Indenture SupplementIndenture Agreement |
|
|
You are currently viewing: This Indenture Agreement involves
BA MASTER CREDIT CARD TRUST II. RealDealDocs™ contains millions of easily searchable legal documents and clauses from top law firms. Search for free - click here. |
|
|
|
Search Indenture Agreement by:
EXHIBIT C
SCHEDULE TO MONTHLY NOTEHOLDERS' STATEMENT
MBNAseries
MBNA CREDIT CARD MASTER NOTE TRUST
MONTHLY PERIOD ENDING August 31, 2004
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, 2004
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 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) $770,833.33 $770,833.33 $0.00 $770,833.33 $0.00
Class A(2001-3) $1,425,000.00 $1,425,000.00 $0.00 $2,945,000.00 $2,002.28
Class A(2001-Emerald) $6,305,814.33 $6,305,814.33 $0.00 $121,828,126.37 $108,645.32
Class A(2001-4) $1,441,666.67 $1,441,666.67 $0.00 $1,441,666.67 $0.00
Class A(2001-5) $754,166.67 $754,166.67 $0.00 $754,166.67 $0.00
Class A(2002-1) $4,125,000.00 $4,125,000.00 $0.00 $4,125,000.00 $0.00
Class A(2002-2) $1,100,460.16 $1,100,460.16 $0.00 $1,100,460.16 $0.00
Class A(2002-3) $1,150,000.00 $1,150,000.00 $0.00 $1,150,000.00 $0.00
Class A(2002-4) $1,425,000.00 $1,425,000.00 $0.00 $1,425,000.00 $0.00
Class A(2002-5) $1,112,500.00 $1,112,500.00 $0.00 $1,112,500.00 $0.00
Class A(2002-6) $2,437,500.00 $2,437,500.00 $0.00 $2,437,500.00 $0.00
Class A(2002-7) $750,267.38 $750,267.38 $0.00 $1,500,534.76 $987.98
Class A(2002-8) $583,333.33 $583,333.33 $0.00 $1,205,555.55 $819.59
Class A(2002-9) $985,833.33 $985,833.33 $0.00 $2,037,388.89 $1,383.97
Class A(2002-10) $1,450,000.00 $1,450,000.00 $0.00 $1,450,000.00 $0.00
Class A(2002-11) $790,581.46 $790,581.46 $0.00 $1,581,162.92 $1,040.61
Class A(2002-12) $2,075,000.00 $2,075,000.00 $0.00 $2,075,000.00 $0.00
Class A(2002-13) $720,833.33 $720,833.33 $0.00 $720,833.33 $0.00
Class A(2003-1) $1,375,000.00 $1,375,000.00 $0.00 $1,375,000.00 $0.00
Class A(2003-2) $1,375,000.00 $1,375,000.00 $0.00 $1,375,000.00 $0.00
Class A(2003-3) $1,075,000.00 $1,075,000.00 $0.00 $1,075,000.00 $0.00
Class A(2003-4) $1,137,500.00 $1,137,500.00 $0.00 $1,137,500.00 $0.00
Class A(2003-5) $877,805.25 $877,805.25 $0.00 $1,755,610.50 $1,155.06
Class A(2003-6) $1,145,833.33 $1,145,833.33 $0.00 $1,145,833.33 $0.00
Class A(2003-7) $1,435,416.67 $1,435,416.67 $0.00 $1,435,416.67 $0.00
Class A(2003-8) $1,118,750.00 $1,118,750.00 $0.00 $1,118,750.00 $0.00
Class A(2003-9) $1,513,750.00 $1,513,750.00 $0.00 $1,513,750.00 $0.00
Class A(2003-10) $775,000.00 $775,000.00 $0.00 $775,000.00 $0.00
Class A(2003-11) $1,520,833.33 $1,520,833.33 $0.00 $1,520,833.33 $0.00
Class A(2003-12) $712,500.00 $712,500.00 $0.00 $712,500.00 $0.00
Class A(2004-2) $875,000.00 $875,000.00 $0.00 $875,000.00 $0.00
Class A(2004-1) $1,150,217.28 $1,150,217.28 $0.00 $2,300,434.56 $1,514.21
Class A(2004-3) $1,085,000.00 $1,085,000.00 $0.00 $1,085,000.00 $0.00
Class A(2004-4) $3,037,500.00 $3,037,500.00 $0.00 $3,037,500.00 $0.00
Class A(2004-5) $1,602,175.63 $1,602,175.63 $0.00 $1,602,175.63 $0.00
Class A(2004-6) $725,000.00 $725,000.00 $0.00 $725,000.00 $0.00
Class A(2004-7) $1,860,705.00 $1,860,705.00 $0.00 $2,016,893.00 $189.97
Class A Total: $58,593,443.15 $58,593,443.15 $0.00 $181,034,592.34 $117,738.99
Class B:
Class B(2001-1) $411,458.33 $411,458.33 $0.00 $411,458.33 $0.00
Class B(2001-2) $408,333.33 $408,333.33 $0.00 $408,333.33 $0.00
Class B(2001-3) $262,500.00 $262,500.00 $0.00 $262,500.00 $0.00
Class B(2002-1) $1,072,916.67 $1,072,916.67 $0.00 $1,072,916.67 $0.00
Class B(2002-2) $412,500.00 $412,500.00 $0.00 $412,500.00 $0.00
Class B(2002-3) $416,666.67 $416,666.67 $0.00 $416,666.67 $0.00
Class B(2002-4) $350,000.00 $350,000.00 $0.00 $350,000.00 $0.00
Class B(2003-1) $340,000.00 $340,000.00 $0.00 $340,000.00 $0.00
Class B(2003-2) $331,666.67 $331,666.67 $0.00 $331,666.67 $0.00
Class B(2003-3) $329,166.67 $329,166.67 $0.00 $329,166.67 $0.00
Class B(2003-5) $246,250.00 $246,250.00 $0.00 $246,250.00 $0.00
Class B(2003-4) $628,587.30 $628,587.30 $0.00 $1,927,667.72 $1,710.22
Class B(2004-1) $1,297,916.67 $1,297,916.67 $0.00 $1,297,916.67 $0.00
Class B(2004-2) $285,651.04 $285,651.04 $0.00 $285,651.04 $0.00
Class B Total: $6,793,613.35 $6,793,613.35 $0.00 $8,092,693.77 $1,710.22
Class C:
Class C(2001-1) $552,083.33 $552,083.33 $0.00 $552,083.33 $0.00
Class C(2001-2) $229,166.67 $229,166.67 $0.00 $229,166.67 $0.00
Class C(2001-3) $2,183,333.33 $2,183,333.33 $0.00 $2,183,333.33 $0.00
Class C(2001-4) $552,083.33 $552,083.33 $0.00 $552,083.33 $0.00
Class C(2001-5) $352,500.00 $352,500.00 $0.00 $352,500.00 $0.00
Class C(2002-1) $1,416,666.67 $1,416,666.67 $0.00 $1,416,666.67 $0.00
Class C(2002-2) $212,500.00 $212,500.00 $0.00 $212,500.00 $0.00
Class C(2002-3) $491,666.67 $491,666.67 $0.00 $491,666.67 $0.00
Class C(2002-4) $233,333.33 $233,333.33 $0.00 $233,333.33 $0.00
Class C(2002-5) $337,500.00 $337,500.00 $0.00 $337,500.00 $0.00
Class C(2002-6) $150,000.00 $150,000.00 $0.00 $150,000.00 $0.00
Class C(2002-7) $279,166.67 $279,166.67 $0.00 $279,166.67 $0.00
Class C(2003-1) $550,000.00 $550,000.00 $0.00 $550,000.00 $0.00
Class C(2003-2) $266,666.67 $266,666.67 $0.00 $266,666.67 $0.00
Class C(2003-3) $430,208.33 $430,208.33 $0.00 $430,208.33 $0.00
Class C(2003-4) $985,436.96 $985,436.96 $0.00 $985,436.96 $0.00
Class C(2003-5) $231,666.67 $231,666.67 $0.00 $231,666.67 $0.00
Class C(2003-6) $579,166.67 $579,166.67 $0.00 $579,166.67 $0.00
Class C(2003-7) $245,833.33 $245,833.33 $0.00 $245,833.33 $0.00
Class C(2004-1) $396,666.67 $396,666.67 $0.00 $396,666.67 $0.00
Class C(2004-2) $572,916.67 $572,916.67 $0.00 $572,916.67 $0.00
Class C Total: $11,248,561.97 $11,248,561.97 $0.00 $11,248,561.97 $0.00
Total: $76,635,618.47 $76,635,618.47 $0.00 $200,375,848.08 $119,449.21
* The Interest Funding Account Balance for Class A(2001-Emerald) reflects activity as of the end of the Monthly Period.
B.
Amount of interest to be
paid on corresponding
Interest Payment Date
CUSIP
Interest Payment Date Interest Rate
Number
Class A
Class A(2001-1) 55264TAC5 September 15, 2004 5.7500000% $4,791,666.67
Class A(2001-2) 55264TAE1 September 15, 2004 1.8500000% $770,833.33
Class A(2001-4) 55264TAL5 September 15, 2004 1.7300000% $1,441,666.67
Class A(2001-5) 55264TAM3 September 15, 2004 1.8100000% $754,166.67
Class A(2002-1) 55264TAQ4 September 15, 2004 4.9500000% $4,125,000.00
Class A(2002-3) 55264TAT8 September 15, 2004 1.8400000% $1,150,000.00
Class A(2002-4) 55264TAU5 September 15, 2004 1.7100000% $1,425,000.00
Class A(2002-5) 55264TAV3 September 15, 2004 1.7800000% $1,112,500.00
Class A(2002-6) 55264TAZ4 September 15, 2004 3.9000000% $2,437,500.00
Class A(2002-10) 55264TBF7 September 15, 2004 1.7400000% $1,450,000.00
Class A(2002-12) 55264TBK6 September 15, 2004 1.6600000% $2,075,000.00
Class A(2002-13) 55264TBL4 September 15, 2004 1.7300000% $720,833.33
Class A(2003-1) 55264TBQ3 September 15, 2004 3.3000000% $1,375,000.00
Class A(2003-2) 55264TBR1 September 15, 2004 1.6500000% $1,375,000.00
Class A(2003-3) 55264TBS9 September 15, 2004 1.7200000% $1,075,000.00
Class A(2003-4) 55264TBT7 September 15, 2004 1.8200000% $1,137,500.00
Class A(2003-6) 55264TBV2 September 15, 2004 2.7500000% $1,145,833.33
Class A(2003-7) 55264TBY6 September 15, 2004 2.6500000% $1,435,416.67
Class A(2003-8) 55264TCA7 September 15, 2004 1.7900000% $1,118,750.00
Class A(2003-9) 55264TCC3 September 15, 2004 1.7300000% $1,513,750.00
Class A(2003-10) 55264TCF6 September 15, 2004 1.8600000% $775,000.00
Class A(2003-11) 55264TCH2 September 15, 2004 3.6500000% $1,520,833.33
Class A(2003-12) 55264TCJ8 September 15, 2004 1.7100000% $712,500.00
Class A(2004-2) 55264TCK5 September 15, 2004 1.7500000% $875,000.00
Class A(2004-3) 55264TCL3 September 15, 2004 1.8600000% $1,085,000.00
Class A(2004-4) 55264TCP4 September 15, 2004 2.7000000% $3,037,500.00
Class A(2004-6) 55264TCQ2 September 15, 2004 1.7400000% $725,000.00
Class A(2004-7) 55264TCS8 September 15, 2004 1.6464400% $2,016,893.00
Total Class A $43,178,143.00
Class B
Class B(2001-1) 55264TAA9 September 15, 2004 1.9750000% $411,458.33
Class B(2001-2) 55264TAJ0 September 15, 2004 1.9600000% $408,333.33
Class B(2001-3) 55264TAP6 September 15, 2004 2.1000000% $262,500.00
Class B(2002-1) 55264TAR2 September 15, 2004 5.1500000% $1,072,916.67
Class B(2002-2) 55264TAX9 September 15, 2004 1.9800000% $412,500.00
Class B(2002-3) 55264TBC4 September 15, 2004 2.0000000% $416,666.67
Class B(2002-4) 55264TBG5 September 15, 2004 2.1000000% $350,000.00
Class B(2003-1) 55264TBP5 September 15, 2004 2.0400000% $340,000.00
Class B(2003-2) 55264TBW0 September 15, 2004 1.9900000% $331,666.67
Class B(2003-3) 55264TCB5 September 15, 2004 1.9750000% $329,166.67
Class B(2003-5) 55264TCE9 September 15, 2004 1.9700000% $246,250.00
Class B(2003-4) 017754718 September 15, 2004 2.2744000% $1,927,667.72
Class B(2004-1) 55264TCN9 September 15, 2004 4.4500000% $1,297,916.67
Class B(2004-2) 55264TCT6 September 15, 2004 1.9587500% $285,651.04
Total Class B $8,092,693.77
Class C
Class C(2001-1) 55264TAB7 September 15, 2004 2.6500000% $552,083.33
Class C(2001-2) 55264TAD3 September 15, 2004 2.7500000% $229,166.67
Class C(2001-3) 55264TAF8 September 15, 2004 6.5500000% $2,183,333.33
Class C(2001-4) 55264TAK7 September 15, 2004 2.6500000% $552,083.33
Class C(2001-5) 55264TAN1 September 15, 2004 2.8200000% $352,500.00
Class C(2002-1) 55264TAS0 September 15, 2004 6.8000000% $1,416,666.67
Class C(2002-2) 55264TAW1 September 15, 2004 2.5500000% $212,500.00
Class C(2002-3) 55264TAY7 September 15, 2004 2.9500000% $491,666.67
Class C(2002-4) 55264TBD2 September 15, 2004 2.8000000% $233,333.33
Class C(2002-5) 55264TBE0 September 15, 2004 4.0500000% $337,500.00
Class C(2002-6) 55264TBH3 September 15, 2004 3.6000000% $150,000.00
Class C(2002-7) 55264TBJ9 September 15, 2004 6.7000000% $279,166.67
Class C(2003-1) 55264TBM2 September 15, 2004 3.3000000% $550,000.00
Class C(2003-2) 55264TBN0 September 15, 2004 3.2000000% $266,666.67
Class C(2003-3) 55264TBU4 September 15, 2004 2.9500000% $430,208.33
Class C(2003-5) 55264TBX8 September 15, 2004 2.7800000% $231,666.67
Class C(2003-6) 55264TBZ3 September 15, 2004 2.7800000% $579,166.67
Class C(2003-7) 55264TCG4 September 15, 2004 2.9500000% $245,833.33
Class C(2004-1) 55264TCM1 September 15, 2004 2.3800000% 
