
|
||||||||||||
$ .01‑$ 5,000.00
|
2,463,007
|
43.8
|
3,014,849,610
|
19.0
|
||||||||||||
$ 5,000.01‑$10,000.00
|
444,608
|
7.9
|
3,195,669,902
|
20.1
|
||||||||||||
$10,000.01‑$15,000.00
|
218,409
|
3.9
|
2,679,723,870
|
16.9
|
||||||||||||
$15,000.01‑$20,000.00
|
133,187
|
2.4
|
2,308,235,854
|
14.5
|
||||||||||||
$20,000.01‑$25,000.00
|
84,799
|
1.5
|
1,899,073,591
|
12.0
|
||||||||||||
$25,000.01 or More
|
84,405
|
1.5
|
2,830,260,579
|
17.8
|
||||||||||||
Total
|
5,625,228
|
100.0
|
%
|
$
|
15,883,601,421
|
100.0
|
%
|
Credit Limit Range
|
Number of
Accounts
|
Percentage of
Total Number
of Accounts
|
Receivables
|
Percentage of
Total
Receivables
|
||||||||||||
Less than or equal to $ 5,000.00
|
627,819
|
11.2
|
%
|
$
|
407,267,682
|
2.6
|
%
|
|||||||||
$ 5,000.01 ‑ $ 10,000.00
|
867,268
|
15.4
|
1,295,210,383
|
8.2
|
||||||||||||
$ 10,000.01 ‑ $ 15,000.00
|
1,006,643
|
17.9
|
1,891,001,462
|
11.9
|
||||||||||||
$ 15,000.01 ‑ $ 20,000.00
|
979,592
|
17.4
|
2,369,557,783
|
14.9
|
||||||||||||
$ 20,000.01 ‑ $ 25,000.00
|
825,753
|
14.7
|
2,988,398,235
|
18.8
|
||||||||||||
$ 25,000.01 or More
|
1,318,153
|
23.4
|
6,932,165,876
|
43.6
|
||||||||||||
Total
|
5,625,228
|
100.0
|
%
|
$
|
15,883,601,421
|
100.0
|
%
|
Period of Delinquency
(Days Contractually
Delinquent)
|
Number of
Accounts
|
Percentage of
Total Number of
Accounts
|
Receivables
|
Percentage of
Total
Receivables
|
||||||||||||
5,558,211
|
98.7
|
%
|
$
|
15,405,493,401
|
97.0
|
%
|
||||||||||
Up to 29 Days
|
42,086
|
0.7
|
254,780,958
|
1.6
|
||||||||||||
30 to 59 Days
|
9,016
|
0.2
|
66,122,616
|
0.4
|
||||||||||||
60 to 89 Days
|
5,048
|
0.1
|
44,473,114
|
0.3
|
||||||||||||
90 to 119 Days
|
4,288
|
0.1
|
42,001,198
|
0.3
|
||||||||||||
120 to 149 Days
|
3,440
|
0.1
|
35,622,909
|
0.2
|
||||||||||||
150 to 179 Days
|
3,138
|
0.1
|
35,100,785
|
0.2
|
||||||||||||
180+ Days
|
1
|
0.0
|
6,440
|
0.0
|
||||||||||||
Total
|
5,625,228
|
100.0
|
%
|
$
|
15,883,601,421
|
100.0
|
%
|
Account Age
|
Number of
Accounts
|
Percentage of
Total
Number of
Accounts
|
Receivables
|
Percentage
of Total
Receivables
|
||||||||||||
Not More than 6 Months
|
0
|
0.0
|
%
|
$
|
0
|
0.0
|
%
|
|||||||||
Over 6 Months to 12 Months
|
0
|
0.0
|
0
|
0.0
|
||||||||||||
Over 12 Months to 24 Months
|
0
|
0.0
|
0
|
0.0
|
||||||||||||
Over 24 Months to 36 Months
|
0
|
0.0
|
0
|
0.0
|
||||||||||||
Over 36 Months to 48 Months
|
0
|
0.0
|
0
|
0.0
|
||||||||||||
Over 48 Months to 60 Months
|
0
|
0.0
|
0
|
0.0
|
||||||||||||
Over 60 Months to 72 Months
|
0
|
0.0
|
0
|
0.0
|
||||||||||||
5,625,228
|
100.0
|
15,883,601,421
|
100.0
|
|||||||||||||
5,625,228
|
100.0
|
%
|
$
|
15,883,601,421
|
100.0
|
%
|
State
|
Number of
Accounts
|
Percentage of
Total Number
of Accounts
|
Receivables
|
Percentage of
Total
Receivables
|
||||||||||||
California
|
767,542
|
13.6
|
%
|
$
|
2,082,251,626
|
13.1
|
%
|
|||||||||
Florida
|
480,248
|
8.5
|
1,325,568,387
|
8.3
|
||||||||||||
Texas
|
398,539
|
7.1
|
1,287,976,511
|
8.1
|
||||||||||||
New York
|
307,456
|
5.5
|
878,108,269
|
5.5
|
||||||||||||
Pennsylvania
|
248,866
|
4.4
|
635,515,084
|
4.0
|
||||||||||||
New Jersey
|
225,110
|
4.0
|
667,702,331
|
4.2
|
||||||||||||
Georgia
|
206,541
|
3.7
|
639,189,966
|
4.0
|
||||||||||||
Virginia
|
194,183
|
3.5
|
566,573,565
|
3.6
|
||||||||||||
North Carolina
|
191,113
|
3.4
|
550,129,909
|
3.5
|
||||||||||||
Massachusetts
|
179,423
|
3.2
|
509,367,584
|
3.2
|
||||||||||||
Other
|
2,426,207
|
43.1
|
6,741,218,189
|
42.5
|
||||||||||||
Total
|
5,625,228
|
100.0
|
%
|
$
|
15,883,601,421
|
100.0
|
%
|
FICO Score
|
Receivables
|
Percentage of Total
Receivables
|
||||||
Over 720
|
$
|
11,262,141,078
|
70.9
|
%
|
||||
661‑720
|
3,569,486,669
|
22.5
|
||||||
601‑660
|
633,434,965
|
4.0
|
||||||
Less than or equal to 600
|
302,440,978
|
1.9
|
||||||
Unscored
|
116,097,731
|
0.7
|
||||||
TOTAL
|
$
|
15,883,601,421
|
100.0
|
%
|
1
|
FICO® is a federally registered servicemark of Fair
Isaac Corporation.
|
Class A
|
Issuance
Date
|
Nominal
Liquidation Amount
|
Note Interest Rate
|
Expected
Principal
Payment Date
|
Legal
Maturity Date
|
|||||||||||||
Class A(2001‑Emerald)
|
8/15/2001
|
Currently, $02
|
—
|
—
|
—
|
|||||||||||||
Class A(2022-1)
|
6/16/2022
|
$
|
1,000,000,000
|
3.53
|
%
|
June 2025
|
November 15, 2027
|
|||||||||||
Class A(2022-2)
|
11/23/2022
|
$
|
1,250,000,000
|
5.00
|
%
|
November 2025
|
April 17, 2028
|
|||||||||||
Class A(2023-1)
|
6/16/2023
|
$
|
1,000,000,000
|
4.79
|
%
|
May 2026
|
May 15, 2028
|
|||||||||||
Class A(2023-2)
|
12/14/2023
|
$
|
1,500,000,000
|
4.98
|
%
|
November 2026
|
November 15, 2028
|
2
|
Subject to increase up to the current program limit of $10,317,000,000, such current limit also subject to increase.
|
Class B
|
Issuance
Date
|
Nominal
Liquidation Amount
|
Note Interest Rate
|
Expected
Principal
Payment Date
|
Legal
Maturity Date
|
||||||
Class B(2010‑1)
|
1/15/2010
|
Variable Funding Note3
|
0
|
%
|
Not Applicable
|
To be Determined4
|
3
|
The Class B(2010‑1) Note is a variable funding note that as of June 6, 2024 had a nominal liquidation amount of $2,350,000,000. The nominal liquidation amount of this Note may increase up to
$4,000,000,000 and may decrease to zero from time to time.
|
4
|
The legal maturity date of the Class B(2010‑1) Note is the earliest to occur of (i) the date on which the Transferor determines to be the Class B(2010‑1) Termination Date following payment in full
of the outstanding dollar principal amount of the Class B(2010‑1) Note to the Class B(2010‑1) Noteholders, (ii) the date that is 29 calendar months after the latest expected principal payment date for any BAseries Class A Notes,
and (iii) the date on which the Indenture is discharged and satisfied.
|
Class C
|
Issuance Date
|
Nominal
Liquidation Amount
|
Note Interest Rate
|
Expected
Principal
Payment Date
|
Legal
Maturity Date
|
||||||
Class C(2010‑1)
|
1/15/2010
|
Variable Funding Note5
|
0 | % |
Not Applicable
|
To be Determined6
|
5
|
The Class C(2010‑1) Note is a variable funding note that as of June 6, 2024, had a nominal liquidation amount of $1,225,000,000. The nominal liquidation amount of this Note may increase up to
$4,000,000,000 and may decrease to zero from time to time.
|
6
|
The legal maturity date of the Class C(2010‑1) Note is the earliest to occur of (i) the date on which the Transferor determines to be the Class C(2010‑1) Termination Date following payment in full
of the outstanding dollar principal amount of the Class C(2010‑1) Note to the Class C(2010‑1) Noteholders, (ii) the date that is 29 calendar months after the latest expected principal payment date for any BAseries Class B Notes or
Class A Notes, and (iii) the date on which the Indenture is discharged and satisfied.
|
#
|
Series/Class
|
Issuance Date
|
Investor Interest
|
Certificate Rate |
Scheduled
Payment Date
|
Termination
Date
|
||||||||
1
|
Series 2001‑D
|
|||||||||||||
Collateral Certificate7
|
5/24/2001
|
—
|
—
|
—
|
—
|
|||||||||
Class D Certificate8
|
3/2/2009
|
—
|
—
|
—
|
—
|
7
|
The collateral certificate represents the primary asset of the BA Credit Card Trust.
|
8
|
The Class D certificate provides credit enhancement to the collateral certificate. For a more specific description of how the required Class D Investor Interest is calculated, see “The Notes—Required Subordinated Amount—The Class D Certificate” in the prospectus.
|
Academy Securities
|
||||
Mischler Financial Group, Inc.
|
||||
MUFG
|
||||
RBC Capital Markets |
||||
SMBC Nikko
|