EXHIBIT C
SCHEDULE TO MONTHLY NOTEHOLDERS' STATEMENT
MBNAseries
MBNA CREDIT CARD MASTER NOTE TRUST
MONTHLY PERIOD ENDING June 30, 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 July 14, 2005 and
with respect to the performance of the Trust during the related Monthly Period.
A. Targeted deposits to Interest Funding sub-Accounts:
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 for 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) $1,445,833.33 $1,445,833.33 $0.00 $1,445,833.33 $0.00
Class A(2001-3) $2,708,858.34 $2,708,858.34 $0.00 $8,216,870.28 $14,311.20
Class A(2001-Emerald) $13,900,324.34 $13,900,324.34 $0.00 $122,772,561.36 $285,459.11
Class A(2001-5) $1,429,166.67 $1,429,166.67 $0.00 $1,429,166.67 $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) $2,077,887.50 $2,077,887.50 $0.00 $4,025,907.03 $5,061.53
Class A(2002-3) $2,162,500.00 $2,162,500.00 $0.00 $2,162,500.00 $0.00
Class A(2002-4) $2,775,000.00 $2,775,000.00 $0.00 $2,775,000.00 $0.00
Class A(2002-5) $2,125,000.00 $2,125,000.00 $0.00 $2,125,000.00 $0.00
Class A(2002-7) $1,476,545.19 $1,476,545.19 $0.00 $4,198,925.41 $7,072.66
Class A(2002-8) $1,096,876.67 $1,096,876.67 $0.00 $3,327,192.56 $5,794.98
Class A(2002-9) $1,884,534.17 $1,884,534.17 $0.00 $5,716,420.31 $9,954.60
Class A(2002-10) $2,800,000.00 $2,800,000.00 $0.00 $2,800,000.00 $0.00
Class A(2002-11) $1,510,502.89 $1,510,502.89 $0.00 $4,295,492.59 $7,235.94
Class A(2002-12) $4,100,000.00 $4,100,000.00 $0.00 $4,100,000.00 $0.00
Class A(2002-13) $1,395,833.33 $1,395,833.33 $0.00 $1,395,833.33 $0.00
Class A(2003-1) $1,400,833.33 $1,400,833.33 $0.00 $1,400,833.33 $0.00
Class A(2003-2) $2,725,000.00 $2,725,000.00 $0.00 $2,725,000.00 $0.00
Class A(2003-3) $2,087,500.00 $2,087,500.00 $0.00 $2,087,500.00 $0.00
Class A(2003-4) $2,150,000.00 $2,150,000.00 $0.00 $2,150,000.00 $0.00
Class A(2003-5) $1,681,877.59 $1,681,877.59 $0.00 $4,782,839.42 $8,028.99
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) $2,131,250.00 $2,131,250.00 $0.00 $2,131,250.00 $0.00
Class A(2003-9) $2,931,250.00 $2,931,250.00 $0.00 $2,931,250.00 $0.00
Class A(2003-10) $1,450,000.00 $1,450,000.00 $0.00 $1,450,000.00 $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) $1,387,500.00 $1,387,500.00 $0.00 $1,387,500.00 $0.00
Class A(2004-2) $1,685,000.00 $1,685,000.00 $0.00 $1,685,000.00 $0.00
Class A(2004-1) $2,250,652.04 $2,250,652.04 $0.00 $6,400,291.72 $10,746.66
Class A(2004-3) $2,030,000.00 $2,030,000.00 $0.00 $2,030,000.00 $0.00
Class A(2004-4) $3,618,000.00 $3,618,000.00 $0.00 $3,618,000.00 $0.00
Class A(2004-5) $3,107,762.44 $3,107,762.44 $0.00 $6,021,289.73 $7,545.90
Class A(2004-6) $1,400,000.00 $1,400,000.00 $0.00 $1,400,000.00 $0.00
Class A(2004-7) $2,490,000.00 $2,490,000.00 $0.00 $2,490,000.00 $0.00
Class A(2004-8) $1,404,166.67 $1,404,166.67 $0.00 $1,404,166.67 $0.00
Class A(2004-9) $2,030,305.88 $2,030,305.88 $0.00 $2,030,305.88 $0.00
Class A(2004-10) $1,375,000.00 $1,375,000.00 $0.00 $1,375,000.00 $0.00
Class A(2005-1) $2,625,000.00 $2,625,000.00 $0.00 $2,625,000.00 $0.00
Class A(2005-2) $1,991,388.89 $1,991,388.89 $0.00 $2,563,750.00 $1,480.25
Class A(2005-3) $2,118,333.33 $2,118,333.33 $0.00 $2,118,333.33 $0.00
Class A Total: $101,978,432.60 $101,978,432.60 $0.00 $240,612,762.95 $362,691.82
Class B:
Class B(2001-1) $748,958.33 $748,958.33 $0.00 $748,958.33 $0.00
Class B(2001-2) $745,833.33 $745,833.33 $0.00 $745,833.33 $0.00
Class B(2001-3) $465,000.00 $465,000.00 $0.00 $465,000.00 $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) $750,000.00 $750,000.00 $0.00 $750,000.00 $0.00
Class B(2002-3) $754,166.67 $754,166.67 $0.00 $754,166.67 $0.00
Class B(2002-4) $620,000.00 $620,000.00 $0.00 $620,000.00 $0.00
Class B(2003-1) $610,000.00 $610,000.00 $0.00 $610,000.00 $0.00
Class B(2003-2) $601,666.67 $601,666.67 $0.00 $601,666.67 $0.00
Class B(2003-3) $599,166.67 $599,166.67 $0.00 $599,166.67 $0.00
Class B(2003-5) $448,750.00 $448,750.00 $0.00 $448,750.00 $0.00
Class B(2003-4) $1,219,006.84 $1,219,006.84 $0.00 $1,219,006.84 $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) $451,250.00 $451,250.00 $0.00 $451,250.00 $0.00
Class B(2005-1) $111,562.50 $111,562.50 $0.00 $111,562.50 $0.00
Class B Total: $10,496,194.35 $10,496,194.35 $0.00 $10,496,194.35 $0.00
Class C:
Class C(2001-1) $889,583.33 $889,583.33 $0.00 $889,583.33 $0.00
Class C(2001-2) $364,166.67 $364,166.67 $0.00 $364,166.67 $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) $889,583.33 $889,583.33 $0.00 $889,583.33 $0.00
Class C(2001-5) $555,000.00 $555,000.00 $0.00 $555,000.00 $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) $347,500.00 $347,500.00 $0.00 $347,500.00 $0.00
Class C(2002-3) $761,666.67 $761,666.67 $0.00 $761,666.67 $0.00
Class C(2002-4) $368,333.33 $368,333.33 $0.00 $368,333.33 $0.00
Class C(2002-5) $337,500.00 $337,500.00 $0.00 $337,500.00 $0.00
Class C(2002-6) $217,500.00 $217,500.00 $0.00 $217,500.00 $0.00
Class C(2002-7) $279,166.67 $279,166.67 $0.00 $279,166.67 $0.00
Class C(2003-1) $820,000.00 $820,000.00 $0.00 $820,000.00 $0.00
Class C(2003-2) $401,666.67 $401,666.67 $0.00 $401,666.67 $0.00
Class C(2003-3) $666,458.33 $666,458.33 $0.00 $666,458.33 $0.00
Class C(2003-4) $1,502,437.65 $1,502,437.65 $0.00 $2,910,972.95 $3,647.66
Class C(2003-5) $366,666.67 $366,666.67 $0.00 $366,666.67 $0.00
Class C(2003-6) $916,666.67 $916,666.67 $0.00 $916,666.67 $0.00
Class C(2003-7) $380,833.33 $380,833.33 $0.00 $380,833.33 $0.00
Class C(2004-1) $666,666.67 $666,666.67 $0.00 $666,666.67 $0.00
Class C(2004-2) $944,166.67 $944,166.67 $0.00 $944,166.67 $0.00
Class C(2005-1) $549,296.87 $549,296.87 $0.00 $549,296.87 $0.00
Class C Total: $15,824,859.53 $15,824,859.53 $0.00 $17,233,394.83 $3,647.66
Total: $128,299,486.48 $128,299,486.48 $0.00 $268,342,352.13 $366,339.48
* The Interest Funding Account Balance for Class A(2001-Emerald) reflects activity as of the end of the Monthly Period.
B. Interest to be paid on the corresponding Payment Date:*
Amount of interest to be
paid on corresponding
Interest Payment Date
CUSIP Interest Payment Date Interest Rate
Number
Class A
Class A(2001-1) 55264TAC5 July 15, 2005 5.7500000% $4,791,666.67
Class A(2001-2) 55264TAE1 July 15, 2005 3.4700000% $1,445,833.33
Class A(2001-3) 55264TAG6 July 15, 2005 3.2506300% $8,216,870.28
Class A(2001-5) 55264TAM3 July 15, 2005 3.4300000% $1,429,166.67
Class A(2002-1) 55264TAQ4 July 15, 2005 4.9500000% $4,125,000.00
Class A(2002-3) 55264TAT8 July 15, 2005 3.4600000% $2,162,500.00
Class A(2002-4) 55264TAU5 July 15, 2005 3.3300000% $2,775,000.00
Class A(2002-5) 55264TAV3 July 15, 2005 3.4000000% $2,125,000.00
Class A(2002-7) 015111453 July 15, 2005 3.3406000% $4,198,925.41
Class A(2002-8) 55264TBA8 July 15, 2005 3.2906300% $3,327,192.56
Class A(2002-9) 55264TBB6 July 15, 2005 3.2306300% $5,716,420.31
Class A(2002-10) 55264TBF7 July 15, 2005 3.3600000% $2,800,000.00
Class A(2002-11) 015665394 July 15, 2005 3.4637500% $4,295,492.59
Class A(2002-12) 55264TBK6 July 15, 2005 3.2800000% $4,100,000.00
Class A(2002-13) 55264TBL4 July 15, 2005 3.3500000% $1,395,833.33
Class A(2003-1) 55264TBQ3 July 15, 2005 3.3000000% $1,375,000.00
Class A(2003-2) 55264TBR1 July 15, 2005 3.2700000% $2,725,000.00
Class A(2003-3) 55264TBS9 July 15, 2005 3.3400000% $2,087,500.00
Class A(2003-4) 55264TBT7 July 15, 2005 3.4400000% $2,150,000.00
Class A(2003-5) 016803677 July 15, 2005 3.4515000% $4,782,839.42
Class A(2003-6) 55264TBV2 July 15, 2005 2.7500000% $1,145,833.33
Class A(2003-7) 55264TBY6 July 15, 2005 2.6500000% $1,435,416.67
Class A(2003-8) 55264TCA7 July 15, 2005 3.4100000% $2,131,250.00
Class A(2003-9) 55264TCC3 July 15, 2005 3.3500000% $2,931,250.00
Class A(2003-10) 55264TCF6 July 15, 2005 3.4800000% $1,450,000.00
Class A(2003-11) 55264TCH2 July 15, 2005 3.6500000% $1,520,833.33
Class A(2003-12) 55264TCJ8 July 15, 2005 3.3300000% $1,387,500.00
Class A(2004-2) 55264TCK5 July 15, 2005 3.3700000% $1,685,000.00
Class A(2004-1) 01890514 July 15, 2005 3.3636000% $6,400,291.72
Class A(2004-3) 55264TCL3 July 15, 2005 3.4800000% $2,030,000.00
Class A(2004-4) 55264TCP4 July 15, 2005 2.7000000% $3,037,500.00
Class A(2004-6) 55264TCQ2 July 15, 2005 3.3600000% $1,400,000.00
Class A(2004-7) 55264TCS8 July 15, 2005 3.3200000% $2,490,000.00
Class A(2004-8) 55264TCU3 July 15, 2005 3.3700000% $1,404,166.67
Class A(2004-9) 020110562 July 15, 2005 3.3940000% $2,030,305.88
Class A(2004-10) 55264TCV1 July 15, 2005 3.3000000% $1,375,000.00
Class A(2005-1) 55264TCW9 July 15, 2005 4.2000000% $2,625,000.00
Class A(2005-2) 55264TCX7 July 15, 2005 3.2384200% $2,563,750.00
Class A(2005-3) 55264TCZ2 July 15, 2005 4.1000000% $2,118,333.33
Total Class A $107,186,671.50
Class B
Class B(2001-1) 55264TAA9 July 15, 2005 3.5950000% $748,958.33
Class B(2001-2) 55264TAJ0 July 15, 2005 3.5800000% $745,833.33
Class B(2001-3) 55264TAP6 July 15, 2005 3.7200000% $465,000.00
Class B(2002-1) 55264TAR2 July 15, 2005 5.1500000% $1,072,916.67
Class B(2002-2) 55264TAX9 July 15, 2005 3.6000000% $750,000.00
Class B(2002-3) 55264TBC4 July 15, 2005 3.6200000% $754,166.67
Class B(2002-4) 55264TBG5 July 15, 2005 3.7200000% $620,000.00
Class B(2003-1) 55264TBP5 July 15, 2005 3.6600000% $610,000.00
Class B(2003-2) 55264TBW0 July 15, 2005 3.6100000% $601,666.67
Class B(2003-3) 55264TCB5 July 15, 2005 3.5950000% $599,166.67
Class B(2003-5) 55264TCE9 July 15, 2005 3.5900000% $448,750.00
Class B(2004-1) 55264TCN9 July 15, 2005 4.4500000% $1,297,916.67
Class B(2004-2) 55264TCT6 July 15, 2005 3.6100000% $451,250.00
Total Class B $9,165,625.01
Class C
Class C(2001-1) 55264TAB7 July 15, 2005 4.2700000% $889,583.33
Class C(2001-2) 55264TAD3 July 15, 2005 4.3700000% $364,166.67
Class C(2001-3) 55264TAF8 July 15, 2005 6.5500000% $2,183,333.33
Class C(2001-4) 55264TAK7 July 15, 2005 4.2700000% $889,583.33
Class C(2001-5) 55264TAN1 July 15, 2005 4.4400000% $555,000.00
Class C(2002-1) 55264TAS0 July 15, 2005 6.8000000% $1,416,666.67
Class C(2002-2) 55264TAW1 July 15, 2005 4.1700000% $347,500.00
Class C(2002-3) 55264TAY7 July 15, 2005 4.5700000% $761,666.67
Class C(2002-4) 55264TBD2 July 15, 2005 4.4200000% $368,333.33
Class C(2002-5) 55264TBE0 July 15, 2005 4.0500000% $337,500.00
Class C(2002-6) 55264TBH3 July 15, 2005 5.2200000% $217,500.00
Class C(2002-7) 55264TBJ9 July 15, 2005 6.7000000% $279,166.67
Class C(2003-1) 55264TBM2 July 15, 2005 4.9200000% $820,000.00
Class C(2003-2) 55264TBN0 July 15, 2005 4.8200000% $401,666.67
Class C(2003-3) 55264TBU4 July 15, 2005 4.5700000% $666,458.33
Class C(2003-5) 55264TBX8 July 15, 2005 4.4000000% $366,666.67
Class C(2003-6) 55264TBZ3 July 15, 2005 4.4000000% $916,666.67
Class C(2003-7) 55264TCG4 July 15, 2005 4.5700000% $380,833.33
Class C(2004-1) 55264TCM1 July 15, 2005 4.0000000% $666,666.67
Class C(2004-2) 55264TCR0 July 15, 2005 4.1200000% $944,166.67
Class C(2005-1) 55264TCY5 July 15, 2005 3.5954000% $549,296.87
Total Class C $14,322,421.88
* 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
withdrawals
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 for 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:
Initial Dollar Outstanding Adjusted Outstanding Nominal Liquidation
Principal Amount Principal Principal Amount 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) $5,150,000,000.00 $5,150,000,000.00 $5,150,000,000.00 $5,150,000,000.00
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(2002-7) $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
Class A(2005-1) $750,000,000.00 $750,000,000.00 $750,000,000.00 $750,000,000.00
Class A(2005-2) $500,000,000.00 $500,000,000.00 $500,000,000.00 $500,000,000.00
Class A(2005-3) $600,000,000.00 $600,000,000.00 $600,000,000.00 $600,000,000.00
Total Class A: $34,733,205,000.00 $34,733,205,000.00 $34,733,205,000.00 $34,733,205,000.00
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
Class B(2005-1) $125,000,000.00 $125,000,000.00 $125,000,000.00 $125,000,000.00
Total Class B: $3,306,650,000.00 $3,306,650,000.00 $3,306,650,000.00 $3,306,650,000.00
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
Class C(2005-1) $125,000,000.00 $125,000,000.00 $125,000,000.00 $125,000,000.00
Total Class C: $3,852,560,000.00 $3,852,560,000.00 $3,852,560,000.00 $3,852,560,000.00
Total: $41,892,415,000.00 $41,892,415,000.00 $41,892,415,000.00 $41,892,415,000.00
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:
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 Principal 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) $5,150,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5,150,000,000.00
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(2002-7) $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
Class A(2005-1) $750,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $750,000,000.00
Class A(2005-2) $500,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $500,000,000.00
Class A(2005-3) $600,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $600,000,000.00
$34,733,205,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $34,733,205,000.00
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
Class B(2005-1) $125,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $125,000,000.00
$3,306,650,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3,306,650,000.00
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
Class C(2005-1) $125,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $125,000,000.00
$3,852,560,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3,852,560,000.00
Total: $41,892,415,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $41,892,415,000.00
* 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 292,349,997.74
Is 3 Month Excess Available Funds Less Than 0 ? (Yes/No) NO
IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Monthly Noteh
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 Copson-Hall
Title: Executive Vice President
C-1 MBNAseries