Transcription

1 Bank of America BA Master Credit Card Trust II Static Pool Disclosure 3/18/2015 BA Master Credit Card Trust II Static Pool Information Please read this important notice before proceeding. Web Site Content and Purpose: This Web site is operated by Bank of America, National Association ("BANA") and serves as a repository for selected historical performance information referred to as static pool information relating to the Master Trust II Portfolio. The Master Trust II Portfolio is comprised of receivables owned by BA Master Credit Card Trust II ("Master Trust II"). Such static pool information is posted to this Web site in response to certain disclosure regulations adopted by the U.S. Securities and Exchange Commission ("SEC"), and is archived on this Web site in the form and for the time periods required by those regulations. Under those regulations, we may incorporate required static pool information into prospectuses prepared from time to time in connection with specific offerings of asset-backed securities by referring in such prospectuses to an Internet Web site where the required static pool information is posted and archived. No Offer or Solicitation: No information contained on this Web site constitutes an offer to sell or the solicitation of an offer to buy any securities, except by means of a related prospectus into which any such information is expressly incorporated by reference as contemplated above. Investment Considerations: As described above, information contained on this Web site is posted and archived solely in response to certain SEC disclosure regulations that apply to prospectuses prepared from time to time in connection with specific offerings of securities. The information contained on this Web site is not sufficient or complete to make a decision regarding investment in any securities. You should read the entire prospectus related to an offering of securities before you purchase any such securities. The prospectus relating to each offering of securities is accurate as of the date stated on its cover but may not be accurate as of any subsequent date. Likewise, the information contained on this Web site, which is posted and archived solely for the purpose of incorporation by reference into such prospectuses, speaks only as of the date of the related prospectus. BANA has undertaken no obligation, and has assumed no responsibility, to update the information contained in any such prospectus, including any information contained on this Web site that has been incorporated by reference into any such prospectus, for facts or events arising after completion of the related prospectus delivery period for such prospectus. BANA assumes no responsibility for damages incurred in connection with the use of the information contained herein for other than its intended purposes. The information contained in any such prospectus, including the information contained on this Web site that has been incorporated by reference into any such prospectus, may not be sufficient or complete to make a decision regarding investment in the subject securities as of any date other than the date of such prospectus. Prospective investors should consult their own financial and legal advisors about risks associated with investment in a particular issue of securities and the suitability of investing in such securities in light of their particular circumstances. Continue

2 Bank of America BA Master Credit Card Trust II Static Pool Home BA Master Credit Card Trust II Static Pool Information The tables identified above present delinquency, charge-off, yield and payment rate performance for credit card receivables included in the Master Trust II Portfolio for periods beginning on and after January 1, In each case, the information is organized by calendar year of account origination (each, a vintage origination year ) and, as to each year of performance presented (each, a vintage performance year ), is presented for accounts originated in such vintage origination year. As to data presented for any vintage performance year (or portion thereof) for any vintage origination year, we refer to such data as a vintage segment. As to any vintage segment, information is presented for the accounts originated in the related vintage origination year that were included in the Master Trust II Portfolio during the period covered by the related vintage performance year (or portion thereof). For example, for the vintage segment relating to YTD 2014 vintage performance for the 2009 vintage origination year, the information presented relates to the performance during the completed portion of the 2014 calendar year of accounts that were originated in 2009 and that were included in the Master Trust II portfolio during that portion of the 2014 calendar year. Accounts may be opened in any month during a calendar year. As a result, except for accounts opened at the beginning of a year, Year 1 information will be based on accounts with less than a full twelve months of activity. For example, for an account that was opened in September of any given year, only three months of activity related to that account is included in the Year 1 information. Year-to-Date ( YTD ) information, by its very nature, is also based on less than a full twelve months of account activity. As of September 30, 2014, $52.4 billion of outstanding receivables representing approximately 99.5% of the total outstanding receivables in the Master Trust II Portfolio at such date related to accounts that were originated prior to 2009 and, therefore, are not included in the Master Trust II Portfolio tables. There can be no assurance that the performance of receivables in the future will be similar to the historical experience set forth in the tables identified above.

3 Bank of America BA Master Credit Card Trust II Static Pool Gross Charge-Off Percent Originations 2.41% 8.04% 7.08% 5.86% 4.63% 3.97% Gross charge-off percentage for any vintage segment is calculated by dividing the total credit losses (charge-offs) for such vintage segment by the average credit card outstanding receivables for such vintage segment. Total credit losses (charge-offs) for any vintage segment consist of total principal charge-offs before recoveries¹ and also include charge-offs of finance charge and fee receivables during such vintage segment. By way of comparison, total charge-offs as generally reported, including with respect to the Master Trust II Portfolio and BANA reported performance more generally, do not include finance charge and fee receivables. Uncollected finance charges and fees are generally treated as revenue reductions, not credit losses. As a result, for any designated period, total credit losses (charge-offs) as presented above will be higher as compared with total charge-offs with respect to the Master Trust II Portfolio and BANA reported performance more generally. Average credit card outstanding receivables is the average of the monthly outstanding receivables for such vintage segment for the given vintage performance year. Historical data for charge-offs with respect to the Master Trust II Portfolio in the prospectus relating to an offering of BA Credit Card Trust securities (i) unlike the calculation of total credit losses (charge-offs) above, does not include chargeoffs of finance charges or fees and (ii) is calculated using the average daily principal receivables outstanding instead of the average credit card outstanding receivables as defined above. As a result, there are limitations to any comparison of the historical data presented in the prospectus and the static pool data presented in the table above. ¹Total credit losses (charge-offs) do not include the amount of any reductions in principal receivables outstanding due to fraud, returned goods, customer disputes or other miscellaneous adjustments.

4 Bank of America BA Master Credit Card Trust II Static Pool Originations 20.35% 24.58% 25.05% 23.92% 23.94% 23.02% Payment rate percentage for any vintage segment is the percentage equivalent of a fraction equal to the average monthly account payments divided by the average beginning monthly account balances for the given vintage performance year. Average monthly account payments is the average of the aggregate monthly account payments for such vintage segment for the given vintage performance year. Average beginning monthly account balances is the average of the aggregate account balances at the beginning of each month for such vintage segment for the given vintage performance year. Payment rates shown in the table are based on amounts which are deemed payments of total receivables with respect to the accounts. Cardholders are generally required to make a monthly minimum payment at least equal to (i) interest and late fees assessed that month plus 1% of the current principal balance or (ii) $25 whichever is greater. We cannot assure you that the cardholder monthly payment rates in the future will be similar to the historical experience set forth above. In addition, the amount of collections of receivables may vary from month to month due to seasonal variations, general economic conditions and payment habits of individual cardholders. Historical data for the average of the monthly payment rate percentages with respect to the Master Trust II Portfolio in the prospectus relating to an offering of BA Credit Card Trust securities is calculated using the total beginning monthly account principal balances for the related month instead of the total beginning monthly account balances as described above. As a result, there are limitations to any comparison of the historical data presented in the prospectus and the static pool data presented in the table above.

5 Bank of America BA Master Credit Card Trust II Static Pool : 30+ Days 2009 Originations 4.01% 3.75% 3.01% 2.49% 2.04% 1.79% The delinquency percentage for any vintage segment is calculated by dividing delinquent receivables for such vintage segment by total credit card outstanding receivables for such vintage segment. Delinquent receivables for any vintage segment are the total amount of receivables which are 30 or more days past due as of the end of such vintage segment. Total credit card outstanding receivables for any vintage segment is all amounts due from cardholders, as posted to their accounts as of the end of such vintage segment.

6 Bank of America BA Master Credit Card Trust II Static Pool Billed Finance Charge an... Billed Finance Charge and Fee Yield Percentage 2009 Originations 6.61% 10.07% 10.88% 10.58% 9.94% 9.65% Billed finance charge and fee yield percentage for any vintage segment is calculated by dividing the total amount of billed finance charges and fees for such vintage segment by the average credit card outstanding receivables for such vintage segment. Total amount of billed finance charges and fees for any vintage segment is the periodic finance charges and other credit card fees posted to cardholders' accounts during such vintage segment. Average credit card outstanding receivables is the average of the monthly outstanding receivables for such vintage segment for the given vintage performance year. When calculating the billed finance charge and fee yield percentages for each vintage segment prior to the 2010 vintage segments, a particular fee type that was charged to the accounts during those prior vintage segments was inadvertently excluded from the calculations of total amount of billed finance charges and fees for each of those prior vintage segments. The inadvertent exclusion of those billed fees resulted in an understatement of billed finance charge and fee yield percentages for each of those prior vintage segments. Beginning with the 2010 vintage segments, those fees have been properly included in the total amount of billed finance charges and fees used to calculate the billed finance charge and fee yield percentages for each of the 2010 vintage segments and for subsequent vintage segments. For comparison purposes, if those fees had been excluded from the total amount of billed finance charges and fees for the 2010 vintage segments and subsequent vintage segments, as was the case with each of the prior vintage segments, the resulting billed finance charge and fee yield percentages for the 2010 vintage segments and subsequent vintage segments would have been lower by an amount between 0 and 55 basis points, or by 0.0 to 5.8 percent of the stated yield. Historical data for revenue experience with respect to the Master Trust II Portfolio in the prospectus relating to an offering of BA Credit Card Trust securities (i) unlike the calculation of total amount of billed finance charges and fees above which is based on the related amounts posted to accounts, is calculated based on the related amounts collected on the accounts, (ii) unlike the static pool data presented in the table above, includes recoveries and interchange, and (iii) is calculated using the average daily principal receivables outstanding instead of average credit card outstanding receivables as defined above. As a result, there are limitations to any comparison of the historical data presented in the prospectus and the static pool data presented in the table above.