Presale Report  ·  Data as of 2025-06-12

Bank of America Credit Card Trust Class A(2025-1) FINAL · CLOSED 2025-06-12

Series Notes
$1,000.0MM
Trust Balance
$14,787.3MM
Min Seller’s Interest
4.0%
Senior Class Min Sub
0.0%
Sponsor: Bank of America, National Association  ·  Servicer: Bank of America, National Association  ·  Trustee: The Bank of New York Mellon Trust Company, N.A

Capital Structure

ClassSize ($MM)% of NotesTotal CECPN / SpreadWALLegal FinalS&PFitch
Class A(2025-1)1,000.0100.0%29.5%4.31% fxd2030-05-15AAAAAA

Transaction Parties

SponsorBank of America, National Association
ServicerBank of America, National Association
Depositor / Transferor
Indenture TrusteeThe Bank of New York Mellon Trust Company, N.A
Owner TrusteeWilmington Trust Company
Asset Rep. ReviewerClayton Fixed Income Services LLC
UnderwritersBofA Securities, Drexel Hamilton, Wells Fargo Securities, Citigroup Global Markets, Mizuho Securities

Issuer Track Record

SeriesClosedSizeMPR at closeNet CO at closeExcess Spread at close
BA Credit Card Trust Class A(2024-1)2024-06-13$1,250.0MM28.3%2.48%13.9%
BA Credit Card Trust BAseries Class A(2023-2) Notes2023-12-14$1,500.0MM25.5%2.24%13.4%
BA Credit Card Trust Series 2023-12023-06-16$1,000.0MM27.7%1.95%14.8%
BA Credit Card Trust BAseries Class A(2022-2) Notes2022-11-23$1,250.0MM26.3%1.38%14.8%
BA Credit Card Trust BAseries Class A(2022-1) Notes2022-06-16$1,000.0MM27.7%1.42%14.3%

Peer Set

TrustMost-RecentSizeClass A CPN/SpreadMin SellerClass A Total CEExp→LegalStructureMPRNet COExcess Spread
Wells Fargo2025-06-10$1,500.0MM4.34% fxd5.0%20.0%24 moDe-linked38.6%3.09%33.3%
Synchrony2025-06-09$500.0MM5.0%20.0%36 moDe-linked23.3%4.85%15.3%
AmEx2025-05-15$250.0MM7.0%12.5%24 moLinked50.6%1.27%25.8%
First Nat'l (Omaha)2025-02-19$512.8MM4.85% fxd7.0%22.0%24 moDe-linked33.7%12.4%
Cap One2024-09-24$1,000.0MM3.92% fxd5.0%21.0%24 moDe-linked46.5%2.88%

Trust Subordination Comps

How to read this for de-linked trusts. Most credit card master trusts are de-linked, meaning Class A, B and C don’t need to be co-issued — they may have been issued in different series across multiple years, or held by the seller as required retained tranches. The figures below are the required minimum subordination the indenture mandates remain outstanding to support each class’s rating, NOT the cap stack of the subject series’ new issuance.
TrustStructureClass AClass BClass CRetained First-LossMin Seller
SizeCESizeCESizeCESizeIndenture Name
AmExLinked87.50%12.50%3.75%8.75%8.75%Collateral Interest7.0%
BarclaysDe-linked82.00%18.00%18.00%0.00%none6.0%
BofADe-linked70.48%29.52%10.07%19.45%8.95%10.50%10.50%Class D Req’d Investor Interest4.0%
Cap OneDe-linked79.01%20.99%9.00%11.99%8.99%3.00%none5.0%
ChaseDe-linked86.00%14.00%7.00%7.00%7.00%0.00%none5.0%
CitiDe-linked88.10%11.90%5.27%6.63%6.63%0.00%none
Comenity (WFN)De-linked73.00%27.00%6.50%20.50%3.75%16.75%16.75%Required Excess Collateral
First Nat'l (Omaha)De-linked78.00%22.00%10.50%11.50%11.50%0.00%none7.0%
SynchronyDe-linked80.00%20.00%6.00%14.00%9.00%5.00%none5.0%
Wells FargoDe-linked80.00%20.00%10.00%10.00%6.50%3.50%none5.0%

Size and CE both expressed as % of total invested amount. CE for each class equals the cumulative subordination + retained first-loss positioned below it. Class B / C reflect seniority position, so for trusts with non-standard naming (WFN A / M / B), the row maps the position to the column header. The Retained First-Loss column captures the unrated piece each trust requires the seller to hold — its indenture name varies and is shown alongside the size.

Trust Performance Comps

Monthly Payment Rate14.7%29.4%44.1%58.8%2022-062023-052024-052025-05MPRBofAWells FargoSynchronyAmExFirst Nat'l (Omaha)Cap One
Net Charge-Off Rate1.6%3.1%4.7%6.2%2022-062023-052024-052025-05Net COBofAWells FargoSynchronyAmExCap One
Portfolio Yield17.8%35.6%53.4%71.2%2022-062023-052024-052025-05YieldBofAWells FargoSynchronyAmExFirst Nat'l (Omaha)Cap One
Excess Spread15.7%31.4%47.1%62.8%2022-062023-052024-052025-05Excess SpreadBofAWells FargoSynchronyAmExFirst Nat'l (Omaha)
30+ Delinquency1.6%3.2%4.8%6.4%2022-062023-052024-052025-0530+ DQBofAWells FargoSynchronyAmExFirst Nat'l (Omaha)Cap One

BofA master trust (red, bold) vs. peer master trusts. Window: 36 months ending 2025-06-12 — point-in-time view at the subject’s issuance. For current trust performance, see the live Credit Card ABS — Trust Performance page.