|
Exhibit 99.1 |
|
EXHIBIT C to the Supplement to PSA |
|
CLASS A CUSIP |
55262TCB7 |
|
|
CLASS B CUSIP |
55262TCC5 |
|
|
|
|
|
|
|
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT |
|
|
|
|
|
|
|
SERIES 1997-B |
|
|
|
|
|
|
|
MBNA AMERICA BANK, NATIONAL ASSOCIATION |
|
|
|
|
|
|
|
|
|
|
|
MBNA MASTER CREDIT CARD TRUST II |
|
|
|
|
|
|
|
|
|
|
|
MONTHLY PERIOD ENDING MAY 31, 2006 |
|
|
|
|
|
|
|
|
|
|
| ||
|
The information which is required to be prepared with respect to the Distribution Date of June 15, 2006, and with respect to the performance of the Trust during the month of May, 2006 is set forth below. | ||
|
| ||
|
Capitalized terms used in this statement have their respective meanings set forth in the Pooling and Servicing Agreement. | ||
|
| ||
|
Material terms, parties and related abbreviations used herein may be found in the following documents as filed with the Securities and Exchange Commission ("SEC"): | ||
|
Series 1997-B Supplement to the Pooling and Servicing Agreement relating to the Collateral Certificate |
Included in Exhibit 4.1 to MBNA's Form 8-K filed with the SEC on May 14, 1997
|
|
|
|
|
Pooling and Servicing Agreement dated as of August 4, 1994 |
Included in MBNA's Form 8-K filed with the SEC on October 14, 1994 |
|
|
|
|
First Amendment to Pooling and Servicing Agreement dated as of March 11, 1996 |
Included in MBNA's Form 8-K filed with the SEC on May 14, 1996 |
|
|
|
|
Second Amendment to Pooling and Servicing Agreement dated as of June 2, 1998 |
Included in MBNA's Form 8-K filed with the SEC on July 14, 1998 |
|
|
|
|
Third Amendment to Pooling and Servicing Agreement dated as of January 10, 1999 |
Included in Exhibit 4.1 to MBNA's Form 8-K filed with the SEC on January 22, 1999 |
|
|
|
|
Fourth Amendment to Pooling and Servicing Agreement dated as of October 2, 2000 |
Included in Exhibit 4.1 to MBNA's Form 8-K filed with the SEC on October 13, 2000 |
|
|
|
|
Fifth Amendment to Pooling and Servicing Agreement dated as of March 30, 2001 |
Included in Exhibit 4.1 to MBNA's Form 8-K filed with the SEC on April 13, 2001 |
|
|
|
|
Sixth Amendment to Pooling and Servicing Agreement dated as of December 17, 2001 |
Included in Exhibit 4.1 to MBNA's Form 8-K filed with the SEC on January 14, 2002 |
|
|
|
|
Seventh Amendment to Pooling and Servicing Agreement dated as of August 1, 2002 |
Included in Exhibit 4.1 to MBNA's Form 8-K filed with the SEC on January 24, 2003 |
|
|
|
|
Eighth Amendment to Pooling and Servicing Agreement dated as of June 27, 2003 |
Included in Exhibit 4.1 to MBNA's Form 8-K filed with the SEC on June 30, 2003 |
|
|
|
|
Ninth Amendment to Pooling and Servicing Agreement dated as of September 23, 2004 |
Included in Exhibit 4.1 to MBNA's Form 8-K filed with the SEC on September 24, 2004 |
|
|
|
|
Tenth Amendment to Pooling and Servicing Agreement dated as of January 27, 2006 |
Included as Exhibit 4.22 to MBNA's Form S-3 filed with the SEC on January 27, 2006 |
|
|
|
|
A. In accordance with Article IV of the Pooling and Servicing Agreement, Allocations of Collections of Finance Charge Receivables and Principal Receivables for each Series shall be applied in the priority described in the two charts below. These charts are only an overview of the application and priority of payments of Collections of Finance Charge Receivables and Principal Receivables. For a more detailed description, please see the Pooling and Servicing Agreement and the Series 1997-B Supplement previously filed by the Registrant with the SEC. |
|
|
Allocations of Collections of Finance Charge Receivables
Allocations of Collections of Principal Receivables
|
B. |
Information Regarding the Current Monthly Distribution (Stated on the Basis of $1,000 Original Certificate Principal Amount). | |||
|
|
|
|
|
|
|
|
1. |
The amount of distribution in respect of Class A Monthly Principal |
$ |
0.000000 |
|
|
|
|
|
|
|
|
2. |
The amount of distribution in respect of Class B Monthly Principal |
$ |
0.000000 |
|
|
|
|
|
|
|
|
3. |
The amount of distribution in respect of Class C Monthly Principal |
$ |
0.000000 |
|
|
|
|
|
|
|
|
4. |
The amount of distribution in respect of Class A Monthly Interest |
$ |
4.512765 |
|
|
|
|
|
|
|
|
5. |
The amount of distribution in respect of Class A Deficiency Amounts |
$ |
0.000000 |
|
|
|
|
|
|
|
|
6. |
The amount of distribution in respect of Class A Additional Interest |
$ |
0.000000 |
|
|
|
|
|
|
|
|
7. |
The amount of distribution in respect of Class B Monthly Interest |
$ |
4.676376 |
|
|
|
|
|
|
|
|
8. |
The amount of distribution in respect of Class B Deficiency Amounts |
$ |
0.000000 |
|
|
|
|
|
|
|
|
9. |
The amount of distribution in respect of Class B Additional Interest |
$ |
0.000000 |
|
|
|
|
|
|
|
|
10. |
The amount of distribution in respect of Class C Monthly Interest |
$ |
5.193043 |
|
|
|
|
|
|
|
|
11. |
The amount of distribution in respect of Class C Deficiency Amounts |
$ |
0.000000 |
|
|
|
|
|
|
|
|
12. |
The amount of distribution in respect of Class C Additional Interest |
$ |
0.000000 |
|
|
|
|
|
|
|
C. |
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 |
$ |
143,550,833.98 |
|
|
|
|
|
|
|
|
|
|
(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 |
$ |
12,666,248.00 |
|
|
|
|
|
|
|
|
|
|
(c) |
The aggregate amount of Collections of Principal Receivables processed during the related Monthly Period which were allocated in respect of the Class C Interest |
$ |
12,666,248.00 |
|
|
|
|
|
|
|
|
|
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 |
$ |
78,034,414,895.46 |
|
|
|
|
|
|
|
|
|
|
(b) |
The amount of Principal Receivables in the Trust represented by the Investor Interest of Series 1997-B as of the end of the day on the last day of the related Monthly Period |
$ |
1,000,000,000.00 |
|
|
|
|
|
|
|
|
|
|
(c) |
The amount of Principal Receivables in the Trust represented by the Adjusted Investor Interest of Series 1997-B as of the end of the day on the last day of the related Monthly Period |
$ |
1,000,000,000.00 |
|
|
|
|
|
|
|
|
|
|
(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 |
$ |
850,000,000.00 |
|
|
|
|
|
|
|
|
|
|
(e) |
The amount of Principal Receivables in the Trust represented by the Class A Adjusted Investor Interest as of the end of the day on the last day of the related Monthly Period |
$ |
850,000,000.00 |
|
|
|
|
|
|
|
|
|
|
(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 |
$ |
75,000,000.00 |
|
|
|
|
|
|
|
|
|
|
(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 |
$ |
75,000,000.00 |
|
|
|
|
|
|
|
|
|
|
(h) |
The amount of Principal Receivables in the Trust represented by the Class C Interest as of the end of the day on the last day of the related Monthly Period |
$ |
75,000,000.00 |
|
|
|
|
|
|
|
|
|
|
(i) |
The amount of Principal Receivables in the Trust represented by the Class C Adjusted Investor Interest as of the end of the day on the last day of the related Monthly Period |
$ |
75,000,000.00 |
|
|
|
|
|
|
|
|
|
|
(j) |
The Floating Investor Percentage with respect to the period: |
|
|
|
|
|
|
|
|
|
|
|
|
|
May 1, 2006 through May 9, 2006 May 10, 2006 through May 31, 2006 |
1.43% 1.28% | |
|
|
|
|
|
|
|
|
|
|
(k) |
The Class A Floating Allocation with respect to the related Monthly Period |
|
0.850 |
|
|
|
|
|
|
|
|
|
|
(l) |
The Class B Floating Allocation with respect to the related Monthly Period |
|
0.075 |
|
|
|
|
|
|
|
|
|
|
(m) |
The Class C Floating Allocation with respect to the related Monthly Period |
|
0.075 |
|
|
|
|
|
|
|
|
|
|
(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 Class C Fixed Allocation with respect to the related Monthly Period |
|
N/A |
|
|
|
|
|
|
|
|
|
3. |
Shared Principal Collections | ||
|
| ||||
|
|
|
The aggregate amount Shared Principal Collections allocated to: |
|
|
|
| ||||
|
|
|
1. Series 1999-D
|
|
414,237,541.02
|
|
| ||||
|
|
|
Total |
$ |
414,237,541.02 |
|
| ||||
|
|
4. |
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: | |
|
|
|
|
Percentage |
|
|
Aggregate |
|
|
|
|
|
|
|
|
|
|
(a) |
30 - 59 days: |
1.34% |
|
$ |
1,055,513,707.56 |
|
|
|
|
|
|
|
|
|
|
(b) |
60 - 89 days: |
0.77% |
|
$ |
609,136,086.85 |
|
|
|
|
|
|
|
|
|
|
(c) |
90 - 119 days: |
0.69% |
|
$ |
546,101,578.60 |
|
|
|
|
|
|
|
|
|
|
(d) |
120 - 149 days: |
0.63% |
|
$ |
498,302,448.65 |
|
|
|
|
|
|
|
|
|
|
(e) |
150 - 179 days: |
0.58% |
|
$ |
462,138,677.84 |
|
|
|
|
|
|
|
|
|
|
(f) |
180 – or more days: |
0.00% |
|
$ |
1,162,251.49 |
|
|
|
|
|
|
|
|
|
|
|
Total: |
4.01% |
|
$ |
3,172,354,750.99 |
|
|
5. |
Investor Default Amount | |||
|
|
|
|
|
|
|
|
|
|
(a) |
The Aggregate Investor Default Amount for the related Monthly Period |
$ |
2,641,588.05 |
|
|
|
|
|
|
|
|
|
|
(b) |
The Class A Investor Default Amount for the related Monthly Period |
$ |
2,245,350.05 |
|
|
|
|
|
|
|
|
|
|
(c) |
The Class B Investor Default Amount for the related Monthly Period |
$ |
198,119.00 |
|
|
|
|
|
|
|
|
|
|
(d) |
The Class C Default Amount for the related Monthly Period |
$ |
198,119.00 |
|
|
|
|
|
|
|
|
|
6. |
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 6 (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 Offs set forth in 6 (c) above per $1,000 of original certificate principal amount |
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
(e) |
The aggregate amount of Class C Investor Charge Offs for the related Monthly Period |
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
(f) |
The aggregate amount of Class C Investor Charge Offs set forth in 6 (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 6 (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 6 (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 Class C Investor Charge Offs reimbursed on the Transfer Date immediately preceding this Distribution Date |
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
(l) |
The aggregate amount of Class C Investor Charge Offs set forth in 6 (k) above per $1,000 original certificate principal amount reimbursed on the Transfer Date immediately preceding this Distribution Date |
$ |
0.00 |
|
|
|
|
|
|
|
|
|
7. |
Investor Servicing Fee | |||
|
|
|
|
|
|
|
|
|
|
(a) |
The amount of the Class A Servicing Fee payable by the Trust to the Servicer for the related Monthly Period |
$ |
885,416.67 |
|
|
|
|
|
|
|
|
|
|
(b) |
The amount of the Class B Servicing Fee payable by the Trust to the Servicer for the related Monthly Period |
$ |
78,125.00 |
|
|
|
|
|
|
|
|
|
|
(c) |
The amount of the Class C Servicing Fee payable by the Trust to the Servicer for the related Monthly Period |
$ |
78,125.00 |
|
|
|
|
|
|
|
|
|
|
(d) |
The amount of Servicer Interchange payable by the Trust to the Servicer for the related Monthly Period |
$ |
625,000.00 |
|
|
|
|
|
|
|
|
|
8. |
Reallocations | |||
|
|
|
|
|
|
|
|
|
|
(a) |
The amount of Reallocated Class C 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 Class C Investor Interest as of the close of business on this Distribution Date |
$ |
75,000,000.00 |
|
|
|
|
|
|
|
|
|
|
(d) |
The Class C Adjusted Investor Interest as of the close of business on this Distribution Date |
$ |
75,000,000.00 |
|
|
|
|
|
|
|
|
|
|
(e) |
The Class B Investor Interest as of the close of business on this Distribution Date |
$ |
75,000,000.00 |
|
|
|
|
|
|
|
|
|
|
(f) |
The Class B Adjusted Investor Interest as of the close of business on this Distribution Date |
$ |
75,000,000.00 |
|
|
|
|
|
|
|
|
|
|
(g) |
The Class A Investor Interest as of the close of business on this Distribution Date |
$ |
850,000,000.00 |
|
|
|
|
|
|
|
|
|
|
(h) |
The Class A Adjusted Investor Interest as of the close of business on this Distribution Date |
$ |
850,000,000.00 |
|
|
|
|
|
|
|
|
|
9. |
Principal Funding Account | |||
|
|
|
|
|
|
|
|
|
|
(a) |
The principal amount on deposit in the Principal Funding Account on the related Transfer Date (after taking into account deposits on such date but prior to withdrawals) |
$ |
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 |
|
|
|
|
|
|
|
|
|
|
(e) |
The Principal Funding Investment Proceeds deposited in the Finance Charge Account on the related Transfer Date to be treated as Class C Available Funds |
$ |
0.00 |
|
|
|
|
|
|
|
|
|
10. |
Reserve Account | |||
|
|
|
|
|
|
|
|
|
|
(a) |
The Reserve Draw Amount on the related Transfer Date |
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
(b) |
The amount of the Reserve Draw Amount deposited in the Finance Charge Account on the related Transfer Date |
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
(c) |
The amount of the Reserve Draw Amount deposited in the Finance Charge Account on the related Transfer Date to be treated as Class A Available Funds |
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
(d) |
The amount of the Reserve Draw Amount deposited in the Finance Charge Account on the related Transfer Date to be treated as Class B Available Funds |
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
(e) |
The amount of the Reserve Draw Amount deposited in the Finance Charge Account on the related Transfer Date to be treated as Class C Available Funds |
$ |
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 |
$ |
12,358,595.68 |
|
|
|
|
|
|
|
|
|
|
(b) |
The amount of Class B Available Funds on deposit in the Finance Charge Account on the related Transfer Date |
$ |
1,090,464.08 |
|
|
|
|
|
|
|
|
|
|
(c) |
The amount of Class C Available Funds on deposit in the Finance Charge Account on the related Transfer Date |
$ |
1,090,464.08 |
|
|
|
|
|
|
|
|
|
12. |
Collection of Finance Charge Receivables | |||
|
|
|
|
|
|
|
|
|
|
(a) |
The aggregate amount of Collections of Finance Charge Receivables and Annual Membership Fees processed during the related Monthly Period, allocated in respect of the Class A Certificates |
$ |
12,889,845.68 |
|
|
|
|
|
|
|
|
|
|
(b) |
The aggregate amount of Collections of Finance Charge Receivables and Annual Membership Fees processed during the related Monthly Period which were allocated in respect of the Class B Certificates |
$ |
1,137,339.08 |
|
|
|
|
|
|
|
|
|
|
(c) |
The aggregate amount of Collections of Finance Charge Receivables and Annual Membership Fees processed during the related Monthly Period which were allocated in respect of the Class C Interests |
$ |
1,137,339.08 |
|
|
|
|
|
|
|
|
|
13. |
Portfolio Yield | |||
|
|
|
|
|
|
|
|
|
|
(a) |
The Portfolio Yield for the related Monthly Period |
|
15.03% |
|
|
|
|
|
|
|
|
|
|
(b) |
The Portfolio Adjusted Yield |
|
7.48% |
|
|
|
|
|
| |
|
D. |
LIBOR Determinations | |||
|
|
|
|
|
|
|
|
LIBOR rates for the Interest Period of |
|
| |
|
|
|
May 15, 2006 to June 14, 2006: |
|
5.08063% |
|
|
|
|
|
|
|
MBNA AMERICA BANK, NATIONAL ASSOCIATION, Servicer |
|
|
|
|
|
Name: Marcie E. Copson-Hall |
|
Title: Executive Vice President |
