UNITED STATES

                                     SECURITIES AND EXCHANGE COMMISSION
                                            WASHINGTON, DC   20549

                                                  FORM 10-K


(Mark One)
|_||X| ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Fiscal year ended:  June 30, 2005

                                                     or

|X||_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For Transition period January 1, 2003 through June 30, 2003.
                      --------------------------------------



Commission file number: 000-20949


                                     MBNA AMERICA BANK, NATIONAL ASSOCIATION,
                                                  ON BEHALF OF
                                       MBNA MASTER CREDIT CARD TRUST II

                             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)(Exact name of registrant as specified in its charter)

                    United States of America                                51-0331-454
                  (STATE OR OTHER JURISDICTION                           (I.R.S. EMPLOYER
                OF INCORPORATION OR ORGANIZATION)                       IDENTIFICATION NO.)

                                           1100 North King Street
                                           Wilmington, DE. 19884-078119884
                            (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)
REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:
                                              (800) 362-6255
SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:
                                                   None
SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:
MBNA Master Credit Card Trust II,
Series 1995-A, Series 1995-C, Series 1996-G, Series 1996-J, Series 1996-K, Series 1996-M, Series 1997-B, Series 1997-C, Series
1997-I, Series 1997-J, Series 1997-K, Series 1998-D, Series 1999-B, Series 1999-D, Series 1999-G, Series 1999-H, Series 1999-J,
Series 1999-M, Series 2000-A,
Series 2000-E, Series 2000-I, Series 2000-L.

                              Fixed and Floating Rate Asset Backed Certificates

INDICATE BY CHECK MARK WHETHER THE REGISTRANT HAS (1) FILED ALL REPORTS REQUIRED TO BE FILED BY SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934 DURING THE PRECEDING 12 MONTHS (OR FOR SUCH SHORTER PERIOD THAT THE REGISTRANT WAS REQUIRED
TO FILE SUCH REPORTS) AND (2) HAS BEEN SUBJECT TO SUCH FILING REQUIREMENTS FOR THE PAST 90 DAYS.

                                           Yes  [X]      No  [ ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (ss.229.405 of this chapter)
is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part IIIII of the Form 10-K or any amendment to this form 10-K.  |_|

Indicate by check mark whether the registrant is an accelerated filer (as defined in rule 12b-2 of the Act).  Yes |_|  No
|X|

State the aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to
the price at which the common equity was last sold, or the average bid and asked price of such common equity, as of the
last business day of the registrant's most recently completed second fiscal quarter.

Registrant has no voting stock or class of common stock outstanding as of the date of this report.

Registrant has not been involved in bankruptcy proceedings during the preceding five years.

Registrant is not reporting as a corporate issuer.


                                            Documents incorporated by reference:

                                      No documents are being incorporated by reference

                                                    INTRODUCTORY NOTE
                                                    -----------------

MBNA America Bank, National Association (the "Originator") is the originator, seller, and servicer under the Pooling and
Servicing Agreement (the "Agreement"), dated as of August 4, 1994, and the Series 1995-A, Series 1995-C, Series 1996-B, Series 1996-G,
Series 1996-J, Series 1996-K, Series 1996-M, Series 1997-B, Series 1997-C, Series 1997-I, Series 1997-J, Series 1997-K,  Series 1998-D, Series 1998-E, Series 1998-F, Series 1998-G, Series 1998-J, Series 1999-A, Series 1999-B, Series 1999-D, Series 1999-G, Series
1999-H,
Series 1999-J, Series 1999-L, Series 1999-M, Series 2000-A, Series 2000-C, Series 2000-D, Series 2000-E, Series 2000-F, Series 2000-G, Series 2000-H, Series 2000-I, Series 2000-K,
Series 2000-L, Series 2001-A and Series 2001-B Supplements dated as of March 22, 1995, June 29, 1995, March 26, 1996, July 17, 1996,
September 19, 1996, October 24, 1996, November 26, 1996, February 27, 1997, March 26, 1997, August 26, 1997, September 10, 1997, October 22, 1997, July 30, 1998, August 11, 1998, August 26, 1998, September 10, 1998, October 29, 1998, March 25, 1999, March 26,
1999, June 3, 1999, July 29, 1999, August 18, 1999, September 23, 1999, November 5, 1999, December 1, 1999, March 8, 2000, April 13, 2000, May 11, 2000, June 1, 2000, June 23, 2000, July 20, 2000, August 23, 2000,
September 8, 2000, November 21, 2000, December 13, 2000, February 20, 2001, and March 8, 2001 respectively, by and between
the Originator and the trustee, providing for the issuance of the MBNA Master Credit Card Trust II Series 1995-A, Series
1995-C, Series
1996-B, Series 1996-G, Series 1996-J, Series 1996-K, Series 1996-M, Series 1997-B, Series 1997-C, Series 1997-I,
Series 1997-J, Series 1997-K, Series 1998-D, Series 1998-E, Series 1998-F, Series 1998-G, Series
1998-J, Series 1999-A, Series
1999-B, Series 1999-D, Series 1999-G, Series 1999-H, Series 1999-J, Series 1999-L, Series 1999-M, Series 2000-A, Series 2000-C,
Series 2000-D, Series 2000-E, Series 2000-F, Series 2000-G, Series 2000-H, Series
2000-I, Series 2000-K, Series 2000-L, Series 2001-A, and Series 2001-B Fixed and Floating Rate Asset Backed Certificates
(the "Certificates") and is the originator of the MBNA Master Credit Card Trust II (the "Trust" and the "Registrant").  The
Certificates do not represent obligations of or interestinterests in the Originator. The Originator hasIn November 1988, MBNA made application pursuant to Section 12 (h) ofunder
the Securities Exchange Act of 1934 for an exemption from certain reporting requirements.  Pursuant to an OrderOn December 30, 1988, the staff
of the Securities and Exchange Commission dated December 30, 1988 granting
Originator's application, OriginatorCommission's Division of Corporation Finance granted MBNA's exemption request, pursuant to
which MBNA is not required to respond to various items of Form 10-K.  Such items are designated herein as "Not Applicable".


                                                                PART I
                                                                ------


Item 1.   BusinessBusiness.
- -------   -----------------

          Not Applicable


Item 2.   PropertiesProperties.
- -------   ---------------------

          Not Applicable


Item 3.   Legal ProceedingsProceedings.
- -------   -----------------

          None------------------

          Industry Developments

        MBNA issues credit cards on MasterCard's and Visa's networks. MasterCard and Visa are facing significant litigation
and increased competition. In 2003, MasterCard and Visa settled a suit by Wal-Mart and other merchants who claimed that
MasterCard and Visa unlawfully tied acceptance of debit cards to acceptance of credit cards. Under the settlement
MasterCard and Visa are required to, among other things, allow merchants to accept MasterCard or Visa branded credit cards
without accepting their debit cards (and vice versa), reduce the prices charged to merchants for off-line signature debit
transactions for a period of time, and pay over ten years amounts totaling $3.05 billion into a settlement fund. MasterCard
and Visa are also parties to suits by U.S. merchants who opted out of the Wal-Mart settlement.

        In October 2004, the United States Supreme Court let stand a federal court decision in a suit brought by the U.S.
Department of Justice, in which MasterCard and Visa rules prohibiting banks that issue cards on MasterCard and Visa
networks from issuing cards on other networks (the "association rules") were found to have violated federal antitrust laws.
This decision effectively permits banks that issue cards on Visa's or MasterCard's networks, such as MBNA and MBNA
Corporation's other banking subsidiaries, to issue cards on competitor networks. Discover and American Express have
initiated separate civil lawsuits against MasterCard and Visa claiming substantial damages stemming from the association
rules. MasterCard and Visa are also parties to suits alleging that MasterCard's and Visa's currency conversion practices
are unlawful.

        In 2005, certain retail merchants filed purported class action lawsuits in various federal courts, alleging that
MasterCard and Visa and their member banks, including MBNA, conspired to charge retailers excessive interchange and other
fees in violation of federal antitrust laws. MBNA is named as a defendant in certain of these lawsuits. MBNA is in the
process of reviewing and assessing the impact of the lawsuits.

        The costs associated with these and other matters could cause MasterCard and Visa to invest less in their networks
and marketing efforts and could adversely affect the interchange paid to their member banks, including MBNA.

        Litigation

        Securities Class Actions

        In 2005, several lawsuits were filed in federal court against MBNA Corporation, which is the parent of MBNA, and
certain of its officers. These lawsuits are purported class actions seeking unspecified damages, interest and costs,
including reasonable attorneys' fees, stemming from alleged violations of the Securities Exchange Act of 1934, as amended.
On April 21, 2005, MBNA Corporation announced in its first quarter earnings release that management believed MBNA
Corporation's 2005 earnings would be "significantly below" its previously-stated growth objective. MBNA Corporation's stock
price dropped following publication of that earnings release. The lawsuits allege that MBNA Corporation and certain of its
officers violated federal securities laws through material misstatements and omissions regarding MBNA Corporation's
business, which the plaintiffs allege had the effect of inflating MBNA Corporation's stock price. Additionally, in 2005,
shareholder derivative lawsuits were filed in federal and state court on behalf of MBNA Corporation alleging that certain
officers and directors of MBNA Corporation breached their fiduciary duties to MBNA Corporation and violated federal
securities laws. These claims arise from the facts stated above. One of these derivative lawsuits also alleges that the
directors of MBNA Corporation violated their fiduciary duties in approving the merger of MBNA Corporation and Bank of
America Corporation and seeks to enjoin the merger.

        In June 2005, a purported class action lawsuit was filed in the United States District Court for the District of
Delaware against MBNA Corporation, the Pension and 401(k) Plan Committee of MBNA Corporation and certain directors and
officers of MBNA Corporation. The lawsuit alleges that the defendants violated certain provisions of the Employee
Retirement Income Security Act of 1974 as a result of breaches of fiduciary duties owed to the 401(k) plan participants and
beneficiaries. Specifically, the alleged breaches of fiduciary duties related to, but are not limited to, (i) offering MBNA
Corporation common stock as an investment option, (ii) purchasing MBNA Corporation stock for the 401(k) plan, (iii) holding
MBNA Corporation stock in the 401(k) plan, (iv) failing to monitor the 401(k) plan's investment in MBNA Corporation stock
and (v) failing to communicate information concerning MBNA Corporation's financial performance to 401(k) plan participants
and beneficiaries.

        MBNA Corporation denies the claims made in the class action, shareholder derivative and ERISA lawsuits and intends
to defend these matters vigorously.

        Foreign Currency Conversion Fee Litigation

        MBNA and MBNA Corporation are among the card issuers who are defendants in In Re Currency Conversion Fee Antitrust
Litigation, a class action filed in the U.S. District Court for the Southern District of New York that relates to foreign
currency conversion fees charged to customers. MasterCard and Visa applied a currency conversion rate, equal to a wholesale
rate plus 1% to credit card transactions in foreign currencies for conversion of the foreign currency into U.S. dollars.
MasterCard and Visa required MBNA and other member banks to disclose the 1% add-on to the wholesale rate if the bank chose
to pass it along to the cardholder. MBNA disclosed this information in its cardholder agreements. In January 2002, MBNA and
MBNA Corporation were added as defendants in the matter. The plaintiffs claim that the defendants conspired in violation of
the antitrust laws to charge foreign currency conversion fees and failed to properly disclose the fees in solicitations and
applications, initial disclosure statements and cardholder statements, in violation of the Truth-in-Lending Act. The
plaintiffs also claim that the bank defendants and MasterCard and Visa conspired to charge the 1% foreign currency
conversion fee assessed by MasterCard and Visa and an additional fee assessed by some issuers. In the United States MBNA
did not charge the additional fee on consumer credit cards in addition to the fee charged by MasterCard and Visa. However,
MBNA did charge such an additional fee on business credit cards. The plaintiffs are seeking unspecified monetary damages
and injunctive relief. In July 2003, the court granted a motion to dismiss certain Truth-in-Lending Act claims against
MBNA, MBNA Corporation and other defendants, but denied a motion to dismiss the antitrust claims against the defendants. In
October 2004, a class was certified by the court. MBNA and MBNA Corporation intend to defend this matter vigorously and
believe that the claim is without merit.

        Arbitration Litigation

        In August 2005, a purported class action lawsuit was filed in the United States District Court for the Southern
District of New York, alleging that several of the nation's largest credit card issuers illegally conspired to compel their
customers to submit disputes to an arbitrator rather than a court. MBNA, MBNA Corporation and MBNA (Delaware) Bank N.A. are
among the defendants named in the lawsuit. MBNA and its affiliates deny the claims made in the lawsuit and intend to defend
the matter vigorously.

        MBNA and its affiliates are commonly subject to various pending or threatened legal proceedings, including certain
class actions, arising out of the normal course of business. In view of the inherent difficulty of predicting the outcome
of such matters, MBNA cannot state what the eventual outcome of these matters will be.






Item 4.   Submission Ofof Matters To Ato a Vote Ofof Security Holders.
- -------   ----------------------------------------------------

          None


                                                                PART II
                                                                -------


Item 5.   Market Forfor Registrant's Common Equity, Related Stockholders
- -------   And Related Stockholder Matters.
          --------------------------------Matters and Issuer Purchases of Equity Securities.
          ------------------------------------------------------------

          The Certificates of each series representing investors' interests in the Trust are represented by a single Certificateone or
          more Certificates registered in the name of Cede and Co., the nominee of The Depository Trust Company.




Item 6.   Selected Financial DataData.
- -------   -----------------------------------------------

          Not Applicable

Item 7.   Management's Discussion and Analysis of Financial Condition and
- -------   Results of OperationsOperations.
          ---------------------------------------------------------------

          Not Applicable

Item 7A.  Quantitative and Qualitative Disclosure About Market RiskRisk.
- --------  -------------------------------------------------------------------------------------------------------------------

          Not Applicable

Item 8.   Financial Statements and Supplementary DataData.
- -------   ---------------------------------------------------------------------------------------

          Not Applicable

Item 9.   Changes In Andand Disagreements With Accountants Onon Accounting
- -------   Andand Financial Disclosure.
          -----------------------------------------------------------

          None

Item 9A.  Controls and Procedures.
- --------  ------------------------

          Not Applicable


Item 9B.  Other Information.
- --------  ------------------

          None

                                                             PART III
                                                             --------

Item 10.  Directors and Executive Officers of the RegistrantRegistrant.
- --------  -----------------------------------------------------------------------------------------------------

          Not Applicable


Item 11.  Executive CompensationCompensation.
- --------  ---------------------------------------------

          Not Applicable


                                    PART III
                                    --------


Item 12.  Security Ownership Ofof Certain Beneficial Owners Andand Management
          and Related Stockholder Matters.
- --------  -----------------------------------------------------------------------------------------------------------------------------

   (a) The Certificates of each Series representing investors' interests in the Trust and are represented by one or more
Certificates registered in the name of Cede and Co., the nominee of The Depository Trust Company ("DTC"), and an investor
holding an interest in the Trust is not entitled to receive a Certificate representing such interest except in certain
limited circumstances.  Accordingly, Cede and Co. is the sole holder of record of Certificates, which it heldholds on behalf of
brokers, dealers, banks and other direct participants in the DTC system at June 30, 2003.2005.  Such direct participants may
hold Certificates for their own accounts or for the accounts of their customers.  At June 30, 2003,2005, the following direct
DTC participants held positions in Certificates representing interests in the Trust equal to or exceeding 5% of the total
principal amount of the Certificates of eachone or more Series outstanding on that date.date, as indicated. The information on DTC
participants' held positions is provided by DTC.

                                                                                              Aggregate
                                                                                              Amount of               Percentage
                                                                                             Title                                                                                                Certificates                 Of
  Title / Class            Name                                                                   Held                 Ownership
- --------------             ----------------------------------------                                ---------------------------------          --------------------------------------------------------      ---------------------        ----------
Series 1995-A1995-C Class AB             Bank of New York (The)                                                   $29,605,000              5.92%
                           Deutsche Bank Trust Company Americas                                          47,910,000              9.58%
                           JPMorgan Chase Bank                                                          209,904,000             41.96%
                           JPMorgan Chase Bank/Greenwich Capital                                         27,000,000              5.40%
                           Merrill Lynch, Pierce Fenner and Smith Safekeeping                              30,796,000              6.16%
                           State Street Bank and Trust Company                                           73,875,000             14.77%
    Class B                Citibank, N.A.                                                               $ 8,000,000             30.92%
                           JPMorgan Chase Bank                                                            7,875,000             30.43%
                           Mizuho Trust and Banking Co. (USA)                                              10,000,000             38.65%

Series 1995-C
    Class A                Bank of New York (The)                                                     $ 105,405,000             21.07%
                           Boston Safe Deposit and Trust Company                                         53,693,000             10.73%
                           JPMorgan Chase Bank                                                           77,088,000             15.41%
                           Northern Trust Company (The)                                                  26,114,000              5.22%
                           State Street Bank and Trust Company                                           70,950,000             14.18%
                           Union Bank of California, N.A.                                                41,850,000              8.37%
                           Wachovia Bank N.A. - Phila. Main                                              26,350,000              5.27%
    Class B                JPMorgan Chase Bank                                                         $ 25,875,000            100.00%

Series$25,875,000         100.0%

1996-B Class A             Bank of New York (The)                                                   $ 92,705,000             21.31%$59,078,000          13.6%
                           Bank of New York (The) / Societe General Bank                             31,170,000           7.2%
                           Citibank, N.A.                                                            32,752,000              7.53%39,752,000           9.1%
                           Investors Bank and Trust - Institutional                                  Custody                                30,500,000           7.01%7.0%
                           JPMorgan Chase Bank                                                       66,400,000             15.26%
                           Mizuho94,430,000          21.7%
                           Mellon Trust and Banking Co. (USA)                                              25,000,000              5.75%of New England, National Association                         77,167,000          17.7%
                           State Street Bank and Trust Company                                       40,730,000              9.36%
                           UBS Securities LLC/CMO                                                        30,000,000              6.90%
                           Wachovia Bank N.A. - Phila. Main                                              25,650,000              5.90%
                           Wells Fargo Bank Minnesota, N.A.                                              31,170,000              7.17%28,400,000           6.5%

1996-B Class B             SSB - Bank Portfolio                                                       22,500,000            100.00%

Series$22,500,000         100.0%

1996-G Class A             Bank of New York (The)                                                      $ 46,575,000             10.96%
                           Boston Safe Deposit and Trust Company                                         70,575,000             16.61%
                           Citibank, N.A.                                                           65,000,000             15.29%$40,000,000           9.4%
                           JPMorgan Chase Bank                                                      140,495,000             33.06%
                           J.P. Morgan Securities Inc., - Fixed Income                                   22,365,000              5.26%
                           Merrill Lynch, Pierce Fenner and Smith Safekeeping                              25,000,000              5.88%
    Class B                Boston Safe Deposit and Trust Company                                          5,000,000             13.33%
                           Deutsche Bank Trust Company Americas                                           5,000,000             13.33%
                           JPMorgan Chase Bank                                                            5,000,000             13.33%
                           Merrill Lynch, Pierce Fenner and Smith Safekeeping                              17,500,000             46.68%178,075,000          41.9%
                           State Street Bank and Trust Company                                      5,000,000             13.33%

Series 1996-J139,325,000          32.8%

1996-G Class A                Boston Safe Deposit and Trust Company                                       $ 55,753,000              6.56%
                           DeutscheB             Bank Trust Company Americas                                         156,159,000             18.37%
                           JPMorgan Chase Bank/Broker and Dealer Clearance Department                      43,468,000              5.11%of New York (The)                                                   $17,500,000          46.7%
                           JPMorgan Chase Bank                                                        110,330,000             12.98%
                           JPMorgan Chase Bank/Greenwich Capital                                        182,350,000             21.45%5,000,000          13.3%
                           Mellon Trust of New England, National Association                          5,000,000          13.3%
                           State Street Bank and Trust Company                                       192,357,000             22.63%
    Class B                JPMorgan Chase Bank                                                         $ 60,745,000             80.99%
                           State Street Bank and Trust Company                                            5,920,000              7.89%

Series 1996-K
   Class A                 Bank of New York (The)                                                     $ 152,285,000             17.92%
                           Boston Safe Deposit and Trust Company                                        104,935,000             12.35%
                           Deutsche Bank Trust Company Americas                                          66,772,000              7.86%
                           HSBC Bank USA Omnibus                                                         44,375,000              5.22%
                           JPMorgan Chase Bank                                                          125,179,000             14.73%
                           Northern Trust Company (The)                                                  87,050,000             10.24%
                           UBS AG                                                                       195,179,000             22.96%
   Class B                 Boston Safe Deposit and Trust Company                                       $ 20,000,000             26.67%
                           JPMorgan Chase Bank                                                           50,000,000             66.67%

Series10,000,000          26.7%

1996-M Class A             Bank of New York (The)                                                   $ 97,130,000             22.85%
                           Boston Safe Deposit$35,150,000           8.3%
                           Citibank, N.A.                                                            40,300,000           9.5%
                           JPMorgan Chase Bank                                                      133,945,000          31.5%
                           Mellon Trust of New England, National Association                        149,265,000          35.1%
                           State Street Bank and Trust Company                                       51,000,000             12.00%
                           Citibank, N.A.                                                                40,300,000              9.48%42,171,000           9.9%

1996-M Class B             Bank of New York (The)                                                   $15,750,000          42.0%
                           Bank of Tokyo - Mitsubishi Trust Company                                  10,500,000          28.0%
                           JPMorgan Chase Bank                                                        149,650,000             35.21%
                           Morgan Stanley and Co. Incorporated                                             30,850,000              7.26%
   Class B                 Boston Safe Deposit and4,000,000          10.7%
                           Mellon Trust Company                                       $ 11,250,000             30.00%
                           Deutsche Bank Trust Company Americas                                          15,750,000             42.00%
                           Bank of Tokyo-Mitsubishi Trust Company                                        10,500,000             28.00%
SeriesNew England, National Association                          7,250,000          19.3%

1997-B Class A             Bank Ofof New York (The)                                                  $150,800,000             17.74%
                           DBTC Americas/$140,800,000          16.6%
                           Deutsche Bank Frankfurt                                         99,650,000             11.72%Securities Inc.                                             45,000,000           5.3%
                           JPMorgan Chase Bank                                                      506,350,000             59.57%496,000,000          58.4%
                           JPMorgan Chase Bank/Correspondence Clearing Services 2                   110,000,000          12.9%
                           Merrill Lynch, Pierce Fenner and Smith Safekeeping                        46,200,000           5.44%5.4%

1997-B Class B             Bank of New York (The) $ 20,000,000             26.67%
                           Deutsche/ Bank of America Securities Ltd.                 $14,000,000          18.7%
                           Investors Bank and Trust Company                                           Americas                                          30,800,000             41.07%6,000,000           8.0%
                           JPMorgan Chase Bank                                                       10,000,000          13.33%
                           Morgan Stanley and Co. Incorporated                                              5,000,000              6.67%
                           UMB Bank, National Association                                                 5,000,000              6.67%
                           Wells Fargo Bank Minnesota, N.A.                                               4,200,000              5.59%

Series 1997-C
   Class A                 Bank of New York (The)                                                      $159,905,000             25.08%
                           Deutsche Bank Trust Company Americas                                          61,535,000              9.65%
                           JPMorgan Chase Bank/Broker and Dealer Clearance Department                      40,000,000              6.27%
                           JPMorgan Chase Bank                                                          117,575,000             18.44%13.3%
                           State Street Bank and Trust Company                                       122,242,000             19.18%
                           Wachovia Securities, LLC/Custody                                              61,675,000              9.67%
   Class B35,800,000          47.7%
                           UMB Bank, of New York (The)                                                       $ 8,800,000             15.64%National Association                                             5,000,000           6.7%
                           Wells Fargo Bank, One Trust Company, N.A.                                                   5,000,000              8.89%
                           Boston Safe Deposit and Trust Company                                         37,000,000             65.78%
                           JPMorgan Chase Bank                                                            5,450,000              9.69%

Series 1997-I
   Class A                 Bank of New York (The)                                                     $ 110,457,000             17.33%
                           Deutsche Bank Trust Company Americas                                          52,470,000              8.23%
                           JPMorgan Chase Bank                                                          106,158,000             16.65%
                           State Street Bank and Trust Company                                           82,332,000             12.91%
   Class B                 JPMorgan Chase Bank                                                         $ 16,250,000             28.89%
                           Wachovia Securities, LLC/Custody                                              25,000,000             44.44%
                           State Street Bank and Trust Company                                           15,000,000             26.67%

Series 1997-J
   Class A                 Bank of New York (The)                                                     $ 224,875,000             35.27%
                           Barclays Capital,Inc. / Fixed Income                                          70,000,000             10.98%
                           Deutsche Bank Trust Company Americas                                          34,500,000              5.41%
                           JPMorgan Chase Bank                                                           83,300,000             13.07%
                           State Street Bank and Trust Company                                           82,399,000             12.93%
   Class B                 Boston Safe Deposit and Trust Company                                       $ 26,250,000             46.67%
                           Citibank, N.A.                                                                 5,500,000              9.77%
                           JPMorgan Chase Bank                                                           14,500,000             25.78%
                           SSB - Bank Portfolio                                                          10,000,000             17.78%

SeriesNational Association                                     4,200,000           5.6%

1997-K Class A             Bank of New York (The)                                                  $100,000,000             15.69%
                           Boston Safe Deposit and Trust Company                                         58,610,000              9.19%$107,500,000          16.9%
                           Citibank, N.A.                                                            50,000,000           7.84%7.8%
                           JPMorgan Chase Bank                                                       128,000,000             20.08%63,000,000           9.9%
                           JPMorgan Chase Bank / Prudential                                          65,000,000          10.2%
                           Mellon Trust of New England, National Association                         48,610,000           7.6%
                           Northern Trust Company (The)                                             249,500,000          39.14%39.1%

1997-K Class B             Boston Safe Deposit and Trust Company                                        $ 3,000,000              5.33%Bank of New York (The)                                                   $10,000,000          17.8%
                           Citibank, N.A.                                                             6,000,000             10.67%
                           Deutsche Bank Trust Company Americas                                          15,000,000             26.67%9,000,000          16.0%
                           JPMorgan Chase Bank                                                       15,250,000             27.11%17,250,000          30.7%
                           State Street Bank and Trust Company                                       17,000,000             30.22%

Series 1998-D20,000,000          35.6%

1998-E Class A             Bank of New York (The)                                                   $ 77,515,000             16.32%$51,285,000           6.8%
                           Citibank, N.A.                                                           49,825,000             10.49%
                           Deutsche Bank Trust Company Americas                                          53,900,000             11.35%170,250,000          22.7%
                           JPMorgan Chase Bank                                                      77,639,000             16.35%254,481,000          33.9%
                           Mellon Trust of New England, National Association                        122,480,000          16.3%
                           State Street Bank and Trust Company                                       72,440,000             15.25%52,620,000           7.0%
                           U.S. Bank N.A.                                                            86,000,000          11.5%

1998-E Class B             Bank of New York (The)                                                    $9,500,000          14.4%
                           Bank of Tokyo - Mitsubishi Trust Company                                  20,000,000          30.2%
                           JPMorgan Chase Bank                                                       13,150,000          19.9%
                           JPMorgan Chase Bank/Correspondence Clearing Services 2                    23,000,000          34.7%

1998-F Class A             Bank of New York (The)                                                   $84,122,000          19.8%
                           Barclays Global Investors N.A./Investors Bank and Trust Company           50,000,000          11.8%
                           Citibank, N.A.                                                            31,853,000           7.5%
                           Investors Bank and Trust - Institutional                                  39,000,000           9.2%
                           JPMorgan Chase Bank                                                      103,850,000          24.4%
                           State Street Bank and Trust Company                                       99,623,000          23.4%

1998-F Class B             JPMorgan Chase Bank                                                      $37,500,000         100.0%

1998-G Class A             Citibank, N.A.                                                           $49,000,000           7.7%
                           JPMorgan Chase Bank                                                      246,205,000          38.6%
                           JPMorgan Chase Bank / Prudential                                         103,880,000          16.3%
                           State Street Bank and Trust Company                                      135,710,000          21.3%

1998-G Class B             Bank of New York (The)                                                   $10,750,000          19.1%
                           JPMorgan Chase Bank                                                       30,000,000          53.3%
                           State Street Bank and Trust Company                                       15,000,000          26.7%

1999-B Class A             Bank of New York (The)                                                  $112,934,000          17.7%
                           JPMorgan Chase Bank                                                      131,304,000          20.6%
                           Mellon Trust of New England, National Association                         58,910,000           9.2%
                           Northern Trust Company (The)                                              43,789,000           6.9%
                           State Street Bank and Trust Company                                      142,709,000          22.4%
                           Union Bank of California, N.A.                                            32,885,000           5.2%

1999-B Class B             Bank of New York (The)                                                    $7,000,000          12.4%
                           JPMorgan Chase Bank                                                       26,250,000          46.7%
                           Mellon Trust of New England, National Association                         10,000,000          17.8%
                           State Street Bank and Trust Company                                       11,000,000          19.6%

1999-D Class A             Citibank Dealer - Tax Exempt Operations                                  $50,000,000          11.8%
                           Citibank, N.A.                                                            35,000,000           8.2%
                           JPMorgan Chase Bank                                                      123,613,000          29.1%
                           JPMorgan Chase Bank/Correspondence Clearing Services 2                    27,000,000           6.4%
                           Northern Trust Company (The)                                              53,880,000          12.7%
                           State Street Bank and Trust Company                                      106,773,000          25.1%

1999-D Class B             Bank of New York (The)                                                   $21,000,000          56.0%
                           JPMorgan Chase Bank                                                       15,607,000          41.6%

1999-J Class A             Bank of New York (The)                                                  $131,688,000          15.5%
                           JPMorgan Chase Bank                                                      211,778,000          24.9%
                           Mellon Trust of New England, National Association                        112,915,000          13.3%
                           State Street Bank and Trust Company                                      235,004,000          27.6%

1999-J Class B             Bank of New York (The)                                                    $9,202,000          12.3%
                           Citibank, N.A.                                                            10,000,000          13.3%
                           JPMorgan Chase Bank                                                       33,070,000          44.1%
                           JPMorgan Chase Bank / Prudential                                           4,100,000           5.5%
                           Mellon Trust of New England, National Association                         15,750,000          21.0%

1999-L Class A             Bank One Trust Company N.A.                                              $34,905,000           5.5%
                           Brown Brothers Harriman and Co.                                           43,500,000           6.8%
                           JPMorgan Chase Bank                                                      253,835,000          39.8%
                           Mellon Trust of New England, National Association                         44,450,000           7.0%
                           Northern Trust Company (The)                                              35,887,000           5.6%
                           PNC Bank, National Association                                            47,992,000           7.5%
                           State Street Bank and Trust Company                                      123,386,000          19.4%

1999-L Class B             Bank of New York (The)                                                   $11,250,000          20.0%
                           State Street Bank and Trust Company                                       45,000,000          80.0%

2000-D Class A             Bank of New York (The)                                                   $80,619,000          11.2%
                           BNY/Sun Trust Bank                                                        75,000,000          10.4%
                           Citibank, N.A.                                                            95,500,000          13.2%
                           JPMorgan Chase Bank                                                       57,763,000           8.0%
                           Mellon Trust of New England, National Association                        140,704,000          19.5%
                           State Street Bank and Trust Company                                      181,426,000          25.1%
                           U.S. Bank N.A.                                                            54,025,000           7.5%

2000-D Class B             JPMorgan Chase Bank                                                      $58,750,000          92.2%
                           State Street Bank and Trust Company                                        5,000,000           7.8%

2000-E Class A             Bank of New York (The)                                                   $84,795,000          17.0%
                           Citibank, N.A.                                                            46,000,000           9.2%
                           JPMorgan Chase Bank                                                       73,510,000          14.7%
                           Mellon Trust of New England, National Association                         45,925,000           9.2%
                           Northern Trust Company (The)                                              29,905,000           6.0%
                           State Street Bank and Trust Company                                      165,325,000          33.1%

2000-E Class B             Citibank, N.A.                                                           $23,750,000          52.8%
                           JPMorgan Chase Bank                                                       21,250,000          47.2%

2000-G Class A             Bank of New York (The)                                                  $118,335,000          18.6%
                           Citibank, N.A.                                                            75,190,000          11.8%
                           State Street Bank and Trust Company                                      364,665,000          57.2%

2000-G Class B             Bank of New York (The)                                                    $7,000,000          12.4%
                           Bank of Tokyo - Mitsubishi Trust Company                                  17,000,000          30.2%
                           JPMorgan Chase Bank                                                       12,000,000          21.3%
                           Mellon Trust of New England, National Association                         10,000,000          17.8%
                           State Street Bank and Trust Company                                       10,000,000          17.8%

2000-H Class A             Bank of New York (The)                                                   $45,000,000           7.6%
                           Citibank, N.A.                                                            55,000,000           9.3%
                           Deutsche Bank Securities Inc.                                             38,550,000           6.5%
                           JPMorgan Chase Bank                                                      174,500,000          29.3%
                           JPMorgan Chase Bank/Correspondence Clearing Services 2                    30,000,000           5.0%
                           State Street Bank and Trust Company                                      114,950,000          19.3%
                           U.S. Bank N.A.                                                           137,000,000          23.0%

2000-H Class B             JPMorgan Chase Bank                                                      $25,000,000          47.6%
                           JPMorgan Chase Bank/Correspondence Clearing Services 2                    13,000,000          24.8%
                           PNC Bank, National Association                                            14,500,000          27.6%

2000-I Class A             Investors Bank and Trust Company                                         $94,989,000          11.2%
                           JPMorgan Chase Bank                                                      265,454,000          31.2%
                           Northern Trust Company (The)                                              55,941,000           6.6%
                           SSB Trust Custody                                                         50,595,000           6.0%
                           State Street Bank and Trust Company                                      155,951,000          18.3%

2000-I Class B             Bank of New York (The)                                                   $75,000,000         100.0%

2000-K Class A             Bank of New York (The)                                                  $124,379,000          19.5%
                           Citibank, N.A.                                                            40,396,000           6.3%
                           JPMorgan Chase Bank                                                       35,000,000           5.5%
                           Northern Trust Company (The)                                             126,675,000          19.9%
                           State Street Bank and Trust Company                                      231,745,000          36.4%

2000-K Class B             Bank of New York (The)                                                   $20,000,000          35.6%
                           JPMorgan Chase Bank                                                       30,000,000          53.3%
                           Wells Fargo Bank, National Association                                     6,250,000          11.1%

2000-L Class A             Bank of New York (The)                                                   $87,841,000          20.7%
                           Citibank, N.A.                                                            28,675,000           6.7%
                           JPMorgan Chase Bank                                                       63,233,000          14.9%
                           Mellon Trust of New England, National Association                         78,067,000          18.4%
                           State Street Bank and Trust Company                                       71,110,000          16.7%
                           Wachovia Bank N.A., Phila. Main                                           51,075,000          12.0%

2000-L Class B             Bank of New York (The)                                                    $4,000,000          9.52%
                           Mizuho Trust and Banking Co. (USA)                                              10,000,000             23.81%
                           JPMorgan Chase Bank                                                           15,000,000             35.71%
                           Bank One Trust Company, N.A.                                                  12,000,000             28.57%

Series 1998-E
   Class A                 Bank of New York (The)                                                      $255,000,000             34.00%
                           Banc of America Securities LLC                                                50,000,000              6.67%10.7%
                           Citibank, N.A.                                                             106,250,000             14.17%
                           JPMorgan Chase Bank                                                           92,305,000             12.31%
                           U.S. Bank N.A.                                                                86,000,000             11.47%
                           Merrill Lynch, Pierce Fenner and Smith Safekeeping                             124,045,000             16.54%
   Class B                 Bank of New York (The)                                                       $ 9,500,000             14.35%
                           Bank of Tokyo-Mitsubishi Trust Company                                        20,000,000             30.21%
                           Citibank, N.A.                                                                 5,200,000              7.85%
                           JPMorgan Chase Bank                                                           31,500,000             47.59%

Series 1998-F
    Class A                Bank of New York (The)                                                      $ 89,225,000             20.99%
                           Investors Bank and Trust-Institutional Custody                                  39,000,000              9.18%
                           JPMorgan Chase Bank                                                           98,000,000             23.06%
                           Merrill Lynch, Pierce Fenner and Smith Safekeeping                              50,000,000             11.76%
                           State Street Bank and Trust Company                                           72,140,000             16.97%
    Class B                JPMorgan Chase Bank                                                         $ 37,500,000            100.00%

Series 1998-G
    Class A                Bank of New York (The)                                                     $ 142,170 000             22.30%
                           Boston Safe Deposit and Trust Company                                        128,500,000             20.16%
                           Deutsche Bank Trust Company Americas                                          69,000,000             10.82%
                           JPMorgan Chase Bank                                                           76,330,000             11.97%
                           SSB - Bank Portfolio                                                          70,000,000             10.98%
                           U.S Bank N.A.                                                                 70,000,000             10.98%
    Class B                Bank of New York (The)                                                      $ 10,750,000             19.11%
                           Deutsche Bank Trust Company Americas                                          15,000,000             26.67%
                           JPMorgan Chase Bank                                                           30,000,000             53.33%

Series 1998-J
    Class A                Bank of New York (The)                                                      $ 94,650,000             14.34%
                           Boston Safe Deposit and Trust Company                                         48,624,000              7.37%
                           Brown Brothers Harriman and Co.                                                 45,096,000              6.83%
                           Deutsche Bank Trust Company Americas                                          35,411,000              5.37%
                           JPMorgan Chase Bank                                                           70,397,000             10.67%
                           State Street Bank and Trust Company                                          101,408,000             15.36%
    Class B                Boston Safe Deposit and Trust Company                                        $ 2,500,000              5.56%
                           Investors Bank and Trust Company                                                 5,000,000             11.11%
                           JPMorgan Chase Bank                                                           10,000,000             22.22%
                           SSB - Bank Portfolio                                                          26,000,000             57.78%

Series 1999-A
    Class A                Bank of New York (The)                                                     $ 199,000,000             46.82%
                           Deutsche Bank Trust Company Americas                                         130,000,000             30.59%
                           JPMorgan Chase Bank                                                           40,500,000              9.53%
    Class B                Deutsche Bank Trust Company Americas                                        $ 23,850,000             63.60%
                           JPMorgan Chase Bank                                                           12,250,000             32.67%

Series 1999-B
    Class A                Bank of New York (The)                                                      $ 97,787,000             15.34%
                           Boston Safe Deposit and Trust Company                                         40,450,000              6.35%
                           Citibank, N.A.                                                                62,600,000              9.82%
                           Deutsche Bank Trust Company Americas                                          41,695,000              6.54%
                           JPMorgan Chase Bank                                                          158,885,000             24.92%2,000,000           5.3%
                           Northern Trust Company (The)                                               40,377,000              6.33%
                           State Street Bank and Trust Company                                           71,880,000             11.28%
    Class B                Boston Safe Deposit and Trust Company                                        $10,000,000             17.78%
                           JPMorgan Chase Bank                                                           26,250,000             46.67%
                           State Street Bank and Trust Company                                           15,000,000             26.67%
                           UMB Bank, National Association                                                 4,000,000              7.11%

Series 1999-D
     Class A               Citibank, N.A.                                                              $ 35,000,000              8.24%
                           Citibank Dealer-Tax Exempt Operations                                         50,000,000             11.76%
                           Deutsche Bank Trust Company Americas                                          77,815,000             18.31%
                           JPMorgan Chase Bank                                                          151,025,000             35.54%
                           Morgan Stanley and Co. Incorporated                                             37,000,000              8.71%
                           U.S. Bank N.A.                                                                50,875,000             11.97%
     Class B               Bank of New York (The)                                                      $ 11,000,000             29.33%
                           JPMorgan Chase Bank                                                           15,000,000             40.00%
                           SSB - Bank Portfolio                                                          10,000,000             26.67%

Series 1999-G
     Class A               Bank of New York (The)                                                       $99,785,000             15.65%
                           Boston Safe Deposit and Trust Company                                         52,540,000              8.24%
                           Deutsche Bank Trust Company Americas                                         143,140,000             22.45%
                           JPMorgan Chase Bank                                                           64,315,000             10.09%
                           State Street Bank and Trust Company                                           90,890,000             14.26%
     Class B               Bank of New York (The)                                                       $ 9,710,000             17.26%
                           Boston Safe Deposit and Trust Company                                          3,400,000              6.04%
                           Merrill Lynch, Pierce Fenner and Smith Safekeeping                               2,965,000              5.27%
                           Northern Trust Company (The)                                                   5,550,000              9.87%
                           SSB - Bank Portfolio                                                          25,760,000             45.80%

Series 1999-H
     Class A               Bank of New York (The)                                                      $ 52,750,000              6.21%
                           Boston Safe Deposit and Trust Company                                         77,000,000              9.06%
                           Deutsche Bank Trust Company Americas                                          50,000,000              5.88%
                           JPMorgan Chase Bank/Broker and Dealer Clearance Department                      62,600,000              7.36%
                           JPMorgan Chase Bank                                                           51,540,000              6.06%
                           Norther Trust Company (The)                                                  111,584,000             13.13%
                           State Street Bank and Trust Company                                          386,608,000             45.48%
     Class B               Barclays Global Investors N.A./Investors Bank and Trust                       $ 10,000,000             13.33%
                           Boston Safe Deposit and Trust Company                                         12,200,000             16.27%
                           Bank of Tokyo-Mitsubishi Trust Company                                        15,000,000             20.00%
                           JPMorgan Chase Bank                                                           10,000,000             13.33%
                           Mizuho Trust and Banking Co. (USA)                                              20,000,000             26.67%
                           State Street Bank and Trust Company                                            6,000,000              8.00%

Series 1999-J
     Class A               Bank of New York (The)                                                  $ 90,547,000                 10.65%
                           Boston Safe Deposit and Trust Company                                        153,888,000             18.10%
                           Deutsche Bank Trust Company Americas                                          56,591,000              6.66%
                           JPMorgan Chase Bank                                                          226,219,000             26.61%
                           State Street Bank and Trust Company                                          165,422,000             19.46%
     Class B               Bank of New York (The)                                                      $ 12,985,000             17.31%
                           Boston Safe Deposit and Trust Company                                         21,810,000             29.08%
                           CitiBank, N.A.                                                                10,000,000             13.33%
                           JPMorgan Chase Bank                                                           17,700,000             23.60%
                           Morgan Stanley and Company Incorporated                                          8,200,000             10.93%

Series 1999-L
     Class A               Bank One Trust Company, N.A.                                                $ 34,905,000              5.48%
                           Brown Brothers Harriman and Co.                                                 41,000,000              6.43%
                           Dresdner Kleinwort Wasserstein Securities LLC                                 60,860,000              9.55%
                           JPMorgan Chase Bank                                                          271,000,000             42.51%
                           U.S. Bank N.A.                                                                80,548,000             12.63%
     Class B               Deutsche Bank Trust Company Americas                                        $ 36,250,000             64.44%
                           Mizuho Trust and Banking Co. (USA)                                            20,000,000             35.56%

Series 1999-M
     Class A               Bank of New York (The)                                                      $ 30,040,000              7.07%
                           Boston Safe Deposit and Trust Company                                         33,120,000              7.79%
                           Brown Brothers Harriman and Co.                                                 39,500,000              9.29%
                           JPMorgan Chase Bank                                                          176,560,000             41.54%
                           State Street Bank and Trust Company                                           58,670,000             13.80%
     Class B               Citibank, N.A.                                                              $ 20,050,000             53.47%
                           JPMorgan Chase Bank                                                           15,150,000             40.40%
                           U.S. Bank N.A.                                                                 2,250,000              6.00%

Series 2000-A
     Class A               Bank of New York (The)                                                     $ 105,985,000             16.63%
                           Boston Safe Deposit and Trust Company                                         41,810,000              6.56%
                           DBTC Americas/Suntrust Portfolio                                              50,000,000              7.84%
                           JPMorgan Chase Bank                                                          196,717,000             30.86%
                           State Street Bank and Trust Company                                           61,605,000              9.66%
     Class B               Bank of New York (The)                                                      $ 10,000,000             17.78%
                           Citibank, N.A.                                                                 5,000,000              8.89%
                           Deutsche Bank Trust Company Americas                                           5,500,000              9.78%
                           JPMorgan Chase Bank                                                           24,100,000             42.84%
                           State Street Bank and Trust Company                                           10,650,000             18.93%

Series 2000-C
     Class A               JPMorgan Chase Bank                                                        $ 392,975,000             30.82%
                           State Street Bank and Trust Company                                          362,300,000             28.42%
                           UBS AG                                                                       288,000,000             22.59%
                           Wachovia Securities, LLC/Custody                                              76,000,000              5.96%
     Class B               Deutsche Bank Trust Company Americas                                        $ 12,800,000             11.38%
                           JPMorgan Chase Bank                                                           30,500,000             27.11%
                           SSB - Bank Portfolio                                                          67,000,000             59.56%

Series 2000-D
     Class A               Bank of New York (The)                                                     $ 194,027,000             26.85%
                           Citibank, N.A.                                                               101,250,000             14.01%
                           DBTC Americas/Sun Trust Bank                                                  75,000,000             10.38%
                           JPMorgan Chase Bank                                                          126,431,000             17.50%
                           State Street Bank and Trust Company                                           43,497,000              6.02%
                           U.S. Bank N.A.                                                                77,710,000             10.76%
     Class B               JPMorgan Chase Bank                                                         $ 50,750,000             79.61%
                           Mizuho Trust and Banking Co. (USA)                                              13,000,000             20.39%

Series 2000-E
     Class A               Bank of New York (The)                                                      $ 54,290,000             10.86%
                           Boston Safe Deposit and Trust Company                                        119,530,000             23.91%
                           JPMorgan Chase Bank                                                           68,430,000             13.69%
                           JPMorgan Chase Bank/Correspondence Clearing Services 2                        30,000,000              6.00%
                           Northern Trust Company (The)                                                  88,560,000             17.71%
                           State Street Bank and Trust Company                                           80,995,000             16.20%
     Clase B               Citibank, N.A.                                                              $ 23,750,000             52.78%
                           JPMorgan Chase Bank                                                           21,250,000             47.22%

Series 2000-F
     Class A               Bank of Tokyo-Mitsubishi Trust Company                                      $750,000,000            100.00%
     Class B               Bank of Tokyo-Mitsubishi Trust Company                                      $ 33,000,000             49.85%
                           Deutsche Bank Trust Company Americas                                          33,200,000             50.15%

Series 2000-G
     Class A               Bank of New York (The)                                                      $111,700,000             17.52%
                           Boston Safe Deposit and Trust Company                                        145,000,000             22.75%
                           State Street Bank and Trust Company                                          311,950,000             48.93%
     Class B               Boston Safe Deposit and Trust Company                                       $ 10,000,000             17.78%
                           Bank of Tokyo-Mitsubishi Trust Company                                        17,000,000             30.22%
                           JPMorgan Chase Bank                                                            7,000,000             12.44%2,500,000           6.7%
                           State Street Bank and Trust Company                                       10,000,000          17.78%
                           SSB - Bank Portfolio                                                          12,000,000             21.33%

Series 2000-H
     Class A               Bank of New York (The)                                                      $ 45,000,000              7.56%
                           Citibank N.A. London (GATS)                                                   37,500,000              6.30%
                           Citibank, N.A.                                                                55,000,000              9.25%
                           Deutsche Bank Trust Company Americas                                         135,500,000             22.77%
                           JPMorgan Chase Bank                                                          205,500,000             34.54%
                           JPMorgan Chase Bank/Correspondence Clearing Services 2                        30,000,000              5.04%
                           U.S. Bank N.A.                                                                86,500,000             14.54%
     Class B               JPMorgan Chase Bank                                                           52,500,000            100.00%

Series 2000-I
     Class A               Bank of New York (The)                                                     $ 118,938,000             13.99%
                           Deutsche Bank Trust Company Americas                                          53,280,000              6.27%
                           DBTC Americas/Suntrust Portfolio                                              49,223,000              5.79%
                           JPMorgan Chase Bank                                                          229,139,000             35.19%
                           Northern Trust Company (The)                                                  72,090,000              8.48%
                           SSB - Bank Portfolio                                                          50,850,000              5.98%
     Class B               Bank of New York (The)                                                      $ 75,000,000            100.00%

Series 2000-K
     Class A               Bank of New York (The)                                                     $ 137,604,000             21.58%
                           State Street Bank and Trust Company                                          175,549,000             27.54%
                           UBS AG                                                                       196,500,000             30.82%
     Class B               Bank of New York (The)                                                      $ 20,000,000             35.55%
                           Deutsche Bank Trust Company Americas                                           8,750,000             15.56%
                           JPMorgan Chase Bank                                                           21,250,000             37.78%
                           Wells Fargo Bank Minnesota, N.A.                                               6,250,000             11.11%

Series 2000-L
     Class A               Bank of New York (The)                                                      $ 71,764,000             16.89%
                           Boston Safe Deposit and Trust Company                                         64,965,000             15.29%
                           Citibank, N.A.                                                                25,000,000              5.88%
                           Deutsche Bank Trust Company Americas                                      94,751,000                 22.29%
                           JPMorgan Chase Bank                                                           60,800,000             14.31%26.7%
                           Wachovia Bank N.A. - Phila. Main                                          51,075,000             12.02%
     Class B               Bank of New York (The)                                                       $ 4,000,000             10.67%
                           JPMorgan Chase Bank                                                           33,250,000             88.67%

Series18,750,000          50.0%

2001-A Class A             Bank of New York (The)                                                  $ 228,000,000             21.46%$218,000,000          20.5%
                           Citibank Dealer-TaxDealer - Tax Exempt Operations                                   63,800,000           6.00%
                           Deutsche Bank Securities Inc.                                                250,000,000             23.53%6.0%
                           Citibank, N.A.                                                           100,500,000           9.5%
                           JPMorgan Chase Bank                                                      327,580,000             30.83%308,900,000          29.1%
                           Northern Trust Company (The)                                              63,250,000           6.0%
                           State Street Bank and Trust Company                                      147,600,000             13.89%261,600,000          24.6%

2001-A Class B             Bank of New York (The)                                                   $ 10,750,000             11.47%
                           Boston Safe Deposit and Trust Company                                         28,000,000             29.87%$78,750,000          84.0%
                           JPMorgan Chase Bank                                                       15,000,000          16.00%
                           Merrill Lynch, Pierce Fenner and Smith Safekeeping                              40,000,000             42.66%

Series16.0%

2001-B Class A             Bank of New York (The)                                                  $ 222,450,000             34.89%
                           DBTC Americas/$194,000,000          30.4%
                           Deutsche Bank Frankfurt                                         60,000,000              9.41%
                           JP MorganSecurities Inc.                                             40,250,000           6.3%
                           JPMorgan Chase Bank                                                      208,500,000             32.71%223,000,000          35.0%
                           U.S. Bank N.A.                                                           60,000,000              9.41%120,000,000          18.8%

2001-B Class B             Bank of New York (The)                                                   $ 5,000,000              8.89%
                           Deutsche Bank Trust Company Americas                                          31,250,000             55.55%
                           JP Morgan$36,250,000          64.4%
                           JPMorgan Chase Bank                                                       20,000,000          35.56%




35.6%






The address of each of the above participants is:

                         C/O  The Depository Trust Company
                              55 Water Street
                              New York, NY  10041


     (b)  Not Applicable

     (c)  Not Applicable




Item 13.  Certain Relationships and Related TransactionsTransactions.
- --------  ---------------------------------------------------------------------------------------------

          None


Item 14.  ControlsPrincipal Accounting Fees and ProceduresServices.
- --------  -------------------------------------------------------------------------------------

          Not Applicable


                                                              PART IV
                                                              -------

Item 15.  Exhibits, Financial Statement Schedules, And Reports On Form 8-KSchedules.
- --------  ---------------------------------------------------------------------------------------------------------------------------------


(a)  The following documents are filed as part of this Report:

3.       Exhibits:

         31. Certification

         99.01 Annual Accountant's reports dated August 15, 20032005 with respect to, Series 1995-A, Series 1995-C, Series 1996-B, Series
         1996-G, Series 1996-J, Series 1996-K, Series 1996-M, Series 1997-B, Series 1997-C, Series 1997-I, Series 1997-J, Series 1997-K,
         Series 1998-D, Series 1998-E, Series 1998-F, Series 1998-G, Series 1998-J, Series 1999-A, Series 1999-B,
         Series 1999-D,
         Series 1999-G, Series 1999-H, Series 1999-J, Series 1999-L, Series 1999-M, Series 2000-A, Series 2000-C, Series 2000-D, Series 2000-E, Series 2000-F, Series 2000-G, Series 2000-H, Series
         2000-I, Series 2000-K, Series 2000-L, Series 2001-A, and Series 2001-B.


         99.02 Annual Servicer's Certificate dated August 15, 20032005 with respect to Series 1995-A, Series 1995-C, Series 1996-B, Series
         1996-G, Series 1996-J, Series 1996-K, Series 1996-M, Series 1997-B, Series 1997-C, Series 1997-I, Series 1997-J, Series 1997-K,
         Series 1998-D, Series 1998-E, Series 1998-F, Series 1998-G, Series 1998-J, Series 1999-A, Series 1999-B,
         Series 1999-D,
         Series 1999-G, Series 1999-H, Series 1999-J, Series 1999-L, Series 1999-M, Series 2000-A, Series 2000-C, Series 2000-D, Series 2000-E, Series 2000-F, Series 2000-G, Series 2000-H, Series
         2000-I, Series 2000-K, Series 2000-L, Series 2001-A, and Series 2001-B.










 (b)  Forms 8-K were filed by the registrant during the quarter ended June 30, 2003. These reports filed on April 15,
         2003, May 14, 2003, June 16, 2003, June 19, 2003, June 24, 2003, and June 30, 2003 included the following:


            Item 2.  Acquisition or Disposition of Assets

            Item 5.  Other Events

            Item 7.  Financial Statements, Pro Forma Financial
                           Information and Exhibits

            Item 8.  Change in Fiscal Year


(c)  See item 15(a) (3) above.

 (c)  Not Applicable




                                                         SIGNATURES
                                                         ----------


Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused
this report to be signed on its behalf by the undersigned, thereunto duly authorized.


                                         MBNA Master Credit Card Trust II (Registrant)
                                         By: MBNA America Bank, National Association
                                         As Servicer



Date:  September 30, 200322, 2005                By: /s/ Douglas O. Hart
                                         -------------------------------
                                         Douglas O. Hart
                                         Senior Executive Vice President