|
xhibit 20.1
MONTHLY SERIES CERTIFICATEHOLDERS' STATEMENT
SERIES 2001-D
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
MONTHLY PERIOD ENDING MAY 31, 2005
___________________________________
The information which is required to be prepared with respect to
the Transfer
Date of June 14, 2005 and with respect to the performance of the
Issuer during
the related Monthly Period.
Capitalized terms used in this Statement have their respective
meanings set
forth in the Pooling and Servicing Agreement.
A.Information Regarding the Current Monthly Distribution
1. The amount of the current monthly
distribution which constitutes Available
Funds$658,677,537.45
2. The amount of the current monthly distribution
which constitutes Available Investor Principal
Collections See Addendum to Exhibit B
B. Information Regarding the Performance of the Trust
1.Collection of Principal Receivables
(a)The aggregate amount of Collections of
Principal Receivables processed during the
related Monthly Period and allocated to
Series 2001-D$7,090,877,267.50
2.Collection of Finance Charge Receivables
(a)The aggregate amount of Collections of Finance
Charge Receivables processed during the
related Monthly Period and allocated to
Series 2001-D$585,355,285.55
3.Principal Receivables in the Trust
(a)The aggregate amount of Principal Receivables
in the Trust as of the end of the day on the
last day of the
| 
