EXHIBIT C
SCHEDULE TO MONTHLY NOTEHOLDERS' STATEMENT
MBNAseries
MBNA CREDIT CARD MASTER NOTE TRUST
MONTHLY PERIOD ENDING June 30, 2001
Reference is made to the 2001-D
Supplement (the "Series 2001-D" Supplement), dated as of May
24, 2001, between MBNA America Bank,
National Association, a national banking association (the
"Bank"), as Seller and Servicer, and
The Bank of New York, as Trustee, the Indenture (the
"Indenture"), dated as of May 24, 2001
and the Indenture Supplement (the "Indenture
Supplement"), dated as of May 24, 2001
, each between MBNA Credit Card Master Note Trust, as
Issuer, and "The Bank of New York, as
Indenture Trustee. Terms used herein and not defined
herein have the meanings ascribed to
them in the 2001-D Supplement, the Indenture and the
Indenture Supplement, as applicable.
The following computations are
prepared with respect to the Transfer Date of July 13, 2001 and
with respect to the performance of the
Trust during the related Monthly Period.
-
A. Targeted deposits to Interest Funding sub-Accounts:
Targeted Deposit Actual Deposit to Shortfall from Interest Funding Interest Funding
to Interest Interest Funding earlier Monthly sub-account Balance sub-Account
Funding sub-Account for Periods prior to Withdrawals Earnings
sub-Account for applicable Monthly
applicable Monthly Period
Period
Class A:
Class A(2001-1) $7,187,500.00 $7,187,500.00 $0.00 $7,187,500.00 $0.00
Class A Total: $7,187,500.00 $7,187,500.00 $0.00 $7,187,500.00 $0.00
Class B:
Class B(2001-1) $1,619,687.50 $1,619,687.50 $0.00 $1,619,687.50 $0.00
Class B Total: $1,619,687.50 $1,619,687.50 $0.00 $1,619,687.50 $0.00
Class C:
Class C(2001-1) $1,868,125.00 $1,868,125.00 $0.00 $1,868,125.00 $0.00
Class C Total: $1,868,125.00 $1,868,125.00 $0.00 $1,868,125.00 $0.00
Total: $10,675,312.50 $10,675,312.50 $0.00 $10,675,312.50 $0.00
-
B. Interest to be paid on the corresponding Payment Date:
Amount of interest to
be paid on
corresponding
Interest Payment Date
CUSIP Interest Payment Date InterestRate
Number
Class A
Class A(2001-1) 55264TAC5 July 16, 2001 5.7500000% $7,187,500.00
Total Class A $7,187,500.00
Class B
Class B(2001-1) 55264TAA9 July 16, 2001 4.3550000% $1,619,687.50
Total Class B $1,619,687.50
Class C
Class C(2001-1) 55264TAB7 July 16, 2001 5.0300000% $1,868,125.00
Total Class C $1,868,125.00
-
C. Targeted deposits to Class C Reserve sub-Accounts:
Targeted Deposit to Actual Deposit Class C Reserve Class C
Class C Reserve to Class C sub-Account Balance Reserve
sub-Account for Reserve on
Transfer Date sub-Account
applicable Monthly sub-
Account for prior to withdrawals Earnings
Period applicable
Monthly Period
Class C(2001-1) $0.00 $0.00 $0.00 $0.00
Total Class C: $0.00 $0.00 $0.00 $0.00
-
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
Class C
Class C(2001-1) $0.00 $0.00 $0.00
Total Class C: $0.00 $0.00 $0.00
-
E. Targeted deposits to Principal Funding sub-Accounts:
Targeted Deposit to Actual Deposit to Shortfall from Principal Principal Funding
Principal Funding Principal Funding earlier Monthly Funding sub-Account
sub-Account for sub-Account for Periods sub-
Account Earnings
applicable Monthly
applicable Monthly
Balance on
Period Period
Transfer Date
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 (after taking into account deposits and withdrawals on the
related Transfer Date):
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
Total Class A: $1,000,000,000.00 $1,000,000,000.00 $1,000,000,000.00 $1,000,000,000.00
Class B
Class B(2001-1) $250,000,000.00 $250,000,000.00 $250,000,000.00 $250,000,000.00
Total Class B: $250,000,000.00 $250,000,000.00 $250,000,000.00 $250,000,000.00
Class C
Class C(2001-1) $250,000,000.00 $250,000,000.00 $250,000,000.00 $250,000,000.00
Total Class C: $250,000,000.00 $250,000,000.00 $250,000,000.00 $250,000,000.00
Total: $1,500,000,000.00 $1,500,000,000.00 $1,500,000,000.00 $1,500,000,000.00
-
H. Class A Usage of Class B and Class C Subordinated Amounts:
Class A Usage of Class A Usage of Class Cumulative Class A Cumulative Class A
Class B C Subordinated Amount Usage of Class B Usage of Class C
Subordinated Amount for this Monthly
Period Subordinated Amount Subordinated
Amount
for this Monthly
Period
NOTHING TO REPORT
-
I. Class B Usage of Class C Subordinated Amounts:
Class B Usage of Class C Cumulative
Class B
Subordinated Amount for Usage of Class
C
this Monthly Period Subordinated
Amount
NOTHING TO REPORT
-
J. Nominal Liquidation Amount for Tranches of Notes Outstanding during
related Monthly Period:
Beginning Nominal Increases from Increases from Reimbursements Reductions due to
Reductions due to Reductions due to Ending Nominal
Liquidation Amount accretions on amounts withdrawn from Available reallocations
of Investor amounts on Liquidation
Principal for from the Principal Funds Available Principal Charge-Offs deposit in the Amount
Discount Notes Funding Amounts Principal Funding
sub-Account in sub-Account
respect of
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
Total Class A: $1,000,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,000,000,000.00
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
Total Class B: $250,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $250,000,000.00
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
Total Class C: $250,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $250,000,000.00
Total: $1,500,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,500,000,000.00
K. Payout Excess Spread and 3 Month Excess Available Funds:
PayoutExcessSpread 5,225,786.69
Is 3 Month Excess Available Fund less than 0? NO
IN WITNESS WHEREOF, the undersigned has duly
executed and delivered this Monthly Not
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: Jack
Fioravanti
Title:
Senior
Vice President