EX-99 5 mot-exhc.htm

Exhibit 99.2

Exhibit C to Indenture Supplement to Indenture

SCHEDULE TO MONTHLY NOTEHOLDERS' STATEMENT

BAseries

BA CREDIT CARD TRUST

____________________________________________

MONTHLY PERIOD ENDING NOVEMBER 30, 2007

____________________________________________

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

The following computations are prepared with respect to the Transfer Date of December 14, 2007 and with respect to the performance of the Trust during the related Monthly Period.

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

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

Priority of Payments

BAseries Available Funds

Targeted deposits to Interest Funding sub-Accounts:

	Targeted Deposit to Interest Funding sub-Account for applicable Monthly Period			Actual Deposit to Interest Funding sub-Account for applicable Monthly Period		Shortfall from earlier Monthly Periods		Interest Funding sub-account Balance prior to Withdrawals*		Interest Funding sub-Account Earnings
Class A:
Class A(2001-2)		$2,178,613.33	$2,178,613.33		$0.00		$2,178,613.33		$0.00

Class A(2001-Emerald)	$41,707,721.83	$41,707,721.83	$0.00	$186,530,851.80	$676,473.10
Class A(2001-5)	$2,160,835.56	$2,160,835.56	$0.00	$2,160,835.56	$0.00
Class A(2002-2)	$2,842,057.97	$2,842,057.97	$0.00	$2,842,057.97	$11,332.89
Class A(2002-3)	$3,261,253.33	$3,261,253.33	$0.00	$3,261,253.33	$0.00
Class A(2002-5)	$3,221,253.33	$3,221,253.33	$0.00	$3,221,253.33	$0.00
Class A(2002-7)	$2,239,688.59	$2,239,688.59	$0.00	$4,703,346.04	$5,653.33
Class A(2002-8)	$1,917,333.33	$1,917,333.33	$0.00	$3,774,750.00	$4,262.74
Class A(2002-11)	$2,260,083.81	$2,260,083.81	$0.00	$4,746,176.01	$5,704.81
Class A(2002-13)	$2,125,280.00	$2,125,280.00	$0.00	$2,125,280.00	$0.00
Class A(2003-1)	$2,130,613.33	$2,130,613.33	$0.00	$2,130,613.33	$0.00
Class A(2003-3)	$3,181,253.33	$3,181,253.33	$0.00	$3,181,253.33	$0.00
Class A(2003-4)	$3,247,920.00	$3,247,920.00	$0.00	$3,247,920.00	$0.00
Class A(2003-5)	$2,519,837.85	$2,519,837.85	$0.00	$5,291,659.48	$6,360.47
Class A(2003-6)	$1,145,833.33	$1,145,833.33	$0.00	$1,145,833.33	$0.00
Class A(2003-7)	$1,435,416.67	$1,435,416.67	$0.00	$1,435,416.67	$0.00
Class A(2003-8)	$3,227,920.00	$3,227,920.00	$0.00	$3,227,920.00	$0.00
Class A(2003-9)	$4,463,088.00	$4,463,088.00	$0.00	$4,463,088.00	$0.00
Class A(2003-10)	$2,183,057.78	$2,183,057.78	$0.00	$2,183,057.78	$0.00
Class A(2003-11)	$2,099,946.67	$2,099,946.67	$0.00	$2,099,946.67	$0.00
Class A(2003-12)	$2,116,391.11	$2,116,391.11	$0.00	$2,116,391.11	$0.00
Class A(2004-1)	$3,404,971.85	$3,404,971.85	$0.00	$7,150,440.89	$8,594.70
Class A(2004-2)	$2,561,002.67	$2,561,002.67	$0.00	$2,561,002.67	$0.00
Class A(2004-3)	$3,056,280.89	$3,056,280.89	$0.00	$3,056,280.89	$0.00
Class A(2004-5)	$4,296,791.79	$4,296,791.79	$0.00	$4,296,791.79	$17,176.12
Class A(2004-6)	$2,129,724.44	$2,129,724.44	$0.00	$2,129,724.44	$0.00
Class A(2004-7)	$3,801,504.00	$3,801,504.00	$0.00	$3,801,504.00	$0.00
Class A(2004-8)	$2,134,168.89	$2,134,168.89	$0.00	$2,134,168.89	$0.00
Class A(2004-9)	$2,714,492.87	$2,714,492.87	$0.00	$2,714,492.87	$0.00
Class A(2004-10)	$2,103,057.78	$2,103,057.78	$0.00	$2,103,057.78	$0.00
Class A(2005-1)	$2,625,000.00	$2,625,000.00	$0.00	$2,625,000.00	$0.00
Class A(2005-2)	$2,103,057.78	$2,103,057.78	$0.00	$2,103,057.78	$0.00
Class A(2005-3)	$2,050,000.00	$2,050,000.00	$0.00	$2,050,000.00	$0.00
Class A(2005-4)	$3,336,448.00	$3,336,448.00	$0.00	$3,336,448.00	$0.00
Class A(2005-5)	$6,202,506.67	$6,202,506.67	$0.00	$6,202,506.67	$0.00
Class A(2005-6)	$1,875,000.00	$1,875,000.00	$0.00	$1,875,000.00	$0.00
Class A(2005-7)	$3,583,333.33	$3,583,333.33	$0.00	$3,583,333.33	$0.00
Class A(2005-8)	$3,529,864.89	$3,529,864.89	$0.00	$3,529,864.89	$0.00
Class A(2005-9)	$4,170,560.00	$4,170,560.00	$0.00	$4,170,560.00	$0.00
Class A(2005-10)	$1,675,335.11	$1,675,335.11	$0.00	$1,675,335.11	$0.00

Class A(2005-11)	$2,085,280.00	$2,085,280.00	$0.00	$2,085,280.00	$0.00
Class A(2006-1)	$6,533,333.33	$6,533,333.33	$0.00	$6,533,333.33	$0.00
Class A(2006-2)	$2,303,585.78	$2,303,585.78	$0.00	$2,303,585.78	$0.00
Class A(2006-3)	$3,114,586.67	$3,114,586.67	$0.00	$3,114,586.67	$0.00
Class A(2006-4)	$10,315,288.89	$10,315,288.89	$0.00	$10,315,288.89	$0.00
Class A(2006-5)	$2,931,836.44	$2,931,836.44	$0.00	$2,931,836.44	$0.00
Class A(2006-6)	$8,323,342.22	$8,323,342.22	$0.00	$8,323,342.22	$0.00
Class A(2006-7)	$1,563,960.00	$1,563,960.00	$0.00	$1,563,960.00	$0.00
Class A(2006-8)	$3,017,211.56	$3,017,211.56	$0.00	$3,017,211.56	$0.00
Class A(2006-9)	$7,251,813.33	$7,251,813.33	$0.00	$7,251,813.33	$0.00
Class A(2006-10)	$3,087,920.00	$3,087,920.00	$0.00	$3,087,920.00	$0.00
Class A(2006-11)	$2,164,068.98	$2,164,068.98	$0.00	$2,164,068.98	$0.00
Class A(2006-12)	$4,152,782.22	$4,152,782.22	$0.00	$4,152,782.22	$0.00
Class A(2006-13)	$1,142,015.11	$1,142,015.11	$0.00	$1,142,015.11	$0.00
Class A(2006-14)	$5,654,256.00	$5,654,256.00	$0.00	$5,654,256.00	$0.00
Class A(2006-15)	$4,135,004.44	$4,135,004.44	$0.00	$4,135,004.44	$0.00
Class A(2006-16)	$4,151,893.33	$4,151,893.33	$0.00	$4,151,893.33	$0.00
Class A(2007-1)	$2,154,166.67	$2,154,166.67	$0.00	$2,154,166.67	$0.00
Class A(2007-2)	$10,381,955.56	$10,381,955.56	$0.00	$10,381,955.56	$0.00
Class A(2007-3)	$2,138,682.84	$2,138,682.84	$0.00	$2,138,682.84	$0.00
Class A(2007-4)	$1,251,168.00	$1,251,168.00	$0.00	$1,251,168.00	$0.00
Class A(2007-5)	$1,561,940.89	$1,561,940.89	$0.00	$1,561,940.89	$0.00
Class A(2007-6)	$3,141,253.33	$3,141,253.33	$0.00	$3,141,253.33	$0.00
Class A(2007-7)	$7,236,257.78	$7,236,257.78	$0.00	$7,236,257.78	$0.00
Class A(2007-8)	$2,329,166.67	$2,329,166.67	$0.00	$2,329,166.67	$0.00
Class A(2007-9)	$5,213,200.00	$5,213,200.00	$0.00	$5,213,200.00	$0.00
Class A(2007-10)	$3,147,920.00	$3,147,920.00	$0.00	$3,147,920.00	$0.00
Class A(2007-11)	$1,678,890.67	$1,678,890.67	$0.00	$1,678,890.67	$0.00
Class A(2007-12)	$8,625,564.44	$8,625,564.44	$0.00	$8,625,564.44	$7.98
Class A(2007-13)	$8,661,120.00	$8,661,120.00	$0.00	$8,661,120.00	$0.00
Class A(2007-14)	$990,493.67	$990,493.67	$0.00	$990,493.67	$0.00
Class A(2007-15)	$735,248.61	$735,248.61	$0.00	$735,248.61	$0.00
Class A Total:	$280,193,707.54	$280,193,707.54	$0.00	$438,341,294.50	$735,566.14

Class B:
Class B(2003-1)	$905,223.11	$905,223.11	$0.00	$905,223.11	$0.00
Class B(2003-2)	$896,334.22	$896,334.22	$0.00	$896,334.22	$0.00
Class B(2003-3)	$893,667.56	$893,667.56	$0.00	$893,667.56	$0.00
Class B(2003-4)	$1,744,451.37	$1,744,451.37	$0.00	$5,291,502.47	$10,974.77

Class B(2003-5)	$669,584.00	$669,584.00	$0.00	$669,584.00	$0.00
Class B(2004-1)	$1,577,607.11	$1,577,607.11	$0.00	$1,577,607.11	$0.00
Class B(2004-2)	$672,250.67	$672,250.67	$0.00	$672,250.67	$0.00
Class B(2005-1)	$549,097.78	$549,097.78	$0.00	$549,097.78	$0.00
Class B(2005-2)	$859,000.89	$859,000.89	$0.00	$859,000.89	$0.00
Class B(2005-3)	$635,457.77	$635,457.77	$0.00	$635,457.77	$0.00
Class B(2005-4)	$612,500.00	$612,500.00	$0.00	$612,500.00	$0.00
Class B(2006-1)	$1,082,640.00	$1,082,640.00	$0.00	$1,082,640.00	$0.00
Class B(2006-2)	$2,151,946.67	$2,151,946.67	$0.00	$2,151,946.67	$0.00
Class B(2006-3)	$1,261,834.67	$1,261,834.67	$0.00	$1,261,834.67	$0.00
Class B(2006-4)	$1,051,528.89	$1,051,528.89	$0.00	$1,051,528.89	$0.00
Class B(2007-1)	$1,892,752.00	$1,892,752.00	$0.00	$1,892,752.00	$0.00
Class B(2007-2)	$1,078,195.56	$1,078,195.56	$0.00	$1,078,195.56	$0.00
Class B(2007-3)	$754,736.89	$754,736.89	$0.00	$754,736.89	$0.00
Class B(2007-4)	$1,791,376.89	$1,791,376.89	$0.00	$1,791,376.89	$0.00
Class B(2007-5)	$1,283,792.89	$1,283,792.89	$0.00	$1,283,792.89	$0.00
Class B(2007-6)	$336,412.50	$336,412.50	$0.00	$336,412.50	$0.00
Class B Total:	$22,700,391.44	$22,700,391.44	$0.00	$26,247,442.54	$10,974.77

Class C:
Class C(2001-2)	$515,722.67	$515,722.67	$0.00	$515,722.67	$0.00
Class C(2002-1)	$1,416,666.67	$1,416,666.67	$0.00	$1,416,666.67	$0.00
Class C(2002-3)	$1,067,000.89	$1,067,000.89	$0.00	$1,067,000.89	$0.00
Class C(2002-6)	$295,639.11	$295,639.11	$0.00	$295,639.11	$0.00
Class C(2002-7)	$279,166.67	$279,166.67	$0.00	$279,166.67	$0.00
Class C(2003-1)	$1,129,223.11	$1,129,223.11	$0.00	$1,129,223.11	$0.00
Class C(2003-2)	$555,722.67	$555,722.67	$0.00	$555,722.67	$0.00
Class C(2003-3)	$933,625.78	$933,625.78	$0.00	$933,625.78	$0.00
Class C(2003-4)	$1,854,835.80	$1,854,835.80	$0.00	$1,854,835.80	$7,212.29
Class C(2003-5)	$518,389.33	$518,389.33	$0.00	$518,389.33	$0.00
Class C(2003-6)	$1,295,973.33	$1,295,973.33	$0.00	$1,295,973.33	$0.00
Class C(2003-7)	$533,500.44	$533,500.44	$0.00	$533,500.44	$0.00
Class C(2004-1)	$965,667.56	$965,667.56	$0.00	$965,667.56	$0.00
Class C(2004-2)	$1,357,126.22	$1,357,126.22	$0.00	$1,357,126.22	$0.00
Class C(2005-1)	$562,431.11	$562,431.11	$0.00	$562,431.11	$0.00
Class C(2005-2)	$666,917.33	$666,917.33	$0.00	$666,917.33	$0.00
Class C(2005-3)	$1,312,501.33	$1,312,501.33	$0.00	$1,312,501.33	$0.00
Class C(2006-1)	$1,577,918.22	$1,577,918.22	$0.00	$1,577,918.22	$0.00
Class C(2006-2)	$990,376.00	$990,376.00	$0.00	$990,376.00	$0.00

Class C(2006-3)	$1,098,195.56	$1,098,195.56	$0.00	$1,098,195.56	$0.00
Class C(2006-4)	$1,627,293.33	$1,627,293.33	$0.00	$1,627,293.33	$0.00
Class C(2006-5)	$1,347,168.00	$1,347,168.00	$0.00	$1,347,168.00	$0.00
Class C(2006-6)	$1,113,751.11	$1,113,751.11	$0.00	$1,113,751.11	$0.00
Class C(2006-7)	$867,889.78	$867,889.78	$0.00	$867,889.78	$0.00
Class C(2007-1)	$1,317,834.67	$1,317,834.67	$0.00	$1,317,834.67	$0.00
Class C(2007-2)	$656,250.67	$656,250.67	$0.00	$656,250.67	$0.00
Class C(2007-3)	$907,000.89	$907,000.89	$0.00	$907,000.89	$0.00
Class C(2007-4)	$573,993.75	$573,993.75	$0.00	$573,993.75	$0.00
Class C Total:	$27,337,782.00	$27,337,782.00	$0.00	$27,337,782.00	$7,212.29

Total:	$330,231,880.98	$330,231,880.98	$0.00	$491,926,519.04	$753,753.20

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

Interest to be paid on the corresponding Payment Date:*

	CUSIP Number		Interest Payment Date		Interest Rate		Amount of interest to be paid on corresponding Interest Payment Date
Class A:
Class A(2001-2)	55264TAE1	December 17, 2007		4.9018800%		$2,178,613.33
Class A(2001-5)	55264TAM3	December 17, 2007		4.8618800%		$2,160,835.56
Class A(2002-3)	55264TAT8	December 17, 2007		4.8918800%		$3,261,253.33
Class A(2002-5)	55264TAV3	December 17, 2007		4.8318800%		$3,221,253.33
Class A(2002-13)	55264TBL4	December 17, 2007		4.7818800%		$2,125,280.00
Class A(2003-1)	55264TBQ3	December 17, 2007		3.3000000%		$1,375,000.00
Class A(2003-3)	55264TBS9	December 17, 2007		4.7718800%		$3,181,253.33
Class A(2003-4)	55264TBT7	December 17, 2007		4.8718800%		$3,247,920.00
Class A(2003-6)	55264TBV2	December 17, 2007		2.7500000%		$1,145,833.33
Class A(2003-7)	55264TBY6	December 17, 2007		2.6500000%		$1,435,416.67
Class A(2003-8)	55264TCA7	December 17, 2007		4.8418800%		$3,227,920.00
Class A(2003-9)	55264TCC3	December 17, 2007		4.7818800%		$4,463,088.00
Class A(2003-10)	55264TCF6	December 17, 2007		4.9118800%		$2,183,057.78
Class A(2003-11)	55264TCH2	December 17, 2007		3.6500000%		$1,520,833.33
Class A(2003-12)	55264TCJ8	December 17, 2007		4.7618800%		$2,116,391.11
Class A(2004-2)	55264TCK5	December 17, 2007		4.8018800%		$2,561,002.67
Class A(2004-3)	55264TCL3	December 17, 2007		4.9118800%		$3,056,280.89

Class A(2004-6)	55264TCQ2	December 17, 2007	4.7918800%	$2,129,724.44
Class A(2004-7)	55264TCS8	December 17, 2007	4.7518800%	$3,801,504.00
Class A(2004-8)	55264TCU3	December 17, 2007	4.8018800%	$2,134,168.89
Class A(2004-9)	020110562	December 17, 2007	4.8402500%	$2,714,492.87
Class A(2004-10)	55264TCV1	December 17, 2007	4.7318800%	$2,103,057.78
Class A(2005-1)	55264TCW9	December 17, 2007	4.2000000%	$2,625,000.00
Class A(2005-2)	55264TCX7	December 17, 2007	4.7318800%	$2,103,057.78
Class A(2005-3)	55264TCZ2	December 17, 2007	4.1000000%	$2,050,000.00
Class A(2005-4)	55264TDB4	December 17, 2007	4.6918800%	$3,336,448.00
Class A(2005-5)	55264TDC2	December 17, 2007	4.6518800%	$6,202,506.67
Class A(2005-6)	55264TDE8	December 17, 2007	4.5000000%	$1,875,000.00
Class A(2005-7)	55264TDG3	December 17, 2007	4.3000000%	$3,583,333.33
Class A(2005-8)	55264TDH1	December 17, 2007	4.6718800%	$3,529,864.89
Class A(2005-9)	55264TDL2	December 17, 2007	4.6918800%	$4,170,560.00
Class A(2005-10)	55264TDM0	December 17, 2007	4.7118800%	$1,675,335.11
Class A(2005-11)	55264TDN8	December 17, 2007	4.6918800%	$2,085,280.00
Class A(2006-1)	55264TDP3	December 17, 2007	4.9000000%	$6,533,333.33
Class A(2006-2)	55264TDS7	December 17, 2007	4.7118800%	$2,303,585.78
Class A(2006-3)	55264TDU2	December 17, 2007	4.6718800%	$3,114,586.67
Class A(2006-4)	55264TDW8	December 17, 2007	4.6418800%	$10,315,288.89
Class A(2006-5)	55264TDX6	December 17, 2007	4.7118800%	$2,931,836.44
Class A(2006-6)	05522RAA6	December 17, 2007	4.6818800%	$8,323,342.22
Class A(2006-7)	05522RAB4	December 17, 2007	4.6918800%	$1,563,960.00
Class A(2006-8)	05522RAC2	December 17, 2007	4.6818800%	$3,017,211.56
Class A(2006-9)	05522RAG3	December 17, 2007	4.6618800%	$7,251,813.33
Class A(2006-10)	05522RAH1	December 17, 2007	4.6318800%	$3,087,920.00
Class A(2006-11)	05522AAB1	December 17, 2007	4.6818800%	$2,164,068.98
Class A(2006-12)	05522RAL2	December 17, 2007	4.6718800%	$4,152,782.22
Class A(2006-13)	05522RANB	December 17, 2007	4.6718800%	$1,142,015.11
Class A(2006-14)	05522RAP3	December 17, 2007	4.7118800%	$5,654,256.00
Class A(2006-15)	05522RAQ1	December 17, 2007	4.6518800%	$4,135,004.44
Class A(2006-16)	05522RAR9	December 17, 2007	4.7200000%	$3,933,333.33
Class A(2007-1)	05522RAS7	December 17, 2007	5.1700000%	$2,154,166.67
Class A(2007-2)	05522RAW8	December 17, 2007	4.6718800%	$10,381,955.56
Class A(2007-3)	05522AAC9	December 17, 2007	4.6718800%	$2,138,682.84
Class A(2007-4)	05522AA07	December 17, 2007	4.6918800%	$1,251,168.00
Class A(2007-5)		December 17, 2007	4.7221000%	$1,561,940.89
Class A(2007-6)	05522RAZ1	December 17, 2007	4.7118800%	$3,141,253.33
Class A(2007-7)	05522RBA5	December 17, 2007	4.6518800%	$7,236,257.78

Class A(2007-8)	05522RBD9	December 17, 2007	5.5900000%	$2,329,166.67
Class A(2007-9)	05522RBE7	December 17, 2007	4.6918800%	$5,213,200.00
Class A(2007-10)	05522RBF4	December 17, 2007	4.7218800%	$3,147,920.00
Class A(2007-11)	05522RBG2	December 17, 2007	4.7218800%	$1,678,890.67
Class A(2007-12)	05522RBJ6	December 17, 2007	4.8518800%	$8,625,564.44
Class A(2007-13)	05522RBL1	December 17, 2007	4.8718800%	$8,661,120.00
Class A Total:				$215,726,191.57

Class B:
Class B(2003-1)	55264TBP5	December 17, 2007	5.0918800%	$905,223.11
Class B(2003-2)	55264TBW0	December 17, 2007	5.0418800%	$896,334.22
Class B(2003-3)	55264TCB5	December 17, 2007	5.0268800%	$893,667.56
Class B(2003-4)	017754718	December 17, 2007	6.3119000%	$5,291,502.47
Class B(2003-5)	55264TCE9	December 17, 2007	5.0218800%	$669,584.00
Class B(2004-1)	55264TCN9	December 17, 2007	4.4500000%	$1,297,916.67
Class B(2004-2)	55264TCT6	December 17, 2007	5.0418800%	$672,250.67
Class B(2005-1)	55264TDA6	December 17, 2007	4.9418800%	$549,097.78
Class B(2005-2)	55264TDD0	December 17, 2007	4.8318800%	$859,000.89
Class B(2005-3)	023409135	December 17, 2007	5.0512500%	$635,457.77
Class B(2005-4)	55264TDK4	December 17, 2007	4.9000000%	$612,500.00
Class B(2006-1)	55264TDR9	December 17, 2007	4.8718800%	$1,082,640.00
Class B(2006-2)		December 17, 2007	4.8418800%	$2,151,946.67
Class B(2006-3)	05522RAF5	December 17, 2007	4.7318800%	$1,261,834.67
Class B(2006-4)	05522RAM0	December 17, 2007	4.7318800%	$1,051,528.89
Class B(2007-1)	05522RAT5	December 17, 2007	4.7318800%	$1,892,752.00
Class B(2007-2)	05522RAV0	December 17, 2007	4.8518800%	$1,078,195.56
Class B(2007-3)	05522RAY4	December 17, 2007	4.8518800%	$754,736.89
Class B(2007-4)	05522RBB3	December 17, 2007	4.7418800%	$1,791,376.89
Class B(2007-5)	05522RBK3	December 17, 2007	5.2518800%	$1,283,792.89
Class B Total:				$25,631,339.60

Class C:
Class C(2001-2)	55264TAD3	December 17, 2007	5.8018800%	$515,722.67
Class C(2002-1)	55264TAS0	December 17, 2007	6.8000000%	$1,416,666.67
Class C(2002-3)	55264TAY7	December 17, 2007	6.0018800%	$1,067,000.89
Class C(2002-6)	55264TBH3	December 17, 2007	6.6518800%	$295,639.11
Class C(2002-7)	55264TBJ9	December 17, 2007	6.7000000%	$279,166.67
Class C(2003-1)	55264TBM2	December 17, 2007	6.3518800%	$1,129,223.11
Class C(2003-2)	55264TBN0	December 17, 2007	6.2518800%	$555,722.67

Class C(2003-3)	55264TBU4	December 17, 2007	6.0018800%	$933,625.78
Class C(2003-5)	55264TBX8	December 17, 2007	5.8318800%	$518,389.33
Class C(2003-6)	55264TBZ3	December 17, 2007	5.8318800%	$1,295,973.33
Class C(2003-7)	55264TCG4	December 17, 2007	6.0018800%	$533,500.44
Class C(2004-1)	55264TCM1	December 17, 2007	5.4318800%	$965,667.56
Class C(2004-2)	55264TCR0	December 17, 2007	5.5518800%	$1,357,126.22
Class C(2005-1)	55264TCY5	December 17, 2007	5.0618800%	$562,431.11
Class C(2005-2)	55264TDF5	December 17, 2007	5.0018800%	$666,917.33
Class C(2005-3)	55264TDJ7	December 17, 2007	4.9218800%	$1,312,501.33
Class C(2006-1)	55264TDQ1	December 17, 2007	5.0718800%	$1,577,918.22
Class C(2006-2)	55264TDT5	December 17, 2007	4.9518800%	$990,376.00
Class C(2006-3)	55264TDV0	December 17, 2007	4.9418800%	$1,098,195.56
Class C(2006-4)	05522AAA3	December 17, 2007	4.8818800%	$1,627,293.33
Class C(2006-5)	05522RAD0	December 17, 2007	5.0518800%	$1,347,168.00
Class C(2006-6)		December 17, 2007	5.0118800%	$1,113,751.11
Class C(2006-7)	05522RAK4	December 17, 2007	4.8818800%	$867,889.78
Class C(2007-1)	05522RAU2	December 17, 2007	4.9418800%	$1,317,834.67
Class C(2007-2)	05522RBC1	December 17, 2007	4.9218800%	$656,250.67
Class C(2007-3)		December 17, 2007	5.1018800%	$907,000.89
Class C Total:				$24,908,952.45

Total:				$266,266,483.62

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

Targeted deposits to Class C Reserve sub-Accounts:

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

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

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

Class C Reserve sub-Account Earnings

Amount of interest to be paid on corresponding Interest Payment Date

NOTHING TO REPORT

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

	Targeted Deposit to Withdrawals for Interest	Actual Deposit to Withdrawals for Principal	Class C Reserve Class C Reserve sub-Account Balance on Transfer Date after withdrawals

NOTHING TO REPORT

F.	Targeted deposits to Principal Funding sub-Accounts:

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

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

Shortfall from earlier Monthly Periods

Principal Funding sub-Account Balance on Transfer Date

Principal Funding sub-Account Earnings

NOTHING TO REPORT

Principal to be paid on the corresponding Principal Payment Date:

	CUSIP Number		Principal Payment Date		Amount of principal to be paid on corresponding Principal Payment Date
Class A:
Class A(2001-Emerald)		December 17, 2007		$2,000,000,000.00
Class A(2002-13)	55264TBL4	December 17, 2007		$500,000,000.00
Class A Total:				$2,500,000,000.00



Total:				$2,500,000,000.00

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

	Initial Dollar Principal Amount			Outstanding Principal Amount		Adjusted Outstanding Principal Amount		Nominal Liquidation Amount
Class A:
Class A(2001-2)		$500,000,000.00	$500,000,000.00		$500,000,000.00		$500,000,000.00
Class A(2001-Emerald)		$9,150,000,000.00	$7,150,000,000.00		$7,150,000,000.00		$7,150,000,000.00
Class A(2001-5)		$500,000,000.00	$500,000,000.00		$500,000,000.00		$500,000,000.00
Class A(2002-2)		$656,175,000.00	$656,175,000.00		$656,175,000.00		$656,175,000.00
Class A(2002-3)		$750,000,000.00	$750,000,000.00		$750,000,000.00		$750,000,000.00
Class A(2002-5)		$750,000,000.00	$750,000,000.00		$750,000,000.00		$750,000,000.00
Class A(2002-7)		$497,250,000.00	$497,250,000.00		$497,250,000.00		$497,250,000.00
Class A(2002-8)		$400,000,000.00	$400,000,000.00		$400,000,000.00		$400,000,000.00
Class A(2002-11)		$490,600,000.00	$490,600,000.00		$490,600,000.00		$490,600,000.00
Class A(2002-13)		$500,000,000.00	$0.00		$0.00		$0.00
Class A(2003-1)		$500,000,000.00	$500,000,000.00		$500,000,000.00		$500,000,000.00
Class A(2003-3)		$750,000,000.00	$750,000,000.00		$750,000,000.00		$750,000,000.00
Class A(2003-4)		$750,000,000.00	$750,000,000.00		$750,000,000.00		$750,000,000.00
Class A(2003-5)		$548,200,000.00	$548,200,000.00		$548,200,000.00		$548,200,000.00
Class A(2003-6)		$500,000,000.00	$500,000,000.00		$500,000,000.00		$500,000,000.00
Class A(2003-7)		$650,000,000.00	$650,000,000.00		$650,000,000.00		$650,000,000.00
Class A(2003-8)		$750,000,000.00	$750,000,000.00		$750,000,000.00		$750,000,000.00
Class A(2003-9)		$1,050,000,000.00	$1,050,000,000.00		$1,050,000,000.00		$1,050,000,000.00
Class A(2003-10)		$500,000,000.00	$500,000,000.00		$500,000,000.00		$500,000,000.00
Class A(2003-11)		$500,000,000.00	$500,000,000.00		$500,000,000.00		$500,000,000.00
Class A(2003-12)		$500,000,000.00	$500,000,000.00		$500,000,000.00		$500,000,000.00
Class A(2004-1)		$752,760,000.00	$752,760,000.00		$752,760,000.00		$752,760,000.00
Class A(2004-2)		$600,000,000.00	$600,000,000.00		$600,000,000.00		$600,000,000.00
Class A(2004-3)		$700,000,000.00	$700,000,000.00		$700,000,000.00		$700,000,000.00
Class A(2004-5)		$1,015,240,000.00	$1,015,240,000.00		$1,015,240,000.00		$1,015,240,000.00
Class A(2004-6)		$500,000,000.00	$500,000,000.00		$500,000,000.00		$500,000,000.00
Class A(2004-7)		$900,000,000.00	$900,000,000.00		$900,000,000.00		$900,000,000.00
Class A(2004-8)		$500,000,000.00	$500,000,000.00		$500,000,000.00		$500,000,000.00
Class A(2004-9)		$672,980,000.00	$672,980,000.00		$672,980,000.00		$672,980,000.00
Class A(2004-10)		$500,000,000.00	$500,000,000.00		$500,000,000.00		$500,000,000.00
Class A(2005-1)		$750,000,000.00	$750,000,000.00		$750,000,000.00		$750,000,000.00
Class A(2005-2)		$500,000,000.00	$500,000,000.00		$500,000,000.00		$500,000,000.00
Class A(2005-3)		$600,000,000.00	$600,000,000.00		$600,000,000.00		$600,000,000.00
Class A(2005-4)		$800,000,000.00	$800,000,000.00		$800,000,000.00		$800,000,000.00
Class A(2005-5)		$1,500,000,000.00	$1,500,000,000.00		$1,500,000,000.00		$1,500,000,000.00

Class A(2005-6)	$500,000,000.00	$500,000,000.00	$500,000,000.00	$500,000,000.00
Class A(2005-7)	$1,000,000,000.00	$1,000,000,000.00	$1,000,000,000.00	$1,000,000,000.00
Class A(2005-8)	$850,000,000.00	$850,000,000.00	$850,000,000.00	$850,000,000.00
Class A(2005-9)	$1,000,000,000.00	$1,000,000,000.00	$1,000,000,000.00	$1,000,000,000.00
Class A(2005-10)	$400,000,000.00	$400,000,000.00	$400,000,000.00	$400,000,000.00
Class A(2005-11)	$500,000,000.00	$500,000,000.00	$500,000,000.00	$500,000,000.00
Class A(2006-1)	$1,600,000,000.00	$1,600,000,000.00	$1,600,000,000.00	$1,600,000,000.00
Class A(2006-2)	$550,000,000.00	$550,000,000.00	$550,000,000.00	$550,000,000.00
Class A(2006-3)	$750,000,000.00	$750,000,000.00	$750,000,000.00	$750,000,000.00
Class A(2006-4)	$2,500,000,000.00	$2,500,000,000.00	$2,500,000,000.00	$2,500,000,000.00
Class A(2006-5)	$700,000,000.00	$700,000,000.00	$700,000,000.00	$700,000,000.00
Class A(2006-6)	$2,000,000,000.00	$2,000,000,000.00	$2,000,000,000.00	$2,000,000,000.00
Class A(2006-7)	$375,000,000.00	$375,000,000.00	$375,000,000.00	$375,000,000.00
Class A(2006-8)	$725,000,000.00	$725,000,000.00	$725,000,000.00	$725,000,000.00
Class A(2006-9)	$1,750,000,000.00	$1,750,000,000.00	$1,750,000,000.00	$1,750,000,000.00
Class A(2006-10)	$750,000,000.00	$750,000,000.00	$750,000,000.00	$750,000,000.00
Class A(2006-11)	$520,000,000.00	$520,000,000.00	$520,000,000.00	$520,000,000.00
Class A(2006-12)	$1,000,000,000.00	$1,000,000,000.00	$1,000,000,000.00	$1,000,000,000.00
Class A(2006-13)	$275,000,000.00	$275,000,000.00	$275,000,000.00	$275,000,000.00
Class A(2006-14)	$1,350,000,000.00	$1,350,000,000.00	$1,350,000,000.00	$1,350,000,000.00
Class A(2006-15)	$1,000,000,000.00	$1,000,000,000.00	$1,000,000,000.00	$1,000,000,000.00
Class A(2006-16)	$1,000,000,000.00	$1,000,000,000.00	$1,000,000,000.00	$1,000,000,000.00
Class A(2007-1)	$500,000,000.00	$500,000,000.00	$500,000,000.00	$500,000,000.00
Class A(2007-2)	$2,500,000,000.00	$2,500,000,000.00	$2,500,000,000.00	$2,500,000,000.00
Class A(2007-3)	$515,000,000.00	$515,000,000.00	$515,000,000.00	$515,000,000.00
Class A(2007-4)	$300,000,000.00	$300,000,000.00	$300,000,000.00	$300,000,000.00
Class A(2007-5)	$396,927,017.00	$396,927,017.00	$396,927,017.00	$396,927,017.00
Class A(2007-6)	$750,000,000.00	$750,000,000.00	$750,000,000.00	$750,000,000.00
Class A(2007-7)	$1,750,000,000.00	$1,750,000,000.00	$1,750,000,000.00	$1,750,000,000.00
Class A(2007-8)	$500,000,000.00	$500,000,000.00	$500,000,000.00	$500,000,000.00
Class A(2007-9)	$1,250,000,000.00	$1,250,000,000.00	$1,250,000,000.00	$1,250,000,000.00
Class A(2007-10)	$750,000,000.00	$750,000,000.00	$750,000,000.00	$750,000,000.00
Class A(2007-11)	$400,000,000.00	$400,000,000.00	$400,000,000.00	$400,000,000.00
Class A(2007-12)	$2,000,000,000.00	$2,000,000,000.00	$2,000,000,000.00	$2,000,000,000.00
Class A(2007-13)	$2,000,000,000.00	$2,000,000,000.00	$2,000,000,000.00	$2,000,000,000.00
Class A(2007-14)	$1,700,000,000.00	$1,700,000,000.00	$1,700,000,000.00	$1,700,000,000.00
Class A(2007-15)	$1,250,000,000.00	$1,250,000,000.00	$1,250,000,000.00	$1,250,000,000.00
Class A Total:	$69,140,132,017.00	$66,640,132,017.00	$66,640,132,017.00	$66,640,132,017.00

Class B:
Class B(2003-1)	$200,000,000.00	$200,000,000.00	$200,000,000.00	$200,000,000.00
Class B(2003-2)	$200,000,000.00	$200,000,000.00	$200,000,000.00	$200,000,000.00
Class B(2003-3)	$200,000,000.00	$200,000,000.00	$200,000,000.00	$200,000,000.00
Class B(2003-4)	$331,650,000.00	$331,650,000.00	$331,650,000.00	$331,650,000.00
Class B(2003-5)	$150,000,000.00	$150,000,000.00	$150,000,000.00	$150,000,000.00
Class B(2004-1)	$350,000,000.00	$350,000,000.00	$350,000,000.00	$350,000,000.00
Class B(2004-2)	$150,000,000.00	$150,000,000.00	$150,000,000.00	$150,000,000.00
Class B(2005-1)	$125,000,000.00	$125,000,000.00	$125,000,000.00	$125,000,000.00
Class B(2005-2)	$200,000,000.00	$200,000,000.00	$200,000,000.00	$200,000,000.00
Class B(2005-3)	$150,962,500.00	$150,962,500.00	$150,962,500.00	$150,962,500.00
Class B(2005-4)	$150,000,000.00	$150,000,000.00	$150,000,000.00	$150,000,000.00
Class B(2006-1)	$250,000,000.00	$250,000,000.00	$250,000,000.00	$250,000,000.00
Class B(2006-2)	$500,000,000.00	$500,000,000.00	$500,000,000.00	$500,000,000.00
Class B(2006-3)	$300,000,000.00	$300,000,000.00	$300,000,000.00	$300,000,000.00
Class B(2006-4)	$250,000,000.00	$250,000,000.00	$250,000,000.00	$250,000,000.00
Class B(2007-1)	$450,000,000.00	$450,000,000.00	$450,000,000.00	$450,000,000.00
Class B(2007-2)	$250,000,000.00	$250,000,000.00	$250,000,000.00	$250,000,000.00
Class B(2007-3)	$175,000,000.00	$175,000,000.00	$175,000,000.00	$175,000,000.00
Class B(2007-4)	$425,000,000.00	$425,000,000.00	$425,000,000.00	$425,000,000.00
Class B(2007-5)	$275,000,000.00	$275,000,000.00	$275,000,000.00	$275,000,000.00
Class B(2007-6)	$150,000,000.00	$150,000,000.00	$150,000,000.00	$150,000,000.00
Class B Total:	$5,232,612,500.00	$5,232,612,500.00	$5,232,612,500.00	$5,232,612,500.00

Class C:
Class C(2001-2)	$100,000,000.00	$100,000,000.00	$100,000,000.00	$100,000,000.00
Class C(2002-1)	$250,000,000.00	$250,000,000.00	$250,000,000.00	$250,000,000.00
Class C(2002-3)	$200,000,000.00	$200,000,000.00	$200,000,000.00	$200,000,000.00
Class C(2002-6)	$50,000,000.00	$50,000,000.00	$50,000,000.00	$50,000,000.00
Class C(2002-7)	$50,000,000.00	$50,000,000.00	$50,000,000.00	$50,000,000.00
Class C(2003-1)	$200,000,000.00	$200,000,000.00	$200,000,000.00	$200,000,000.00
Class C(2003-2)	$100,000,000.00	$100,000,000.00	$100,000,000.00	$100,000,000.00
Class C(2003-3)	$175,000,000.00	$175,000,000.00	$175,000,000.00	$175,000,000.00
Class C(2003-4)	$327,560,000.00	$327,560,000.00	$327,560,000.00	$327,560,000.00
Class C(2003-5)	$100,000,000.00	$100,000,000.00	$100,000,000.00	$100,000,000.00
Class C(2003-6)	$250,000,000.00	$250,000,000.00	$250,000,000.00	$250,000,000.00
Class C(2003-7)	$100,000,000.00	$100,000,000.00	$100,000,000.00	$100,000,000.00
Class C(2004-1)	$200,000,000.00	$200,000,000.00	$200,000,000.00	$200,000,000.00
Class C(2004-2)	$275,000,000.00	$275,000,000.00	$275,000,000.00	$275,000,000.00

Class C(2005-1)	$125,000,000.00	$125,000,000.00	$125,000,000.00	$125,000,000.00
Class C(2005-2)	$150,000,000.00	$150,000,000.00	$150,000,000.00	$150,000,000.00
Class C(2005-3)	$300,000,000.00	$300,000,000.00	$300,000,000.00	$300,000,000.00
Class C(2006-1)	$350,000,000.00	$350,000,000.00	$350,000,000.00	$350,000,000.00
Class C(2006-2)	$225,000,000.00	$225,000,000.00	$225,000,000.00	$225,000,000.00
Class C(2006-3)	$250,000,000.00	$250,000,000.00	$250,000,000.00	$250,000,000.00
Class C(2006-4)	$375,000,000.00	$375,000,000.00	$375,000,000.00	$375,000,000.00
Class C(2006-5)	$300,000,000.00	$300,000,000.00	$300,000,000.00	$300,000,000.00
Class C(2006-6)	$250,000,000.00	$250,000,000.00	$250,000,000.00	$250,000,000.00
Class C(2006-7)	$200,000,000.00	$200,000,000.00	$200,000,000.00	$200,000,000.00
Class C(2007-1)	$300,000,000.00	$300,000,000.00	$300,000,000.00	$300,000,000.00
Class C(2007-2)	$150,000,000.00	$150,000,000.00	$150,000,000.00	$150,000,000.00
Class C(2007-3)	$200,000,000.00	$200,000,000.00	$200,000,000.00	$200,000,000.00
Class C(2007-4)	$225,000,000.00	$225,000,000.00	$225,000,000.00	$225,000,000.00
Class C Total:	$5,777,560,000.00	$5,777,560,000.00	$5,777,560,000.00	$5,777,560,000.00

Total:	$80,150,304,517.00	$77,650,304,517.00	$77,650,304,517.00	$77,650,304,517.00

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

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

NOTHING TO REPORT

Class B Usage of Class C Subordinated Amounts:

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

NOTHING TO REPORT

Nominal Liquidation Amount for Tranches of Notes Outstanding:

	Beginning Nominal Liquidation Amount*	Increases from accretions on Principal for Discount Notes	Increases from amounts withdrawn from the Principal Funding sub-Account in respect of Prefunding Excess Amount	Reimbursements from Available Funds	Reductions due to reallocations of Available Principal Amounts	Reductions due to Investor Charge-Offs	Reductions due to amounts on deposit in the Principal Funding sub-Account	Ending Nominal Liquidation Amount
Class A:
Class A(2001-2)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class A(2001-Emerald)	$9,150,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2,000,000,000.00	$7,150,000,000.00
Class A(2001-5)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class A(2002-2)	$656,175,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$656,175,000.00
Class A(2002-3)	$750,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$750,000,000.00
Class A(2002-5)	$750,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$750,000,000.00
Class A(2002-7)	$497,250,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$497,250,000.00
Class A(2002-8)	$400,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$400,000,000.00
Class A(2002-11)	$490,600,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$490,600,000.00
Class A(2002-13)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00	$0.00
Class A(2003-1)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class A(2003-3)	$750,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$750,000,000.00
Class A(2003-4)	$750,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$750,000,000.00
Class A(2003-5)	$548,200,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$548,200,000.00
Class A(2003-6)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class A(2003-7)	$650,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$650,000,000.00
Class A(2003-8)	$750,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$750,000,000.00
Class A(2003-9)	$1,050,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,050,000,000.00
Class A(2003-10)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class A(2003-11)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class A(2003-12)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class A(2004-1)	$752,760,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$752,760,000.00
Class A(2004-2)	$600,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$600,000,000.00

Class A(2004-3)	$700,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$700,000,000.00
Class A(2004-5)	$1,015,240,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,015,240,000.00
Class A(2004-6)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class A(2004-7)	$900,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$900,000,000.00
Class A(2004-8)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class A(2004-9)	$672,980,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$672,980,000.00
Class A(2004-10)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class A(2005-1)	$750,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$750,000,000.00
Class A(2005-2)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class A(2005-3)	$600,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$600,000,000.00
Class A(2005-4)	$800,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$800,000,000.00
Class A(2005-5)	$1,500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,500,000,000.00
Class A(2005-6)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class A(2005-7)	$1,000,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,000,000,000.00
Class A(2005-8)	$850,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$850,000,000.00
Class A(2005-9)	$1,000,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,000,000,000.00
Class A(2005-10)	$400,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$400,000,000.00
Class A(2005-11)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class A(2006-1)	$1,600,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,600,000,000.00
Class A(2006-2)	$550,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$550,000,000.00
Class A(2006-3)	$750,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$750,000,000.00
Class A(2006-4)	$2,500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2,500,000,000.00
Class A(2006-5)	$700,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$700,000,000.00
Class A(2006-6)	$2,000,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2,000,000,000.00
Class A(2006-7)	$375,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$375,000,000.00
Class A(2006-8)	$725,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$725,000,000.00
Class A(2006-9)	$1,750,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,750,000,000.00
Class A(2006-10)	$750,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$750,000,000.00
Class A(2006-11)	$520,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$520,000,000.00
Class A(2006-12)	$1,000,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,000,000,000.00
Class A(2006-13)	$275,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$275,000,000.00
Class A(2006-14)	$1,350,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,350,000,000.00
Class A(2006-15)	$1,000,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,000,000,000.00
Class A(2006-16)	$1,000,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,000,000,000.00
Class A(2007-1)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class A(2007-2)	$2,500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2,500,000,000.00
Class A(2007-3)	$515,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$515,000,000.00
Class A(2007-4)	$300,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$300,000,000.00
Class A(2007-5)	$396,927,017.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$396,927,017.00

Class A(2007-6)	$750,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$750,000,000.00
Class A(2007-7)	$1,750,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,750,000,000.00
Class A(2007-8)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class A(2007-9)	$1,250,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,250,000,000.00
Class A(2007-10)	$750,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$750,000,000.00
Class A(2007-11)	$400,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$400,000,000.00
Class A(2007-12)	$2,000,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2,000,000,000.00
Class A(2007-13)	$2,000,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2,000,000,000.00
Class A(2007-14)	$1,700,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,700,000,000.00
Class A(2007-15)	$1,250,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,250,000,000.00
Class A Total:	$69,140,132,017.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2,500,000,000.00	$66,640,132,017.00

Class B:
Class B(2003-1)	$200,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$200,000,000.00
Class B(2003-2)	$200,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$200,000,000.00
Class B(2003-3)	$200,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$200,000,000.00
Class B(2003-4)	$331,650,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$331,650,000.00
Class B(2003-5)	$150,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$150,000,000.00
Class B(2004-1)	$350,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$350,000,000.00
Class B(2004-2)	$150,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$150,000,000.00
Class B(2005-1)	$125,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$125,000,000.00
Class B(2005-2)	$200,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$200,000,000.00
Class B(2005-3)	$150,962,500.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$150,962,500.00
Class B(2005-4)	$150,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$150,000,000.00
Class B(2006-1)	$250,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$250,000,000.00
Class B(2006-2)	$500,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$500,000,000.00
Class B(2006-3)	$300,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$300,000,000.00
Class B(2006-4)	$250,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$250,000,000.00
Class B(2007-1)	$450,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$450,000,000.00
Class B(2007-2)	$250,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$250,000,000.00
Class B(2007-3)	$175,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$175,000,000.00
Class B(2007-4)	$425,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$425,000,000.00
Class B(2007-5)	$275,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$275,000,000.00
Class B(2007-6)	$150,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$150,000,000.00
Class B Total:	$5,232,612,500.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$5,232,612,500.00

Class C:
Class C(2001-2)	$100,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$100,000,000.00
Class C(2002-1)	$250,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$250,000,000.00

Class C(2002-3)	$200,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$200,000,000.00
Class C(2002-6)	$50,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$50,000,000.00
Class C(2002-7)	$50,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$50,000,000.00
Class C(2003-1)	$200,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$200,000,000.00
Class C(2003-2)	$100,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$100,000,000.00
Class C(2003-3)	$175,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$175,000,000.00
Class C(2003-4)	$327,560,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$327,560,000.00
Class C(2003-5)	$100,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$100,000,000.00
Class C(2003-6)	$250,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$250,000,000.00
Class C(2003-7)	$100,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$100,000,000.00
Class C(2004-1)	$200,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$200,000,000.00
Class C(2004-2)	$275,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$275,000,000.00
Class C(2005-1)	$125,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$125,000,000.00
Class C(2005-2)	$150,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$150,000,000.00
Class C(2005-3)	$300,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$300,000,000.00
Class C(2006-1)	$350,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$350,000,000.00
Class C(2006-2)	$225,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$225,000,000.00
Class C(2006-3)	$250,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$250,000,000.00
Class C(2006-4)	$375,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$375,000,000.00
Class C(2006-5)	$300,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$300,000,000.00
Class C(2006-6)	$250,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$250,000,000.00
Class C(2006-7)	$200,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$200,000,000.00
Class C(2007-1)	$300,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$300,000,000.00
Class C(2007-2)	$150,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$150,000,000.00
Class C(2007-3)	$200,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$200,000,000.00
Class C(2007-4)	$225,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$225,000,000.00
Class C Total:	$5,777,560,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$5,777,560,000.00

Total:	$80,150,304,517.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2,500,000,000.00	$77,650,304,517.00

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

Excess Available Funds and 3 Month Excess Available Funds:

Excess Available Funds	$449,293,377.07
Is 3 Month Excess Available Funds < 0 ? (Yes/No)	No

Other Performance Triggers


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

IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Monthly Noteholders' Statement this 10th day of December, 2007.

FIA CARD SERVICES,

NATIONAL ASSOCIATION,

as Servicer of the BA Master

Credit Card Trust II

Name: Patricia K. Clarke

Title: Vice President