MONTHLY SERIES 2001-A CERTIFICATEHOLDERS' STATEMENT
Series 2001-A
BANK OF AMERICA, NATIONAL ASSOCIATION (USA)
_________________________________________________________________________
BA MASTER CREDIT CARD TRUST
_________________________________________________________________________
The information which is required to be prepared with respect to the Distribution Date of
October 15, 2004, and with respect to the performance of the Trust during the
related Monthly Period.
Capitalized terms used in this Statement have their respective meanings set forth in the
Pooling and Servicing Agreement.
A. Information Regarding the Current Monthly Distribution (Stated on the Basis of $1,000
------------------------------------------------------------------------------------------
Original Certificate Principal Amount)
------------------------------------------------------------------------------------------
1. The amount of the current monthly distribution in respect of Class A Monthly Principal $ 0.00000
------------------
2. The amount of the current monthly distribution in respect of Class B Monthly Principal $ 0.00000
------------------
3. The amount of the current monthly distribution in respect of Collateral Monthly Principal $ 0.00000
------------------
4. The amount of the current monthly distribution in respect of Class A Monthly Interest $ 1.56667
------------------
5. The amount of the current monthly distribution in respect of Class A Deficiency Amounts $ 0.00000
------------------
6. The amount of the current monthly distribution in respect of Class A Additional Interest $ 0.00000
------------------
7. The amount of the current monthly distribution in respect of Class B Monthly Interest $ 1.77500
------------------
8. The amount of the current monthly distribution in respect of Class B Deficiency Amounts $ 0.00000
------------------
9. The amount of the current monthly distribution in respect of Class B Additional Interest $ 0.00000
------------------
10. The amount of the current monthly distribution in respect of Collateral Monthly Interest $ 2.25833
------------------
11. The amount of the current monthly distribution in respect of any accrued and unpaid
Collateral Monthly Interest $ 0.00000
------------------
B. Information Regarding the Performance of the Trust
------------------------------------------------------------------------------------------
1. Collection of Principal Receivables
------------------------------------------------------------------------------------------
(a) The aggregate amount of Collections of Principal Receivables processed during the
related Monthly Period which were allocated in respect of the Class A Certificates $ 99,350,440.30
------------------
(b) The aggregate amount of Collections of Principal Receivables processed during the
related Monthly Period which were allocated in respect of the Class B Certificates $ 5,709,795.42
------------------
(c) The aggregate amount of Collections of Principal Receivables processed during the
related Monthly Period which were allocated in respect of the Collateral Interest $ 9,135,672.67
------------------
2. Principal Receivables in the Trust
------------------------------------------------------------------------------------------
(a) The aggregate amount of Principal Receivables in the Trust as of the end of the day
on the last day of the related Monthly Period $7,071,679,697.90
------------------
(b) The amount of Principal Receivables in the Trust represented by the Investor Interest
of Series 2001-A as of the end of the day on the last day of the related Monthly Period $ 800,000,000.00
------------------
(c) The amount of Principal Receivables in the Trust represented by the Series 2001-A
Adjusted Investor Interest as of the end of day on the last day of the related
Monthly Period $ 800,000,000.00
------------------
(d) The amount of Principal Receivables in the Trust represented by the Class A Investor
Interest as of the end of the day on the last day of the related Monthly Period $ 696,000,000.00
------------------
(e) The amount of Principal Receivables in the Trust represented by the Class A Adjusted
Investor Interest as of the end of day on the last day of the related Monthly Period $ 696,000,000.00
------------------
(f) The amount of Principal Receivables in the Trust represented by the Class B Investor
Interest as of the end of the day on the last day of the related Monthly Period $ 40,000,000.00
------------------
(g) The amount of Principal Receivables in the Trust represented by the Class B Adjusted
Investor Interest as of the end of the day on the last day of the related Monthly Period $ 40,000,000.00
------------------
(h) The amount of Principal Receivables in the Trust represented by the Collateral Interest
Amount as of the end of the day on the last day of the related Monthly Period $ 64,000,000.00
------------------
(i) The amount of Principal Receivables in the Trust represented by the Collateral Interest
Adjusted Amount as of the end of the day on the last day of the related Monthly Period $ 64,000,000.00
------------------
(j) The Floating Investor Percentage with respect to the related Monthly Period 11.31%
------------------
(k) The Class A Floating Allocation with respect to the related Monthly Period 87.00%
------------------
(l) The Class B Floating Allocation with respect to the related Monthly Period 5.00%
------------------
(m) The Collateral Floating Allocation with respect to the related Monthly Period 8.00%
------------------
(n) The Fixed Investor Percentage with respect to the related Monthly Period N/A
------------------
(o) The Class A Fixed Allocation with respect to the related Monthly Period N/A
------------------
(p) The Class B Fixed Allocation with respect to the related Monthly Period N/A
------------------
(q) The Collateral Fixed Allocation with respect to the related Monthly Period N/A
------------------
3. Delinquent Balances
----------------------------------------------------------------------------------
The aggregate amount of outstanding balances in the Accounts which were delinquent
as of the end of the day on the last day of the related Monthly Period:
Aggregate Percentage of
Account Total
Balance Receivables
--------------- --------------
(a) 31 - 60 days $ 84,163,618.09 1.1721%
(b) 61 - 90 days $ 59,433,402.89 0.8277%
(c) 91 - or more days $118,005,837.58 1.6433%
Total $261,602,858.56 3.6430%
=============== ==============
4. Investor Default Amount
----------------------------------------------------------------------------------------
(a) The Aggregate Investor Default Amount for the related Monthly Period $ 3,667,869.44
----------------
(b) The Class A Investor Default Amount for the related Monthly Period $ 3,191,046.41
----------------
(c) The Class B Investor Default Amount for the related Monthly Period $ 183,393.47
----------------
(d) The Collateral Default Amount for the related Monthly Period $ 293,429.56
----------------
5. Investor Charge Offs
----------------------------------------------------------------------------------------
(a) The aggregate amount of Class A Investor Charge Offs for the related Monthly Period $ 0.00
----------------
(b) The aggregate amount of Class A Investor Charge Offs set forth in 5(a) above per
1,000 of original certificate principal amount $ 0.00
----------------
(c) The aggregate amount of Class B Investor Charge Offs for the related Monthly Period $ 0.00
----------------
(d) The aggregate amount of Class B Investor Charge Offset forth in 5(c) above per $1,000
of original certificate principal amount $ 0.00
----------------
(e) The aggregate amount of Collateral Charge Offs for the related Monthly Period $ 0.00
----------------
(f) The aggregate amount of Collateral Charge Offs set forth in 5(e) above per $1,000
of original certificate principal amount $ 0.00
----------------
(g) The aggregate amount of Class A Investor Charge Offs reimbursed on the
Transfer Date immediately preceding this Distribution Date $ 0.00
----------------
(h) The aggregate amount of Class A Investor Charge Offs set forth in 5(g) above per
1,000 original certificate principal amount reimbursed on the Transfer Date
immediately preceding this Distribution Date $ 0.00
----------------
(i) The aggregate amount of Class B Investor Charge Offs reimbursed on the Transfer
Date immediately preceding this Distribution Date $ 0.00
----------------
(j) The aggregate amount of Class B Investor Charge Offs set forth in 5(i) above per
1,000 original certificate principal amount reimbursed on the Transfer Date
immediately preceding this Distribution Date $ 0.00
----------------
(k) The aggregate amount of Collateral Charge Offs reimbursed on the Transfer Date
immediately preceding this Distribution Date $ 0.00
----------------
(l) The aggregate amount of Collateral Charge Offs set forth in 5(k) above per $1,000
original certificate principal amount reimbursed on the Transfer Date immediately
preceding Distribution Date $ 0.00
----------------
6. Investor Servicing Fee
----------------------------------------------------------------------------------------
(a) The amount of the Class A Servicing Fee payable by the Trust to the Servicer for the
related Monthly Period $ 435,000.00
----------------
(b) The amount of the Class B Servicing Fee payable by the Trust to the Servicer for the
related Monthly Period $ 25,000.00
----------------
(c) The amount of the Collateral Servicing Fee payable by the Trust to the Servicer for the
related Monthly Period $ 40,000.00
----------------
(d) The amount of Servicer Interchange payable by the Trust to the Servicer for the
related Monthly Period $ 833,333.33
----------------
7. Reallocation
----------------------------------------------------------------------------------------
(a) The amount of Reallocated Collateral Principal Collections with respect to this
Distribution Date $ 0.00
----------------
(b) The amount of Reallocated Class B Principal Collections with respect to this
Distribution Date $ 0.00
----------------
(c) The Collateral Interest Amount as of the close of business on this Distribution Date $ 64,000,000.00
----------------
(d) The Collateral Interest Adjusted Amount as of the close of business on this
Distribution Date $ 64,000,000.00
----------------
(e) The Class B Investor Interest as of the close of business on this Distribution Date $ 40,000,000.00
----------------
(f) The Class B Adjusted Investor Interest as of the close of business on this
Distribution Date $ 40,000,000.00
----------------
(g) The Class A Investor Interest as of the close of business on this Distribution Date $696,000,000.00
----------------
(h) The Class A Adjusted Investor Interest as of the close of business on this
Distribution Date $696,000,000.00
----------------
8. Collection of Finance Charge Receivables
----------------------------------------------------------------------------------------
(a) The aggregate amount of Collections of Finance Charge Receivables processed
during the related Monthly Period which were allocated in respect of the
Class A Certificates $ 9,394,115.45
----------------
(b) The aggregate amount of Collections of Finance Charge Receivables processed
during the related Monthly Period which were allocated in respect of the
Class B Certificates $ 539,891.70
----------------
(c) The aggregate amount of Collections of Finance Charge Receivables processed
during the related Monthly Period which were allocated in respect of the
Collateral Interest $ 863,826.72
----------------
9. Principal Funding Account
----------------------------------------------------------------------------------------
(a) The principal amount on deposit in the Principal Funding Account on the related
Transfer Date $ 0.00
----------------
(b) The Accumulation Shortfall with respect to the related Monthly Period $ 0.00
----------------
(c) The Principal Funding Investment Proceeds deposited in the Finance Charge
Account on the related Transfer Date to be treated as Class A Available Funds $ 0.00
----------------
(d) The Principal Funding Investment Proceeds deposited in the Finance Charge
Account on the related Transfer Date to be treated as Class B Available Funds $ 0.00
----------------
10. Reserve Draw Amount
----------------------------------------------------------------------------------------
(a) Reserve Draw Amount $ 0.00
----------------
(b) The amount of all or the portion of the Reserve Draw Amount deposited in the
Finance Charge Account on the related Transfer Date from the Reserve Account $ 0.00
----------------
11. Available Funds
----------------------------------------------------------------------------------------
(a) The amount of Class A Available Funds on deposit in the Finance Charge Account
on the related Transfer Date $ 9,394,115.45
----------------
(b) The amount of Class B Available Funds on deposit in the Finance Charge Account
on the related Transfer Date $ 539,891.70
----------------
(c) The amount of Collateral Interest Available Funds on deposit in the Finance Charge
Account on the related Transfer Date $ 863,826.72
----------------
12. Portfolio Yield
----------------------------------------------------------------------------------------
(a) The Portfolio Yield (Net) for the related Monthly Period 11.95%
----------------
(b) The Portfolio Adjusted Yield for the related Monthly Period 7.49%
----------------
C. Floating Rate Determinations
----------------------------------------------------------------------------------------
1. LIBOR for the Interest Period ending on this Distribution Date 1.76%
----------------
2. Class A Certificate Rate 1.88%
----------------
3. Class B Certificate Rate 2.13%
----------------
<FN>
BANK OF AMERICA, NATIONAL ASSOCIATION (USA)
TRANSFEROR AND SERVICER
By: /s/ Brian P. Sterling
-----------------------------
Name: Brian P. Sterling
-----------------------------
Title: Vice President
-------------------------