EXHIBIT C
SCHEDULE TO MONTHLY NOTEHOLDERS' STATEMENT
MBNAseries
MBNA CREDIT CARD MASTER NOTE TRUST
MONTHLY PERIOD ENDING August 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 September 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) $1,645,260.42 $1,645,260.42 $0.00 $1,645,260.42 $0.00
Class A(2001-3) $3,193,645.83 $3,193,645.83 $0.00 $6,387,291.66 $10,246.94
Class A(2001-Emerald) $16,075,837.00 $16,075,837.00 $0.00 $118,485,163.49 $313,063.81
Class A(2001-5) $1,628,038.19 $1,628,038.19 $0.00 $1,628,038.19 $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) $2,459,736.51 $2,459,736.51 $0.00 $2,459,736.51 $0.00
Class A(2002-3) $2,461,432.29 $2,461,432.29 $0.00 $2,461,432.29 $0.00
Class A(2002-4) $3,169,965.28 $3,169,965.28 $0.00 $3,169,965.28 $0.00
Class A(2002-5) $2,422,682.29 $2,422,682.29 $0.00 $2,422,682.29 $0.00
Class A(2002-7) $1,734,357.45 $1,734,357.45 $0.00 $3,258,489.75 $4,877.51
Class A(2002-8) $1,291,236.11 $1,291,236.11 $0.00 $2,582,472.22 $4,131.05
Class A(2002-9) $2,223,496.53 $2,223,496.53 $0.00 $4,446,993.06 $7,113.70
Class A(2002-10) $3,195,798.61 $3,195,798.61 $0.00 $3,195,798.61 $0.00
Class A(2002-11) $1,766,545.53 $1,766,545.53 $0.00 $3,318,964.33 $4,966.83
Class A(2002-12) $4,690,364.58 $4,690,364.58 $0.00 $4,690,364.58 $0.00
Class A(2002-13) $1,593,593.75 $1,593,593.75 $0.00 $1,593,593.75 $0.00
Class A(2003-1) $1,598,760.42 $1,598,760.42 $0.00 $1,598,760.42 $0.00
Class A(2003-2) $3,118,298.61 $3,118,298.61 $0.00 $3,118,298.61 $0.00
Class A(2003-3) $2,383,932.29 $2,383,932.29 $0.00 $2,383,932.29 $0.00
Class A(2003-4) $2,448,515.63 $2,448,515.63 $0.00 $2,448,515.63 $0.00
Class A(2003-5) $1,967,794.96 $1,967,794.96 $0.00 $3,697,069.32 $5,531.46
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) $2,429,140.63 $2,429,140.63 $0.00 $2,429,140.63 $0.00
Class A(2003-9) $3,346,546.88 $3,346,546.88 $0.00 $3,346,546.88 $0.00
Class A(2003-10) $1,649,565.97 $1,649,565.97 $0.00 $1,649,565.97 $0.00
Class A(2003-11) $1,569,052.08 $1,569,052.08 $0.00 $1,569,052.08 $0.00
Class A(2003-12) $1,584,982.64 $1,584,982.64 $0.00 $1,584,982.64 $0.00
Class A(2004-2) $1,922,645.83 $1,922,645.83 $0.00 $1,922,645.83 $0.00
Class A(2004-1) $2,641,421.04 $2,641,421.04 $0.00 $4,962,669.83 $7,426.32
Class A(2004-3) $2,309,392.36 $2,309,392.36 $0.00 $2,309,392.36 $0.00
Class A(2004-4) $4,146,928.13 $4,146,928.13 $0.00 $4,146,928.13 $0.00
Class A(2004-5) $3,695,213.87 $3,695,213.87 $0.00 $3,695,213.87 $0.00
Class A(2004-6) $1,597,899.31 $1,597,899.31 $0.00 $1,597,899.31 $0.00
Class A(2004-7) $2,845,218.75 $2,845,218.75 $0.00 $2,845,218.75 $0.00
Class A(2004-8) $1,602,204.86 $1,602,204.86 $0.00 $1,602,204.86 $0.00
Class A(2004-9) $2,305,040.62 $2,305,040.62 $0.00 $2,305,040.62 $0.00
Class A(2004-10) $1,572,065.97 $1,572,065.97 $0.00 $1,572,065.97 $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) $1,572,065.97 $1,572,065.97 $0.00 $1,572,065.97 $0.00
Class A(2005-3) $2,050,000.00 $2,050,000.00 $0.00 $2,050,000.00 $0.00
Class A(2005-4) $2,487,750.00 $2,487,750.00 $0.00 $2,487,750.00 $0.00
Class A(2005-5) $5,207,969.58 $5,207,969.58 $0.00 $5,207,969.58 $0.00
Class A(2005-6) $375,000.00 $375,000.00 $0.00 $375,000.00 $0.00
Class A Total: $122,102,313.44 $122,102,313.44 $0.00 $238,347,092.65 $357,357.62
Class B:
Class B(2001-1) $849,539.93 $849,539.93 $0.00 $849,539.93 $0.00
Class B(2001-2) $846,310.76 $846,310.76 $0.00 $846,310.76 $0.00
Class B(2001-3) $525,869.79 $525,869.79 $0.00 $525,869.79 $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) $850,616.32 $850,616.32 $0.00 $850,616.32 $0.00
Class B(2002-4) $701,159.72 $701,159.72 $0.00 $701,159.72 $0.00
Class B(2003-1) $690,826.39 $690,826.39 $0.00 $690,826.39 $0.00
Class B(2003-2) $682,215.28 $682,215.28 $0.00 $682,215.28 $0.00
Class B(2003-3) $679,631.94 $679,631.94 $0.00 $679,631.94 $0.00
Class B(2003-5) $509,078.13 $509,078.13 $0.00 $509,078.13 $0.00
Class B(2003-4) $1,257,100.81 $1,257,100.81 $0.00 $3,580,832.60 $7,435.89
Class B(2004-1) $1,297,916.67 $1,297,916.67 $0.00 $1,297,916.67 $0.00
Class B(2004-2) $511,661.46 $511,661.46 $0.00 $511,661.46 $0.00
Class B(2005-1) $415,620.66 $415,620.66 $0.00 $415,620.66 $0.00
Class B(2005-2) $729,395.94 $729,395.94 $0.00 $729,395.94 $0.00
Class B Total: $11,619,860.47 $11,619,860.47 $0.00 $13,943,592.26 $7,435.89
Class C:
Class C(2001-1) $994,852.43 $994,852.43 $0.00 $994,852.43 $0.00
Class C(2001-2) $406,552.08 $406,552.08 $0.00 $406,552.08 $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) $994,852.43 $994,852.43 $0.00 $994,852.43 $0.00
Class C(2001-5) $618,869.79 $618,869.79 $0.00 $618,869.79 $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) $389,329.86 $389,329.86 $0.00 $389,329.86 $0.00
Class C(2002-3) $847,548.61 $847,548.61 $0.00 $847,548.61 $0.00
Class C(2002-4) $410,857.64 $410,857.64 $0.00 $410,857.64 $0.00
Class C(2002-6) $239,873.26 $239,873.26 $0.00 $239,873.26 $0.00
Class C(2002-7) $279,166.67 $279,166.67 $0.00 $279,166.67 $0.00
Class C(2003-1) $907,826.39 $907,826.39 $0.00 $907,826.39 $0.00
Class C(2003-2) $445,302.08 $445,302.08 $0.00 $445,302.08 $0.00
Class C(2003-3) $741,605.03 $741,605.03 $0.00 $741,605.03 $0.00
Class C(2003-4) $1,707,591.57 $1,707,591.57 $0.00 $1,707,591.57 $0.00
Class C(2003-5) $409,135.42 $409,135.42 $0.00 $409,135.42 $0.00
Class C(2003-6) $1,022,838.54 $1,022,838.54 $0.00 $1,022,838.54 $0.00
Class C(2003-7) $423,774.31 $423,774.31 $0.00 $423,774.31 $0.00
Class C(2004-1) $749,381.94 $749,381.94 $0.00 $749,381.94 $0.00
Class C(2004-2) $1,058,816.84 $1,058,816.84 $0.00 $1,058,816.84 $0.00
Class C(2005-1) $428,537.33 $428,537.33 $0.00 $428,537.33 $0.00
Class C Total: $16,676,712.22 $16,676,712.22 $0.00 $16,676,712.22 $0.00
Total: $150,398,886.13 $150,398,886.13 $0.00 $268,967,397.13 $364,793.51
* 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:*
CUSIP Interest Payment Date Interest Rate Amount of interest to be
Number paid on corresponding
Interest Payment Date
Class A
Class A(2001-1) 55264TAC5 September 15, 2005 5.7500000% $4,791,666.67
Class A(2001-2) 55264TAE1 September 15, 2005 3.8212500% $1,645,260.42
Class A(2001-5) 55264TAM3 September 15, 2005 3.7812500% $1,628,038.19
Class A(2002-1) 55264TAQ4 September 15, 2005 4.9500000% $4,125,000.00
Class A(2002-3) 55264TAT8 September 15, 2005 3.8112500% $2,461,432.29
Class A(2002-4) 55264TAU5 September 15, 2005 3.6812500% $3,169,965.28
Class A(2002-5) 55264TAV3 September 15, 2005 3.7512500% $2,422,682.29
Class A(2002-10) 55264TBF7 September 15, 2005 3.7112500% $3,195,798.61
Class A(2002-12) 55264TBK6 September 15, 2005 3.6312500% $4,690,364.58
Class A(2002-13) 55264TBL4 September 15, 2005 3.7012500% $1,593,593.75
Class A(2003-1) 55264TBQ3 September 15, 2005 3.3000000% $1,375,000.00
Class A(2003-2) 55264TBR1 September 15, 2005 3.6212500% $3,118,298.61
Class A(2003-3) 55264TBS9 September 15, 2005 3.6912500% $2,383,932.29
Class A(2003-4) 55264TBT7 September 15, 2005 3.7912500% $2,448,515.63
Class A(2003-6) 55264TBV2 September 15, 2005 2.7500000% $1,145,833.33
Class A(2003-7) 55264TBY6 September 15, 2005 2.6500000% $1,435,416.67
Class A(2003-8) 55264TCA7 September 15, 2005 3.7612500% $2,429,140.63
Class A(2003-9) 55264TCC3 September 15, 2005 3.7012500% $3,346,546.88
Class A(2003-10) 55264TCF6 September 15, 2005 3.8312500% $1,649,565.97
Class A(2003-11) 55264TCH2 September 15, 2005 3.6500000% $1,520,833.33
Class A(2003-12) 55264TCJ8 September 15, 2005 3.6812500% $1,584,982.64
Class A(2004-2) 55264TCK5 September 15, 2005 3.7212500% $1,922,645.83
Class A(2004-3) 55264TCL3 September 15, 2005 3.8312500% $2,309,392.36
Class A(2004-4) 55264TCP4 September 15, 2005 2.7000000% $3,037,500.00
Class A(2004-6) 55264TCQ2 September 15, 2005 3.7112500% $1,597,899.31
Class A(2004-7) 55264TCS8 September 15, 2005 3.6712500% $2,845,218.75
Class A(2004-8) 55264TCU3 September 15, 2005 3.7212500% $1,602,204.86
Class A(2004-9) 020110562 September 15, 2005 3.7365000% $2,305,040.62
Class A(2004-10) 55264TCV1 September 15, 2005 3.6512500% $1,572,065.97
Class A(2005-1) 55264TCW9 September 15, 2005 4.2000000% $2,625,000.00
Class A(2005-2) 55264TCX7 September 15, 2005 3.6512500% $1,572,065.97
Class A(2005-3) 55264TCZ2 September 15, 2005 4.1000000% $2,050,000.00
Class A(2005-4) 55264TDB4 September 15, 2005 3.6112500% $2,487,750.00
Class A(2005-5) 55264TDC2 September 15, 2005 3.5711800% $5,207,969.58
Total Class A $83,296,621.31
Class B
Class B(2001-1) 55264TAA9 September 15, 2005 3.9462500% $849,539.93
Class B(2001-2) 55264TAJ0 September 15, 2005 3.9312500% $846,310.76
Class B(2001-3) 55264TAP6 September 15, 2005 4.0712500% $525,869.79
Class B(2002-1) 55264TAR2 September 15, 2005 5.1500000% $1,072,916.67
Class B(2002-2) 55264TAX9 September 15, 2005 3.9512500% $850,616.32
Class B(2002-4) 55264TBG5 September 15, 2005 4.0712500% $701,159.72
Class B(2003-1) 55264TBP5 September 15, 2005 4.0112500% $690,826.39
Class B(2003-2) 55264TBW0 September 15, 2005 3.9612500% $682,215.28
Class B(2003-3) 55264TCB5 September 15, 2005 3.9462500% $679,631.94
Class B(2003-5) 55264TCE9 September 15, 2005 3.9412500% $509,078.13
Class B(2003-4) 017754718 September 15, 2005 4.1350300% $3,580,832.60
Class B(2004-1) 55264TCN9 September 15, 2005 4.4500000% $1,297,916.67
Class B(2004-2) 55264TCT6 September 15, 2005 3.9612500% $511,661.46
Class B(2005-1) 55264TDA6 September 15, 2005 3.8612500% $415,620.66
Class B(2005-2) 55264TDD0 September 15, 2005 3.7511800% $729,395.94
Total Class B $13,943,592.26
Class C
Class C(2001-1) 55264TAB7 September 15, 2005 4.6212500% $994,852.43
Class C(2001-2) 55264TAD3 September 15, 2005 4.7212500% $406,552.08
Class C(2001-3) 55264TAF8 September 15, 2005 6.5500000% $2,183,333.33
Class C(2001-4) 55264TAK7 September 15, 2005 4.6212500% $994,852.43
Class C(2001-5) 55264TAN1 September 15, 2005 4.7912500% $618,869.79
Class C(2002-1) 55264TAS0 September 15, 2005 6.8000000% $1,416,666.67
Class C(2002-2) 55264TAW1 September 15, 2005 4.5212500% $389,329.86
Class C(2002-3) 55264TAY7 September 15, 2005 4.9212500% $847,548.61
Class C(2002-4) 55264TBD2 September 15, 2005 4.7712500% $410,857.64
Class C(2002-6) 55264TBH3 September 15, 2005 5.5712500% $239,873.26
Class C(2002-7) 55264TBJ9 September 15, 2005 6.7000000% $279,166.67
Class C(2003-1) 55264TBM2 September 15, 2005 5.2712500% $907,826.39
Class C(2003-2) 55264TBN0 September 15, 2005 5.1712500% $445,302.08
Class C(2003-3) 55264TBU4 September 15, 2005 4.9212500% $741,605.03
Class C(2003-5) 55264TBX8 September 15, 2005 4.7512500% $409,135.42
Class C(2003-6) 55264TBZ3 September 15, 2005 4.7512500% $1,022,838.54
Class C(2003-7) 55264TCG4 September 15, 2005 4.9212500% $423,774.31
Class C(2004-1) 55264TCM1 September 15, 2005 4.3512500% $749,381.94
Class C(2004-2) 55264TCR0 September 15, 2005 4.4712500% $1,058,816.84
Class C(2005-1) 55264TCY5 September 15, 2005 3.9812500% $428,537.33
Total Class C $14,969,120.65
* 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
Class A(2005-4) $800,000,000.00 $800,000,000.00 $800,000,000.00 $800,000,000.00
Class A(2005-5) $1,500,000,000.00 $1,500,000,000.00 $1,500,000,000.00 $1,500,000,000.00
Class A(2005-6) $500,000,000.00 $500,000,000.00 $500,000,000.00 $500,000,000.00
Total Class A: $37,533,205,000.00 $37,533,205,000.00 $37,533,205,000.00 $37,533,205,000.00
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(2002-4) $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
Class B(2005-2) $200,000,000.00 $200,000,000.00 $200,000,000.00 $200,000,000.00
Total Class B: $3,256,650,000.00 $3,256,650,000.00 $3,256,650,000.00 $3,256,650,000.00
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(2002-6) $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: $3,752,560,000.00 $3,752,560,000.00 $3,752,560,000.00 $3,752,560,000.00
Total: $44,542,415,000.00 $44,542,415,000.00 $44,542,415,000.00 $44,542,415,000.00
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
Class A(2005-4) $800,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $800,000,000.00
Class A(2005-5) $1,500,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,500,000,000.00
Class A(2005-6) $500,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $500,000,000.00
$37,533,205,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $37,533,205,000.00
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(2002-4) $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
Class B(2005-2) $200,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $200,000,000.00
$3,256,650,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3,256,650,000.00
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(2002-6) $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
$3,752,560,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3,752,560,000.00
Total: $44,542,415,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $44,542,415,000.00
* 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 292,290,276.83
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 Copson-Hall
Title: Executive Vice President
C-1 MBNAseries