EXHIBIT C
         SCHEDULE TO MONTHLY NOTEHOLDERS' STATEMENT

        MBNAseries
         MBNA CREDIT CARD MASTER NOTE TRUST


        MONTHLY PERIOD ENDING March 31, 2005

           Reference is made to the 2001-D Supplement (the "Series 2001-D" Supplement), dated as of May
        24, 2001, between MBNA America Bank, National Association, a national banking association (the
        "Bank"), as Seller and Servicer, and The Bank of New York, as Trustee, the Indenture (the
        "Indenture"), dated as of May 24, 2001 and the Indenture Supplement (the "Indenture Supplement"),
        dated as of May 24, 2001 , each between MBNA Credit Card Master Note 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 2001-D Supplement, the Indenture and the Indenture Supplement, as
        applicable.




           The following computations are prepared with respect to the Transfer Date of April 14, 2005 and
        with respect to the performance of the Trust during the related Monthly Period.



         Targeted Deposit to     Actual Deposit to       Shortfall from     Interest Funding        Interest Funding
                                Interest Funding        Interest Funding   earlier Monthly         sub-account Balance     sub-Account
                                sub-Account             for sub-Account    Periods prior to      Withdrawals*   Earnings

                                applicable Monthly      applicable Monthly
                                Period                  Period



        Class A:
        Class A(2001-1)         $4,791,666.67   $4,791,666.67   $0.00   $4,791,666.67   $0.00
        Class A(2001-2)         $1,317,500.00   $1,317,500.00   $0.00   $1,317,500.00   $0.00
        Class A(2001-3)         $2,385,277.79   $2,385,277.79   $0.00   $6,694,166.67   $10,002.17
        Class A(2001-Emerald)   $11,699,022.69  $11,699,022.69  $0.00   $117,521,218.69 $232,679.02
        Class A(2001-5)         $1,300,277.78   $1,300,277.78   $0.00   $1,300,277.78   $0.00
        Class A(2002-1)         $4,125,000.00   $4,125,000.00   $0.00   $4,125,000.00   $0.00
        Class A(2002-2)         $1,866,134.36   $1,866,134.36   $0.00   $3,449,521.09   $3,676.11
        Class A(2002-3)         $1,969,791.67   $1,969,791.67   $0.00   $1,969,791.67   $0.00
        Class A(2002-4)         $2,514,444.44   $2,514,444.44   $0.00   $2,514,444.44   $0.00
        Class A(2002-5)         $1,931,041.67   $1,931,041.67   $0.00   $1,931,041.67   $0.00
        Class A(2002-6)         $2,437,500.00   $2,437,500.00   $0.00   $2,437,500.00   $0.00
        Class A(2002-7)         $1,303,897.24   $1,303,897.24   $0.00   $3,516,571.34   $5,135.44
        Class A(2002-8)         $967,888.89     $967,888.89     $0.00   $2,716,333.33   $4,058.31
        Class A(2002-9)         $1,657,638.89   $1,657,638.89   $0.00   $4,652,083.33   $6,951.49
        Class A(2002-10)        $2,540,277.78   $2,540,277.78   $0.00   $2,540,277.78   $0.00
        Class A(2002-11)        $1,341,842.11   $1,341,842.11   $0.00   $3,618,907.49   $5,286.00
        Class A(2002-12)        $3,707,083.33   $3,707,083.33   $0.00   $3,707,083.33   $0.00
        Class A(2002-13)        $1,265,833.33   $1,265,833.33   $0.00   $1,265,833.33   $0.00
        Class A(2003-1)         $1,375,000.00   $1,375,000.00   $0.00   $1,375,000.00   $0.00
        Class A(2003-2)         $2,462,777.78   $2,462,777.78   $0.00   $2,462,777.78   $0.00
        Class A(2003-3)         $1,892,291.67   $1,892,291.67   $0.00   $1,892,291.67   $0.00
        Class A(2003-4)         $1,956,875.00   $1,956,875.00   $0.00   $1,956,875.00   $0.00
        Class A(2003-5)         $1,493,228.27   $1,493,228.27   $0.00   $4,027,191.41   $5,881.32
        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)         $1,937,500.00   $1,937,500.00   $0.00   $1,937,500.00   $0.00
        Class A(2003-9)         $2,658,250.00   $2,658,250.00   $0.00   $2,658,250.00   $0.00
        Class A(2003-10)        $1,321,805.56   $1,321,805.56   $0.00   $1,321,805.56   $0.00
        Class A(2003-11)        $1,520,833.33   $1,520,833.33   $0.00   $1,520,833.33   $0.00
        Class A(2003-12)        $1,257,222.22   $1,257,222.22   $0.00   $1,257,222.22   $0.00
        Class A(2004-2)         $1,529,333.33   $1,529,333.33   $0.00   $1,529,333.33   $0.00
        Class A(2004-1)         $1,989,770.50   $1,989,770.50   $0.00   $5,366,350.76   $7,838.67
        Class A(2004-3)         $1,850,527.78   $1,850,527.78   $0.00   $1,850,527.78   $0.00
        Class A(2004-4)         $3,261,975.00   $3,261,975.00   $0.00   $3,261,975.00   $0.00
        Class A(2004-5)         $2,776,787.15   $2,776,787.15   $0.00   $5,132,848.98   $5,469.00
        Class A(2004-6)         $1,270,138.89   $1,270,138.89   $0.00   $1,270,138.89   $0.00
        Class A(2004-7)         $2,255,250.00   $2,255,250.00   $0.00   $2,255,250.00   $0.00
        Class A(2004-8)         $1,274,444.44   $1,274,444.44   $0.00   $1,274,444.44   $0.00
        Class A(2004-9)         $1,840,824.63   $1,840,824.63   $0.00   $1,840,824.63   $0.00
        Class A(2004-10)        $1,244,305.56   $1,244,305.56   $0.00   $1,244,305.56   $0.00
        Class A Total:          $88,872,509.75  $88,872,509.75  $0.00   $218,086,214.95 $286,977.53
        Class B:
        Class B(2001-1)         $685,659.72     $685,659.72     $0.00   $685,659.72     $0.00
        Class B(2001-2)         $682,430.56     $682,430.56     $0.00   $682,430.56     $0.00
        Class B(2001-3)         $427,541.67     $427,541.67     $0.00   $427,541.67     $0.00
        Class B(2002-1)         $1,072,916.67   $1,072,916.67   $0.00   $1,072,916.67   $0.00
        Class B(2002-2)         $686,736.11     $686,736.11     $0.00   $686,736.11     $0.00
        Class B(2002-3)         $691,041.67     $691,041.67     $0.00   $691,041.67     $0.00
        Class B(2002-4)         $570,055.56     $570,055.56     $0.00   $570,055.56     $0.00
        Class B(2003-1)         $559,722.22     $559,722.22     $0.00   $559,722.22     $0.00
        Class B(2003-2)         $551,111.11     $551,111.11     $0.00   $551,111.11     $0.00
        Class B(2003-3)         $548,527.78     $548,527.78     $0.00   $548,527.78     $0.00
        Class B(2003-5)         $410,750.00     $410,750.00     $0.00   $410,750.00     $0.00
        Class B(2003-4)         $1,138,344.40   $1,138,344.40   $0.00   $1,138,344.40   $0.00
        Class B(2004-1)         $1,297,916.67   $1,297,916.67   $0.00   $1,297,916.67   $0.00
        Class B(2004-2)         $413,333.33     $413,333.33     $0.00   $413,333.33     $0.00
        Class B Total:          $9,736,087.47   $9,736,087.47   $0.00   $9,736,087.47   $0.00
        Class C:
        Class C(2001-1)         $830,972.22     $830,972.22     $0.00   $830,972.22     $0.00
        Class C(2001-2)         $341,000.00     $341,000.00     $0.00   $341,000.00     $0.00
        Class C(2001-3)         $2,183,333.33   $2,183,333.33   $0.00   $2,183,333.33   $0.00
        Class C(2001-4)         $830,972.22     $830,972.22     $0.00   $830,972.22     $0.00
        Class C(2001-5)         $520,541.67     $520,541.67     $0.00   $520,541.67     $0.00
        Class C(2002-1)         $1,416,666.67   $1,416,666.67   $0.00   $1,416,666.67   $0.00
        Class C(2002-2)         $323,777.78     $323,777.78     $0.00   $323,777.78     $0.00
        Class C(2002-3)         $716,444.44     $716,444.44     $0.00   $716,444.44     $0.00
        Class C(2002-4)         $345,305.56     $345,305.56     $0.00   $345,305.56     $0.00
        Class C(2002-5)         $337,500.00     $337,500.00     $0.00   $337,500.00     $0.00
        Class C(2002-6)         $207,097.22     $207,097.22     $0.00   $207,097.22     $0.00
        Class C(2002-7)         $279,166.67     $279,166.67     $0.00   $279,166.67     $0.00
        Class C(2003-1)         $776,722.22     $776,722.22     $0.00   $776,722.22     $0.00
        Class C(2003-2)         $379,750.00     $379,750.00     $0.00   $379,750.00     $0.00
        Class C(2003-3)         $626,888.89     $626,888.89     $0.00   $626,888.89     $0.00
        Class C(2003-4)         $1,411,267.69   $1,411,267.69   $0.00   $2,608,706.94   $2,779.67
        Class C(2003-5)         $343,583.33     $343,583.33     $0.00   $343,583.33     $0.00
        Class C(2003-6)         $858,958.33     $858,958.33     $0.00   $858,958.33     $0.00
        Class C(2003-7)         $358,222.22     $358,222.22     $0.00   $358,222.22     $0.00
        Class C(2004-1)         $618,277.78     $618,277.78     $0.00   $618,277.78     $0.00
        Class C(2004-2)         $878,548.61     $878,548.61     $0.00   $878,548.61     $0.00
        Class C Total:          $14,584,996.85  $14,584,996.85  $0.00   $15,782,436.10  $2,779.67
        Total:                  $113,193,594.07 $113,193,594.07 $0.00   $243,604,738.52 $289,757.20

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



B.

                                                                                     Amount of interest to be
                                                                                        paid on corresponding
                                                                                        Interest Payment Date
                        CUSIP
                                Interest    Payment Date           Interest Rate

        Class A
        Class A(2001-1)         55264TAC5       April 15, 2005  5.7500000%      $4,791,666.67
        Class A(2001-2)         55264TAE1       April 15, 2005  3.0600000%      $1,317,500.00
        Class A(2001-3)         55264TAG6       April 15, 2005  2.7700000%      $6,694,166.67
        Class A(2001-5)         55264TAM3       April 15, 2005  3.0200000%      $1,300,277.78
        Class A(2002-1)         55264TAQ4       April 15, 2005  4.9500000%      $4,125,000.00
        Class A(2002-3)         55264TAT8       April 15, 2005  3.0500000%      $1,969,791.67
        Class A(2002-4)         55264TAU5       April 15, 2005  2.9200000%      $2,514,444.44
        Class A(2002-5)         55264TAV3       April 15, 2005  2.9900000%      $1,931,041.67
        Class A(2002-6)         55264TAZ4       April 15, 2005  3.9000000%      $2,437,500.00
        Class A(2002-7)         015111453       April 15, 2005  2.8606000%      $3,516,571.34
        Class A(2002-8)         55264TBA8       April 15, 2005  2.8100000%      $2,716,333.33
        Class A(2002-9)         55264TBB6       April 15, 2005  2.7500000%      $4,652,083.33
        Class A(2002-10)        55264TBF7       April 15, 2005  2.9500000%      $2,540,277.78
        Class A(2002-11)        015665394       April 15, 2005  2.9837500%      $3,618,907.49
        Class A(2002-12)        55264TBK6       April 15, 2005  2.8700000%      $3,707,083.33
        Class A(2002-13)        55264TBL4       April 15, 2005  2.9400000%      $1,265,833.33
        Class A(2003-1)         55264TBQ3       April 15, 2005  3.3000000%      $1,375,000.00
        Class A(2003-2)         55264TBR1       April 15, 2005  2.8600000%      $2,462,777.78
        Class A(2003-3)         55264TBS9       April 15, 2005  2.9300000%      $1,892,291.67
        Class A(2003-4)         55264TBT7       April 15, 2005  3.0300000%      $1,956,875.00
        Class A(2003-5)         016803677       April 15, 2005  2.9715000%      $4,027,191.41
        Class A(2003-6)         55264TBV2       April 15, 2005  2.7500000%      $1,145,833.33
        Class A(2003-7)         55264TBY6       April 15, 2005  2.6500000%      $1,435,416.67
        Class A(2003-8)         55264TCA7       April 15, 2005  3.0000000%      $1,937,500.00
        Class A(2003-9)         55264TCC3       April 15, 2005  2.9400000%      $2,658,250.00
        Class A(2003-10)        55264TCF6       April 15, 2005  3.0700000%      $1,321,805.56
        Class A(2003-11)        55264TCH2       April 15, 2005  3.6500000%      $1,520,833.33
        Class A(2003-12)        55264TCJ8       April 15, 2005  2.9200000%      $1,257,222.22
        Class A(2004-2)         55264TCK5       April 15, 2005  2.9600000%      $1,529,333.33
        Class A(2004-1)         01890514        April 15, 2005  2.8836000%      $5,366,350.76
        Class A(2004-3)         55264TCL3       April 15, 2005  3.0700000%      $1,850,527.78
        Class A(2004-4)         55264TCP4       April 15, 2005  2.7000000%      $3,037,500.00
        Class A(2004-6)         55264TCQ2       April 15, 2005  2.9500000%      $1,270,138.89
        Class A(2004-7)         55264TCS8       April 15, 2005  2.9100000%      $2,255,250.00
        Class A(2004-8)         55264TCU3       April 15, 2005  2.9600000%      $1,274,444.44
        Class A(2004-9)         020110562       April 15, 2005  2.9840000%      $1,840,824.63
        Class A(2004-10)        55264TCV1       April 15, 2005  2.8900000%      $1,244,305.56
        Total Class A                                                           $91,758,151.19
        Class B
        Class B(2001-1)         55264TAA9       April 15, 2005  3.1850000%      $685,659.72
        Class B(2001-2)         55264TAJ0       April 15, 2005  3.1700000%      $682,430.56
        Class B(2001-3)         55264TAP6       April 15, 2005  3.3100000%      $427,541.67
        Class B(2002-1)         55264TAR2       April 15, 2005  5.1500000%      $1,072,916.67
        Class B(2002-2)         55264TAX9       April 15, 2005  3.1900000%      $686,736.11
        Class B(2002-3)         55264TBC4       April 15, 2005  3.2100000%      $691,041.67
        Class B(2002-4)         55264TBG5       April 15, 2005  3.3100000%      $570,055.56
        Class B(2003-1)         55264TBP5       April 15, 2005  3.2500000%      $559,722.22
        Class B(2003-2)         55264TBW0       April 15, 2005  3.2000000%      $551,111.11
        Class B(2003-3)         55264TCB5       April 15, 2005  3.1850000%      $548,527.78
        Class B(2003-5)         55264TCE9       April 15, 2005  3.1800000%      $410,750.00
        Class B(2004-1)         55264TCN9       April 15, 2005  4.4500000%      $1,297,916.67
        Class B(2004-2)         55264TCT6       April 15, 2005  3.2000000%      $413,333.33
        Total Class B                                                           $8,597,743.07
        Class C
        Class C(2001-1)         55264TAB7       April 15, 2005  3.8600000%      $830,972.22
        Class C(2001-2)         55264TAD3       April 15, 2005  3.9600000%      $341,000.00
        Class C(2001-3)         55264TAF8       April 15, 2005  6.5500000%      $2,183,333.33
        Class C(2001-4)         55264TAK7       April 15, 2005  3.8600000%      $830,972.22
        Class C(2001-5)         55264TAN1       April 15, 2005  4.0300000%      $520,541.67
        Class C(2002-1)         55264TAS0       April 15, 2005  6.8000000%      $1,416,666.67
        Class C(2002-2)         55264TAW1       April 15, 2005  3.7600000%      $323,777.78
        Class C(2002-3)         55264TAY7       April 15, 2005  4.1600000%      $716,444.44
        Class C(2002-4)         55264TBD2       April 15, 2005  4.0100000%      $345,305.56
        Class C(2002-5)         55264TBE0       April 15, 2005  4.0500000%      $337,500.00
        Class C(2002-6)         55264TBH3       April 15, 2005  4.8100000%      $207,097.22
        Class C(2002-7)         55264TBJ9       April 15, 2005  6.7000000%      $279,166.67
        Class C(2003-1)         55264TBM2       April 15, 2005  4.5100000%      $776,722.22
        Class C(2003-2)         55264TBN0       April 15, 2005  4.4100000%      $379,750.00
        Class C(2003-3)         55264TBU4       April 15, 2005  4.1600000%      $626,888.89
        Class C(2003-5)         55264TBX8       April 15, 2005  3.9900000%      $343,583.33
        Class C(2003-6)         55264TBZ3       April 15, 2005  3.9900000%      $858,958.33
        Class C(2003-7)         55264TCG4       April 15, 2005  4.1600000%      $358,222.22
        Class C(2004-1)         55264TCM1       April 15, 2005  3.5900000%      $618,277.78
        Class C(2004-2)         55264TCR0       April 15, 2005  3.7100000%      $878,548.61
        Total Class C                                                           $13,173,729.16


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




               C. Targeted deposits to Class C Reserve sub-Accounts:
        Targeted Deposit to     Actual Deposit to       Class C Reserve         Class C Reserve
        Class C Reserve         Class C Reserve         sub-Account Balance on  sub-Account
        sub-Account for         sub-Account for         Transfer Date prior to  Earnings
        applicable Monthly      applicable              withdrawals
        Period                  Monthly Period

        NOTHING TO REPORT



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

        Withdrawals for Withdrawals for Class C Reserve
        Interest
        Principal
        sub-Account Balance on
        Transfer Date after
        withdrawal



        NOTHING TO REPORT


       E. Targeted deposits to Principal Funding sub-Accounts:

         Targeted Deposit to    Actual Deposit to       Shortfall from          Principal Funding       Principal Funding
        Principal Funding       Principal Funding       earlier Monthly         sub-Account             sub-Account
        sub-Account             for sub-Account         Periods                 Balance on              Earnings
        applicable Monthly      applicable Monthly                              Transfer Date
        Period                  Period





        NOTHING TO REPORT





        F. Principal to be paid on the corresponding Principal Payment Date:

        CUSIP Number    Principal       Amount of principal
        Payment Date
        to be paid on
        corresponding
        Principal Payment
        Date




        NOTHING TO REPORT




        G.      Stated Principal Amount, Outstanding Dollar Principal Amount and Nominal Liquidation Amount for the related Monthly
                Period (as of the end of the prior Monthly Period):

                                Initial Dollar          Outstanding     Adjusted Outstanding    Nominal Liquidation
                                Principal  Amount
                                Principal
                                Principal Amount
                                Amount

        Class A
        Class A(2001-1)         $1,000,000,000.00       $1,000,000,000.00       $1,000,000,000.00       $1,000,000,000.00
        Class A(2001-2)         $500,000,000.00         $500,000,000.00         $500,000,000.00         $500,000,000.00
        Class A(2001-3)         $1,000,000,000.00       $1,000,000,000.00       $1,000,000,000.00       $1,000,000,000.00
        Class A(2001-Emerald)   $4,850,000,000.00       $4,850,000,000.00       $4,850,000,000.00       $4,850,000,000.00
        Class A(2001-5)         $500,000,000.00         $500,000,000.00         $500,000,000.00         $500,000,000.00
        Class A(2002-1)         $1,000,000,000.00       $1,000,000,000.00       $1,000,000,000.00       $1,000,000,000.00
        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(2002-4)         $1,000,000,000.00       $1,000,000,000.00       $1,000,000,000.00       $1,000,000,000.00
        Class A(2002-5)         $750,000,000.00         $750,000,000.00         $750,000,000.00         $750,000,000.00
        Class A(2002-6)         $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(2002-9)         $700,000,000.00         $700,000,000.00         $700,000,000.00         $700,000,000.00
        Class A(2002-10)        $1,000,000,000.00       $1,000,000,000.00       $1,000,000,000.00       $1,000,000,000.00
        Class A(2002-11)        $490,600,000.00         $490,600,000.00         $490,600,000.00         $490,600,000.00
        Class A(2002-12)        $1,500,000,000.00       $1,500,000,000.00       $1,500,000,000.00       $1,500,000,000.00
        Class A(2002-13)        $500,000,000.00         $500,000,000.00         $500,000,000.00         $500,000,000.00
        Class A(2003-1)         $500,000,000.00         $500,000,000.00         $500,000,000.00         $500,000,000.00
        Class A(2003-2)         $1,000,000,000.00       $1,000,000,000.00       $1,000,000,000.00       $1,000,000,000.00
        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(2004-2)         $600,000,000.00         $600,000,000.00         $600,000,000.00         $600,000,000.00
        Class A(2004-1)         $752,760,000.00         $752,760,000.00         $752,760,000.00         $752,760,000.00
        Class A(2004-3)         $700,000,000.00         $700,000,000.00         $700,000,000.00         $700,000,000.00
        Class A(2004-4)         $1,350,000,000.00       $1,350,000,000.00       $1,350,000,000.00       $1,350,000,000.00
        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
        Total Class A:          $33,333,205,000.00      $33,333,205,000.00      $33,333,205,000.00      $33,333,205,000.00
        Class B
        Class B(2001-1)         $250,000,000.00         $250,000,000.00         $250,000,000.00         $250,000,000.00
        Class B(2001-2)         $250,000,000.00         $250,000,000.00         $250,000,000.00         $250,000,000.00
        Class B(2001-3)         $150,000,000.00         $150,000,000.00         $150,000,000.00         $150,000,000.00
        Class B(2002-1)         $250,000,000.00         $250,000,000.00         $250,000,000.00         $250,000,000.00
        Class B(2002-2)         $250,000,000.00         $250,000,000.00         $250,000,000.00         $250,000,000.00
        Class B(2002-3)         $250,000,000.00         $250,000,000.00         $250,000,000.00         $250,000,000.00
        Class B(2002-4)         $200,000,000.00         $200,000,000.00         $200,000,000.00         $200,000,000.00
        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(2003-5)         $150,000,000.00         $150,000,000.00         $150,000,000.00         $150,000,000.00
        Class B(2003-4)         $331,650,000.00         $331,650,000.00         $331,650,000.00         $331,650,000.00
        Class B(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
        Total Class B:          $3,181,650,000.00       $3,181,650,000.00       $3,181,650,000.00       $3,181,650,000.00
        Class C
        Class C(2001-1)         $250,000,000.00         $250,000,000.00         $250,000,000.00         $250,000,000.00
        Class C(2001-2)         $100,000,000.00         $100,000,000.00         $100,000,000.00         $100,000,000.00
        Class C(2001-3)         $400,000,000.00         $400,000,000.00         $400,000,000.00         $400,000,000.00
        Class C(2001-4)         $250,000,000.00         $250,000,000.00         $250,000,000.00         $250,000,000.00
        Class C(2001-5)         $150,000,000.00         $150,000,000.00         $150,000,000.00         $150,000,000.00
        Class C(2002-1)         $250,000,000.00         $250,000,000.00         $250,000,000.00         $250,000,000.00
        Class C(2002-2)         $100,000,000.00         $100,000,000.00         $100,000,000.00         $100,000,000.00
        Class C(2002-3)         $200,000,000.00         $200,000,000.00         $200,000,000.00         $200,000,000.00
        Class C(2002-4)         $100,000,000.00         $100,000,000.00         $100,000,000.00         $100,000,000.00
        Class C(2002-5)         $100,000,000.00         $100,000,000.00         $100,000,000.00         $100,000,000.00
        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
        Total Class C:          $3,727,560,000.00       $3,727,560,000.00       $3,727,560,000.00       $3,727,560,000.00
        Total:                  $40,242,415,000.00      $40,242,415,000.00      $40,242,415,000.00      $40,242,415,000.00


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

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



        NOTHING TO REPORT



              I. Class B Usage of Class C Subordinated Amounts:
        Class B Usage of Class C        Cumulative Class B Usage
        Subordinated Amount for         of Class C Subordinated
        this Monthly Period             Amount



        NOTHING TO REPORT


       J. Nominal Liquidation Amount for Tranches of Notes Outstanding during related Monthly Period:


                 Beginning Nominal       Increases from  Increases from  Reimbursements  Reductions due to       Reductions due to       Reductions due to       Ending Nominal
                Liquidation Amount *    accretions on   amounts withdrawn               from Available           reallocations of        Investor               amounts on deposit
                Liquidation
                                        Principal for   from the Princial Funds         Available Principal     Charge-Offs             in the Principal        Amount
                                        Discount Notes  Funding sub-Account             Amounts Funding
                                                        in respect of                   sub-Account
                                                        Prefunding Excess
                                                        Amount



        Class A
        Class A(2001-1)         $1,000,000,000.00       $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $1,000,000,000.00
        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(2001-3)         $1,000,000,000.00       $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $1,000,000,000.00
        Class A(2001-Emerald)   $4,850,000,000.00       $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $4,850,000,000.00
        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(2002-1)         $1,000,000,000.00       $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $1,000,000,000.00
        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(2002-4)         $1,000,000,000.00       $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $1,000,000,000.00
        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(2002-6)         $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(2002-9)         $700,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $700,000,000.00
        Class A(2002-10)        $1,000,000,000.00       $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $1,000,000,000.00
        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(2002-12)        $1,500,000,000.00       $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $1,500,000,000.00
        Class A(2002-13)        $500,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $500,000,000.00
        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(2003-2)         $1,000,000,000.00       $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $1,000,000,000.00
        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(2004-2)         $600,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $600,000,000.00
        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(2004-3)         $700,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $700,000,000.00
        Class A(2004-4)         $1,350,000,000.00       $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $1,350,000,000.00
        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
                                $33,333,205,000.00      $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $33,333,205,000.00
        Class B
        Class B(2001-1)         $250,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $250,000,000.00
        Class B(2001-2)         $250,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $250,000,000.00
        Class B(2001-3)         $150,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $150,000,000.00
        Class B(2002-1)         $250,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $250,000,000.00
        Class B(2002-2)         $250,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $250,000,000.00
        Class B(2002-3)         $250,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $250,000,000.00
        Class B(2002-4)         $200,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $200,000,000.00
        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(2003-5)         $150,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $150,000,000.00
        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(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
                                $3,181,650,000.00       $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $3,181,650,000.00
        Class C
        Class C(2001-1)         $250,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $250,000,000.00
        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(2001-3)         $400,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $400,000,000.00
        Class C(2001-4)         $250,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $250,000,000.00
        Class C(2001-5)         $150,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $150,000,000.00
        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(2002-2)         $100,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $100,000,000.00
        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(2002-4)         $100,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $100,000,000.00
        Class C(2002-5)         $100,000,000.00         $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $100,000,000.00
        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
                                $3,727,560,000.00       $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $3,727,560,000.00
         Total:                 $40,242,415,000.00      $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $40,242,415,000.00

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



   K. Excess Available Funds and 3 Month Excess Available Funds:
        Excess Available Funds  285,026,276.39

         Is 3 Month Excess Available Funds Less Than 0 ? (Yes/No)        NO





           IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Monthly Note

        MBNA AMERICA BANK,

        NATIONAL ASSOCIATION,

         as Beneficiary of the MBNA Credit   Card
        Master Note Trust

         and
         as Servicer of the MBNA Master   Credit
        Card Trust II




        Name:   Marcie E. Copson-Hall
        Title:  Executive Vice President


        C-1     MBNAseries