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: December 31, 2002

                                                        or

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

FOR THE FISCAL YEAR ENDED:                    COMMISSION FILE NUMBER:
    December 31, 2001                                 333-59424For Transition period ______________________________

Commission file number: 000-20949


                   MBNA AMERICA BANK, NATIONAL ASSOCIATION,
                                 ON BEHALF OF
                        MBNA MASTER CREDIT CARD TRUST II
         (Issuer in respect of the MBNA Master Credit Card Trust II
                   Fixed and Floating Rate Asset Backed Certificates)

            (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.)


                              Wilmington, DE. 19884-0781
             (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 1995-E, Series 1995-J, Series 1996-A, Series 1996-E, Series 1996-G, Series 1996-J, Series 1996-K, Series
1996-M, Series 1997-B, Series 1997-C, Series 1997-E, Series 1997-F, Series 1997-I, Series 1997-J, Series 1997-K, Series 1997-M, Series 1998-A, Series 1998-D,
Series 1999-B, Series 1999-D, Series 1999-E, Series 1999-G, Series 1999-H, Series 1999-I, Series 1999-J, Series 1999-M, Series 2000-A, Series
2000-E, Series 2000-I, Series 2000-L, Series 2001-A, and Series 2001-B.

              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  [ ]

STATE THE AGGREGATE MARKET VALUE OF THE VOTING STOCK HELD BY NON-AFFILIATES OF THE REGISTRANT.

TheIndicate 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, tot he best of registrant's knowledge, in
definitive proxy or information statements incorporated by reference in Part II 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 1995-E, Series 1995-J, Series 1996-A, Series 1996-B, Series 1996-E, Series 1996-G, Series 1996-J, Series 1996-K, Series 1996-M,
Series 1997-B, Series 1997-C, Series 1997-E, Series 1997-F, Series 1997-I, Series 1997-J, Series 1997-K, Series 1997-M, Series 1998-A, Series 1998-C, 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-E, Series 1999-G, Series 1999-H, Series 1999-I, Series 1999-J, Series 1999-L, Series 1999-M, Series 2000-A, Series 2000-B, 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, August 2, 1995,
November 21, 1995, February
28, 1996, March 26, 1996, May 21, 1996, July 17, 1996, September 19, 1996, October 24, 1996, November 26, 1996,
February 27, 1997, March 26, 1997, May 8, 1997, June 18, 1997, August 26, 1997, September 10, 1997, October 22, 1997, November 6, 1997, March 18, 1998, June
24, 1998, 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 7, 1999, July 29, 1999, August 18, 1999, September 8, 1999, September 23, 1999, November 5, 1999, December 1,
1999, March 6,8, 2000, March 28, 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 1995-E, Series 1995-J, Series 1996-A, Series 1996-B, Series 1996-E, Series 1996-G, Series
1996-J, Series 1996-K, Series 1996-M, Series 1997-B, Series 1997-C, Series 1997-E,
Series 1997-F, Series 1997-I, Series 1997-J, Series 1997-K, Series 1997-M,
Series 1998-A, Series 1998-C, 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-E, Series 1999-G, Series 1999-H, Series 1999-I, Series 1999-J, Series 1999-L, Series 1999-M,
Series 2000-A, Series 2000-B, 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
"Registrant").The.  The Certificates do not represent obligations of or interestsinterest in MBNA.  In November 1988, MBNAthe Originator.  The Originator
has made application underpursuant to Section 12 (h) of the Securities Exchange Act of 1934 for an exemption from
certain reporting requirements.  On December 30, 1988, the staffPursuant to an Order of the Securities and Exchange Commission's Division of Corporation Finance granted MBNA's exemption request, pursuant to which MBNACommission dated December
30, 1988 granting Originator's application, Originator is not required to respond to various items of Form 10-K.
Such items are designated herein as "Not Applicable".


                                     PART I
                                     ------


Item 1.   Business
- -------   --------

          Not Applicable


Item 2.   Properties
- -------   ----------

          Not Applicable


Item 3.   Legal Proceedings
- -------   -----------------

          None


Item 4.   Submission Of Matters To A Vote Of Security Holders.
- -------   ----------------------------------------------------

          None


                                     PART II
                                     -------


Item 5.   Market For Registrant's Common Equity
- -------   And Related Stockholder Matters.
          --------------------------------

          The Certificates representing investors' interests in the Trust
          are represented by a single Certificate registered in the name of
          Cede &and Co., the nominee of The Depository Trust Company.




Item 6.   Selected Financial Data
- -------   -----------------------

          Not Applicable

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

          Not Applicable

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

             Not Applicable

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

          Not Applicable

Item 9.   Changes In And Disagreements With Accountants On Accounting
- -------   And Financial Disclosure.
          -----------------------------------------------------------

          None

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

          Not Applicable

Item 11.  Executive Compensation
- --------  ----------------------

          Not Applicable


                                    PART III
                                    --------


Item 12.  Security Ownership Of Certain Beneficial Owners And Management
- --------  --------------------------------------------------------------

   (a) The Certificates of each Series representing investors' interests in the Trust 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 held on behalf of brokers, dealers, banks and other direct participants in the DTC system at December
31, 2001.2002.  Such direct participants may hold Certificates for their own accounts or for the accounts of their
customers.  At December 31, 2001,2002, 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
each Series outstanding on that date:date. The information on DTC participants held positions is provided by DTC.






                                                                                                  Aggregate
                                                                                                  Amount of               Percentage
          Title                                                                                 Certificates                  Of
          Class                                        Name                                         Held                  Ownership
- ---------------            ----------------------------------------                                ----------------          ------------

      Series 1994-C
         Class A           Bank of New York (The)                                                      $ 85,718,000                 9.85%
                           Bankers Trust Company                                                         81,900,000                 9.41%
                           Chase Manhattan Bank                                                         275,675,000                31.69%
                           Deutsche Bank A.G., New York Branch                                           65,380,000                 7.51%
                           State Street Bank and Trust Company                                          182,045,000                20.92%
         Class B           Bank One Trust Company, N.A.                                                $ 14,000,000                31.11%
                           Chase Manhattan Bank                                                          18,250,000                40.56%
                           State Street Bank and Trust Company                                            5,065,000                11.26%
                           SSB - Bank Portfolio                                                           7,000,000                15.56%

      Series 1995-A
         Class A
                           Bank of New York (The)                                                       $28,000,000                 5.60%
                           Bankers Trust Company                                                         95,350,000                19.06%$29,215,000                 5.84%
                           Boston Safe Deposit and Trust Company                                         39,000,000                 7.80%
                           Citibank, N.A.                                                                35,000,000                 7.00%72,730,000                14.54%
                           Deutsche Bank Trust Company Americas                                          66,110,000                13.22%

                           JPMorgan Chase Bank                                                          121,139,000                24.22%122,394,000                24.47%
                           JPMorgan Chase Bank/Greenwich Capital                                         27,000,000                 5.40%
                           Merrill Lynch, Pierce Fenner &and Smith Safekeeping                              30,211,000                 6.04%
                           State Street Bank and Trust Company                                           43,500,000                 8.70%75,340,000                15.06%
         Class B           Bankers Trust Company                                                         $5,000,000                19.32%
                           Citibank, N.A.                                                                8,000,000$8,000,000                30.92%
                           JPMorgan Chase Bank                                                            2,875,000                11.11%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)                                                     $ 140,003,000                27.99%117,846,000                23.56%
                           Boston Safe Deposit and Trust Company                                         55,308,000                11.06%
                           Bank One Trust Company, N.A.                                                  26,807,000                 5.36%
                           Boston Safe Deposit and Trust Company                                         58,325,000                11.66%
                           JPMorgan Chase Bank                                                           34,230,000                 6.84%
                           Northern Trust Company (The)                                                  27,190,000                 5.44%61,113,000                12.22%
                           State Street Bank and Trust Company                                           94,145,000                18.82%68,270,000                13.65%
                           Wachovia Bank N.A. - Phila. Main                                              26,350,000                 5.27%
         Class B           Bank One Trust Company, N.A.                                                $ 25,875,000               100.00%

      Series 1995-E1996-A
         Class A           Bank of New York (The)                                                      $215,700,000                35.42%
                           Deutsche Bank Trust Company Americas                                         112,921,000                18.54%
                           JPMorgan Chase Bank                                                          115,029,000                18.89%
                           State Street Bank and Trust Company                                           61,500,000                10.10%
         Class B           Citibank, N.A.                                                              $ 15,000,000                47.62%
                           Mizuho Trust and Banking Co. (USA)                                              16,500,000                52.38%

      Series 1996-B
         Class A           Bank of New York (The)                                                      $ 80,475,000                18.50%
                           Bankers92,865,000                21.35%
                           Citibank, N.A.                                                                32,752,000                 7.53%
                           Investors Bank and Trust Company                                                         72,797,000                16.73%- Institutional Custody                                30,500,000                 7.01%
                           JPMorgan Chase Bank                                                           100,625,000                23.13%
                           Merrill Lynch, Pierce Fenner & Smith Safekeeping                              50,000,000                11.49%
                           State Street Bank and Trust Company                                           68,950,000                15.85%
         Class B           Bank One Trust Company, N.A.                                                $ 12,500,000                55.56%
                           CitiBank, N.A.                                                                10,000,000                44.44%

      Series 1995-J
         Class A           Bankers Trust Company                                                       $ 33,750,000                 7.76%
                           Boston Safe Deposit and Trust Company                                         29,900,000                 6.87%
                           JPMorgan Chase Bank                                                          145,085,000                33.35%
                           JPMorgan Chase Bank/Greenwich Capital                                         36,500,000                 8.39%66,400,000                15.26%
                           Mizuho Trust &and Banking Co. (USA)                                              25,000,000                 5.75%
                           State Street Bank and Trust Company                                           71,320,000                16.40%
                           U.S.40,730,000                 9.36%
                           Wachovia Bank N.A./Trust West                                                     25,000,000                 5.75%
         Class B           Bank One Trust Company, N.A.                                                $ 22,500,000               100.00%

      Series 1996-A
         Class A           Bank of New York (The)                                                      $216,200,000                35.50%
                           Bankers Trust Company                                                         77,500,000                12.73%
                           JPMorgan Chase Bank                                                          133,150,000                21.86%
                           Merrill Lynch, Pierce Fenner & Smith Safekeeping                              50,000,000                 8.21%
         Class B           Citibank, N.A.                                                              $ 15,000,000                47.62%
                           Mizuho Trust & Banking Co. (USA)                                              16,500,000                52.38%

      Series 1996-B
         Class A           Boston Safe Deposit and Trust Company                                       $ 97,600,000                22.44%
                           Citibank, N.A.                                                                39,857,000                 9.16%
                           Investors Bank & Trust - Institutional Custody                                30,500,000                 7.01%
                           JPMorgan Chase Bank                                                           76,130,000                17.50%
                           Mizuho Trust & Banking Co. (USA)                                              25,000,000                 5.75%
                           State Street Bank and Trust Company                                           25,300,000                 5.82%
                           United States Trust Company of New York                                       39,800,000                 9.15%Phila. Main                                              55,650,000                12.79%
                           Wells Fargo Bank Minnesota, N.A.                                              31,170,000                 7.17%
         Class B           BankersGoldman, Sachs and Co.                                                         $ 7,500,000                33.33%
                           SSB - Bank Portfolio                                                          15,000,000                66.67%

      Series 1996-E
         Class A           Deutsche Bank Trust Company Americas                                        $ 22,500,000               100.00%

      Series 1996-C
         Class A92,924,000                14.58%
                           JPMorgan Chase Bank/Broker and Dealer Clearance Department                      47,000,000                 7.37%
                           JPMorgan Chase Bank                                                          of New York (The)                                                      $ 24,415,000                 5.61%173,310,000                27.19%
                           JPMorgan Chase Manhattan Bank                                                         341,735,000                78.56%
                           Citibank, N.A.                                                                55,300,000                12.71%
         Class B           CitiBank, N.A.                                                                $2,000,000                 8.89%Bank/Greenwich Capital                                         38,979,000                 6.11%
                           State Street Bank and Trust Company                                          18,500,000                82.22%
                           USB Warburg LLC/CMO                                                            2,000,000                 8.89%
      Series 1996-D177,195,000                27.80%
         Class A           Bank of New York (The)                                                      $341,910,000                40.22%
                           Bankers Trust Company                                                        139,760,000                16.44%
                           Chase Manhattan Bank                                                          98,125,000                11.54%
                           Merrill Lynch, Pierce Fenner & Smith Safekeeping                             42,5000,000                 5.00%
                           Northern Trust Company (The)                                                  42,645,000                 5.02%
                           State Street Bank and Trust Company                                          107,909,000                12.70%
         Class B           Chase Manhattan Bank                                                           5,000,000                 6.67%
                           Citibank, N.A.                                                                22,000,000                29.33%
                           Harris Trust & Savings Bank                                                    5,000,000                 6.67%
                           Investors Bank & Trust/M.F. Custody                                            8,000,000                10.67%
                           UBS Warburg LLC/CMO                                                           32,000,000                42.67%

      Series 1996-E
         Class A           State Street Bank and Trust Company                                        $ 190,885,000                29.94%
                           Bankers Trust Company                                                         67,924,000                10.65%
                           JPMorgan Chase Bank/CCSG                                                      60,000,000                 9.41%
                           JPMorgan Chase Bank                                                          169,828,000                26.64%
         Class B           Bankers Trust Company                                                         $8,450,000                15.02%           Boston Safe Deposit and Trust Company                                         15,500,000                27.56%15,000,000                26.67%
                           Harris Trust and Savings Bank                                                  5,000,000                 8.89%
                           JPMorgan Chase Bank                                                           3,000,000                 5.33%
                           Citibank, N.A.                                                                22,800,000                40.53%
                           Harris Trust & Savings Bank                                                    5,000,000                 8.89%31,450,000                55.91%

      Series 1996-G
         Class A           Bank of New York (The)                                                      $ 70,000,000                16.47%96,750,000                22.76%
                           Barclays Capital Inc./Barclays Capital Inc. Fixed Income                      37,500,000                 8.82%
                           Boston Safe Deposit and Trust Company                                         69,500,000                16.35%75,500,000                17.76%
                           Citibank, N.A.                                                                65,000,000                15.29%
                           JPMorgan Chase Bank                                                           103,000,000                24.24%
                           Citibank, N.A.                                                               117,500,000                27.65%72,750,000                17.12%
                           Merrill Lynch, Pierce Fenner &and Smith Safekeeping                              65,000,000                15.29%50,000,000                11.76%
         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                                                            15,000,000                40.00%5,000,000                13.33%
                           Merrill Lynch, Pierce Fenner &and Smith Safekeeping                              17,500,000                46.67%46.68%
                           State Street Bank and Trust Company                                            5,000,000                13.33%

      Series 1996-H1996-J        Bank of New York (The)                                                      $ 36,785,000                 4.33%
         Class A           Boston Safe Deposit and Trust Company                                   $ 52,200,000                     6.14%
                           Deutsche Bank Trust Company Americas                                       164,594,000                19.36%
                           JPMorgan Chase Bank                                                          111,630,000                13.13%
                           JPMorgan Chase Bank/Greenwich Capital                                        181,350,000                21.34%
                           Prudential Securities Custody                                                 78,545,000                 9.24%
                           State Street Bank and Trust Company                                          118,255,000                13.91%
         Class B           JPMorgan Chase Bank                                                         $ 60,945,000                81.26%
                           State Street Bank and Trust Company                                            5,720,000                 7.63%

      Series 1996-K
         Class A           Bank of New York (The)                                                     $228,685,000                22.42%
                           Bankers Trust Company                                                        142,990,000                14.02%
                           Chase Manhattan Bank                                                         122,800,000                12.04%
                           Investors Bank & Trust Company                                                84,600,000                 8.29%
                           Northern Trust Company (The)                                                  69,420,000                 6.81%
                           Prudential Securities Custody                                                124,300,000                12.19%
                           State Street Bank and Trust Company                                           73,150,000                 7.17%
         Class B           Bank of New York (The)                                                      $ 35,400,000                39.33%
                           Bankers Trust Company                                                         29,400,000                32.67%116,990,000                13.76%
                           Boston Safe Deposit and Trust Company                                         6,050,000                 6.72%
                           Citibank, N.A.                                                                10,000,000                11.11%
                           UBS Warburg LLC/CMO                                                            8,250,000                 9.17%

      Series 1996-J
         Class A           Citibank, N.A.                                                              $ 67,635,000                 7.96%
                           Bankers75,830,000                 8.92%
                           Deutsche Bank Trust Company 73,945,000                 8.70%
                           DeutscheAmericas                                       230,811,000                27.15%
                           HSBC Bank A.G., New York Branch                                           65,319,000                 7.68%USA Omnibus                                                         44,375,000                 5.22%
                           JPMorgan Chase Bank                                                          120,420,000                14.17%
                           JPMorgan Chase Bank/Greenwich Capital                                        178,350,000                20.98%117,445,000                13.82%
                           Northern Trust Company (The)                                                  78,035,000                 9.18%
                           State Street Bank and Trust Company                                           99,627,000                11.72%
         Class B           JPMorgan Chase Bank                                                         $ 60,000,000                80.00%
                           Salomon Smith Barney Inc./Salomon Brothers                                    10,000,000                13.33%
                           State Street Bank and Trust Company                                            5,000,000                 6.67%

      Series 1996-K
         Class A           Bankers Trust Company                                                       $ 52,181,000                 6.14%
                           State Street Bank and Trust Company                                           54,005,000                 6.35%
                           JPMorgan Chase Bank                                                          117,365,000                13.81%
                           CitiBank, N.A.                                                               292,795,000                34.45%
                           HSBC Bank USA/Treasury Investment                                             44,375,000                 5.22%
                           Bank of New York (The)                                                       200,069,000                23.54%67,000,000                 7.88%
                           UBS AG                                                                       145,179,000                17.08%
         Class B           Boston Safe Deposit and Trust Company                                       $ 20,000,000                26.67%
                           Credit Suisse First Boston Corporation                                         4,000,000                 5.33%
                           JPMorgan Chase Bank                                                           45,000,000                60.00%
                           UBS Warburg LLC/CMO                                                            5,000,000                 6.67%50,000,000                66.67%

      Series 1996-M
         Class A           Bank of New York (The)                                                      $ 68,420,000                16.10%
                           Boston Safe Deposit and Trust Company                                         $ 51,000,000                12.00%
                           JPMorgan Chase Bank                                                          115,500,000                27.18%51,480,000                12.11%
                           Citibank, N.A.                                                                40,300,000                 9.48%
                           JPMorgan Chase Bank/CCSG                                                      61,000,000                14.35%
                           Bank                                                          of New York (The)                                                        59,000,000                13.88%
                           UBS Warburg LLC/CMO                                                           46,600,000                10.96%177,535,000                41.77%
                           State Street Bank and Trust Company                                           22,320,000                 5.25%
                           Wells Fargo Bank Minnesota, N.A.                                              30,850,000                 7.26%
         Class B           Boston Safe Deposit and Trust Company                                       $ 11,250,000                30.00%
                           Barclays Capital Inc./Barclays Capital Inc. Fixed IncomeDeutsche Bank Trust Company Americas                                        15,750,000                42.00%
                           Bank of Tokyo-Mitsubishi Trust Company                                        10,500,000                28.00%
      Series 1997-B
         Class A           JPMorgan Chase Bank                                                         $454,280,000                53.44%
                           JPMorgan Chase Bank/CCSG                                                      70,000,000                 8.24%
                           JPMorgan Chase Bank Correspondence Clearing Services 2                        88,070,000                10.36%
                           Deutsche Bank A.G., New York Branch                                           99,650,000                11.72%
                           Merrill Lynch, Pierce Fenner & Smith Safekeeping                              46,200,000                 5.44%
                           Bank Of New York (The)                                                      59,800,000                 7.04%$140,800,000                16.56%
                           DBTC Americas/Deutsche Bank Frankfurt                                         99,650,000                11.72%
                           JPMorgan Chase Bank                                                          418,280,000                49.21%
                           JPMorgan Chase Bank/Correspondence Clearning Services 2                      113,070,000                13.30%
                           Merrill Lynch, Pierce Fenner and Smith Safekeeping                              46,200,000                 5.44%
         Class B           Deutsche Bank Trust Company Americas                                        $ 50,800,000                67.74%
                           JPMorgan Chase Bank                                                           10,000,000                13.33%
                           Morgan Stanley and Co. Incorporated                                             10,000,000                13.33%
                           Wells Fargo Bank Minnesota, N.A.                                               4,200,000                 5.60%
      Series 1997-C
         Class A           Boston Safe Deposit and Trust Company                                       $137,600,000                21.58%
                           Deutsche Bank Trust Company Americas                                          58,000,000                 9.10%
                           JPMorgan Chase Bank/Broker and Dealer Clearance Department                      50,000,000                 7.84%
                           JPMorgan Chase Bank                                                          101,765,000                15.96%
                           Prudential Securities Custody                                                 50,000,000                 7.84%
                           State Street Bank and Trust Company                                          142,242,000                22.31%
         Class B           Bank of New York (The)                                                        $ 10,000,000                13.33%
                           Bankers Trust Company                                                         50,800,000                67.74%
                           JPMorgan Chase Bank                                                           14,200,000                18.93%

      Series 1997-C
         Class A           Bankers Trust Company                                                        $98,100,000                15.39%
                           Bank of New York (The)                                                        38,385,000                 6.02%
                           JPMorgan Chase Bank                                                          204,675,000                32.11%
                           Citibank, N.A.                                                               157,710,000                24.74%
                           State Street Bank and Trust Company                                           56,550,000                 8.87%
         Class B           Boston Safe Deposit and Trust Company                                       $ 50,750,000                90.22%$8,800,000                15.64%
                           Bank One Trust Company, N.A.                                                   5,000,000                 8.89%
                           Series 1997-E
         Class A           Bank of New York (The)                                                      $ 81,825,000                12.84%
                           Bankers Trust Company                                                         90,000,000                14.12%
                           Citibank, N.A.                                                                32,325,000                 5.07%
                           HSBC Bank USA/Treasury Investment                                             56,585,000                 8.88%
                           JPMorgan Chase Bank                                                           62,155,000                 9.75%
                           Prudential Securities Custody                                                133,265,000                20.90%
                           State Street Bank and Trust Company                                          106,485,000                16.70%
                           Wells Fargo Bank Minnesota, N.A.                                              35,000,000                 5.49%
         Class B           Bank One Trust Company, N.A.                                                $ 15,000,000                26.67%
                           Boston Safe Deposit and Trust Company                                         11,250,000                20.00%
                           Brown Brothers Harriman & Co.                                                  5,000,000                 8.89%37,000,000                65.78%
                           JPMorgan Chase Bank                                                            7,000,000                12.44%
                           State Street Bank and Trust Company                                            5,000,000                 8.89%
                           UBS Warburg LLC/CMO                                                            8,000,000                14.22%
                           Wells Fargo Bank Minnesota, N.A.                                               5,000,000                 8.89%

      Series 1997-F
         Class A           Bankers Trust Company                                                       $ 62,035,000                10.34%
                           JPMorgan Chase Bank                                                          146,084,000                24.35%
                           Northern Trust Company (The)                                                  59,494,000                 9.92%
         Class B           Bankers Trust Company                                                       $ 13,000,000                24.53%
                           Bank One Trust Company, N.A.                                                  10,000,000                18.87%
                           Boston Safe Deposit and Trust Company                                         10,000,000                18.87%
                           UBS Warburg LLC/CMO                                                           20,000,000                37.73%5,450,000                 9.69%

      Series 1997-I
         Class A           Bank of New York (The)                                                     $ 132,652,000                20.81%
                           Bankers Trust Company                                                         75,487,000                11.84%105,062,000                16.48%
                           Boston Safe Deposit and Trust Company                                         41,183,000                 6.46%40,620,000                 6.37%
                           Citibank, N.A.                                                                53,979,000                 8.47%77,735,000                12.19%
                           Deutsche Bank Trust Company Americas                                          58,060,000                 9.11%
                           JPMorgan Chase Bank                                                          95,379,000                14.96%129,418,000                20.30%
                           State Street Bank and Trust Company                                           51,334,000                 8.05%33,892,000                 5.32%
         Class B           First Union Securities, Inc.                                                 $ 5,000,000                 8.89%           JPMorgan Chase Bank                                                         34,250,000                60.89%$ 16,250,000                28.89%
                           Prudential Securities 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)                                                     $ 223,425,000                35.05%
                           Bankers Trust Company                                                         46,805,000                 7.34%221,925,000                34.81%
                           Barclay's Capital,Inc. / Fixed Income                                         70,000,000                10.98%
                           Deutsche Bank Trust Company Americas                                          49,305,000                 7.73%
                           JPMorgan Chase Bank                                                           83,725,000                13.13%
                           State Street Bank and Trust Company                                           85,449,000                13.40%
         Class B           Boston Safe Deposit and Trust Company                                       44,550,000                 6.99%$ 36,250,000                64.44%
                           Citibank, N.A.                                                                 5,000,000                 8.89%
                           JPMorgan Chase Bank                                                           84,775,000                13.30%
                           State Street Bank and Trust Company                                           58,200,000                 9.13%
         Class B           Bankers Trust Company                                                       $ 15,000,000                26.67%
                           Boston Safe Deposit and Trust Company                                         15,000,000                26.67%
                           Citibank, N.A.                                                                26,250,000                46.66%10,000,000                17.78%
                           Salomon Smith Barney Inc./Salomon Brothers                                     5,000,000                 8.89%

      Series 1997-K
         Class A           Bank of New York (The)                                                      $105,025,000                16.47%$120,000,000                18.82%
                           Boston Safe Deposit and Trust Company                                         48,610,000                 7.63%
                           Citibank, N.A.                                                                50,000,000                 7.84%
                           JPMorgan Chase Bank                                                          73,450,000                11.52%
                           JPMorgan Chase Bank / CCSG                                                    65,000,000                10.20%143,065,000                22.44%
                           Northern Trust Company (The)                                                 252,330,000                39.58%
                           State Street Bank and Trust Company                                           39,320,000                 6.17%249,500,000                39.14%
         Class B           Bankers Trust CompanyBarclays Capital Inc./Barclays Capital Inc. Fixed Income                     $ 15,000,000                26.67%5,000,000                 8.89%
                           Citibank, N.A.                                                                 6,000,000                10.67%
                           Investors10.66%
                           Deutsche Bank & Trust Company 5,000,000                 8.88%Americas                                          15,000,000                26.67%
                           JPMorgan Chase Bank                                                           15,250,000                27.11%
                           State Street Bank and Trust Company                                           15,000,000                26.67%

      Series 1997-M1998-A
         Class A           BankersDeutsche Bank Trust Company $131,990,000                20.70%
                           Citibank, N.A.                                                                37,500,000                 5.88%
                           Harris Trust & Savings Bank                                                   50,000,000              7.84%Americas                                        $115,845,000                18.17%
                           JPMorgan Chase Bank/Broker and Dealer Clearance Dept.                          192,435,000                30.19%
                           JPMorgan Chase Bank                                                           162,975,000                25.56%98,210,000                15.41%
                           State Street Bank and Trust Company                                           207,440,000                32.54%
         Class B           Boston Safe Deposit and Trust Company                                         $6,250,000                11.11%
                           JPMorgan Chase65,320,000                10.25%
                           Wachovia Bank 50,000,000                88.89%

      Series 1998-A
         Class A           Bank of New York (The)                                                      $218,735,000                34.31%
                           Bankers Trust Company                                                        115,845,000                18.17%
                           JPMorgan Chase Bank                                                           76,000,000                11.92%
                           Northern Trust Company (The)                                                  32,247,000                 5.06%
                           First Union National BankN.A.                                                            45,715,000                 7.17%
                           State Street Bank and Trust Company                                           50,183,000                 7.87%
         Class B           JPMorgan Chase Bank                                                         $ 56,250,000               100.00%

      Series 1998-C
         Class A           Bankers Trust Company                                                       $ 95,000,000                14.90%
                           Barclays Global Investors N.A./Investors Bank and Trust Co.                 $ 200,000,000                31.37%
                           Deutsche Bank Trust Company Americas                                          96,500,000                15.14%
                           JPMorgan Chase Bank                                                          167,500,000                26.22%Bank/Broker and Dealer Clearance Dept.                          140,000,000                21.96%
                           State Street Bank and Trust Company                                          140,300,000                22.01%134,300,000                21.07%
         Class B           Citibank, N.A.                                                                $7,500,000                7.11%13.33%
                           JPMorgan Chase Bank                                                           44,750,000                79.56%46,750,000                83.11%


      Series 1998-D
         Class A           Bank of New York (The)                                                      $ 36,785,000                 7.74%
                           Bankers77,015,000                16.21%
                           Citibank, N.A.                                                                51,515,000                10.85%
                           Deutsche Bank Trust Company 119,645,000                25.19%
                           Boston Safe Deposit and Trust Company                                         28,200,000                 5.94%Americas                                          88,900,000                18.72%
                           JPMorgan Chase Bank                                                           116,589,000                24.55%78,339,000                16.49%
                           State Street Bank and Trust Company                                           33,170,000                 6.98%39,275,000                 8.27%
         Class B           JPMorgan Chase Bank $20,000,000                47.62%of New York (The)                                                        $5,000,000                11.90%
                           Mizuho Trust &and Banking Co. (USA)                                              10,000,000                23.81%
                           JPMorgan Chase Bank                                                           15,000,000                35.72%
                           Bank One Trust Company, N.A.                                                  12,000,000                28.57%

      Series 1998-E
         Class A           Bank of New York (The)                                                      $750,000,000               100.00%$479,575,000                63.94%
                           Citibank, N.A.                                                                56,250,000                 7.50%
                           JPMorgan Chase Bank                                                          102,605,000                13.68%
                           U.S. Bank N.A.                                                                86,000,000                11.47%
         Class B           BankersBank of New York (The)                                                       $ 9,500,000                14.35%
                           Bank of Tokyo-Mitsubishi Trust Company                                        $ 42,500,000                64.20%20,000,000                30.21%
                           Citibank, N.A.                                                                 5,200,000                 7.86%
                           JPMorgan Chase Bank/CCSG                                                      23,700,000                35.80%Bank                                                           31,500,000                47.58%

      Series 1998-F
         Class A           Bankers Trust Company                                                       $ 51,650,000                12.15%
                           Investors Bank & Trust Company                                                39,000,000                 9.18%
                           J P Morgan Chase Bank                                                         81,025,000                19.06%
                           United States Trust Company of New York 26,890,000                 6.33%(The)                                                      $ 47,622,000                11.21%
                           Deutsche Bank Trust Company Americas                                          42,867,000                10.09%
                           Investors Bank and Trust/Institutional Custody                                  39,000,000                 9.18%
                           JPMorgan Chase Bank                                                           87,455,000                20.58%
                           Merrill Lynch, Pierce Fenner &and Smith Safekeeping                              50,000,000                11.76%
                           State Street Bank and Trust Company                                           85,285,000                20.07%77,580,000                18.25%
                           Wells Fargo Bank Minnesota, N.A.                                              30,055,000                 7.07%31,505,000                 7.41%
         Class B           J P MorganJPMorgan Chase Bank                                                         $ 37,500,000               100.00%

      Series 1998-G
         Class A           Bankers Trust CompanyBanc Of America Securities LLC                                              $ 79,00036,000 000                 12.39%5.65%
                           Boston Safe Deposit and Trust Company                                        128,500,000                20.16%
                           Citibank, N.A.                                                                44,000,000                 6.90%
                           Deutsche Bank Trust Company Americas                                          69,000,000                10.82%
                           Goldman, Sachs and Co.                                                          45,000,000                 7.06%
                           JPMorgan Chase Bank                                                           76,330,000                11.97%
                           Merrill Lynch, Pierce Fenner &and Smith Safekeeping                             256,000,000                40.16%110,000,000                17.25%
                           U.S Bank N.A./Trust West                                                                 70,000,000                10.98%
         Class B           Bankers Trust Company                                                       $ 46,250,000                82.22%
                           Bank One Trust Company, N.A.                                                  10,000,000                17.78%

      Series 1998-I
         Class A           Bank of New York (The)                                                      $224,569,000                35.23%
                           Chase Manhattan Bank                                                          87,360,000                13.70%
                           Fuji  Bank and Trust Company (The)                                            50,000,000                 7.84%
                           Investors Bank & Trust Company                                                32,900,000                 5.16%
                           Northern Trust Company (The)                                                  55,890,000                 8.77%
                           State Street Bank and Trust Company                                           91,015,000                14.28%
         Class B           Bank of New York (The)                                                      $3,000,000                 5.33%
                           Citibank, N.A.                                                                12,500,000                22.22%
                           Fuji$ 10,750,000                19.11%
                           Deutsche Bank and Trust Company (The)                                             25,000,000                44.45%
                           SSB -Americas                                          15,000,000                26.67%
                           JPMorgan Chase Bank                                                           Portfolio                                                          15,750,000                28.00%30,000,000                53.33%

      Series 1998-J
         Class A           Bank of New York (The)                                                      $ 88,194,000                13.36%
                           Bankers Trust Company                                                         65,574,000                 9.94%70,955,000                10.75%
                           Boston Safe Deposit and Trust Company                                         90,141,000                13.66%51,199,000                 7.76%
                           Deutsche Bank Trust Company Americas                                          47,329,000                 7.17%
                           JPMorgan Chase Bank                                                           74,780,000                11.33%
                           Northern Trust Company (The)                                                  37,467,000                 5.68%81,026,000                12.28%
                           State Street Bank and Trust Company                                          105,551,000                15.99%151,311,000                22.93%
         Class B           Boston Safe Deposit and Trust Company                                        $ 18,200,000                40.44%7,500,000                16.67%
                           JPMorgan Chase Bank                                                           10,000,000                22.22%
                           SSB - Bank Portfolio                                                          16,000,000                35.56%26,000,000                57.78%

      Series 1999-A
         Class A           Bank of New York (The)                                                     $ 199,000,000                46.82%
                           BankersDeutsche Bank Trust Company 90,000,000                21.18%Americas                                         130,000,000                30.59%
                           JPMorgan Chase Bank                                                           80,500,000                18.94%40,500,000                 9.53%
         Class B           BankersDeutsche Bank Trust Company Americas                                        $ 33,850,000                90.27%23,850,000                63.60%
                           JPMorgan Chase Bank                                                           10,750,000                28.67%

      Series 1999-B
         Class A           Bank of New York (The)                                                      $ 84,967,000                13.33%
                           Boston Safe Deposit and Trust Company                                         $ 138,445,000                21.72%56,747,000                 8.90%
                           Citibank, N.A.                                                                47,475,000                 7.45%
                           Deutsche Bank one Trust Company N.A./Public Employee Retirement                        56,007,000                 8.79%Americas                                          40,765,000                 6.39%
                           JPMorgan Chase Bank                                                          92,625,000                14.53%
                           CitiBank, N.A.                                                                39,255,000                 6.16%151,130,000                23.71%
                           Northern Trust Company (The)                                                  36,970,000                 5.80%33,705,000                 5.29%
                           State Street Bank and Trust Company                                           151,640,000                23.79%76,740,000                12.04%
                           Union Bank of California, N.A.                                                37,685,000                 5.91%
         Class B           Boston Safe Deposit and Trust Company                                        $10,000,000                17.78%
                           JPMorgan Chase Bank                                                           23,750,000                42.22%26,250,000                46.67%
                           State Street Bank and Trust Company                                           14,000,000                24.89%15,000,000                26.67%
                           UMB Bank, National Association                                                 4,000,000                 7.11%

      Series 1999-D
         Class A           Bank of New York (The)                                                      $ 30,000,000                 7.06%
                           BankersCitibank Dealer-Tax Exempt Operations                                         50,000,000                11.76%
                           Deutsche Bank Trust Company 92,600,000                21.79%
                           Investors Bank and Trust Company                                              25,000,000                 5.88%Americas                                          69,815,000                16.43%
                           JPMorgan Chase Bank                                                          39,700,000                 9.34%
                           JPMorgan Chase Bank/CCSG                                                      84,000,000                19.76%140,097,000                32.96%
                           U.S. Bank N.A./Trust West                                                     70,000,000                16.47%                                                                50,875,000                11.97%
                           Wachovia Bank N.A. - Phila. Main                                              25,728,000                 6.05%
                           Wells Fargo Bank Minnesota, N.A.                                              37,000,000                 8.71%
         Class B           JPMorgan Chase Bank                                                         $ 36,000,000                96.00%

      Series 1999-E
         Class A           Bank of New York (The)                                                      $ 80,000,000                 9.41%
                           Bankers Trust Company                                                         47,000,000                 5.53%
                           Boston Safe Deposit and Trust Company                                        195,000,000                22.94%11,000,000                29.33%
                           JPMorgan Chase Bank                                                           105,000,000                12.35%
                           Deutsche15,000,000                40.00%
                           SSB - Bank A.G., New York Branch                                           54,000,000                 6.35%
                           Northern Trust Company (The)                                                 189,000,000                22.24%
                           State Street Bank and Trust Company                                          105,000,000                12.35%
                           United States Trust Company of New York                                       75,000,000                 8.83%
         Class B           Bank of New York (The)                                                       $ 3,850,000                 5.13%
                           Bankers Trust Company                                                         20,000,000Portfolio                                                          10,000,000                26.67%
                           Boston Safe Deposit and Trust Company                                         27,500,000                36.67%
                           JPMorgan Chase Bank                                                           20,650,000                27.53%

      Series 1999-G
         Class A           Bank of New York (The)                                                       $45,815,000                 7.19%
                           Bankers Trust Company                                                        178,850,000                28.05%$44,915,000                 7.05%
                           Boston Safe Deposit and Trust Company                                         39,645,000                 6.22%37,585,000                 5.90%
                           Deutsche Bank Trust Company Americas                                         147,415,000                23.12%
                           Investors Bank and Trust Company                                              46,825,000                 7.35%
                           JPMorgan Chase Bank                                                           85,745,000                13.45%84,515,000                13.26%
                           State Street Bank and Trust Company                                           81,195,000                12.74%57,610,000                 9.04%

         Class B           Bank of New York (The)                                                       $ 12,905,000                22.94%9,710,000                17.26%
                           JPMorgan Chase Bank                                                           11,675,000                20.76%12,600,000                22.40%
                           Northern Trust Company (The)                                                   2,850,000                 5.07%
                           SSB - Bank Portfolio                                                          23,910,000                42.51%25,760,000                45.80%

      Series 1999-H
         Class A           JPMorgan Chase Bank                                                         $ 63,466,000                 7.47%
                           CitiBank, N.A.                                                               252,600,000                29.72%
                           State Street Bank and Trust Company                                          351,990,000                41.41%
                           Merrill Lynch, Pierce Fenner & Smith Safekeeping                             127,000,000                14.94%

         Class B           Boston Safe Deposit and Trust Company                                      $ 22,200,000                29.60%143,500,000                16.88%
                           Citibank, N.A.                                                               222,666,000                26.20%
                           Deutsche Bank Trust Company Americas                                          50,000,000                 5.88%
                           JPMorgan Chase Bank                                                           49,400,000                 5.81%
                           State Street Bank and Trust Company                                          381,390,000                44.87%

         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%
                           Merrill Lynch, Pierce Fenner & Smith Safekeeping                              10,000,000                13.33%
                           State Street Bank and Trust Company                                            6,000,000                 8.00%

      Series 1999-I
         Class A           Bank of New York (The)                                                      $ 80,281,000                12.59%
                           Northern Trust Company (The)                                                  58,050,000                 9.11%
                           Boston Safe Deposit and Trust Company                                         32,890,000                 5.16%
                           Brown Brothers Harriman & Co.                                                 50,425,000                 7.91%
                           JPMorgan Chase Bank                                                          201,525,000                31.61%
                           CitiBank, N.A.                                                                52,600,000                 8.25%
         Class B           Bank of Tokyo-Mitsubishi Trust Company                                      $ 20,000,000                35.56%
                           JPMorgan Chase Bank                                                            8,070,000                14.35%
                           Bank of New York (The)                                                        27,043,000                48.08%

      Series 1999-J
         Class A           Bank of New York (The)                                                      $101,907,000                11.99%
                           Bank One Trust Company N.A./Public Employee Retirement                        88,000,000                10.35%
                           Bankers Trust Company                                                         94,450,000                11.11%$141,840,000                16.69%
                           Boston Safe Deposit and Trust Company                                        155,719,000                18.32%154,538,000                18.18%
                           Deutsche Bank Trust Company Americas                                          66,616,000                 7.84%
                           JPMorgan Chase Bank                                                          102,115,000                12.01%
                           Northern Trust Company (The)                                                  49,710,000                 5.85%138,045,000                16.24%
                           State Street Bank and Trust Company                                          115,912,000                13.64%165,426,000                19.46%
         Class B           Bank of New York (The)                                                      $ 13,735,000                18.31%12,985,000                17.31%
                           Boston Safe Deposit and Trust Company                                         20,810,000                27.75%
                           CitiBank, N.A.                                                                10,000,000                13.33%
                           JPMorgan Chase Bank                                                           12,500,000                16.67%17,700,000                23.60%
                           State Street Bank and Trust Company                                            8,000,000                10.67%
                           All First Bank                                                                 5,000,000                 6.67%

      Series 1999-L
         Class A           Bank of New York (The)                                                     $ 110,000,000                17.25%
                           Boston Safe Deposit and120,000,000                18.82%
                           Bank One Trust Company, 182,000,000                28.55%N.A.                                                  34,905,000                 5.48%
                           Brown Brothers Harriman and Co.                                                 41,000,000                 6.43%
                           JPMorgan Chase Bank                                                          154,500,000                24.24%
                           Citibank, N.A.                                                                51,500,000                 8.08%256,000,000                40.16%
                           U.S. Bank N.A./Trust West                                                     93,400,000                14.65%                                                                80,548,000                12.63%
         Class B           BankersDeutsche 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)                                                      $ 31,218,000                 7.35%
                           Boston Safe Deposit and Trust Company                                         $ 24,930,000                 5.87%46,295,000                10.89%
                           Brown Brothers Harriman & Co                                                  37,500,000                 8.82%
                           Bankersand Co.                                                 38,500,000                 9.06%
                           Deutsche Bank Trust Company 47,500,000                11.18%
                           Bank of New York (The)                                                        59,635,000                14.03%Americas                                          48,175,000                11.34%
                           JPMorgan Chase Bank                                                          104,670,000            24.63%121,210,000             28.52%
                           State Street Bank and Trust Company                                           72,830,000                17.14%69,195,000                16.28%
                           Wachovia Bank N.A. - Phila. Main                                              21,735,000                 5.11%
         Class B           Citibank, N.A.                                                              $ 20,050,000                53.47%
                           JPMorgan Chase Bank                                                           $ 15,150,000                40.40%
                           Citibank, N.A.                                                                20,000,000                53.33%
                           State Street Bank andSSB - Trust Company                                            2,250,000                 6.00%Custody                                                            2,300,000                 6.13%

      Series 2000-A
         Class A           Bank of New York (The)                                                     $ 74,735,000                11.68%
                           Bankers Trust Company                                                        102,275,000                16.04%122,755,000                19.26%
                           Boston Safe Deposit and Trust Company                                         58,670,000                 9.20%
                           CitiBank, N.A.                                                                57,755,000                 9.06%53,615,000                 8.41%
                           Deutsche Bank Trust Company Americas                                          78,280,000                12.28%
                           JPMorgan Chase Bank                                                          89,312,000                14.01%157,917,000                24.77%
                           State Street Bank and Trust Company                                           77,021,000                12.08%61,490,000                 9.65%
         Class B           Bank of New York (The)                                                      $ 22,850,000                40.62%
                           Bankers10,000,000                17.78%
                           Citibank, N.A.                                                                 5,000,000                 8.89%
                           Deutsche Bank Trust Company 10,000,000                17.78%
                           JPMorgan Chase Bank/CCSG                                                       5,000,000                 8.89%Americas                                           5,500,000                 9.78%
                           JPMorgan Chase Bank                                                           6,750,000                12.00%24,100,000                42.84%
                           State Street Bank and Trust Company                                           10,650,000                18.93%

      Series 2000-B
         Class A           Bank of New York (The)                                                     $ 193,138,000                30.30%
                           Bankers186,813,000                29.30%
                           Barclays Global Investors N.A./Investors Bank and Trust                         52,125,000                 8.18%
                           CitiBank, N.A.                                                                32,150,000                 5.04%
                           Deutsche Bank Trust Company 96,896,000                15.20%Americas                                          82,870,000                13.00%
                           JPMorgan Chase Bank                                                           126,800,000                19.89%
                           CitiBank, N.A.                                                                39,010,000                 6.12%
                           Merrill Lynch, Pierce Fenner & Smith Safekeeping                              38,570,000                 6.05%76,800,000                12.05%
                           Northern Trust Company (The)                                                   45,280,000                 7.10%
                           State Street Bank and Trust Company                                          81,835,000                12.84%125,835,000                19.74%
         Class B           Bankers Trust Company                                                       $ 33,750,000                60.00%           Bank of New York (The)                                                       $ 3,000,000                 5.33%
                           Deutsche Bank Trust Company Americas                                          23,750,000                42.22%
                           JPMorgan Chase Bank                                                           17,000,000                30.22%27,000,000                48.00%

      Series 2000-C
         Class A           Bank of New York (The)                                                      $ 80,360,000                 6.30%
                           Boston Safe Deposit and Trust Company                                        $272,980,000                21.41%
                           JPMorgan Chase Bank/CCSG                                                      65,000,000                 5.10%258,945,000                20.31%
                           JPMorgan Chase Bank                                                          210,525,000                16.51%418,235,000                32.80%
                           State Street Bank and Trust Company                                          523,255,000                41.04%375,900,000                29.48%
         Class B           BankersDeutsche Bank Trust Company Americas                                        $ 30,000,000                26.67%
                           Bank One Trust Company, N.A.                                                  25,000,000                22.22%14,470,000                12.86%
                           JPMorgan Chase Bank                                                           55,500,000                49.33%
                           Merrill Lynch, Pierce Fenner and Smith Safekeeping                              40,000,000                35.56%

      Series 2000-D
         Class A           Boston Safe Deposit and Trust Company                                       $197,030,000                27.27%
                           BankBanc of New York (The)                                                        68,000,000                 9.41%
                           Bankers Trust Company/America Securities LLC                                               $43,900,000                 6.08%
                           Citibank, N.A.                                                               121,250,000                16.78%
                           DBTC Americas/Sun Trust Bank                                                  75,000,000                10.38%
                           JPMorgan Chase Bank                                                          80,375,000                11.12%
                           CitiBank, N.A.                                                                95,250,000                13.18%
                           Merrill Lynch, Pierce Fenner & Smith Safekeeping                              58,900,000                 8.15%246,431,000                34.11%
                           State Street Bank and Trust Company                                           43,330,000                 6.00%
                           U.S. Bank N.A./Trust West                                                     57,500,000                 7.96%                                                                57,710,000                 7.99%
         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)                                                      $ 66,690,000                13.34%
                           Bankers Trust Company                                                         34,040,000                 6.81%50,330,000                10.07%
                           Boston Safe Deposit and Trust Company                                        94,395,000                18.88%124,940,000                24.99%
                           Deutsche Bank Trust Company Americas                                          32,060,000                 6.41%
                           JPMorgan Chase Manhattan Bank                                                           79,875,000                15.98%69,390,000                13.88%
                           JPMorgan Chase Bank/Correspondence Clearing Services 2                        30,000,000                 6.00%
                           Northern Trust Company (The)                                                  69,465,000                13.89%87,570,000                17.51%
                           State Street Bank and Trust Company                                           93,355,000                18.67%71,225,000                14.25%
         Clase B           Citibank, N.A.                                                              $ 23,750,000                52.78%
                           JPMorgan Chase Bank                                                           $ 21,250,000                47.22%
                           Citibank, N.A.                                                                 2,800,000                26.67%
                           LBI-Lehman Government Securities Inc. (LBI)                                   13,950,000                26.11%

      Series 2000-F
         Class A           Bank of Tokyo-Mitsubishi Trust Company                                      $750,000,000               100.00%
         Class B           Bankers Trust Company                                                       $ 33,200,000                50.15%
                           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)                                                       $60,000,000                 9.41%
                           Boston Safe Deposit and Trust Company                                        $145,000,000145,000,000                22.75%
                           Citibank, N.A.                                                                85,000,000                13.33%94,700,000                14.85%
                           State Street Bank and Trust Company                                          316,700,000                49.68%
                           United States Trust Company of New York                                       60,000,000                 9.41%305,000,000                47.84%
         Class B           Bankers Trust Company                                                       $ 10,000,000                17.78%
                           Bank One Trust Company, N.A.                                                  12,000,000                21.33%           Boston Safe Deposit and Trust Company                                       $ 10,000,000                17.78%
                           Bank of Tokyo-Mitsubishi Trust Company                                        17,000,000                30.22%
                           Deutsche Bank Trust Company Americas                                          10,000,000                17.78%
                           JPMorgan Chase Bank                                                           7,000,000                12.44%19,000,000                33.78%

      Series 2000-H
         Class A           Bank of New York (The)                                                      $175,500,000                29.50%
                           Bear Stearns Securities Corp.                                                 36,000,000                 6.05%
                           Bank One Trust Company,$ 81,500,000                13.70%
                           Citibank N.A. 30,000,000                 5.04%London (GATS)                                                   37,500,000                 6.30%
                           Citibank, N.A.                                                                55,000,000                 9.24%
                           BankersDeutsche Bank Trust Company 48,500,000                 8.15%Americas                                         135,500,000                22.77%
                           JPMorgan Chase Bank                                                          178,000,000                29.92%
                           JpMorgan205,500,000                34.55%
                           JPMorgan Chase Bank/Correspondence Clearing Services 2                        57,000,000                 9.58%30,000,000                 5.04%
                           U.S. Bank N.A.                                                                50,000,000                 8.40%
         Class B           JPMorgan Chase Bank/CCSGBNY Clearing International Services Division                                $ 30,000,000                57.14%10,000,000                19.05%
                           JPMorgan Chase Bank                                                           22,500,000                42.86%42,500,000                80.95%

      Series 2000-I
         Class A           Bank of New York (The)                                                     $ 100,441,000                11.82%
                           Bankers112,183,000                13.20%
                           Boston Safe Deposit and Trust Company                                         168,326,000                19.80%
                           CitiBank, N.A.                                                                55,437,000                 6.52%
                           JP Morgan91,647,000                10.78%
                           Deutsche Bank Trust Company Americas                                         180,350,000                21.22%
                           JPMorgan Chase Bank                                                          82,077,000                 9.66%117,613,000                13.84%
                           Northern Trust Company (The)                                                  65,463,000                 7.70%
                           State Street Bank and Trust Company                                          112,504,000                13.24%69,223,000                 8.14%
                           SSB - Trust Custody                                                           46,260,000                 5.44%46,402,000                 5.46%
                           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)                                                      $ 90,104,000                14.13%
                           JPMorgan Chase Bank                                                           $ 105,000,000                16.47%55,000,000                 8.63%
                           State Street Bank and Trust Company                                          344,500,000                54.04%
                           Unites States391,049,000                61.34%
         Class B           Deutsche Bank Trust Company of New York                                       92,500,000                14.51%
         Class B           Bankers Trust CompanyAmericas                                         $ 8,750,000                15.55%
                           JPMorgan Chase Bank                                                       21,250,000                    37.78%
                           Merrill Lynch, Pierce Fenner &and Smith Safekeeping                              20,000,000                35.56%
                           Wells Fargo Bank Minnesota, N.A.                                               6,250,000                11.11%

      Series 2000-L
         Class A           Bank of New York (The)                                                      $ 95,524,000                22.48%
                           Bankers Trust Company                                                       $ 49,370,000                11.62%84,364,000                19.85%
                           Boston Safe Deposit and Trust Company                                         58,545,000                13.78%63,865,000                15.03%
                           Deutsche Bank Trust Company Americas                                         100,861,000                23.73%
                           JPMorgan Chase Bank                                                       36,025,000                     8.48%
                           FUNB53,120,000                    12.50%
                           Wachovia Bank N.A. - Phila. Main                                              28,250,000                 6.65%
                           PNC Bank National Association                                                 92,640,000                21.80%
                           Union Bank of California, N.A.                                                23,000,000                 5.41%51,165,000                12.04%
         Class B           JPMorgan Chase Bank                                                         $ 14,500,000                38.67%
                           JPMorgan Chase Bank/CCSG                                                      23,000,000                61.33%33,250,000                88.67%
                           LBI-Lehman Government Securities Inc. (LBI)                                    3,250,000                 8.67%

      Series 2001-A
         Class A           Bank of New York (The)                                                     $ 228,000,000                21.46%
                           Citibank Dealer-Tax Exempt Operations                                         63,800,000                 6.00%
                           Deutsche Bank Alex. BrownSecurities Inc.                                                250,000,000                23.53%
                           Boston Safe Deposit and Trust Company                                         95,500,000                 8.99%
                           JPMorgan Chase Bank                                                          295,500,000                27.81%325,000,000                30.59%
                           State Street Bank and Trust Company                                          137,000,000                12.89%
                           United States Trust Company of New York                                      200,000,000                18.82%147,600,000                13.89%
         Class B           Boston Safe Deposit and Trust Company                                       $ 28,000,000                29.87%
                           Merrill Lynch, Pierce Fenner &and Smith Safekeeping                              65,750,000                70.13%

      Series 2001-B
         Class A           Bank of New York (The)                                                     $ 159,000,000                24.94%
                           304,000,000                47.69%
                           DBTC Americas/Deutsche Bank A.G., New York BranchFrankfurt                                         60,000,000                 9.41%
                           JP Morgan Chase Bank                                                         402,500,000                63.14%208,500,000                32.71%
                           U.S. Bank N.A.                                                                37,850,000                 5.94%
         Class B           Bank of New York (The)                                                       $ 5,000,000                 8.89%
                           Merrill Lynch, Pierce Fenner & Smith SafekeepingDeutsche Bank Trust Company Americas                                          31,250,000                55.56%
                           JP Morgan Chase Bank                                                          20,000,000                35.55%



















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 Transactions
- --------  ----------------------------------------------

          None

Item 14.  Controls and Procedures
- --------  ----------------------------------------------

             Not Applicable


                                     PART IV
                                     -------

Item 14.15.  Exhibits, Financial Statement Schedules, And Reports On Form 8-K
- --------  ----------------------------------------------------------------


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

     3.   Exhibits:

3.1      MBNA America Bank, N.A. Composite Articles of Association as amended through November 6, 2002.

3.2      MBNA America Bank, N.A. Composite Bylaws as amended through May 30,2002.


99.01 Annual Accountant's reports including the attached MBNA Officer's Certificates each dated August 15, 20012002 with respect to Series 1994-C, Series 1995-A, Series 1995-C, Series 1995-E, Series 1995-J, Series
         1996-A, Series 1996-B, Series 1996-E, Series 1996-G, Series
         1996-H, Series 1996-J, Series 1996-K, Series 1996-M, Series
         1997-B, Series 1997-C, Series 1997-E, Series
         1997-F, Series 1997-I, Series 1997-J, Series 1997-K, Series 1997-M, Series 1998-A, Series 1998-C, Series
         1998-D, Series 1998-E, Series 1998-F, Series 1998-G, Series 1998-I, Series 1998-J, Series 1999-A, Series 1999-B, Series
         1999-D, Series 1999-E, Series 1999-G, Series 1999-H, Series 1999-I, Series 1999-J, Series 1999-L, Series 1999-M, Series 2000-A, Series
         2000-B, 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, 20012002 with respect to Series 1994-C, Series 1995-A, Series 1995-C, Series 1995-E, Series 1995-J, Series
         1996-A, Series 1996-B, Series 1996-E, Series 1996-G, Series
         1996-H, Series 1996-J, Series 1996-K, Series 1996-M, Series
         1997-B, Series 1997-C, Series 1997-E, Series
         1997-F, Series 1997-I, Series 1997-J, Series 1997-K, Series 1997-M, Series 1998-A, Series 1998-C, 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-E, Series 1999-G, Series 1999-H, Series 1999-I, Series 1999-J, Series 1999-L, Series 1999-M, Series 2000-A, Series
         2000-B, 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)   Three reports on Form 8-K were filed by the registrant for each month during the quarter ended December 31,
         2001.2002. These reports filed on October 12, 2001,18, 2002, November 14, 2001,19, 2002, and December 14, 200117, 2002 included the
         following:




         Item 5.  Other Events

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


(c)  See item 14(a)15(a) (3) above.




                                                    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 Credt Card TrustII (Registrant)
                                   By: MBNA America Bank, National Association
                                   As originator of Trust RegistrantServicer



Date:  March 28,31, 2002               By: /s/ Christopher HarrisDouglas O. Hart
                                       -------------------------------























                                                   Christopher Harris
                                             FirstCertification

I, Douglas O. Hart, certify that:


1. I have reviewed this annual report on Form 10-K, and all reports on Form 8-K containing distribution or
servicing reports filed in respect of periods included in the year covered by this annual report, of the MBNA
Credit Card Master  Note Trust;


2. Based on my knowledge, the information in these reports, taken as a whole, does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make the statements made, in light of
the circumstances under which such statements were made, not misleading as of the last day of the period covered
by this annual report;


3. Based on my knowledge, the distribution or servicing information required to be provided to the trustee by the
servicer under the pooling and servicing, or similar, agreement,  for inclusion in these reports is included in
these reports;


4. I am responsible for reviewing the activities performed by the servicer under the pooling and servicing, or
similar,  agreement,  and based upon my knowledge and the annual compliance review required under that agreement,
and except as disclosed in the reports, the servicer has fulfilled its obligations under that agreement; and


5. The reports disclose all significant deficiencies relating to the servicer's compliance with the minimum
servicing standards based upon the report provided by an independent public accountant, after conducting a review
in compliance with the Uniform Single Attestation Program for Mortgage Bankers or similar procedure, as set forth
in the pooling and servicing, or similar, agreement, that is included in these reports.





Date:  March 31, 2003







/s/ Douglas O. Hart
Douglas O. Hart
Senior Executive Vice President