Exhibit 99.1


Exhibit 99.1

[PricewaterhouseCoopers LLP Letterhead]

Report of Independent Accountants

To Board of Directors and Shareholders

FIA Card Services, National Association

BA Master Credit Card Trust II

We have examined management’s assertion that FIA Card Services, National Association (the “Company”), a wholly owned subsidiary of Bank of America Corporation, complied with the covenants and conditions of sections 2.05(e), 2.06, 2.07, 2.08(a), 2.09, 3.02, 3.04, 3.05, 3.06(b), 4.02(a), 4.03(a), (c) and (d) and 13.02(d) of the amended and restated BA Master Credit Card Trust II Pooling and Servicing Agreement dated June 10, 2006 (the “PSA”) and the sections specified in Attachment A of the applicable Series’ Pooling and Servicing Agreement Supplement (the “PSA Supplement”), between the Company and The Bank of New York, during the periods specified in Attachment A. In addition, we have examined management’s assertion that the Company complied with the covenants and conditions of sections 310(a), 402(a), 907, 908(a) and 1201 of the amended and restated BA Credit Card Trust Indenture dated June 10, 2006 (the “Indenture”) and sections 2.02(i) – (iv), 3.16 and 4.01(a) of the amended and restated BAseries Indenture Supplement dated June 10, 2006 (the “Indenture Supplement”, together with the PSA, PSA Supplement and Indenture, the “Agreements”), between the Company and The Bank of New York, during the periods specified in Attachment A. This assertion is included in the accompanying report by management titled, “Report of Management on BA Master Credit Card Trust II and BA Credit Card Trust Internal Control and Pooling and Servicing Agreement/Indenture Compliance”. Management is responsible for the Company’s compliance with those requirements. Our responsibility is to express an opinion on management’s assertion about the Company’s compliance based on our examination.

Our examination was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants and, accordingly, included examining, on a test basis, evidence about the Company’s compliance with those requirements and performing such other procedures as we considered necessary in the circumstances. We believe that our examination provides a reasonable basis for our opinion. Our examination does not provide a legal determination on the Company’s compliance with specified requirements.

In our opinion, management’s assertion that the Company complied with the aforementioned requirements during the periods specified in Attachment A, is fairly stated, in all material respects.

/s/ PricewaterhouseCoopers LLP

Charlotte, North Carolina

August 11, 2006

Attachment A

FIA Card Services, National Association - BA Master Credit Card Trust II

 

Series

  

Date of Applicable

Supplement to

Pooling & Servicing

Agreement

  

Applicable

Supplement

Sections

  

Compliance

Period

1995-C    June 29, 1995   

PSA Supplement Sections 3(b), 4.05 through 4.14, 4.16(a), 4.17(a),

4.20(a) and (g), 4.21(a), 5.02(a) and 9(c) and (d)

  

July 1, 2005 - July 15,

2005

1996-B    March 26, 1996   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

5.02(a) and 9(c) and (d)

  

July 1, 2005 - April 17,

2006

1996-G    July 17, 1996   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

5.02(a) and 9(c) and (d)

  

July 1, 2005 - June 30,

2006

1996-M    November 26, 1996   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.18(a), 5.02(a), and 9(c) and (d)

  

July 1, 2005 - June 30,

2006

1997-B    February 27, 1997   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

5.02(a) and 9(c) and (d)

  

July 1, 2005 - June 30,

2006

1997-D    May 22, 1997   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.18(a), 5.02(a) and 10(c) and (d)

  

July 1, 2005 - June 30,

2006

1997-H    August 6, 1997   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.18(a), 5.02(a) and 10(c) and (d)

  

July 1, 2005 - June 30,

2006

1997-K    October 22, 1997   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

5.02(a) and 9(c) and (d)

  

July 1, 2005 -

November 15, 2005

1997-O    December 23, 1997   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

5.02(a) and 9(c) and (d)

  

July 1, 2005 - June 30,

2006

1998-B    April 14, 1998   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.18(a), 5.02(a) and 10(c) and (d)

  

July 1, 2005 - June 30,

2006

1998-E    August 11, 1998   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.18(a), 5.02(a), and 9(c) and (d)

  

July 1, 2005 - June 30,

2006

1998-F    August 26, 1998   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.18(a), 5.02(a) and 9(c) and (d)

  

July 1, 2005 -

September 15, 2005

1998-G    September 10, 1998   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

5.02(a) and 9(c) and (d)

  

July 1, 2005 - June 30,

2006

1999-B    March 26, 1999   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.16(a), 4.19(a) and (g), 4.20(a), 5.02(a) and 9(c) and (d)

  

July 1, 2005 - June 30,

2006

1999-D    June 3, 1999   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

5.02(a) and 9(c) and (d)

  

July 1, 2005 - June 15,

2006

1999-J    September 23, 1999   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.16(a), 4.19(a) and (g), 4.20(a), 5.02(a) and 9(c) and (d)

  

July 1, 2005 - June 30,

2006

1999-L    November 5, 1999   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

5.02(a) and 9(c) and (d)

  

July 1, 2005 - June 30,

2006

2000-D    May 11, 2000   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

5.02(a) and 9(c) and (d)

  

July 1, 2005 - June 30,

2006

2000-E    June 1, 2000   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.16(a), 4.19(a) and (g), 4.20(a), 5.02(a) and 9(c) and (d)

  

July 1, 2005 - June 30,

2006

2000-G    July 20, 2000   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.18(a), 5.02(a) and 9(c) and (d)

  

July 1, 2005 - July 15,

2005

2000-H    August 23, 2000   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.18(a), 5.02(a), and 9(c) and (d)

  

July 1, 2005 - June 30,

2006

2000-I    September 8, 2000   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.16(a), 4.18, 4.19(a) and (g), 4.20(a), 5.02(a), and 9(c) and (d)

  

July 1, 2005 -

August 15, 2005

2000-J    October 12, 2000   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.16(a), 4.18, 4.19(a), 4.20(a), 5.02(a) and 9(c) and(d)

  

July 1, 2005 - June 30,

2006

2000-K    November 21, 2000   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.18(a), 5.02(a) and 9(c) and (d)

  

July 1, 2005 -

October 17, 2005

2000-L    December 13, 2000   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.16(a), 4.18, 4.19(a) and (g), 4.20(a), 5.02(a) and 9(c) and (d)

  

July 1, 2005 - June 30,

2006

2001-A    February 20, 2001   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

5.02(a) and 9(c) and (d)

  

July 1, 2005 -

February 15, 2006

2001-B    March 8, 2001   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

5.02(a) and 9(c) and (d)

  

July 1, 2005 - June 30,

2006

2001-C    April 25, 2001   

PSA Supplement Sections 3(b), 4.05 through 4.13, 4.14(a), 4.15(a),

4.18(a), 5.02(a) and 10(c) and (d)

  

July 1, 2005 - June 30,

2006

2001-D    May 24, 2001    PSA Supplement Sections 3(b), 4.05 through 4.07, 4.09, 5.02 and 7(c)   

July 1, 2005 - June 30,

2006

(Attachment A continued)

FIA Card Services, National Association - BA Credit Card Trust

 

Series

  

Date of
Applicable

Indenture &
Indenture
Supplement

      

Issuance

Date

      

Compliance Period

BASeries Class A (2001-1)    5/24/2001      5/31/2001      July 1, 2005 - January 31, 2006
BASeries Class A (2001-2)    5/24/2001      7/26/2001      July 1, 2005 - January 31, 2006
BASeries Class A (2001-3)    5/24/2001      8/8/2001      July 1, 2005 - January 31, 2006
BASeries Class A (2001-5)    5/24/2001      11/8/2001      July 1, 2005 - January 31, 2006
BASeries Class A (2001-Emerald)    5/24/2001      8/15/2001      July 1, 2005 - June 30, 2006
BASeries Class A (2002-1)    5/24/2001      1/31/2002      July 1, 2005 - January 31, 2006
BASeries Class A (2002-10)    5/24/2001      9/19/2002      July 1, 2005 - January 31, 2006
BASeries Class A (2002-11)    5/24/2001      10/30/2002      July 1, 2005 - June 30, 2006
BASeries Class A (2002-12)    5/24/2001      11/19/2002      July 1, 2005 - November 15, 2005
BASeries Class A (2002-13)    5/24/2001      12/18/2002      July 1, 2005 - January 31, 2006
BASeries Class A (2002-2)    5/24/2001      3/27/2002      July 1, 2005 - June 30, 2006
BASeries Class A (2002-3)    5/24/2001      4/24/2002      July 1, 2005 - January 31, 2006
BASeries Class A (2002-4)    5/24/2001      5/9/2002      July 1, 2005 - January 31, 2006
BASeries Class A (2002-5)    5/24/2001      5/30/2002      July 1, 2005 - January 31, 2006
BASeries Class A (2002-7)    5/24/2001      7/25/2002      July 1, 2005 - June 30, 2006
BASeries Class A (2002-8)    5/24/2001      7/31/2002      July 1, 2005 - January 31, 2006
BASeries Class A (2002-9)    5/24/2001      7/31/2002      July 1, 2005 - January 31, 2006
BASeries Class A (2003-1)    5/24/2001      2/27/2003      July 1, 2005 - January 31, 2006
BASeries Class A (2003-10)    5/24/2001      10/15/2003      July 1, 2005 - January 31, 2006
BASeries Class A (2003-11)    5/24/2001      11/6/2003      July 1, 2005 - January 31, 2006
BASeries Class A (2003-12)    5/24/2001      12/18/2003      July 1, 2005 - January 31, 2006
BASeries Class A (2003-2)    5/24/2001      3/26/2003      July 1, 2005 - January 31, 2006
BASeries Class A (2003-3)    5/24/2001      4/10/2003      July 1, 2005 - January 31, 2006
BASeries Class A (2003-4)    5/24/2001      4/24/2003      July 1, 2005 - January 31, 2006
BASeries Class A (2003-5)    5/24/2001      5/21/2003      July 1, 2005 - June 30, 2006
BASeries Class A (2003-6)    5/24/2001      6/4/2003      July 1, 2005 - January 31, 2006
BASeries Class A (2003-7)    5/24/2001      7/8/2003      July 1, 2005 - January 31, 2006
BASeries Class A (2003-8)    5/24/2001      8/5/2003      July 1, 2005 - January 31, 2006
BASeries Class A (2003-9)    5/24/2001      9/24/2003      July 1, 2005 - January 31, 2006
BASeries Class A (2004-1)    5/24/2001      2/26/2004      July 1, 2005 - June 30, 2006
BASeries Class A (2004-10)    5/24/2001      10/27/2004      July 1, 2005 - January 31, 2006
BASeries Class A (2004-2)    5/24/2001      2/25/2004      July 1, 2005 - January 31, 2006
BASeries Class A (2004-3)    5/24/2001      3/17/2004      July 1, 2005 - January 31, 2006
BASeries Class A (2004-4)    5/24/2001      4/15/2004      July 1, 2005 - January 31, 2006
BASeries Class A (2004-5)    5/24/2001      5/25/2004      July 1, 2005 - June 30, 2006
BASeries Class A (2004-6)    5/24/2001      6/17/2004      July 1, 2005 - January 31, 2006
BASeries Class A (2004-7)    5/24/2001      7/28/2004      July 1, 2005 - January 31, 2006
BASeries Class A (2004-8)    5/24/2001      9/14/2004      July 1, 2005 - January 31, 2006
BASeries Class A (2004-9)    5/24/2001      10/1/2004      July 1, 2005 - June 30, 2006
BASeries Class A (2005-1)    5/24/2001      4/20/2005      July 1, 2005 - January 31, 2006
BASeries Class A (2005-10)    5/24/2001      11/29/2005      November 29, 2005 - January 31, 2006
BASeries Class A (2005-11)    5/24/2001      12/16/2005      December 16, 2005 - January 31, 2006
BASeries Class A (2005-2)    5/24/2001      5/19/2005      July 1, 2005 - January 31, 2006
BASeries Class A (2005-3)    5/24/2001      6/14/2005      July 1, 2005 - January 31, 2006
BASeries Class A (2005-4)    5/24/2001      7/7/2005      July 7, 2005 - January 31, 2006
BASeries Class A (2005-5)    5/24/2001      8/11/2005      August 11, 2005 - January 31, 2006
BASeries Class A (2005-6)    5/24/2001      8/25/2005      August 25, 2005 - January 31, 2006
BASeries Class A (2005-7)    5/24/2001      9/29/2005      September 29, 2005 - January 31, 2006
BASeries Class A (2005-8)    5/24/2001      10/12/2005      October 12, 2005 - January 31, 2006
BASeries Class A (2005-9)    5/24/2001      11/17/2005      November 17, 2005 - January 31, 2006
BASeries Class B (2001-1)    5/24/2001      5/24/2001      July 1, 2005 - January 31, 2006
BASeries Class B (2001-2)    5/24/2001      9/6/2001      July 1, 2005 - January 31, 2006
BASeries Class B (2001-3)    5/24/2001      12/20/2001      July 1, 2005 - June 30, 2006
BASeries Class B (2002-1)    5/24/2001      2/28/2002      July 1, 2005 - January 31, 2006
BASeries Class B (2002-2)    5/24/2001      6/12/2002      July 1, 2005 - January 31, 2006
BASeries Class B (2002-3)    5/24/2001      8/29/2002      July 1, 2005 - August 15, 2005
BASeries Class B (2002-4)    5/24/2001      10/29/2002      July 1, 2005 - January 31, 2006
BASeries Class B (2003-1)    5/24/2001      2/20/2003      July 1, 2005 - January 31, 2006
BASeries Class B (2003-2)    5/24/2001      6/12/2003      July 1, 2005 - January 31, 2006
BASeries Class B (2003-3)    5/24/2001      8/20/2003      July 1, 2005 - January 31, 2006
BASeries Class B (2003-4)    5/24/2001      10/15/2003      July 1, 2005 - June 30, 2006
BASeries Class B (2003-5)    5/24/2001      10/2/2003      July 1, 2005 - January 31, 2006
BASeries Class B (2004-1)    5/24/2001      4/1/2004      July 1, 2005 - January 31, 2006
BASeries Class B (2004-2)    5/24/2001      8/11/2004      July 1, 2005 - January 31, 2006
BASeries Class B (2005-1)    5/24/2001      6/22/2005      July 1, 2005 - January 31, 2006
BASeries Class B (2005-2)    5/24/2001      8/11/2005      August 11, 2005 - January 31, 2006
BASeries Class B (2005-3)    5/24/2001      11/9/2005      November 9, 2005 - June 30, 2006
BASeries Class B (2005-4)    5/24/2001      11/2/2005      November 2, 2005 - January 31, 2006
BASeries Class B (2006-2)    5/24/2001      3/24/2006      March 24, 2006 - June 30, 2006
BASeries Class C (2001-1)    5/24/2001      5/24/2001      July 1, 2005 - January 31, 2006
BASeries Class C (2001-2)    5/24/2001      7/12/2001      July 1, 2005 - June 30, 2006
BASeries Class C (2001-3)    5/24/2001      7/25/2001      July 1, 2005 - January 31, 2006
BASeries Class C (2001-4)    5/24/2001      9/6/2001      July 1, 2005 - January 31, 2006
BASeries Class C (2001-5)    5/24/2001      12/11/2001      July 1, 2005 - January 31, 2006
BASeries Class C (2002-1)    5/24/2001      2/28/2002      July 1, 2005 - January 31, 2006
BASeries Class C (2002-2)    5/24/2001      6/12/2002      July 1, 2005 - June 30, 2006
BASeries Class C (2002-3)    5/24/2001      6/12/2002      July 1, 2005 - January 31, 2006
BASeries Class C (2002-4)    5/24/2001      8/29/2002      July 1, 2005 - January 31, 2006
BASeries Class C (2002-5)    5/24/2001      8/29/2002      July 1, 2005 - August 15, 2005
BASeries Class C (2002-6)    5/24/2001      10/29/2002      July 1, 2005 - January 31, 2006
BASeries Class C (2002-7)    5/24/2001      10/29/2002      July 1, 2005 - January 31, 2006
BASeries Class C (2003-1)    5/24/2001      2/4/2003      July 1, 2005 - January 31, 2006
BASeries Class C (2003-2)    5/24/2001      2/12/2003      July 1, 2005 - January 31, 2006
BASeries Class C (2003-3)    5/24/2001      5/8/2003      July 1, 2005 - January 31, 2006
BASeries Class C (2003-4)    5/24/2001      6/19/2003      July 1, 2005 - June 30, 2006
BASeries Class C (2003-5)    5/24/2001      7/2/2003      July 1, 2005 - January 31, 2006
BASeries Class C (2003-6)    5/24/2001      7/30/2003      July 1, 2005 - January 31, 2006
BASeries Class C (2003-7)    5/24/2001      11/5/2003      July 1, 2005 - January 31, 2006
BASeries Class C (2004-1)    5/24/2001      3/16/2004      July 1, 2005 - January 31, 2006
BASeries Class C (2004-2)    5/24/2001      7/1/2004      July 1, 2005 - January 31, 2006
BASeries Class C (2005-1)    5/24/2001      6/1/2005      July 1, 2005 - January 31, 2006
BASeries Class C (2005-2)    5/24/2001      9/22/2005      September 22, 2005 - January 31, 2006
BASeries Class C (2005-3)    5/24/2001      10/20/2005      October 20, 2005 - January 31, 2006


[PricewaterhouseCoopers LLP Letterhead]

 

Report of Independent Accountants

To Board of Directors and Shareholders

FIA Card Services, National Association

BA Master Credit Card Trust II

We have examined management’s assertion included in the accompanying report by management titled, “Report of Management on BA Master Credit Card Trust II and BA Credit Card Trust Internal Control and Pooling and Servicing Agreement/Indenture Compliance” (the “Report”), that FIA Card Services, National Association’s (the “Company”), a wholly owned subsidiary of Bank of America Corporation, controls over functions performed as servicer of the BA Master Credit Card Trust II (the “Master Trust”), and the BAseries notes issued from the BA Credit Card Trust (the “Note Trust”, together with the Master Trust, the “Trusts”) as specified in Attachment A, are effective, as of June 30, 2006 in providing reasonable assurance that (a) Trust assets are safeguarded against loss from unauthorized use or disposition, (b) that transactions are executed in accordance with management’s authorization in conformity with the amended and restated BA Master Credit Card Trust II Pooling and Servicing Agreement (the “PSA”), the amended and restated BA Credit Card Master Note Trust Indenture (“Indenture”), and the amended and restated BAseries Indenture Supplement (the “Indenture Supplement”), all dated June 10, 2006, as well as the applicable Pooling and Servicing Agreement Supplement for each Series (the “PSA Supplements” together with the PSA, Indenture, and Indenture Supplement, the “Agreements”), as specified in Attachment A, between the Company and The Bank of New York as Trustee, and (c) that transactions are recorded properly to permit the preparation of the required financial reports. The Company’s management is responsible for controls over functions performed as servicer of the Trusts. Our responsibility is to express an opinion on management’s assertion based on our examination.

Our examination was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants and, accordingly, included obtaining an understanding of internal controls over the functions performed by the Company as servicer for the Trusts, testing and evaluating the design and operating effectiveness of internal controls, and performing such other procedures as we considered necessary in the circumstances. We believe that our examination provides a reasonable basis for our opinion.

Because of inherent limitations in any internal control, misstatements due to error or fraud may occur and not be detected. Also, projections of any evaluation of internal controls over the functions


performed by the Company as servicer for the Trusts to future periods are subject to the risk that the internal control may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, management’s assertion, that the Company’s controls over the functions performed as servicer of the Trusts are effective as of June 30, 2006 in providing reasonable assurance that assets of the Trusts are safeguarded against loss from unauthorized use or disposition, that transactions are executed in accordance with management’s authorization in conformity with the Agreements, and that transactions are recorded properly to permit the preparation of the required financial reports is fairly stated, in all material respects, based upon the following criteria specified in the Report:

 

    Funds collected are remitted to the Trustee in accordance with the Agreements.

 

    Trust assets are segregated from those retained by the Company in accordance with the Agreements.

 

    Expenses incurred by the Trusts are calculated and remitted in accordance with the Agreements.

 

    The additions of accounts to the Trusts are authorized in accordance with the Agreements.

 

    The removals of accounts from the Trusts are authorized in accordance with the Agreements.

 

    Trust assets amortizing out of the Trusts are calculated in accordance with the Agreements.

 

    Monthly Trust reports generated in the form of “Exhibits” and provided to the Trustee are reviewed by a Vice President or above prior to distribution.

 

    Monthly Trust reports generated in the form of “Exhibits” contain all information required by the Agreements.

/s/ PricewaterhouseCoopers LLP

Charlotte, North Carolina

August 11, 2006


Attachment A

 

BA Master Credit Card II Series

  

PSA Supplement Date (1)

BA Master Credit Card Trust II Series 1996-G

   July 17, 1996

BA Master Credit Card Trust II Series 1996-M

   November 26, 1996

BA Master Credit Card Trust II Series 1997-B

   February 27, 1997

BA Master Credit Card Trust II Series 1997-D

   May 22, 1997

BA Master Credit Card Trust II Series 1997-H

   August 6, 1997

BA Master Credit Card Trust II Series 1997-O

   December 23, 1997

BA Master Credit Card Trust II Series 1998-B

   April 14, 1998

BA Master Credit Card Trust II Series 1998-E

   August 11, 1998

BA Master Credit Card Trust II Series 1998-G

   September 10, 1998

BA Master Credit Card Trust II Series 1999-B

   March 26, 1999

BA Master Credit Card Trust II Series 1999-J

   September 23, 1999

BA Master Credit Card Trust II Series 1999-L

   November 5, 1999

BA Master Credit Card Trust II Series 2000-D

   May 11, 2000

BA Master Credit Card Trust II Series 2000-E

   June 1, 2000

BA Master Credit Card Trust II Series 2000-H

   August 23, 2000

BA Master Credit Card Trust II Series 2000-J

   October 12, 2000

BA Master Credit Card Trust II Series 2000-L

   December 13, 2000

BA Master Credit Card Trust II Series 2001-B

   March 8, 2001

BA Master Credit Card Trust II Series 2001-C

   April 25, 2001

BA Master Credit Card Trust II Series 2001-D

   May 24, 2001

Legend: (1) Associated document may have been amended

 

BA Credit Card Trust Series

  

Issuance Date

BASeries Class A (2001-2)

   July 26, 2001

BASeries Class A (2001-3)

   August 8, 2001

BASeries Class A (2001-5)

   November 8, 2001

BASeries Class A (2001-Emerald)

   August 15, 2001

BASeries Class A (2002-1)

   January 31, 2002

BASeries Class A (2002-10)

   September 19, 2002

BASeries Class A (2002-11)

   October 30, 2002

BASeries Class A (2002-13)

   December 18, 2002

BASeries Class A (2002-2)

   March 27, 2002

BASeries Class A (2002-3)

   April 24, 2002

BASeries Class A (2002-4)

   May 9, 2002

BASeries Class A (2002-5)

   May 30, 2002

BASeries Class A (2002-7)

   July 25, 2002

BASeries Class A (2002-8)

   July 31, 2002

BASeries Class A (2002-9)

   July 31, 2002

BASeries Class A (2003-1)

   February 27, 2003

BASeries Class A (2003-10)

   October 15, 2003

BASeries Class A (2003-11)

   November 6, 2003

BASeries Class A (2003-12)

   December 18, 2003

BASeries Class A (2003-3)

   April 10, 2003

BASeries Class A (2003-4)

   April 24, 2003

BASeries Class A (2003-5)

   May 21, 2003

BASeries Class A (2003-6)

   June 4, 2003

BASeries Class A (2003-7)

   July 8, 2003

BASeries Class A (2003-8)

   August 5, 2003

BASeries Class A (2003-9)

   September 24, 2003

BASeries Class A (2004-1)

   February 26, 2004

BASeries Class A (2004-10)

   October 27, 2004

BASeries Class A (2004-2)

   February 25, 2004

BASeries Class A (2004-3)

   March 17, 2004

BASeries Class A (2004-4)

   April 15, 2004

BASeries Class A (2004-5)

   May 25, 2004

BASeries Class A (2004-6)

   June 17, 2004

BASeries Class A (2004-7)

   July 28, 2004

BASeries Class A (2004-8)

   September 14, 2004

BASeries Class A (2004-9)

   October 1, 2004

BASeries Class A (2005-1)

   April 20, 2005

BASeries Class A (2005-10)

   November 29, 2005

BASeries Class A (2005-11)

   December 16, 2005

BASeries Class A (2005-2)

   May 19, 2005

BASeries Class A (2005-3)

   June 14, 2005

BASeries Class A (2005-4)

   July 7, 2005

BASeries Class A (2005-5)

   August 11, 2005

BASeries Class A (2005-6)

   August 25, 2005

BASeries Class A (2005-7)

   September 29, 2005

BASeries Class A (2005-8)

   October 12, 2005

BASeries Class A (2005-9)

   November 17, 2005

BASeries Class A (2006-1)

   February 15, 2006

BASeries Class A (2006-2)

   March 7, 2006

BASeries Class A (2006-3)

   March 30, 2006

BASeries Class A (2006-4)

   May 31, 2006

BASeries Class A (2006-5)

   June 9, 2006

BASeries Class B (2001-2)

   September 6, 2001

BASeries Class B (2001-3)

   December 20, 2001

BASeries Class B (2002-1)

   February 28, 2002

BASeries Class B (2002-2)

   June 12, 2002

BASeries Class B (2002-4)

   October 29, 2002

BASeries Class B (2003-1)

   February 20, 2003

BASeries Class B (2003-2)

   June 12, 2003

BASeries Class B (2003-3)

   August 20, 2003

BASeries Class B (2003-4)

   October 15, 2003

BASeries Class B (2003-5)

   October 2, 2003

BASeries Class B (2004-1)

   April 1, 2004

BASeries Class B (2004-2)

   August 11, 2004

BASeries Class B (2005-1)

   June 22, 2005

BASeries Class B (2005-2)

   August 11, 2005

BASeries Class B (2005-3)

   November 9, 2005

BASeries Class B (2005-4)

   November 2, 2005

BASeries Class B (2006-1)

   March 3, 2006

BASeries Class B (2006-2)

   March 24, 2006

BASeries Class C (2001-2)

   July 12, 2001

BASeries Class C (2001-3)

   July 25, 2001

BASeries Class C (2001-4)

   September 6, 2001

BASeries Class C (2001-5)

   December 11, 2001

BASeries Class C (2002-1)

   February 28, 2002

BASeries Class C (2002-2)

   June 12, 2002

BASeries Class C (2002-3)

   June 12, 2002

BASeries Class C (2002-4)

   August 29, 2002

BASeries Class C (2002-6)

   October 29, 2002

BASeries Class C (2002-7)

   October 29, 2002

BASeries Class C (2003-1)

   February 4, 2003

BASeries Class C (2003-2)

   February 12, 2003

BASeries Class C (2003-3)

   May 8, 2003

BASeries Class C (2003-4)

   June 19, 2003

BASeries Class C (2003-5)

   July 2, 2003

BASeries Class C (2003-6)

   July 30, 2003

BASeries Class C (2003-7)

   November 5, 2003

BASeries Class C (2004-1)

   March 16, 2004

BASeries Class C (2004-2)

   July 1, 2004

BASeries Class C (2005-1)

   June 1, 2005

BASeries Class C (2005-2)

   September 22, 2005

BASeries Class C (2005-3)

   October 20, 2005

BASeries Class C (2006-1)

   February 17, 2006

BASeries Class C (2006-2)

   March 17, 2006

BASeries Class C (2006-3)

   May 31, 2006

BASeries Class C (2006-4)

   June 15, 2006


August 11, 2006

Report of Management on BA Master Credit Card Trust II and BA Credit Card Trust

Internal Control

and Pooling and Servicing Agreement/Indenture Compliance

Trust Internal Control

FIA Card Services, National Association (formerly known as MBNA America Bank, N.A.), (“FIA” or the “Company”), a wholly owned subsidiary of Bank of America Corporation, is responsible for establishing and maintaining effective controls over the functions performed as servicer of FIA’s BA Master Credit Card Trust II and BA Credit Card Trust (the “Trusts” or individually “Trust”). These controls are designed to provide reasonable assurance to the Company’s management and board of directors that Trust assets are safeguarded against loss from unauthorized use or disposition and that transactions are executed in accordance with management’s authorization in conformity with the applicable Pooling and Servicing Agreement, Pooling and Servicing Agreement Supplements, Indenture and BAseries Indenture Supplement (together the “Agreements”) as specified in Appendix I, between FIA as Seller and Servicer and the applicable Trustee (specific Agreements and Trustees are listed in Appendix I) and are recorded properly to permit the preparation of the required financial reports.

Because of inherent limitations in any control, no matter how well-designed, misstatements due to error or fraud may occur and not be detected, including the possibility of the circumvention or overriding of controls. Accordingly, even effective controls can provide only reasonable assurance with respect to the achievement of any objectives of controls. Further, because of changes in conditions, the effectiveness of controls may vary over time.

The Company has determined that the objectives of controls with respect to servicing and reporting of sold loans are to provide reasonable, but not absolute assurance that:

 

    Funds collected are remitted to the Trustee in accordance with the Agreements.

 

    Trust assets are segregated from those retained by FIA in accordance with the Agreements.

 

    Expenses incurred by the Trusts are calculated and remitted in accordance with the Agreements.

 

    The additions of accounts to the Trusts are authorized in accordance with the Agreements.


Trust Internal Control (continued)

 

    The removals of accounts from the Trusts are authorized in accordance with the Agreements.

 

    Trust assets amortizing out of the Trusts are calculated in accordance with the Agreements.

 

    Monthly Trust reports generated in the form of “Exhibits” and provided to the Trustee are reviewed by a Vice President or above prior to distribution.

 

    Monthly Trust reports generated in the form of “Exhibits” contain all information required by the Agreements.

The Company assessed its controls over the functions performed as servicer of the Trusts in relation to these criteria. Based upon this assessment, the Company believes that, as of June 30, 2006, its controls over the functions performed as servicer of the Trusts are effective in providing reasonable assurance that Trust assets are safeguarded against loss from unauthorized use or disposition and that transactions are executed in accordance with management’s authorization in conformity with the Agreements between FIA and the applicable Trustees and are recorded properly to permit the preparation of the required financial reports.

Pooling and Servicing Agreement Compliance

The Company is responsible for complying with the covenants and conditions of the Agreements listed in Appendix II to this report. The Company is also responsible for establishing and maintaining effective internal control over compliance with the covenants and conditions of the Agreements. The Company has performed an evaluation of its compliance with the requirements of the relevant covenants and conditions identified in Appendix II for each of the Agreements. Based on this evaluation, FIA complied with the requirements of the relevant covenants and conditions of the Agreements identified in Appendix II for each of the Agreements during the periods specified in Appendix II.


FIA Card Services, National Association

(formerly known as MBNA America Bank, N.A.) by:

/s/ Randall J. Black

Randall J. Black
Senior Vice President

/s/ Marcie E. Copson-Hall

Marcie E. Copson-Hall
Senior Vice President

/s/ Scott McCarthy

Scott McCarthy
Senior Vice President

/s/ Robert W. Lamantia

Robert W. Lamantia
Senior Vice President


Appendix I

BA Master Credit Card Trust II

Internal Control at June 30, 2006

 

TRUST

  

ISSUANCE
DATE

BA Master Credit Card Trust II Series 1996-G

   7/17/1996

BA Master Credit Card Trust II Series 1996-M

   11/26/1996

BA Master Credit Card Trust II Series 1997-B

   2/27/1997

BA Master Credit Card Trust II Series 1997-D

   5/22/1997

BA Master Credit Card Trust II Series 1997-H

   8/6/1997

BA Master Credit Card Trust II Series 1997-O

   12/23/1997

BA Master Credit Card Trust II Series 1998-B

   4/14/1998

BA Master Credit Card Trust II Series 1998-E

   8/11/1998

BA Master Credit Card Trust II Series 1998-G

   9/10/1998

BA Master Credit Card Trust II Series 1999-B

   3/26/1999

BA Master Credit Card Trust II Series 1999-J

   9/23/1999

BA Master Credit Card Trust II Series 1999-L

   11/5/1999

BA Master Credit Card Trust II Series 2000-D

   5/11/2000

BA Master Credit Card Trust II Series 2000-E

   6/1/2000

BA Master Credit Card Trust II Series 2000-H

   8/23/2000

BA Master Credit Card Trust II Series 2000-J

   10/12/2000

BA Master Credit Card Trust II Series 2000-L

   12/13/2000

BA Master Credit Card Trust II Series 2001-B

   3/8/2001

BA Master Credit Card Trust II Series 2001-C

   4/25/2001

BA Master Credit Card Trust II Series 2001-D

   5/24/2001

Appendix I

BA Credit Card Trust

Internal Control at June 30, 2006

 

TRUST

  

ISSUANCE
DATE

Full Year

  

BASeries Class C (2001-2)

   7/12/2001

BASeries Class C (2001-3)

   7/25/2001

BASeries Class A (2001-2)

   7/26/2001

BASeries Class A (2001-3)

   8/8/2001

BASeries Class A (2001-Emerald)

   8/15/2001

BASeries Class B (2001-2)

   9/6/2001

BASeries Class C (2001-4)

   9/6/2001

BASeries Class A (2001-5)

   11/8/2001

BASeries Class C (2001-5)

   12/11/2001

BASeries Class B (2001-3)

   12/20/2001

BASeries Class A (2002-1)

   1/31/2002

BASeries Class B (2002-1)

   2/28/2002

BASeries Class C (2002-1)

   2/28/2002

BASeries Class A (2002-2)

   3/27/2002

BASeries Class A (2002-3)

   4/24/2002

BASeries Class A (2002-4)

   5/9/2002

BASeries Class A (2002-5)

   5/30/2002

BASeries Class B (2002-2)

   6/12/2002

BASeries Class C (2002-2)

   6/12/2002

BASeries Class C (2002-3)

   6/12/2002

BASeries Class A (2002-7)

   7/25/2002

BASeries Class A (2002-8)

   7/31/2002

BASeries Class A (2002-9)

   7/31/2002

BASeries Class C (2002-4)

   8/29/2002

BASeries Class A (2002-10)

   9/19/2002

BASeries Class B (2002-4)

   10/29/2002

BASeries Class C (2002-6)

   10/29/2002

BASeries Class C (2002-7)

   10/29/2002

BASeries Class A (2002-11)

   10/30/2002

BASeries Class A (2002-13)

   12/18/2002

BASeries Class C (2003-1)

   2/4/2003

BASeries Class C (2003-2)

   2/12/2003

BASeries Class B (2003-1)

   2/20/2003

BASeries Class A (2003-1)

   2/27/2003

BASeries Class A (2003-3)

   4/10/2003

BASeries Class A (2003-4)

   4/24/2003

BASeries Class C (2003-3)

   5/8/2003

BASeries Class A (2003-5)

   5/21/2003

BASeries Class A (2003-6)

   6/4/2003

BASeries Class B (2003-2)

   6/12/2003

BASeries Class C (2003-4)

   6/19/2003

BASeries Class C (2003-5)

   7/2/2003

BASeries Class A (2003-7)

   7/8/2003

BASeries Class C (2003-6)

   7/30/2003

BASeries Class A (2003-8)

   8/5/2003

BASeries Class B (2003-3)

   8/20/2003

BASeries Class A (2003-9)

   9/24/2003

BASeries Class B (2003-5)

   10/2/2003

BASeries Class A (2003-10)

   10/15/2003

BASeries Class B (2003-4)

   10/15/2003

BASeries Class C (2003-7)

   11/5/2003

BASeries Class A (2003-11)

   11/6/2003

BASeries Class A (2003-12)

   12/18/2003

BASeries Class A (2004-2)

   2/25/2004

BASeries Class A (2004-1)

   2/26/2004

BASeries Class C (2004-1)

   3/16/2004

BASeries Class A (2004-3)

   3/17/2004

BASeries Class B (2004-1)

   4/1/2004

BASeries Class A (2004-4)

   4/15/2004

BASeries Class A (2004-5)

   5/25/2004

BASeries Class A (2004-6)

   6/17/2004

BASeries Class C (2004-2)

   7/1/2004

BASeries Class A (2004-7)

   7/28/2004

BASeries Class B (2004-2)

   8/11/2004

BASeries Class A (2004-8)

   9/14/2004

BASeries Class A (2004-9)

   10/1/2004

BASeries Class A (2004-10)

   10/27/2004

BASeries Class A (2005-1)

   4/20/2005

BASeries Class A (2005-2)

   5/19/2005

BASeries Class C (2005-1)

   6/1/2005

BASeries Class A (2005-3)

   6/14/2005

BASeries Class B (2005-1)

   6/22/2005

New issuances

  

BASeries Class A (2005-4)

   7/7/2005

BASeries Class A (2005-5)

   8/11/2005

BASeries Class B (2005-2)

   8/11/2005

BASeries Class A (2005-6)

   8/25/2005

BASeries Class C (2005-2)

   9/22/2005

BASeries Class A (2005-7)

   9/29/2005

BASeries Class A (2005-8)

   10/12/2005

BASeries Class C (2005-3)

   10/20/2005

BASeries Class B (2005-4)

   11/2/2005

BASeries Class B (2005-3)

   11/9/2005

BASeries Class A (2005-9)

   11/17/2005

BASeries Class A (2005-10)

   11/29/2005

BASeries Class A (2005-11)

   12/16/2005

BASeries Class A (2006-1)

   2/15/2006

BASeries Class C (2006-1)

   2/17/2006

BASeries Class B (2006-1)

   3/3/2006

BASeries Class A (2006-2)

   3/7/2006

BASeries Class C (2006-2)

   3/17/2006

BASeries Class B (2006-2)

   3/24/2006

BASeries Class A (2006-3)

   3/30/2006

BASeries Class A (2006-4)

   5/31/2006

BASeries Class C (2006-3)

   5/31/2006

BASeries Class A (2006-5)

   6/9/2006

BASeries Class C (2006-4)

   6/15/2006


Appendix II

BA Master Credit Card Trust

Compliance for the periods identified below

 

TRUST

   TRUSTEE    PSA
DATE *
   PSA SUPPL.
DATE *
   COMPLIANCE
PERIOD
   SERVICING
PSA COVENANTS
& CONDITIONS

Partial Year

              

BA Master Credit Card Trust II Series 1995-C

   The Bank of New York    8/4/1994    6/29/1995    7/1/05 -7/15/05    (c)

BA Master Credit Card Trust II Series 1996-B

   The Bank of New York    8/4/1994    3/26/1996    7/1/05 -4/17/06    (a)

BA Master Credit Card Trust II Series 1997-K

   The Bank of New York    8/4/1994    10/22/1997    7/1/05 -11/15/05    (a)

BA Master Credit Card Trust II Series 1998-F

   The Bank of New York    8/4/1994    8/26/1998    7/1/05 - 9/15/05    (d)

BA Master Credit Card Trust II Series 1999-D

   The Bank of New York    8/4/1994    6/3/1999    7/1/05 - 6/15/06    (a)

BA Master Credit Card Trust II Series 2000-G

   The Bank of New York    8/4/1994    7/20/2000    7/1/05 - 7/15/05    (d)

BA Master Credit Card Trust II Series 2000-I

   The Bank of New York    8/4/1994    9/8/2000    7/1/05 - 8/15/05    (g)

BA Master Credit Card Trust II Series 2000-K

   The Bank of New York    8/4/1994    11/21/2000    7/1/05 -10/17/05    (d)

BA Master Credit Card Trust II Series 2001-A

   The Bank of New York    8/4/1994    2/20/2001    7/1/05 - 2/15/06    (a)

Full Year

              

BA Master Credit Card Trust II Series 1996-G

   The Bank of New York    8/4/1994    7/17/1996    7/1/05 - 6/30/06    (a)

BA Master Credit Card Trust II Series 1996-M

   The Bank of New York    8/4/1994    11/26/1996    7/1/05 - 6/30/06    (d)

BA Master Credit Card Trust II Series 1997-B

   The Bank of New York    8/4/1994    2/27/1997    7/1/05 - 6/30/06    (a)

BA Master Credit Card Trust II Series 1997-D

   The Bank of New York    8/4/1994    5/22/1997    7/1/05 - 6/30/06    (e)

BA Master Credit Card Trust II Series 1997-H

   The Bank of New York    8/4/1994    8/6/1997    7/1/05 - 6/30/06    (e)

BA Master Credit Card Trust II Series 1997-O

   The Bank of New York    8/4/1994    12/23/1997    7/1/05 - 6/30/06    (a)

BA Master Credit Card Trust II Series 1998-B

   The Bank of New York    8/4/1994    4/14/1998    7/1/05 - 6/30/06    (e)

BA Master Credit Card Trust II Series 1998-E

   The Bank of New York    8/4/1994    8/11/1998    7/1/05 - 6/30/06    (d)

BA Master Credit Card Trust II Series 1998-G

   The Bank of New York    8/4/1994    9/10/1998    7/1/05 - 6/30/06    (a)

BA Master Credit Card Trust II Series 1999-B

   The Bank of New York    8/4/1994    3/26/1999    7/1/05 - 6/30/06    (f)

BA Master Credit Card Trust II Series 1999-J

   The Bank of New York    8/4/1994    9/23/1999    7/1/05 - 6/30/06    (f)

BA Master Credit Card Trust II Series 1999-L

   The Bank of New York    8/4/1994    11/5/1999    7/1/05 - 6/30/06    (a)

BA Master Credit Card Trust II Series 2000-D

   The Bank of New York    8/4/1994    5/11/2000    7/1/05 - 6/30/06    (a)

BA Master Credit Card Trust II Series 2000-E

   The Bank of New York    8/4/1994    6/1/2000    7/1/05 - 6/30/06    (f)

BA Master Credit Card Trust II Series 2000-H

   The Bank of New York    8/4/1994    8/23/2000    7/1/05 - 6/30/06    (d)

BA Master Credit Card Trust II Series 2000-J

   The Bank of New York    8/4/1994    10/12/2000    7/1/05 - 6/30/06    (h)

BA Master Credit Card Trust II Series 2000-L

   The Bank of New York    8/4/1994    12/13/2000    7/1/05 - 6/30/06    (g)

BA Master Credit Card Trust II Series 2001-B

   The Bank of New York    8/4/1994    3/8/2001    7/1/05 - 6/30/06    (a)

BA Master Credit Card Trust II Series 2001-C

   The Bank of New York    8/4/1994    4/25/2001    7/1/05 - 6/30/06    (e)

BA Master Credit Card Trust II Series 2001-D

   The Bank of New York    8/4/1994    5/24/2001    7/1/05 - 6/30/06    (i)

* - Indicates associated agreement may have been amended

 

PSA and PSA Supplement Covenants and Conditions

 

(a) PSA Sections - 2.05(e), 2.06, 2.07, 2.08(a), 2.09, 3.02, 3.04, 3.05, 3.06 (b), 4.02(a), 4.03(a), ( c) and (d), 13.02 (d). PSA Supplement Sections - 3(b), 4.05 through 4.13, 4.14(a), 4.15(a), 5.02(a), 9(c) and (d).

 

(c) PSA Sections - 2.05(e), 2.06, 2.07, 2.08(a), 2.09, 3.02, 3.04, 3.05, 3.06(b), 4.02(a), 4.03(a), ( c), and (d), 13.02 (d). PSA Supplement Sections - 3(b), 4.05 through 4.14, 4.16(a), 4.17(a), 4.20(a) and (g), 4.21(a), 5.02(a), 9(c) and (d).

 

(d) PSA Sections - 2.05(e), 2.06, 2.07, 2.08(a), 2.09, 3.02, 3.04, 3.05, 3.06(b), 4.02(a), 4.03(a), ( c) and (d), 13.02 (d). PSA Supplement Sections – 3(b), 4.05 through 4.13, 4.14(a), 4.15(a), 4.18(a), 5.02(a), 9(c) and (d).

 

(e) PSA Sections - 2.05(e), 2.06, 2.07, 2.08(a), 2.09, 3.02, 3.04, 3.05, 3.06(b), 4.02(a), 4.03(a), 4.03(c), 4.03(d), 13.02 (d). PSA Supplement Sections - 3(b), 4.05 through 4.13, 4.14(a), 4.15(a), 4.18(a), 5.02(a), 10(c) and (d).

 

(f) PSA Sections - 2.05(e), 2.06, 2.07, 2.08(a), 2.09, 3.02, 3.04, 3.05, 3.06(b), 4.02(a), 4.03(a), ( c) and (d), 13.02 (d). PSA Supplement Sections - 3(b), 4.05 through 4.13, 4.14(a), 4.15(a), 4.16(a), 4.19(a) and (g), 4.20(a), 5.02(a), 9(c) and (d).

 

(g) PSA Sections - 2.05(e), 2.06, 2.07, 2.08(a), 2.09, 3.02, 3.04, 3.05, 3.06(b), 4.02(a), 4.03(a), ( c) and (d), 13.02 (d). PSA Supplement Sections - 3(b), 4.05 through 4.13, 4.14(a), 4.15(a), 4.16(a), 4.18, 4.19(a) and (g), 4.20(a), 5.02(a), 9(c)and (d).

 

(h) PSA Sections - 2.05(e), 2.06, 2.07, 2.08(a), 2.09, 3.02, 3.04, 3.05, 3.06(b), 4.02(a), 4.03(a), ( c) and (d), 13.02 (d). PSA Supplement Sections - 3(b), 4.05 through 4.13, 4.14(a), 4.15(a), 4.16(a), 4.18, 4.19(a), 4.20(a), 5.02(a), 9(c) and (d).

 

(i) PSA Sections - 2.05(e), 2.06, 2.07, 2.08(a), 2.09, 3.02, 3.04, 3.05, 3.06(b), 4.02(a), 4.03(a), ( c) and (d), 13.02 (d). PSA Supplement Sections - 3(b), 4.05 through 4.07, 4.09, 5.02, 7(c).

Appendix II

BA Credit Card Trust

Compliance for the periods identified below

 

TRUST

   TRUSTEE    INDENTURE
DATE*
   INDENTURE
SUPP.
DATE*
   ISSUANCE
DATE
   SERVICING
COMPLIANCE
PERIOD
   INDENTURE
COVENANTS
AND
CONDITIONS

Partial Year

                 

BASeries Class B (2002-3)

   The Bank of New York    5/24/2001    5/24/2001    8/29/2002    July 1, 2005 -
August 15, 2005
   (1)

BASeries Class C (2002-5)

   The Bank of New York    5/24/2001    5/24/2001    8/29/2002    July 1, 2005 -
August 15, 2005
   (1)

BASeries Class A (2002-12)

   The Bank of New York    5/24/2001    5/24/2001    11/19/2002    July 1, 2005 -
November 15, 2005
   (1)

Full Year

                 

BASeries Class B (2001-1)

   The Bank of New York    5/24/2001    5/24/2001    5/24/2001    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2001-1)

   The Bank of New York    5/24/2001    5/24/2001    5/24/2001    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2001-1)

   The Bank of New York    5/24/2001    5/24/2001    5/31/2001    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2001-2)

   The Bank of New York    5/24/2001    5/24/2001    7/12/2001    July 1, 2005 -
June 30, 2006
   (1)

BASeries Class C (2001-3)

   The Bank of New York    5/24/2001    5/24/2001    7/25/2001    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2001-2)

   The Bank of New York    5/24/2001    5/24/2001    7/26/2001    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2001-3)

   The Bank of New York    5/24/2001    5/24/2001    8/8/2001    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2001-Emerald)

   The Bank of New York    5/24/2001    5/24/2001    8/15/2001    July 1, 2005 -
June 30, 2006
   (1)

BASeries Class B (2001-2)

   The Bank of New York    5/24/2001    5/24/2001    9/6/2001    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2001-4)

   The Bank of New York    5/24/2001    5/24/2001    9/6/2001    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2001-5)

   The Bank of New York    5/24/2001    5/24/2001    11/8/2001    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2001-5)

   The Bank of New York    5/24/2001    5/24/2001    12/11/2001    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class B (2001-3)

   The Bank of New York    5/24/2001    5/24/2001    12/20/2001    July 1, 2005 -
June 30, 2006
   (1)

BASeries Class A (2002-1)

   The Bank of New York    5/24/2001    5/24/2001    1/31/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class B (2002-1)

   The Bank of New York    5/24/2001    5/24/2001    2/28/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2002-1)

   The Bank of New York    5/24/2001    5/24/2001    2/28/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2002-2)

   The Bank of New York    5/24/2001    5/24/2001    3/27/2002    July 1, 2005 -
June 30, 2006
   (1)

BASeries Class A (2002-3)

   The Bank of New York    5/24/2001    5/24/2001    4/24/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2002-4)

   The Bank of New York    5/24/2001    5/24/2001    5/9/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2002-5)

   The Bank of New York    5/24/2001    5/24/2001    5/30/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class B (2002-2)

   The Bank of New York    5/24/2001    5/24/2001    6/12/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2002-2)

   The Bank of New York    5/24/2001    5/24/2001    6/12/2002    July 1, 2005 -
June 30, 2006
   (1)

BASeries Class C (2002-3)

   The Bank of New York    5/24/2001    5/24/2001    6/12/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2002-7)

   The Bank of New York    5/24/2001    5/24/2001    7/25/2002    July 1, 2005 -
June 30, 2006
   (1)

BASeries Class A (2002-8)

   The Bank of New York    5/24/2001    5/24/2001    7/31/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2002-9)

   The Bank of New York    5/24/2001    5/24/2001    7/31/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2002-4)

   The Bank of New York    5/24/2001    5/24/2001    8/29/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2002-10)

   The Bank of New York    5/24/2001    5/24/2001    9/19/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class B (2002-4)

   The Bank of New York    5/24/2001    5/24/2001    10/29/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2002-6)

   The Bank of New York    5/24/2001    5/24/2001    10/29/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2002-7)

   The Bank of New York    5/24/2001    5/24/2001    10/29/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2002-11)

   The Bank of New York    5/24/2001    5/24/2001    10/30/2002    July 1, 2005 -
June 30, 2006
   (1)

BASeries Class A (2002-13)

   The Bank of New York    5/24/2001    5/24/2001    12/18/2002    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2003-1)

   The Bank of New York    5/24/2001    5/24/2001    2/4/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2003-2)

   The Bank of New York    5/24/2001    5/24/2001    2/12/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class B (2003-1)

   The Bank of New York    5/24/2001    5/24/2001    2/20/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2003-1)

   The Bank of New York    5/24/2001    5/24/2001    2/27/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2003-2)

   The Bank of New York    5/24/2001    5/24/2001    3/26/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2003-3)

   The Bank of New York    5/24/2001    5/24/2001    4/10/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2003-4)

   The Bank of New York    5/24/2001    5/24/2001    4/24/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2003-3)

   The Bank of New York    5/24/2001    5/24/2001    5/8/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2003-5)

   The Bank of New York    5/24/2001    5/24/2001    5/21/2003    July 1, 2005 -
June 30, 2006
   (1)

BASeries Class A (2003-6)

   The Bank of New York    5/24/2001    5/24/2001    6/4/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class B (2003-2)

   The Bank of New York    5/24/2001    5/24/2001    6/12/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2003-4)

   The Bank of New York    5/24/2001    5/24/2001    6/19/2003    July 1, 2005 -
June 30, 2006
   (1)

BASeries Class C (2003-5)

   The Bank of New York    5/24/2001    5/24/2001    7/2/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2003-7)

   The Bank of New York    5/24/2001    5/24/2001    7/8/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2003-6)

   The Bank of New York    5/24/2001    5/24/2001    7/30/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2003-8)

   The Bank of New York    5/24/2001    5/24/2001    8/5/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class B (2003-3)

   The Bank of New York    5/24/2001    5/24/2001    8/20/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2003-9)

   The Bank of New York    5/24/2001    5/24/2001    9/24/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class B (2003-5)

   The Bank of New York    5/24/2001    5/24/2001    10/2/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2003-10)

   The Bank of New York    5/24/2001    5/24/2001    10/15/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class B (2003-4)

   The Bank of New York    5/24/2001    5/24/2001    10/15/2003    July 1, 2005 -
June 30, 2006
   (1)

BASeries Class C (2003-7)

   The Bank of New York    5/24/2001    5/24/2001    11/5/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2003-11)

   The Bank of New York    5/24/2001    5/24/2001    11/6/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2003-12)

   The Bank of New York    5/24/2001    5/24/2001    12/18/2003    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2004-2)

   The Bank of New York    5/24/2001    5/24/2001    2/25/2004    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2004-1)

   The Bank of New York    5/24/2001    5/24/2001    2/26/2004    July 1, 2005 -
June 30, 2006
   (1)

BASeries Class C (2004-1)

   The Bank of New York    5/24/2001    5/24/2001    3/16/2004    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2004-3)

   The Bank of New York    5/24/2001    5/24/2001    3/17/2004    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class B (2004-1)

   The Bank of New York    5/24/2001    5/24/2001    4/1/2004    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2004-4)

   The Bank of New York    5/24/2001    5/24/2001    4/15/2004    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2004-5)

   The Bank of New York    5/24/2001    5/24/2001    5/25/2004    July 1, 2005 -
June 30, 2006
   (1)

BASeries Class A (2004-6)

   The Bank of New York    5/24/2001    5/24/2001    6/17/2004    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2004-2)

   The Bank of New York    5/24/2001    5/24/2001    7/1/2004    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2004-7)

   The Bank of New York    5/24/2001    5/24/2001    7/28/2004    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class B (2004-2)

   The Bank of New York    5/24/2001    5/24/2001    8/11/2004    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2004-8)

   The Bank of New York    5/24/2001    5/24/2001    9/14/2004    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2004-9)

   The Bank of New York    5/24/2001    5/24/2001    10/1/2004    July 1, 2005 -
June 30, 2006
   (1)

BASeries Class A (2004-10)

   The Bank of New York    5/24/2001    5/24/2001    10/27/2004    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2005-1)

   The Bank of New York    5/24/2001    5/24/2001    4/20/2005    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2005-2)

   The Bank of New York    5/24/2001    5/24/2001    5/19/2005    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class C (2005-1)

   The Bank of New York    5/24/2001    5/24/2001    6/1/2005    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class A (2005-3)

   The Bank of New York    5/24/2001    5/24/2001    6/14/2005    July 1, 2005 -
January 31, 2006
   (1)

BASeries Class B (2005-1)

   The Bank of New York    5/24/2001    5/24/2001    6/22/2005    July 1, 2005 -
January 31, 2006
   (1)

New issuances

                 

BASeries Class A (2005-4)

   The Bank of New York    5/24/2001    5/24/2001    7/7/2005    July 7, 2005 -
January 31, 2006
   (1)

BASeries Class A (2005-5)

   The Bank of New York    5/24/2001    5/24/2001    8/11/2005    August 11, 2005 -
January 31, 2006
   (1)

BASeries Class B (2005-2)

   The Bank of New York    5/24/2001    5/24/2001    8/11/2005    August 11, 2005 -
January 31, 2006
   (1)

BASeries Class A (2005-6)

   The Bank of New York    5/24/2001    5/24/2001    8/25/2005    August 25, 2005 -
January 31, 2006
   (1)

BASeries Class C (2005-2)

   The Bank of New York    5/24/2001    5/24/2001    9/22/2005    September 22, 2005 -
January 31, 2006
   (1)

BASeries Class A (2005-7)

   The Bank of New York    5/24/2001    5/24/2001    9/29/2005    September 29, 2005 -
January 31, 2006
   (1)

BASeries Class A (2005-8)

   The Bank of New York    5/24/2001    5/24/2001    10/12/2005    October 12, 2005 -
January 31, 2006
   (1)

BASeries Class C (2005-3)

   The Bank of New York    5/24/2001    5/24/2001    10/20/2005    October 20, 2005 -
January 31, 2006
   (1)

BASeries Class B (2005-4)

   The Bank of New York    5/24/2001    5/24/2001    11/2/2005    November 2, 2005 -
January 31, 2006
   (1)

BASeries Class B (2005-3)

   The Bank of New York    5/24/2001    5/24/2001    11/9/2005    November 9, 2005 -
June 30, 2006
   (1)

BASeries Class A (2005-9)

   The Bank of New York    5/24/2001    5/24/2001    11/17/2005    November 17, 2005 -
January 31,2006
   (1)

BASeries Class A (2005-10)

   The Bank of New York    5/24/2001    5/24/2001    11/29/2005    November 29, 2005 -
January 31,2006
   (1)

BASeries Class A (2005-11)

   The Bank of New York    5/24/2001    5/24/2001    12/16/2005    December 16, 2005 -
January 31, 2006
   (1)

BASeries Class B (2006-2)

   The Bank of New York    5/24/2001    5/24/2001    3/24/2006    March 24, 2006 -
June 30, 2006
   (1)

* - Indicates associated agreement may have been amended

 

Indenture Covenants and Conditions:

 

(1) Indenture Sections - 310(a), 402(a), 907, 908(a)and 1201 BASeries Indenture Supplement.
   Sections - 2.02(i)-(iv), 3.16 and 4.01(a).