MBNA AMERICA BANK NATIONAL ASSOCIATION
8-A12G, 1997-10-14
SHORT-TERM BUSINESS CREDIT INSTITUTIONS
Previous: MBNA AMERICA BANK NATIONAL ASSOCIATION, 8-A12G, 1997-10-14
Next: MBNA AMERICA BANK NATIONAL ASSOCIATION, 8-A12G, 1997-10-14










	SECURITIES AND EXCHANGE COMMISSION


	Washington, D.C.  20549


	____________


	FORM 8-A


	FOR REGISTRATION OF CERTAIN CLASSES OF SECURITIES
	PURSUANT TO SECTION 12(b) OR (g) OF THE
	SECURITIES EXCHANGE ACT OF 1934



             MBNA America Bank, National Association             
	(Exact name of registrant as specified in its charter)


             United States              	    51-0331454     
(State of incorporation or organization)	(IRS Employer
									Identification 
No.)


		 1100 North King Street
            Wilmington, Delaware            	       19801       
(Address of principal executive offices)	    (Zip Code)

Securities to be registered pursuant to Section 12(b) of the Act:

	None

Securities to be registered pursuant to Section 12(g) of the Act:

	MBNA Master Credit Card Trust II
  Class A 6.55% Asset Backed Certificates, Series 1997-I
  Class B Floating Rate Asset Backed Certificates, Series 1997-I        
                   (Title of Class)


INFORMATION REQUIRED IN REGISTRATION STATEMENT


Item 1.	Description of Registrant's Securities to be Registered.

	The description of the Asset Backed Certificates appearing 
under the captions entitled:  "Summary of Terms"; "Risk 
Factors"; "The Receivables"; "Maturity Assumptions"; 
"Receivable Yield Considerations"; and "Description of the 
Certificates" in the Prospectus Supplement dated August 12, 
1997 and "Prospectus Summary"; "Risk Factors"; "The 
Receivables"; "Maturity Assumptions"; "Description of the 
Certificates"; "Certain Legal Aspects of the Receivables"; 
"Federal Income Tax Consequences"; and "ERISA Considerations" 
in the Prospectus, dated August 7, 1997 (the Prospectus and 
the Prospectus Supplement are incorporated herein by 
reference as Exhibit 5).

Item 2.	Exhibits.

	Exhibit 1--Form of specimens of certificates representing 
Class A 6.55% Asset Backed Certificates, Series 
1997-I and Class B Floating Rate Asset Backed 
Certificates, Series 1997-I.

	Exhibit 2--Pooling and Servicing Agreement (included in 
Exhibit 4 to the Registrant's Form 8-K, as filed 
with the Securities and Exchange Commission on 
October 14, 1994, which is incorporated herein 
by reference).

	Exhibit 3--First Amendment to Pooling and Servicing 
Agreement, dated as of March 11, 1996 (included 
in Exhibit 3 to the Registrant's Form 8-A, as 
filed with the Securities and Exchange 
Commission on April 5, 1996, which is 
incorporated herein by reference).

	Exhibit 4--Series 1997-I Supplement.

	Exhibit 5--Prospectus Supplement dated August 12, 1997 
together with the Prospectus dated August 7, 
1997, as filed with the Securities and Exchange 
Commission on August 13, 1997, pursuant to Rule 
424(b)(2).

	Exhibit 6--Interest Rate Swap Agreement.
	SIGNATURE


		Pursuant to the requirements of Section 12 of the Securities 
Exchange Act of 1934, as amended, the Registrant has duly caused this 
Form 8-A to be signed on its behalf by the undersigned, thereto duly 
authorized.


							MBNA AMERICA BANK, 
							  NATIONAL ASSOCIATION




Date:  August 26, 1997
							By:  /s/ Jerry M. Hamstead   
							   Jerry M. Hamstead
							   First Vice President
	INDEX TO EXHIBITS



Exhibit
Number-

Exhibit
- -
1-Form of specimens of certificates representing Class A 6.55% Asset 
Backed Certificates, Series 1997-I and Class B Floating Rate Asset 
Backed Certificates, Series 1997-I.
- -
2-Pooling and Servicing Agreement (included in Exhibit 4 to the 
Registrant's Form 8-K, as filed with the Securities and Exchange 
Commission on October 14, 1994, which is incorporated herein by 
reference).

- -
3-First Amendment to Pooling and Servicing Agreement, dated as of March 
11, 1996 (included in Exhibit 3 to the Registrant's Form 8-A, as filed 
with the Securities and Exchange Commission on April 5, 1996, which is 
incorporated herein by reference).
- -
4-Series 1997-I Supplement.
- -
5-Prospectus Supplement dated August 12, 1997 together with the 
Prospectus dated August 7, 1997 as filed with the Securities and 
Exchange Commission on August 13, 1997, pursuant to Rule 424(b)(2) is 
incorporated herein by reference.
- -
6-Interest Rate Swap Agreement.

 

(..continued)



 

 

DOCSDC1:52185.1 2






SPECIMEN


	CLASS A

		Unless this Certificate is presented by an authorized 
representative of The Depository Trust Company, a New York 
corporation ("DTC"), to MBNA America Bank, National 
Association or its agent for registration of transfer, 
exchange or payment, and any certificate issued is 
registered in the name of Cede & Co. or in such other name 
as requested by an authorized representative of DTC (and any 
payment is made to Cede & Co. or to such other entity as is 
requested by an authorized representative of DTC), ANY 
TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE 
BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered 
owner hereof, Cede & Co., has an interest herein.


No. 1	$200,000,000
	CUSIP No. 55262TCN1

	MBNA MASTER CREDIT CARD TRUST II
	CLASS A 6.55%
	ASSET BACKED CERTIFICATE, SERIES 1997-I 


Evidencing an Undivided Interest in a trust, the corpus of which 
consists of a portfolio of MasterCard registered trademark and VISA 
registered trademark/ credit card receivables generated or acquired by 
MBNA America Bank, National Association and other assets and interests 
constituting the Trust under the Pooling and Servicing Agreement 
described below.

	(Not an interest in or obligation of
	MBNA America Bank, National Association
	 or any Affiliate thereof.)

		This certifies that CEDE & CO. (the "Class A 
Certificateholder") is the registered owner of an Undivided Interest in 
a trust (the "Trust"), the corpus of which consists of a portfolio of 
receivables (the "Receivables") now existing or hereafter created and 
arising in connection with selected MasterCard and VISA credit card 
accounts (the "Accounts") of MBNA America Bank, National Association, a 
national banking association organized under the laws of the United 
States, all monies due or to become due in payment of the Receivables 
(including all Finance Charge Receivables but excluding recoveries on 
any charged-off Receivables), the right to certain amounts received as 
Interchange with respect to the Accounts, the benefits of the Collateral 
Interest and the other assets and interests constituting the Trust 
pursuant to a Pooling and Servicing Agreement dated as of August 4, 
1994, as amended as of March 11, 1996, as supplemented by the Series 
1997-I Supplement dated as of August 26, 1997 (collectively, the 
"Pooling and Servicing Agreement"), by and between MBNA America Bank, 
National Association, as Seller (the "Seller") and as Servicer (the 
"Servicer"), and The Bank of New York, as Trustee (the "Trustee"), a 
summary of certain of the pertinent provisions of which is set forth 
hereinbelow.  The Series 1997-I Certificates are issued in two classes, 
the Class A Certificates (of which this certificate is one) and the 
Class B Certificates, which are subordinated to the Class A Certificates 
in certain rights of payment as described herein and in the Pooling and 
Servicing Agreement.

		The Seller has structured the Pooling and Servicing 
Agreement and the Series 1997-I Certificates with the intention that the 
Series 1997-I Certificates will qualify under applicable tax law as 
indebtedness, and each of the Seller, the Holder of the Seller 
Certificate, the Servicer and each Series 1997-I Certificateholder (or 
Series 1997-I Certificate Owner) by acceptance of its Series 1997-I 
Certificate (or in the case of a Series 1997-I Certificate Owner, by 
virtue of such Series 1997-I Certificate Owner's acquisition of a 
beneficial interest therein), agrees to treat and to take no action 
inconsistent with the treatment of the Series 1997-I Certificates (or 
any beneficial interest therein) as indebtedness for purposes of 
federal, state, local and foreign income or franchise taxes and any 
other tax imposed on or measured by income.  Each Series 1997-I 
Certificateholder agrees that it will cause any Series 1997-I 
Certificate Owner acquiring an interest in a Series 1997-I Certificate 
through it to comply with the Pooling and Servicing Agreement as to 
treatment of the Series 1997-I Certificates as indebtedness for certain 
tax purposes.

		To the extent not defined herein, capitalized terms used 
herein have the respective meanings assigned to them in the Pooling and 
Servicing Agreement.  This Class A Certificate is issued under and is 
subject to the terms, provisions and conditions of the Pooling and 
Servicing Agreement, to which Pooling and Servicing Agreement, as 
amended from time to time, the Class A Certificateholder by virtue of 
the acceptance hereof assents and by which the Class A Certificateholder 
is bound.

		Although a summary of certain provisions of the Pooling and 
Servicing Agreement is set forth below, this Class A Certificate is 
qualified in its entirety by the terms and provisions of the Pooling and 
Servicing Agreement and reference is made to that Pooling and Servicing 
Agreement for information with respect to the interests, rights, 
benefits, obligations, proceeds and duties evidenced hereby and the 
rights, duties and obligations of the Trustee.

		Interest will accrue on the Class A Certificates at the rate 
of 6.55% per annum from the Closing Date (the "Class A Certificate 
Rate"), as more specifically set forth in the Pooling and Servicing 
Agreement, and will be distributed on August 15, 1997 and on the 15th 
day of each calendar month thereafter, or if such day is not a Business 
Day, on the next succeeding Business Day (a "Distribution Date"), to the 
Class A Certificateholders of record as of the last Business Day of the 
calendar month preceding such Distribution Date.  During the Rapid 
Amortization Period, in addition to Class A Monthly Interest, Class A 
Monthly Principal will be distributed to the Class A Certificateholders 
on the Distribution Date of each calendar month commencing in the month 
following the commencement of the Rapid Amortization Period until the 
Class A Certificates have been paid in full.  During the Controlled 
Accumulation Period and the Rapid Accumulation Period, in addition to 
monthly payments of Class A Monthly Interest, the amount on deposit in 
the Principal Funding Account will be distributed as principal to the 
Class A Certificateholders on the June 2002 Distribution Date, unless 
distributed earlier as a result of the commencement of the Rapid 
Amortization Period in accordance with the Pooling and Servicing 
Agreement.

		Unless the certificate of authentication hereon has been 
executed by or on behalf of the Trustee, by manual signature, this 
Class A Certificate shall not be entitled to any benefit under the 
Pooling and Servicing Agreement, or be valid for any purpose.
		IN WITNESS WHEREOF, MBNA America Bank, National Association 
has caused this Series 1997-I Class A Certificate to be duly executed 
under its official seal. 



						By:  /s/ Elizabeth T. Kelly    
						   Authorized Officer

[Seal]

Attested to:


By:   /s/ John Scheflen       
   Cashier


Date: August 26, 1997


	Form of Trustee's Certificate of Authentication

	CERTIFICATE OF AUTHENTICATION

		This is one of the Series 1997-I Class A Certificates 
referred to in the within-mentioned Pooling and Servicing Agreement.


							THE BANK OF NEW YORK,
							  Trustee


							By:   /s/ Leslie P. Reichwein 
							   Authorized Signatory

Date: August 26, 1997

SPECIMEN

	CLASS A

		Unless this Certificate is presented by an authorized 
representative of The Depository Trust Company, a New York 
corporation ("DTC"), to MBNA America Bank, National 
Association or its agent for registration of transfer, 
exchange or payment, and any certificate issued is 
registered in the name of Cede & Co. or in such other name 
as requested by an authorized representative of DTC (and any 
payment is made to Cede & Co. or to such other entity as is 
requested by an authorized representative of DTC), ANY 
TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE 
BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered 
owner hereof, Cede & Co., has an interest herein.


No. 2	$200,000,000
	CUSIP No. 55262TCN1

	MBNA MASTER CREDIT CARD TRUST II
	CLASS A 6.55%
	ASSET BACKED CERTIFICATE, SERIES 1997-I 


Evidencing an Undivided Interest in a trust, the corpus of which 
consists of a portfolio of MasterCard registered trademark and VISA 
registered trademark/ credit card receivables generated or acquired by 
MBNA America Bank, National Association and other assets and interests 
constituting the Trust under the Pooling and Servicing Agreement 
described below.

	(Not an interest in or obligation of
	MBNA America Bank, National Association
	 or any Affiliate thereof.)

		This certifies that CEDE & CO. (the "Class A 
Certificateholder") is the registered owner of an Undivided Interest in 
a trust (the "Trust"), the corpus of which consists of a portfolio of 
receivables (the "Receivables") now existing or hereafter created and 
arising in connection with selected MasterCard and VISA credit card 
accounts (the "Accounts") of MBNA America Bank, National Association, a 
national banking association organized under the laws of the United 
States, all monies due or to become due in payment of the Receivables 
(including all Finance Charge Receivables but excluding recoveries on 
any charged-off Receivables), the right to certain amounts received as 
Interchange with respect to the Accounts, the benefits of the Collateral 
Interest and the other assets and interests constituting the Trust 
pursuant to a Pooling and Servicing Agreement dated as of August 4, 
1994, as amended as of March 11, 1996, as supplemented by the Series 
1997-I Supplement dated as of August 26, 1997 (collectively, the 
"Pooling and Servicing Agreement"), by and between MBNA America Bank, 
National Association, as Seller (the "Seller") and as Servicer (the 
"Servicer"), and The Bank of New York, as Trustee (the "Trustee"), a 
summary of certain of the pertinent provisions of which is set forth 
hereinbelow.  The Series 1997-I Certificates are issued in two classes, 
the Class A Certificates (of which this certificate is one) and the 
Class B Certificates, which are subordinated to the Class A Certificates 
in certain rights of payment as described herein and in the Pooling and 
Servicing Agreement.

		The Seller has structured the Pooling and Servicing 
Agreement and the Series 1997-I Certificates with the intention that the 
Series 1997-I Certificates will qualify under applicable tax law as 
indebtedness, and each of the Seller, the Holder of the Seller 
Certificate, the Servicer and each Series 1997-I Certificateholder (or 
Series 1997-I Certificate Owner) by acceptance of its Series 1997-I 
Certificate (or in the case of a Series 1997-I Certificate Owner, by 
virtue of such Series 1997-I Certificate Owner's acquisition of a 
beneficial interest therein), agrees to treat and to take no action 
inconsistent with the treatment of the Series 1997-I Certificates (or 
any beneficial interest therein) as indebtedness for purposes of 
federal, state, local and foreign income or franchise taxes and any 
other tax imposed on or measured by income.  Each Series 1997-I 
Certificateholder agrees that it will cause any Series 1997-I 
Certificate Owner acquiring an interest in a Series 1997-I Certificate 
through it to comply with the Pooling and Servicing Agreement as to 
treatment of the Series 1997-I Certificates as indebtedness for certain 
tax purposes.

		To the extent not defined herein, capitalized terms used 
herein have the respective meanings assigned to them in the Pooling and 
Servicing Agreement.  This Class A Certificate is issued under and is 
subject to the terms, provisions and conditions of the Pooling and 
Servicing Agreement, to which Pooling and Servicing Agreement, as 
amended from time to time, the Class A Certificateholder by virtue of 
the acceptance hereof assents and by which the Class A Certificateholder 
is bound.

		Although a summary of certain provisions of the Pooling and 
Servicing Agreement is set forth below, this Class A Certificate is 
qualified in its entirety by the terms and provisions of the Pooling and 
Servicing Agreement and reference is made to that Pooling and Servicing 
Agreement for information with respect to the interests, rights, 
benefits, obligations, proceeds and duties evidenced hereby and the 
rights, duties and obligations of the Trustee.

		Interest will accrue on the Class A Certificates at the rate 
of 6.55% per annum from the Closing Date (the "Class A Certificate 
Rate"), as more specifically set forth in the Pooling and Servicing 
Agreement, and will be distributed on August 15, 1997 and on the 15th 
day of each calendar month thereafter, or if such day is not a Business 
Day, on the next succeeding Business Day (a "Distribution Date"), to the 
Class A Certificateholders of record as of the last Business Day of the 
calendar month preceding such Distribution Date.  During the Rapid 
Amortization Period, in addition to Class A Monthly Interest, Class A 
Monthly Principal will be distributed to the Class A Certificateholders 
on the Distribution Date of each calendar month commencing in the month 
following the commencement of the Rapid Amortization Period until the 
Class A Certificates have been paid in full.  During the Controlled 
Accumulation Period and the Rapid Accumulation Period, in addition to 
monthly payments of Class A Monthly Interest, the amount on deposit in 
the Principal Funding Account will be distributed as principal to the 
Class A Certificateholders on the June 2002 Distribution Date, unless 
distributed earlier as a result of the commencement of the Rapid 
Amortization Period in accordance with the Pooling and Servicing 
Agreement.

		Unless the certificate of authentication hereon has been 
executed by or on behalf of the Trustee, by manual signature, this 
Class A Certificate shall not be entitled to any benefit under the 
Pooling and Servicing Agreement, or be valid for any purpose.
		IN WITNESS WHEREOF, MBNA America Bank, National Association 
has caused this Series 1997-I Class A Certificate to be duly executed 
under its official seal. 



						By:  /s/ Elizabeth T. Kelly    
						   Authorized Officer

[Seal]

Attested to:


By:   /s/ John Scheflen       
   Cashier


Date: August 26, 1997


	Form of Trustee's Certificate of Authentication

	CERTIFICATE OF AUTHENTICATION

		This is one of the Series 1997-I Class A Certificates 
referred to in the within-mentioned Pooling and Servicing Agreement.


							THE BANK OF NEW YORK,
							  Trustee


							By:   /s/ Leslie P. Reichwein 
							   Authorized Signatory

Date: August 26, 1997

SPECIMEN

	CLASS A

		Unless this Certificate is presented by an authorized 
representative of The Depository Trust Company, a New York 
corporation ("DTC"), to MBNA America Bank, National 
Association or its agent for registration of transfer, 
exchange or payment, and any certificate issued is 
registered in the name of Cede & Co. or in such other name 
as requested by an authorized representative of DTC (and any 
payment is made to Cede & Co. or to such other entity as is 
requested by an authorized representative of DTC), ANY 
TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE 
BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered 
owner hereof, Cede & Co., has an interest herein.


No. 3	$200,000,000
	CUSIP No. 55262TCN1

	MBNA MASTER CREDIT CARD TRUST II
	CLASS A 6.55%
	ASSET BACKED CERTIFICATE, SERIES 1997-I 


Evidencing an Undivided Interest in a trust, the corpus of which 
consists of a portfolio of MasterCard registered trademark and VISA 
registered trademark/ credit card receivables generated or acquired by 
MBNA America Bank, National Association and other assets and interests 
constituting the Trust under the Pooling and Servicing Agreement 
described below.

	(Not an interest in or obligation of
	MBNA America Bank, National Association
	 or any Affiliate thereof.)

		This certifies that CEDE & CO. (the "Class A 
Certificateholder") is the registered owner of an Undivided Interest in 
a trust (the "Trust"), the corpus of which consists of a portfolio of 
receivables (the "Receivables") now existing or hereafter created and 
arising in connection with selected MasterCard and VISA credit card 
accounts (the "Accounts") of MBNA America Bank, National Association, a 
national banking association organized under the laws of the United 
States, all monies due or to become due in payment of the Receivables 
(including all Finance Charge Receivables but excluding recoveries on 
any charged-off Receivables), the right to certain amounts received as 
Interchange with respect to the Accounts, the benefits of the Collateral 
Interest and the other assets and interests constituting the Trust 
pursuant to a Pooling and Servicing Agreement dated as of August 4, 
1994, as amended as of March 11, 1996, as supplemented by the Series 
1997-I Supplement dated as of August 26, 1997 (collectively, the 
"Pooling and Servicing Agreement"), by and between MBNA America Bank, 
National Association, as Seller (the "Seller") and as Servicer (the 
"Servicer"), and The Bank of New York, as Trustee (the "Trustee"), a 
summary of certain of the pertinent provisions of which is set forth 
hereinbelow.  The Series 1997-I Certificates are issued in two classes, 
the Class A Certificates (of which this certificate is one) and the 
Class B Certificates, which are subordinated to the Class A Certificates 
in certain rights of payment as described herein and in the Pooling and 
Servicing Agreement.

		The Seller has structured the Pooling and Servicing 
Agreement and the Series 1997-I Certificates with the intention that the 
Series 1997-I Certificates will qualify under applicable tax law as 
indebtedness, and each of the Seller, the Holder of the Seller 
Certificate, the Servicer and each Series 1997-I Certificateholder (or 
Series 1997-I Certificate Owner) by acceptance of its Series 1997-I 
Certificate (or in the case of a Series 1997-I Certificate Owner, by 
virtue of such Series 1997-I Certificate Owner's acquisition of a 
beneficial interest therein), agrees to treat and to take no action 
inconsistent with the treatment of the Series 1997-I Certificates (or 
any beneficial interest therein) as indebtedness for purposes of 
federal, state, local and foreign income or franchise taxes and any 
other tax imposed on or measured by income.  Each Series 1997-I 
Certificateholder agrees that it will cause any Series 1997-I 
Certificate Owner acquiring an interest in a Series 1997-I Certificate 
through it to comply with the Pooling and Servicing Agreement as to 
treatment of the Series 1997-I Certificates as indebtedness for certain 
tax purposes.

		To the extent not defined herein, capitalized terms used 
herein have the respective meanings assigned to them in the Pooling and 
Servicing Agreement.  This Class A Certificate is issued under and is 
subject to the terms, provisions and conditions of the Pooling and 
Servicing Agreement, to which Pooling and Servicing Agreement, as 
amended from time to time, the Class A Certificateholder by virtue of 
the acceptance hereof assents and by which the Class A Certificateholder 
is bound.

		Although a summary of certain provisions of the Pooling and 
Servicing Agreement is set forth below, this Class A Certificate is 
qualified in its entirety by the terms and provisions of the Pooling and 
Servicing Agreement and reference is made to that Pooling and Servicing 
Agreement for information with respect to the interests, rights, 
benefits, obligations, proceeds and duties evidenced hereby and the 
rights, duties and obligations of the Trustee.

		Interest will accrue on the Class A Certificates at the rate 
of 6.55% per annum from the Closing Date (the "Class A Certificate 
Rate"), as more specifically set forth in the Pooling and Servicing 
Agreement, and will be distributed on August 15, 1997 and on the 15th 
day of each calendar month thereafter, or if such day is not a Business 
Day, on the next succeeding Business Day (a "Distribution Date"), to the 
Class A Certificateholders of record as of the last Business Day of the 
calendar month preceding such Distribution Date.  During the Rapid 
Amortization Period, in addition to Class A Monthly Interest, Class A 
Monthly Principal will be distributed to the Class A Certificateholders 
on the Distribution Date of each calendar month commencing in the month 
following the commencement of the Rapid Amortization Period until the 
Class A Certificates have been paid in full.  During the Controlled 
Accumulation Period and the Rapid Accumulation Period, in addition to 
monthly payments of Class A Monthly Interest, the amount on deposit in 
the Principal Funding Account will be distributed as principal to the 
Class A Certificateholders on the June 2002 Distribution Date, unless 
distributed earlier as a result of the commencement of the Rapid 
Amortization Period in accordance with the Pooling and Servicing 
Agreement.

		Unless the certificate of authentication hereon has been 
executed by or on behalf of the Trustee, by manual signature, this 
Class A Certificate shall not be entitled to any benefit under the 
Pooling and Servicing Agreement, or be valid for any purpose.
		IN WITNESS WHEREOF, MBNA America Bank, National Association 
has caused this Series 1997-I Class A Certificate to be duly executed 
under its official seal. 



						By:  /s/ Elizabeth T. Kelly    
						   Authorized Officer

[Seal]

Attested to:


By:   /s/ John Scheflen       
   Cashier


Date: August 26, 1997


	Form of Trustee's Certificate of Authentication

	CERTIFICATE OF AUTHENTICATION

		This is one of the Series 1997-I Class A Certificates 
referred to in the within-mentioned Pooling and Servicing Agreement.


							THE BANK OF NEW YORK,
							  Trustee


							By:   /s/ Leslie P. Reichwein 
							   Authorized Signatory

Date: August 26, 1997

SPECIMEN

	CLASS A

		Unless this Certificate is presented by an authorized 
representative of The Depository Trust Company, a New York 
corporation ("DTC"), to MBNA America Bank, National 
Association or its agent for registration of transfer, 
exchange or payment, and any certificate issued is 
registered in the name of Cede & Co. or in such other name 
as requested by an authorized representative of DTC (and any 
payment is made to Cede & Co. or to such other entity as is 
requested by an authorized representative of DTC), ANY 
TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE 
BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered 
owner hereof, Cede & Co., has an interest herein.


No. 4	$37,500,000
	CUSIP No. 55262TCN1

	MBNA MASTER CREDIT CARD TRUST II
	CLASS A 6.55%
	ASSET BACKED CERTIFICATE, SERIES 1997-I 


Evidencing an Undivided Interest in a trust, the corpus of which 
consists of a portfolio of MasterCard registered trademark and VISA 
registered trademark/ credit card receivables generated or acquired by 
MBNA America Bank, National Association and other assets and interests 
constituting the Trust under the Pooling and Servicing Agreement 
described below.

	(Not an interest in or obligation of
	MBNA America Bank, National Association
	 or any Affiliate thereof.)

		This certifies that CEDE & CO. (the "Class A 
Certificateholder") is the registered owner of an Undivided Interest in 
a trust (the "Trust"), the corpus of which consists of a portfolio of 
receivables (the "Receivables") now existing or hereafter created and 
arising in connection with selected MasterCard and VISA credit card 
accounts (the "Accounts") of MBNA America Bank, National Association, a 
national banking association organized under the laws of the United 
States, all monies due or to become due in payment of the Receivables 
(including all Finance Charge Receivables but excluding recoveries on 
any charged-off Receivables), the right to certain amounts received as 
Interchange with respect to the Accounts, the benefits of the Collateral 
Interest and the other assets and interests constituting the Trust 
pursuant to a Pooling and Servicing Agreement dated as of August 4, 
1994, as amended as of March 11, 1996, as supplemented by the Series 
1997-I Supplement dated as of August 26, 1997 (collectively, the 
"Pooling and Servicing Agreement"), by and between MBNA America Bank, 
National Association, as Seller (the "Seller") and as Servicer (the 
"Servicer"), and The Bank of New York, as Trustee (the "Trustee"), a 
summary of certain of the pertinent provisions of which is set forth 
hereinbelow.  The Series 1997-I Certificates are issued in two classes, 
the Class A Certificates (of which this certificate is one) and the 
Class B Certificates, which are subordinated to the Class A Certificates 
in certain rights of payment as described herein and in the Pooling and 
Servicing Agreement.

		The Seller has structured the Pooling and Servicing 
Agreement and the Series 1997-I Certificates with the intention that the 
Series 1997-I Certificates will qualify under applicable tax law as 
indebtedness, and each of the Seller, the Holder of the Seller 
Certificate, the Servicer and each Series 1997-I Certificateholder (or 
Series 1997-I Certificate Owner) by acceptance of its Series 1997-I 
Certificate (or in the case of a Series 1997-I Certificate Owner, by 
virtue of such Series 1997-I Certificate Owner's acquisition of a 
beneficial interest therein), agrees to treat and to take no action 
inconsistent with the treatment of the Series 1997-I Certificates (or 
any beneficial interest therein) as indebtedness for purposes of 
federal, state, local and foreign income or franchise taxes and any 
other tax imposed on or measured by income.  Each Series 1997-I 
Certificateholder agrees that it will cause any Series 1997-I 
Certificate Owner acquiring an interest in a Series 1997-I Certificate 
through it to comply with the Pooling and Servicing Agreement as to 
treatment of the Series 1997-I Certificates as indebtedness for certain 
tax purposes.

		To the extent not defined herein, capitalized terms used 
herein have the respective meanings assigned to them in the Pooling and 
Servicing Agreement.  This Class A Certificate is issued under and is 
subject to the terms, provisions and conditions of the Pooling and 
Servicing Agreement, to which Pooling and Servicing Agreement, as 
amended from time to time, the Class A Certificateholder by virtue of 
the acceptance hereof assents and by which the Class A Certificateholder 
is bound.

		Although a summary of certain provisions of the Pooling and 
Servicing Agreement is set forth below, this Class A Certificate is 
qualified in its entirety by the terms and provisions of the Pooling and 
Servicing Agreement and reference is made to that Pooling and Servicing 
Agreement for information with respect to the interests, rights, 
benefits, obligations, proceeds and duties evidenced hereby and the 
rights, duties and obligations of the Trustee.

		Interest will accrue on the Class A Certificates at the rate 
of 6.55% per annum from the Closing Date (the "Class A Certificate 
Rate"), as more specifically set forth in the Pooling and Servicing 
Agreement, and will be distributed on August 15, 1997 and on the 15th 
day of each calendar month thereafter, or if such day is not a Business 
Day, on the next succeeding Business Day (a "Distribution Date"), to the 
Class A Certificateholders of record as of the last Business Day of the 
calendar month preceding such Distribution Date.  During the Rapid 
Amortization Period, in addition to Class A Monthly Interest, Class A 
Monthly Principal will be distributed to the Class A Certificateholders 
on the Distribution Date of each calendar month commencing in the month 
following the commencement of the Rapid Amortization Period until the 
Class A Certificates have been paid in full.  During the Controlled 
Accumulation Period and the Rapid Accumulation Period, in addition to 
monthly payments of Class A Monthly Interest, the amount on deposit in 
the Principal Funding Account will be distributed as principal to the 
Class A Certificateholders on the June 2002 Distribution Date, unless 
distributed earlier as a result of the commencement of the Rapid 
Amortization Period in accordance with the Pooling and Servicing 
Agreement.

		Unless the certificate of authentication hereon has been 
executed by or on behalf of the Trustee, by manual signature, this 
Class A Certificate shall not be entitled to any benefit under the 
Pooling and Servicing Agreement, or be valid for any purpose.
		IN WITNESS WHEREOF, MBNA America Bank, National Association 
has caused this Series 1997-I Class A Certificate to be duly executed 
under its official seal. 



						By:  /s/ Elizabeth T. Kelly    
						   Authorized Officer

[Seal]

Attested to:


By:   /s/ John Scheflen       
   Cashier


Date: August 26, 1997


	Form of Trustee's Certificate of Authentication

	CERTIFICATE OF AUTHENTICATION

		This is one of the Series 1997-I Class A Certificates 
referred to in the within-mentioned Pooling and Servicing Agreement.


							THE BANK OF NEW YORK,
							  Trustee


							By:   /s/ Leslie P. Reichwein 
							   Authorized Signatory

Date: August 26, 1997



SPECIMEN

	CLASS B

		Unless this Certificate is presented by an authorized 
representative of The Depository Trust Company, a New York 
corporation ("DTC"), to MBNA America Bank, National 
Association or its agent for registration of transfer, 
exchange or payment, and any certificate issued is 
registered in the name of Cede & Co. or in such other name 
as requested by an authorized representative of DTC (and any 
payment is made to Cede & Co. or to such other entity as is 
requested by an authorized representative of DTC), ANY 
TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE 
BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered 
owner hereof, Cede & Co., has an interest herein.


No. 1	$56,250,000
	CUSIP No. 55262TCP6

	MBNA MASTER CREDIT CARD TRUST II
	CLASS B FLOATING RATE
	ASSET BACKED CERTIFICATE, SERIES 1997-I 


Evidencing an Undivided Interest in a trust, the corpus of which 
consists of a portfolio of MasterCard registered trademark and VISA 
registered trademark credit card receivables generated or acquired by 
MBNA America Bank, National Association and other assets and interests 
constituting the Trust under the Pooling and Servicing Agreement 
described below.

	(Not an interest in or obligation of
	MBNA America Bank, National Association
	 or any Affiliate thereof.)

		This certifies that CEDE & CO. (the "Class B 
Certificateholder") is the registered owner of an Undivided Interest in 
a trust (the "Trust"), the corpus of which consists of a portfolio of 
receivables (the "Receivables") now existing or hereafter created and 
arising in connection with selected MasterCard and VISA credit card 
accounts (the "Accounts") of MBNA America Bank, National Association, a 
national banking association organized under the laws of the United 
States, all monies due or to become due in payment of the Receivables 
(including all Finance Charge Receivables but excluding recoveries on 
any charged-off Receivables), the right to certain amounts received as 
Interchange with respect to the Accounts, the benefits of the Collateral 
Interest and the other assets and interests constituting the Trust 
pursuant to a Pooling and Servicing Agreement dated as of August 4, 
1994, as amended as of March 11, 1996, as supplemented by the Series 
1997-I Supplement dated as of August 26, 1997 (collectively, the 
"Pooling and Servicing Agreement"), by and between MBNA America Bank, 
National Association, as Seller (the "Seller") and as Servicer (the 
"Servicer"), and The Bank of New York, as Trustee (the "Trustee"), a 
summary of certain of the pertinent provisions of which is set forth 
hereinbelow.  The Series 1997-I Certificates are issued in two classes, 
the Class A Certificates and the Class B Certificates (of which this 
certificate is one), which are subordinated to the Class A Certificates 
in certain rights of payment as described herein and in the Pooling and 
Servicing Agreement.

		The Seller has structured the Pooling and Servicing 
Agreement and the Series 1997-I Certificates with the intention that the 
Series 1997-I Certificates will qualify under applicable tax law as 
indebtedness, and each of the Seller, the Holder of the Seller 
Certificate, the Servicer and each Series 1997-I Certificateholder (or 
Series 1997-I Certificate Owner) by acceptance of its Series 1997-I 
Certificate (or in the case of a Series 1997-I Certificate Owner, by 
virtue of such Series 1997-I Certificate Owner's acquisition of a 
beneficial interest therein), agrees to treat and to take no action 
inconsistent with the treatment of the Series 1997-I Certificates (or 
any beneficial interest therein) as indebtedness for purposes of 
federal, state, local and foreign income or franchise taxes and any 
other tax imposed on or measured by income.  Each Series 1997-I 
Certificateholder agrees that it will cause any Series 1997-I 
Certificate Owner acquiring an interest in a Series 1997-I Certificate 
through it to comply with the Pooling and Servicing Agreement as to 
treatment of the Series 1997-I Certificates as indebtedness for certain 
tax purposes.

		To the extent not defined herein, capitalized terms used 
herein have the respective meanings assigned to them in the Pooling and 
Servicing Agreement.  This Class B Certificate is issued under and is 
subject to the terms, provisions and conditions of the Pooling and 
Servicing Agreement, to which Pooling and Servicing Agreement, as 
amended from time to time, the Class B Certificateholder by virtue of 
the acceptance hereof assents and by which the Class B Certificateholder 
is bound.

		Although a summary of certain provisions of the Pooling and 
Servicing Agreement is set forth below, this Class B Certificate is 
qualified in its entirety by the terms and provisions of the Pooling and 
Servicing Agreement and reference is made to that Pooling and Servicing 
Agreement for information with respect to the interests, rights, 
benefits, obligations, proceeds and duties evidenced hereby and the 
rights, duties and obligations of the Trustee.
		Interest will accrue on the Class B Certificates from the 
Closing Date through July 14, 1997 and from July 15, 1997 through August 
14, 1997 and with respect to each Interest Period thereafter, at the 
rate of 0.29% per annum above LIBOR, as more specifically set forth in 
the Pooling and Servicing Agreement, and will be distributed on August 
15, 1997 and on the 15th day of each calendar month thereafter, or if 
such day is not a Business Day, on the next succeeding Business Day (a 
"Distribution Date"), to the Class B Certificateholders of record as of 
the last Business Day of the calendar month preceding such Distribution 
Date.  During the Rapid Amortization Period, in addition to Class B 
Monthly Interest, Class B Monthly Principal will be distributed to the 
Class B Certificateholders on each Distribution Date commencing in the 
month on which the Class A Investor Interest is paid in full.  During 
the Rapid Accumulation Period after the Principal Funding Account 
Balance equals the Class A Investor Interest, in addition to monthly 
payments of Class B Monthly Interest, the amount on deposit in the 
Principal Funding Account in excess of the Class A Investor Interest and 
in an amount not to exceed the Class B Investor Interest and Available 
Investor Principal Collections not required to be deposited into the 
Principal Funding Account in respect of the Class A Investor Interest 
will be distributed as principal to the Class B Certificateholders.  
During the Controlled Accumulation Period following the payment in full 
of the Class A Investor Interest, the amount on deposit in the Principal 
Funding Account in excess of the Class A Investor Interest and in an 
amount not to exceed the Class B Investor Interest will be distributed 
as principal to the Class B Certificateholders on the June 2002 
Distribution Date, unless distributed earlier as a result of the 
occurrence of a Pay Out Event.

		Unless the certificate of authentication hereon has been 
executed by or on behalf of the Trustee, by manual signature, this 
Class B Certificate shall not be entitled to any benefit under the 
Pooling and Servicing Agreement, or be valid for any purpose.
		IN WITNESS WHEREOF, MBNA America Bank, National Association 
has caused this Series 1997-I Class B Certificate to be duly executed 
under its official seal. 



						By:   /s/ Elizabeth T. Kelly    
						   Authorized Officer

[Seal]

Attested to:


By:   /s/ John Scheflen     
   Cashier


Date: August 26, 1997


	Form of Trustee's Certificate of Authentication

	CERTIFICATE OF AUTHENTICATION

		This is one of the Series 1997-I Class B Certificates 
referred to in the within-mentioned Pooling and Servicing Agreement.


							THE BANK OF NEW YORK
							  Trustee


							By:   /s/ Leslie P. Reichwein 
							   Authorized Signatory

Date: August 26, 1997

 

(..continued)



 

 




	EXECUTION COPY
	
	






_________________________________________________________________



	MBNA AMERICA BANK, NATIONAL ASSOCIATION

	Seller and Servicer

	and


	THE BANK OF NEW YORK

	Trustee

	on behalf of the Series 1997-I Certificateholders

	________________________________________

	SERIES 1997-I SUPPLEMENT

	Dated as of August 26, 1997

	to

	POOLING AND SERVICING AGREEMENT

	Dated as of August 4, 1994

	_______________________________________

	MBNA MASTER CREDIT CARD TRUST II

	SERIES 1997-I


_________________________________________________________________
	TABLE OF CONTENTS


	Page

SECTION 1.	Designation	  1

SECTION 2.	Definitions	  2

SECTION 3.	Servicing Compensation and Assignment of
		Interchange	 21

SECTION 4.	Reassignment and Transfer Terms	 23

SECTION 5.	Delivery and Payment for the Certificates	 23

SECTION 6.	Depository; Form of Delivery of Investor
		Certificates	 24

SECTION 7.	Article IV of Agreement	 24
	SECTION 4.04	Rights of Certificateholders and the
			Collateral Interest Holder	 24
	SECTION 4.05	Allocations	 24
	SECTION 4.06	Determination of Monthly Interest	 30
	SECTION 4.07	Determination of Monthly Principal	 31
	SECTION 4.08	Coverage of Required Amount	 32
	SECTION 4.09	Monthly Payments	 33
	SECTION 4.10	Investor Charge-Offs	 38
	SECTION 4.11	Excess Spread	 40
	SECTION 4.12	Reallocated Principal Collections	 41
	SECTION 4.13	Shared Principal Collections	 42
	SECTION 4.14	Principal Funding Account	 43
	SECTION 4.15	Reserve Account	 44
	SECTION 4.16 	Swap Reserve Fund.	 47
	SECTION 4.17	Determination of LIBOR	 49
	SECTION 4.18	Seller's or Servicer's Failure to Make a
			Deposit or Payment	 49
	SECTION 4.19	Interest Rate Swap	 50
	SECTION 4.20	Interest Reserve Account	 52

SECTION 8.	Article V of the Agreement	 53
	SECTION 5.01	Distributions	 53
	SECTION 5.02	Monthly Series 1997-I
			Certificateholders' Statement	 54

SECTION 9.	Series 1997-I Pay Out Events	 56

SECTION 10.	Series 1997-I Termination	 58

SECTION 11.	Periodic Finance Charges and Other Fees	 58

SECTION 12.	Limitations on Addition of Accounts	 58

SECTION 13.	Counterparts	 58

SECTION 14.	Governing Law	 58

SECTION 15.	Additional Notices	 58

SECTION 16.	Additional Representations and Warranties of
		the Servicer	 59

SECTION 17.	No Petition	 59

SECTION 18.	Certain Tax Related Amendments	 59

SECTION 19.	Tax Representation and Covenant	 60



EXHIBITS

EXHIBIT A-1	Form of Class A Certificate
EXHIBIT A-2	Form of Class B Certificate
EXHIBIT B		Form of Monthly Payment Instructions and
			Notification to the Trustee
EXHIBIT C		Form of Monthly Series 1997-I Certificateholders'
			Statement



SCHEDULE 1

Schedule to Exhibit C of the Pooling and Servicing Agreement with
respect to the Investor Certificates
		SERIES 1997-I SUPPLEMENT, dated as of August 26, 1997 (this 
"Series Supplement"), by and between MBNA AMERICA BANK, NATIONAL 
ASSOCIATION, a national banking association, as Seller and Servicer, and 
THE BANK OF NEW YORK, as Trustee under the Pooling and Servicing 
Agreement dated as of August 4, 1994 between MBNA America Bank, National 
Association and the Trustee (as amended, the "Agreement").

		Section 6.09 of the Agreement provides, among other things, 
that the Seller and the Trustee may at any time and from time to time 
enter into a supplement to the Agreement for the purpose of authorizing 
the delivery by the Trustee to the Seller for the execution and 
redelivery to the Trustee for authentication of one or more Series of 
Certificates.

		Pursuant to this Series Supplement, the Seller and the Trust 
shall create a new Series of Investor Certificates and shall specify the 
Principal Terms thereof.



		SECTION 1.  Designation1.  Designation.  (a) There is hereby 
created a Series of Investor Certificates to be issued in two classes 
pursuant to the Agreement and this Series Supplement and to be known 
together as the "Series 1997-I Certificates."  The two classes shall be 
designated the Class A 6.55% Asset Backed Certificates, Series 1997-I 
(the "Class A Certificates") and the Class B Floating Rate Asset Backed 
Certificates, Series 1997-I (the "Class B Certificates").  The Class A 
Certificates and the Class B Certificates shall be substantially in the 
form of Exhibits A-1 and A-2 hereto, respectively.  In addition, there 
is hereby created a third Class of an uncertificated interest in the 
Trust which shall be deemed to be an "Investor Certificate" for all 
purposes under the Agreement and this Series Supplement, except as 
expressly provided herein, and which shall be known as the Collateral 
Interest, Series 1997-I (the "Collateral Interest").

		(b) Series 1997-I shall be included in Group One (as defined 
below).  Series 1997-I shall not be subordinated to any other Series.

		(c) The Collateral Interest Holder, as holder of an 
"Investor Certificate" under the Agreement, shall be entitled to the 
benefits of the Agreement and this Series Supplement upon payment by the 
Collateral Interest Holder of amounts owing on the Closing Date pursuant 
to the Loan Agreement.  Notwithstanding the foregoing, except as 
expressly provided herein, the provisions of Article VI and Article XII 
of the Agreement relating to the registration, authentication, delivery, 
presentation, cancellation and surrender of Registered Certificates and 
the opinion described in Section 6.09(b)(d)(i) and clauses (a) and (c) 
of the definition of Tax Opinion in Section 1.01 of the Agreement shall 
not be applicable to the Collateral Interest.

		SECTION 2.  Definitions2.  Definitions.

		In the event that any term or provision contained herein 
shall conflict with or be inconsistent with any provision contained in 
the Agreement, the terms and provisions of this Series Supplement shall 
govern.  All Article, Section or subsection references herein shall mean 
Articles, Sections or subsections of the Agreement, except as otherwise 
provided herein.  All capitalized terms not otherwise defined herein are 
defined in the Agreement.  Each capitalized term defined herein shall 
relate only to the Investor Certificates and no other Series of 
Certificates issued by the Trust.

		"Accumulation Period" shall mean, solely for the purposes of 
the definition of Group One Monthly Principal Payment as such term is 
defined in each Supplement relating to Group One, the Controlled 
Accumulation Period.

		"Accumulation Period Factor" shall mean, for each Monthly 
Period, a fraction, the numerator of which is equal to the sum of the 
initial investor interests of all outstanding Series, and the 
denominator of which is equal to the sum of (a) the Initial Investor 
Interest, (b) the initial investor interests of all outstanding Series 
(other than Series 1997-I) which are not expected to be in their 
revolving periods, and (c) the initial investor interests of all other 
outstanding Series which are not allocating Shared Principal Collections 
to other Series and are in their revolving periods; provided, however, 
that this definition may be changed at any time if the Rating Agency 
Condition is satisfied.

		"Accumulation Period Length" shall have the meaning assigned 
such term in subsection 4.09(j).

		"Accumulation Shortfall" shall initially mean zero and shall 
thereafter mean, with respect to any Monthly Period during the 
Controlled Accumulation Period, the excess, if any, of the Controlled 
Deposit Amount for the previous Monthly Period over the amount deposited 
into the Principal Funding Account pursuant to subsections 4.09(e)(i) 
and 4.09(e)(ii) with respect to the Class A Certificates and the Class B 
Certificates, respectively, for the previous Monthly Period.

		"Adjusted Investor Interest" shall mean, with respect to any 
date of determination, an amount equal to the sum of (a) the Class A 
Adjusted Investor Interest and (b) the Class B Adjusted Investor 
Interest and (c) the Collateral Interest.

		"Aggregate Investor Default Amount" shall mean, with respect 
to any Monthly Period, the sum of the Investor Default Amounts in 
respect of such Monthly Period.

		"Available Investor Principal Collections" shall mean with 
respect to any Monthly Period, an amount equal to (a) the Investor 
Principal Collections for such Monthly Period, minus (b) the amount of 
Reallocated Collateral Principal Collections and Reallocated Class B 
Principal Collections with respect to such Monthly Period which pursuant 
to Section 4.12 are required to fund the Class A Required Amount and the 
Class B Required Amount, plus (c) the amount of Shared Principal 
Collections with respect to Group One that are allocated to Series 
1997-I in accordance with subsection 4.13(b).

		"Available Reserve Account Amount" shall mean, with respect 
to any Transfer Date, the lesser of (a) the amount on deposit in the 
Reserve Account on such date (after taking into account any interest and 
earnings retained in the Reserve Account pursuant to subsection 4.15(b) 
on such date, but before giving effect to any deposit made or to be made 
pursuant to subsection 4.11(i) to the Reserve Account on such date) and 
(b) the Required Reserve Account Amount.

		"Available Swap Reserve Fund Amount" shall mean, with 
respect to any Transfer Date, the lesser of (a) the amount on deposit in 
the Swap Reserve Fund on such date (after taking into account any 
interest and earnings retained in the Swap Reserve Fund pursuant to 
subsection 4.16(b) on such date, but before giving effect to any deposit 
made or to be made pursuant to subsection 4.11(k) to the Swap Reserve 
Fund on such date) and (b) the Required Swap Reserve Fund Amount.

		"Base Rate" shall mean, with respect to any Monthly Period, 
the annualized percentage equivalent of a fraction, the numerator of 
which is equal to the sum of the Class A Monthly Interest, the Class B 
Monthly Interest, the Collateral Monthly Interest, and the Net Swap 
Payment, if any, each for the related Interest Period, less the Net Swap 
Receipt, if any, deposited in the Finance Charge Account for such 
Interest Period, and the Certificateholder Servicing Fee and the 
Servicer Interchange, each with respect to such Monthly Period, and the 
denominator of which is the Investor Interest as of the close of 
business on the last day of such Monthly Period.

		"Certificateholder Servicing Fee" shall have the meaning 
specified in subsection 3(a) hereof.

		"Class A Additional Interest" shall have the meaning 
specified in subsection 4.06(a).

		"Class A Adjusted Investor Interest" shall mean, with 
respect to any date of determination, an amount equal to the Class A 
Investor Interest minus the funds on deposit in the Principal Funding 
Account (in an amount not to exceed the Class A Investor Interest) on 
such date of determination.

		"Class A Available Funds" shall mean, with respect to any 
Monthly Period, an amount equal to the sum of (a) the Class A Floating 
Allocation of the Collections of Finance Charge Receivables and amounts 
with respect to Annual Membership Fees allocated to the Investor 
Certificates and deposited in the Finance Charge Account for such 
Monthly Period (or to be deposited in the Finance Charge Account on the 
related Transfer Date with respect to the preceding Monthly Period 
pursuant to the third paragraph of subsection 4.03(a) and Section 2.08 
of the Agreement and subsection 3(b) of this Series Supplement), 
excluding the portion of Collections of Finance Charge Receivables 
attributable to Servicer Interchange, (b) the Net Swap Receipt, if any, 
deposited in the Finance Charge Account with respect to such Monthly 
Period and previously due but not paid Net Swap Receipts, if any, 
deposited in the Finance Charge Account with respect to such Monthly 
Period, (c) the Principal Funding Investment Proceeds to be treated as 
Class A Available Funds pursuant to subsection 4.14(b)(i), if any, with 
respect to the related Transfer Date, (d) amounts, if any, to be 
withdrawn from the Reserve Account which will be deposited into the 
Finance Charge Account on the related Transfer Date to be treated as 
Class A Available Funds pursuant to subsections 4.15(b) and 4.15(d)(i), 
(e) amounts, if any, to be withdrawn from the Swap Reserve Fund which 
will be deposited into the Finance Charge Account on the related 
Transfer Date pursuant to subsection 4.16(d), and (f) amounts, if any, 
to be withdrawn from the Interest Reserve Account and deposited into the 
Finance Charge Account on the related Transfer Date pursuant to 
subsection 4.20(c).

		"Class A Certificate Rate" shall mean 6.55% per annum, 
calculated on the basis of a 360-day year consisting of twelve 30-day 
months.

		"Class A Certificateholder" shall mean the Person in whose 
name a Class A Certificate is registered in the Certificate Register.

		"Class A Certificates" shall mean any of the certificates 
executed by the Seller and authenticated by or on behalf of the Trustee, 
substantially in the form of Exhibit A-1 hereto.

		"Class A Deficiency Amount" shall have the meaning specified 
in subsection 4.06(a).

		"Class A Fixed Allocation" shall mean, with respect to any 
Monthly Period following the Revolving Period, the percentage equivalent 
(which percentage shall never exceed 100%) of a fraction, the numerator 
of which is the Class A Investor Interest as of the close of business on 
the last day of the Revolving Period and the denominator of which is 
equal to the Investor Interest as of the close of business on the last 
day of the Revolving Period.

		"Class A Floating Allocation" shall mean, with respect to 
any Monthly Period, the percentage equivalent (which percentage shall 
never exceed 100%) of a fraction, the numerator of which is the Class A 
Adjusted Investor Interest as of the close of business on the last day 
of the preceding Monthly Period and the denominator of which is equal to 
the Adjusted Investor Interest as of the close of business on such day; 
provided, however, that, with respect to the first Monthly Period, the 
Class A Floating Allocation shall mean the percentage equivalent of a 
fraction, the numerator of which is the Class A Initial Investor 
Interest and the denominator of which is the Initial Investor Interest.

		"Class A Initial Investor Interest" shall mean the aggregate 
initial principal amount of the Class A Certificates, which is 
$637,500,000.

		"Class A Investor Allocation" shall mean with respect to any 
Monthly Period, (a) with respect to Default Amounts and Finance Charge 
Receivables at any time and Principal Receivables during the Revolving 
Period, the Class A Floating Allocation, and (b) with respect to 
Principal Receivables during the Controlled Accumulation Period, the 
Rapid Accumulation Period or the Rapid Amortization Period, the Class A 
Fixed Allocation.

		"Class A Investor Charge-Offs" shall have the meaning 
specified in subsection 4.10(a).

		"Class A Investor Default Amount" shall mean, with respect 
to each Transfer Date, an amount equal to the product of (a) the 
Aggregate Investor Default Amount for the related Monthly Period and (b) 
the Class A Floating Allocation applicable for the related Monthly 
Period.

		"Class A Investor Interest" shall mean, on any date of 
determination, an amount equal to (a) the Class A Initial Investor 
Interest, minus (b) the aggregate amount of principal payments made to 
Class A Certificateholders prior to such date and minus (c) the excess, 
if any, of the aggregate amount of Class A Investor Charge-Offs pursuant 
to subsection 4.10(a) over Class A Investor Charge-Offs reimbursed 
pursuant to subsection 4.11(b) prior to such date of determination; 
provided, however, that the Class A Investor Interest may not be reduced 
below zero.

		"Class A Monthly Interest" shall mean the monthly interest 
distributable in respect of the Class A Certificates as calculated in 
accordance with subsection 4.06(a).

		"Class A Monthly Principal" shall mean the monthly principal 
distributable in respect of the Class A Certificates as calculated in 
accordance with subsection 4.07(a).

		"Class A Required Amount" shall have the meaning specified 
in subsection 4.08(a).

		"Class A Servicing Fee" shall have the meaning specified in 
subsection 3(a) of this Series Supplement.

		"Class B Additional Interest" shall have the meaning 
specified in subsection 4.06(b).

		"Class B Adjusted Investor Interest" shall mean, with 
respect to any date of determination, an amount equal to the Class B 
Investor Interest minus the excess, if any, of the Principal Funding 
Account Balance over the Class A Investor Interest on such date of 
determination (such excess not to exceed the Class B Investor Interest).

		"Class B Available Funds" shall mean, with respect to any 
Monthly Period, an amount equal to the sum of (a) the Class B Floating 
Allocation of the Collections of Finance Charge Receivables and amounts 
with respect to Annual Membership Fees allocated to the Investor 
Certificates and deposited in the Finance Charge Account for such 
Monthly Period (or to be deposited in the Finance Charge Account on the 
related Transfer Date with respect to the preceding Monthly Period 
pursuant to the third paragraph of subsection 4.03(a) and Section 2.08 
of the Agreement and subsection 3(b) of this Series Supplement), 
excluding the portion of Collections of Finance Charge Receivables 
attributable to Servicer Interchange, (b) the Principal Funding 
Investment Proceeds to be treated as Class B Available Funds pursuant to 
subsection 4.14(b)(ii), if any, with respect to the related Transfer 
Date and (c) amounts, if any, to be withdrawn from the Reserve Account 
which will be deposited into the Finance Charge Account on the related 
Transfer Date to be treated as Class B Available Funds pursuant to 
subsection 4.15(d)(ii).

		"Class B Certificate Rate" shall mean from the Closing Date 
through September 14, 1997, and from September 15, 1997 through October 
14, 1997 and with respect to each Interest Period thereafter, a per 
annum rate equal to 0.31% in excess of LIBOR, as determined on the 
related LIBOR Determination Date.

		"Class B Certificateholder" shall mean the Person in whose 
name a Class B Certificate is registered in the Certificate Register.

		"Class B Certificates" shall mean any of the certificates 
executed by the Seller and authenticated by or on behalf of the Trustee, 
substantially in the form of Exhibit A-2 hereto.

		"Class B Deficiency Amount" shall have the meaning specified 
in subsection 4.06(b).

		"Class B Fixed Allocation" shall mean, with respect to any 
Monthly Period following the Revolving Period, the percentage equivalent 
(which percentage shall never exceed 100%) of a fraction, the numerator 
of which is the Class B Investor Interest as of the close of business on 
the last day of the Revolving Period and the denominator of which is 
equal to the Investor Interest as of the close of business on the last 
day of the Revolving Period.

		"Class B Floating Allocation" shall mean, with respect to 
any Monthly Period, the percentage equivalent (which percentage shall 
never exceed 100%) of a fraction, the numerator of which is the Class B 
Adjusted Investor Interest as of the close of business on the last day 
of the preceding Monthly Period and the denominator of which is equal to 
the Adjusted Investor Interest as of the close of business on such day; 
provided, however, that, with respect to the first Monthly Period, the 
Class B Floating Allocation shall mean the percentage equivalent of a 
fraction, the numerator of which is the Class B Initial Investor 
Interest and the denominator of which is the Initial Investor Interest.

		"Class B Initial Investor Interest" shall mean the aggregate 
initial principal amount of the Class B Certificates, which is 
$56,250,000.

		"Class B Investor Allocation" shall mean with respect to any 
Monthly Period, (a) with respect to Default Amounts and Finance Charge 
Receivables at any time or Principal Receivables during the Revolving 
Period, the Class B Floating Allocation, and (b) with respect to 
Principal Receivables during the Controlled Accumulation Period, the 
Rapid Accumulation Period or the Rapid Amortization Period, the Class B 
Fixed Allocation.

		"Class B Investor Charge-Offs" shall have the meaning 
specified in subsection 4.10(b).

		"Class B Investor Default Amount" shall mean, with respect 
to each Transfer Date, an amount equal to the product of (a) the 
Aggregate Investor Default Amount for the related Monthly Period and (b) 
the Class B Floating Allocation applicable for the related Monthly 
Period.

		"Class B Investor Interest" shall mean, on any date of 
determination, an amount equal to (a) the Class B Initial Investor 
Interest, minus (b) the aggregate amount of principal payments made to 
Class B Certificateholders prior to such date, minus (c) the aggregate 
amount of Class B Investor Charge-Offs for all prior Transfer Dates 
pursuant to subsection 4.10(b), minus (d) the amount of the Reallocated 
Class B Principal Collections allocated pursuant to subsection 4.12(a) 
on all prior Transfer Dates for which the Collateral Interest has not 
been reduced, minus (e) an amount equal to the amount by which the Class 
B Investor Interest has been reduced on all prior Transfer Dates 
pursuant to subsection 4.10(a) and plus (f) the aggregate amount of 
Excess Spread allocated and available on all prior Transfer Dates 
pursuant to subsection 4.11(d) for the purpose of reimbursing amounts 
deducted pursuant to the foregoing clauses (c), (d) and (e); provided, 
however, that the Class B Investor Interest may not be reduced below 
zero.

		"Class B Monthly Interest" shall mean the monthly interest 
distributable in respect of the Class B Certificates as calculated in 
accordance with subsection 4.06(b).

		"Class B Monthly Principal" shall mean the monthly principal 
distributable in respect of the Class B Certificates as calculated in 
accordance with subsection 4.07(b).

		"Class B Required Amount" shall have the meaning specified 
in subsection 4.08(b).

		"Class B Servicing Fee" shall have the meaning specified in 
subsection 3(a) hereof.

		"Closing Date" shall mean August 26, 1997.

		"Code" shall mean the Internal Revenue Code of 1986, as 
amended.

		"Collateral Allocation" shall mean with respect to any 
Monthly Period, (a) with respect to Default Amounts and Finance Charge 
Receivables at any time or Principal Receivables during the Revolving 
Period, the Collateral Floating Allocation, and (b) with respect to 
Principal Receivables during the Controlled Accumulation Period, the 
Rapid Accumulation Period or the Rapid Amortization Period, the 
Collateral Fixed Allocation.

		"Collateral Available Funds" shall mean, with respect to any 
Monthly Period, an amount equal to the Collateral Floating Allocation of 
the Collections of Finance Charge Receivables and amounts with respect 
to Annual Membership Fees allocated to the Investor Certificates and 
deposited in the Finance Charge Account for such Monthly Period (or to 
be deposited in the Finance Charge Account on the related Transfer Date 
with respect to the preceding Monthly Period pursuant to the third 
paragraph of subsection 4.03(a) and Section 2.08 of the Agreement and 
subsection 3(b) of this Series Supplement), excluding the portion of 
Collections of Finance Charge Receivables attributable to Servicer 
Interchange.

		"Collateral Charge-Offs" shall have the meaning specified in 
subsection 4.10(c).

		"Collateral Default Amount" shall mean, with respect to each 
Transfer Date, an amount equal to the product of (a) the Aggregate 
Investor Default Amount for the related Monthly Period and (b) the 
Collateral Floating Allocation applicable for the related Monthly 
Period.

		"Collateral Fixed Allocation" shall mean with respect to any 
Monthly Period following the Revolving Period, the percentage equivalent 
(which percentage shall never exceed 100%) of a fraction, the numerator 
of which is the Collateral Interest as of the close of business on the 
last day of the Revolving Period and the denominator of which is equal 
to the Investor Interest as of the close of business on the last day of 
the Revolving Period.

		"Collateral Floating Allocation" shall mean, with respect to 
any Monthly Period, the percentage equivalent (which percentage shall 
never exceed 100%) of a fraction, the numerator of which is the 
Collateral Interest as of the close of business on the last day of the 
preceding Monthly Period and the denominator of which is equal to the 
Adjusted Investor Interest as of the close of business on such day; 
provided, however, that, with respect to the first Monthly Period, the 
Collateral Floating Allocation shall mean the percentage equivalent of a 
fraction, the numerator of which is the Collateral Initial Interest and 
the denominator of which is the Initial Investor Interest.

		"Collateral Initial Interest" shall mean $56,250,000.

		"Collateral Interest" shall mean, on any date of 
determination, a fractional undivided interest in the Trust which shall 
consist of the right to receive, to the extent necessary to make the 
required payments to the Collateral Interest Holder under this Series 
Supplement, the portion of Collections allocable thereto under the 
Agreement and this Series Supplement, and funds on deposit in the 
Collection Account allocable thereto pursuant to the Agreement and this 
Series Supplement; provided that, with respect to any date, the 
Collateral Interest shall be an amount equal to (a) the Collateral 
Initial Interest, minus (b) the aggregate amount of principal payments 
made to the Collateral Interest Holder prior to such date, minus (c) the 
aggregate amount of Collateral Charge-Offs for all prior Transfer Dates 
pursuant to subsection 4.10(c), minus (d) the amount of Reallocated 
Principal Collections allocated pursuant to subsections 4.12(a) and (b) 
on all prior Transfer Dates, minus (e) an amount equal to the amount by 
which the Collateral Interest has been reduced on all prior Transfer 
Dates pursuant to subsections 4.10(a) and (b), and plus (f) the 
aggregate amount of Excess Spread allocated and available on all prior 
Transfer Dates pursuant to subsection 4.11(h) for the purpose of 
reimbursing amounts deducted pursuant to the foregoing clauses (c), (d) 
and (e); provided further, however, that the Collateral Interest may not 
be reduced below zero.

		"Collateral Interest Holder" shall mean the entity so 
designated in the Loan Agreement.

		"Collateral Interest Servicing Fee" shall have the meaning 
specified in subsection 3(a) hereof.

		"Collateral Monthly Interest" shall mean the monthly 
interest distributable in respect of the Collateral Interest as 
calculated in accordance with subsection 4.06(c).

		"Collateral Monthly Principal" shall mean the monthly 
principal distributable in respect of the Collateral Interest as 
calculated in accordance with subsection 4.07(c).

		"Collateral Rate" shall mean, for any Interest Period, the 
rate specified in the Loan Agreement.

		"Controlled Accumulation Amount" shall mean for any Transfer 
Date with respect to the Controlled Accumulation Period,  $57,812,500; 
provided, however, that if the Accumulation Period Length is determined 
to be less than 12 months pursuant to subsection 4.09(j), the Controlled 
Accumulation Amount for each Transfer Date with respect to the 
Controlled Accumulation Period will be equal to (i) the product of (x) 
the sum of (1) the Class A Initial Investor Interest and (2) the Class B 
Initial Investor Interest and (y) the Accumulation Period Factor for 
such Monthly Period divided by (ii) the Required Accumulation Factor 
Number. 

		"Controlled Accumulation Period" shall mean, unless a Pay 
Out Event shall have occurred prior thereto, the period commencing at 
the close of business on July 31, 2003 or such later date as is 
determined in accordance with subsection 4.09(j) and ending on the first 
to occur of (a) a Pay Out Commencement Date and (b) the Series 1997-I 
Termination Date.

		"Controlled Deposit Amount" shall mean, with respect to any 
Transfer Date, the sum of (a) the Controlled Accumulation Amount for 
such Transfer Date and (b) any existing Accumulation Shortfall.

		"Covered Amount" shall mean an amount, determined as of each 
Transfer Date with respect to the Controlled Accumulation Period or the 
Rapid Accumulation Period and the first Transfer Date with respect to 
the Rapid Amortization Period, equal to the sum of (a) the product of 
(i) a fraction, the numerator of which is the actual number of days in 
the related Interest Period, or, in the event the Interest Rate Swap has 
been terminated, the numerator of which is 30, and, in either case, the 
denominator of which is 360, times (ii) the Swap Floating Rate, or, in 
the event the Interest Rate Swap has been terminated, the Class A 
Certificate Rate, in either case, in effect with respect to such 
Interest Period, times (iii) the aggregate amount on deposit in the 
Principal Funding Account with respect to Class A Monthly Principal as 
of the Record Date preceding such Transfer Date plus (b) the product of 
(i) a fraction, the numerator of which is the actual number of days in 
such Interest Period and the denominator of which is 360, times (ii) the 
Class B Certificate Rate in effect with respect to such Interest Period 
times (iii) the aggregate amount on deposit in the Principal Funding 
Account with respect to Class B Monthly Principal as of the Record Date 
preceding such Transfer Date.

		"Credit Enhancement" shall mean (a) with respect to the 
Class A Certificates, the subordination of the Class B Certificates and 
the Collateral Interest, and (b) with respect to the Class B 
Certificates, the subordination of the Collateral Interest.

		"Credit Enhancement Provider" shall mean the Collateral 
Interest Holder.

		"Cumulative Series Principal Shortfall" shall mean the sum 
of the Series Principal Shortfalls (as such term is defined in each of 
the related Series Supplements) for each Series in Group One.

		"Daily Principal Shortfall" shall mean, on any date of 
determination, the excess of the Group One Monthly Principal Payment for 
the Monthly Period relating to such date over the month to date amount 
of Collections processed in respect of Principal Receivables for such 
Monthly Period allocable to investor certificates of all outstanding 
Series in Group One, not subject to reallocation, which are on deposit 
or to be deposited in the Principal Account on such date.

		"Distribution Date" shall mean October 15, 1997 and the 
fifteenth day of each calendar month thereafter, or if such fifteenth 
day is not a Business Day, the next succeeding Business Day.

		"Excess Principal Funding Investment Proceeds" shall mean, 
as of each Transfer Date with respect to the Controlled Accumulation 
Period and the Rapid Accumulation Period and the first Transfer Date 
with respect to the Rapid Amortization Period, the amount, if any, by 
which the Principal Funding Investment Proceeds for such Transfer Date 
exceed the Covered Amount determined on such Transfer Date.

		"Excess Spread" shall mean, with respect to any Transfer 
Date, the sum of the amounts with respect to such Transfer Date, if any, 
specified pursuant to subsections 4.09(a)(v), 4.09(b)(iii) and 
4.09(c)(ii).

		"Fitch" shall mean Fitch Investors Service, L.P. or its 
successors.

		"Fixed Amount" shall mean, for any Transfer Date, an amount 
equal to the fixed amount payable by the Swap Counterparty to the Trust 
for such date pursuant to the Interest Rate Swap.

		"Fixed Investor Percentage" shall mean, with respect to any 
Monthly Period, the percentage equivalent of a fraction, the numerator 
of which is the Investor Interest as of the close of business on the 
last day of the Revolving Period and the denominator of which is the 
greater of (a) the aggregate amount of Principal Receivables in the 
Trust determined as of the close of business on the last day of the 
prior Monthly Period and (b) the sum of the numerators used to calculate 
the Investor Percentages (as such term is defined in the Agreement) for 
allocations with respect to Principal Receivables for all outstanding 
Series on such date of determination; provided, however, that with 
respect to any Monthly Period in which an Addition Date occurs or in 
which a Removal Date occurs on which, if any Series has been paid in 
full, Principal Receivables in an aggregate amount approximately equal 
to the initial investor interest of such Series are removed from the 
Trust, the denominator determined pursuant to clause (a) hereof shall be 
(i) the aggregate amount of Principal Receivables in the Trust as of the 
close of business on the last day of the prior Monthly Period for the 
period from and including the first day of such Monthly Period to but 
excluding the related Addition Date or Removal Date and (ii) the 
aggregate amount of Principal Receivables in the Trust as of the 
beginning of the day on the related Addition Date or Removal Date after 
adjusting for the aggregate amount of Principal Receivables added to or 
removed from the Trust on the related Addition Date or Removal Date, for 
the period from and including the related Addition Date or Removal Date 
to and including the last day of such Monthly Period.

		"Floating Amount" shall mean, for any Transfer Date, an 
amount equal to the floating amount payable by the Trust to the Swap 
Counterparty for such date pursuant to the Interest Rate Swap minus the 
Payment Carryforward Amount for such date.

		"Floating Investor Percentage" shall mean, with respect to 
any Monthly Period, the percentage equivalent of a fraction, the 
numerator of which is the Adjusted Investor Interest as of the close of 
business on the last day of the preceding Monthly Period (or with 
respect to the first Monthly Period, the Initial Investor Interest) and 
the denominator of which is the greater of (a) the aggregate amount of 
Principal Receivables as of the close of business on the last day of the 
preceding Monthly Period (or with respect to the first calendar month in 
the first Monthly Period, the aggregate amount of Principal Receivables 
in the Trust as of the close of business on the day immediately 
preceding the Closing Date and, with respect to the second calendar 
month in the first Monthly Period, the aggregate amount of Principal 
Receivables as of the close of business on the last day of the first 
calendar month in the first Monthly Period), and (b) the sum of the 
numerators used to calculate the Investor Percentages (as such term is 
defined in the Agreement) for allocations with respect to Finance Charge 
Receivables, Default Amounts or Principal Receivables, as applicable, 
for all outstanding Series on such date of determination; provided, 
however, that with respect to any Monthly Period in which an Addition 
Date occurs or in which a Removal Date occurs on which, if any Series 
has been paid in full, Principal Receivables in an aggregate amount 
approximately equal to the initial investor interest of such Series are 
removed from the Trust, the denominator determined pursuant to clause 
(a) hereof shall be (i) the aggregate amount of Principal Receivables in 
the Trust as of the close of business on the last day of the prior 
Monthly Period for the period from and including the first day of such 
Monthly Period to but excluding the related Addition Date or Removal 
Date and (ii) the aggregate amount of Principal Receivables in the Trust 
as of the beginning of the day on the related Addition Date or Removal 
Date after adjusting for the aggregate amount of Principal Receivables 
added to or removed from the Trust on the related Addition Date or 
Removal Date, for the period from and including the related Addition 
Date or Removal Date to and including the last day of such Monthly 
Period.

		"Group One" shall mean Series 1997-I and each other Series 
specified in the related Supplement to be included in Group One.

		"Group One Monthly Principal Payment" shall mean with 
respect to any Monthly Period, for all Series in Group One (including 
Series 1997-I) which are in an Amortization Period or Accumulation 
Period (as such terms are defined in the related Supplements for all 
Series in Group One), the sum of (a) the Controlled Distribution Amount 
for the related Transfer Date for any Series in its Controlled 
Amortization Period (as such terms are defined in the related 
Supplements for all Series in Group One), (b) the Controlled Deposit 
Amount for the related Transfer Date for any Series in its Accumulation 
Period, other than its Rapid Accumulation Period, if applicable (as such 
terms are defined in the related Supplements for all Series in Group 
One), (c) the Investor Interest as of the end of the prior Monthly 
Period taking into effect any payments to be made on the following 
Distribution Date for any Series in Group One in its Principal 
Amortization Period or Rapid Amortization Period (as such terms are 
defined in the related Supplements for all Series in Group One), (d) the 
Adjusted Investor Interest as of the end of the prior Monthly Period 
taking into effect any payments or deposits to be made on the following 
Transfer Date and Distribution Date for any Series in Group One in its 
Rapid Accumulation Period (as such terms are defined in the related 
Supplements for all Series in Group One), (e) unless such Series is in 
its Rapid Accumulation Period, the excess of the Collateral Interest as 
of the Transfer Date occurring in such Monthly Period over the Required 
Collateral Interest for the related Transfer Date, assuming no 
Accumulation Shortfall (as such terms are defined in the related 
Supplements for all Series in Group One) and (f) such other amounts as 
may be specified in the related Supplements for all Series in Group One.

		"Initial Investor Interest" shall mean $750,000,000.

		"Initial Swap Reserve Fund Deposit" shall have the meaning 
specified in the Supplemental Swap Letter.

		"Interest Period" shall mean, with respect to any 
Distribution Date, (a) with respect to the Class A Certificates and the 
Class B Certificates, the period from and including the previous 
Distribution Date (or in the case of the first Distribution Date, from 
and including the Closing Date) through the day preceding such 
Distribution Date and (b) with respect to the Collateral Interest, the 
period from and including the Transfer Date related to the immediately 
preceding Distribution Date (or in the case of the first Distribution 
Date, from and including the Closing Date) to but excluding the Transfer 
Date related to such Distribution Date.

		"Interest Rate Swap" shall mean the ISDA Master Agreement, 
together with the Schedule thereto, each dated as of August 26, 1997 
between the Trustee on behalf of the Trust and the Swap Counterparty, as 
such Interest Rate Swap may be amended, modified or replaced.

		"Interest Reserve Account" shall have the meaning specified 
in subsection 4.19(g).

		"Interest Reserve Account Event" shall have the meaning 
specified in subsection 4.19(g).

		"Investor Certificateholder" shall mean (a) with respect to 
the Class A Certificates, the holder of record of a Class A Certificate, 
(b) with respect to the Class B Certificates, the holder of record of a 
Class B Certificate and (c) with respect to the Collateral Interest, the 
Collateral Interest Holder.

		"Investor Certificates" shall mean the Class A Certificates, 
the Class B Certificates and the Collateral Interest.

		"Investor Default Amount" shall mean, with respect to any 
Receivable in a Defaulted Account, an amount equal to the product of (a) 
the Default Amount and (b) the Floating Investor Percentage on the day 
such Account became a Defaulted Account.

		"Investor Interest" shall mean, on any date of 
determination, an amount equal to the sum of (a) the Class A Investor 
Interest, (b) the Class B Investor Interest and (c) the Collateral 
Interest, each as of such date.

		"Investor Percentage" shall mean for any Monthly Period, (a) 
with respect to Finance Charge Receivables and Default Amounts at any 
time and Principal Receivables during the Revolving Period, the Floating 
Investor Percentage and (b) with respect to Principal Receivables during 
the Controlled Accumulation Period, the Rapid Accumulation Period or the 
Rapid Amortization Period, the Fixed Investor Percentage.

		"Investor Principal Collections" shall mean, with respect to 
any Monthly Period, the sum of (a) the aggregate amount deposited into 
the Principal Account for such Monthly Period pursuant to subsections 
4.05(a)(ii), (iii) and (iv), 4.05(b)(ii), (iii) and (iv), 4.05(c)(ii) or 
4.05(d)(ii), in each case, as applicable to such Monthly Period, (b) the 
aggregate amount to be treated as Investor Principal Collections 
pursuant to subsections 4.09(a)(iv) and 4.11(a), (b), (c), (d), (g) and 
(h) for such Monthly Period (other than such amount paid from 
Reallocated Principal Collections), and (c) the aggregate amount of 
Unallocated Principal Collections deposited into the Principal Account 
pursuant to subsection 4.05(e).

		"Investor Servicing Fee" shall have the meaning specified in 
subsection 3(a) hereof.

		"LIBOR" shall mean, for any Interest Period, the London 
interbank offered rate for one-month United States dollar deposits 
determined by the Trustee on the LIBOR Determination Date for each 
Interest Period in accordance with the provisions of Section 4.17.

		"LIBOR Determination Date" shall mean August 21, 1997 for 
the period from the Closing Date through September 14, 1997, September 
11, 1997 for the period from September 15, 1997 through October 14, 1997 
and the second London Business Day prior to the commencement of the 
second and each subsequent Interest Period.

		"Loan Agreement" shall mean the agreement among the Seller, 
the Servicer, the Trustee, and the Collateral Interest Holder, dated as 
of August 26, 1997, as amended or modified from time to time.

		"London Business Day" shall mean any Business Day on which 
dealings in deposits in United States dollars are transacted in the 
London interbank market.

		"Monthly Interest" shall mean, with respect to any Transfer 
Date, the sum of (a) the Class A Monthly Interest, the Class A 
Additional Interest, if any, and the unpaid Class A Deficiency Amount, 
if any, (b) the Class B Monthly Interest, the Class B Additional 
Interest, if any, and the unpaid Class B Deficiency Amount, if any, (c) 
the Collateral Monthly Interest, and (d) the Net Swap Payment, if any, 
and previously due but not paid Net Swap Payments, if any, each with 
respect to such Transfer Date.

		"Monthly Period" shall have the meaning specified in the 
Agreement, except that the first Monthly Period with respect to the 
Investor Certificates shall begin on and include the Closing Date and 
shall end on and include September 30, 1997.

		"Net Servicing Fee Rate" shall mean (a) so long as the 
Seller or The Bank of New York is the Servicer, 1.25% per annum and (b) 
if the Seller or The Bank of New York is no longer the Servicer, 2.0% 
per annum.

		"Net Swap Payment" shall mean, for any Transfer Date, (a) if 
the netting provisions of subsection 2(c)(ii) of the Interest Rate Swap 
apply, the amount by which the Floating Amount for such date exceeds the 
Fixed Amount for such date, and (b) otherwise, an amount equal to the 
Floating Amount for such date.

		"Net Swap Receipt" shall mean, for any Transfer Date, (a) if 
the netting provisions of subsection 2(c)(ii) of the Interest Rate Swap 
apply, the amount by which the Fixed Amount for such date exceeds the 
Floating Amount for such date, and (b) otherwise, an amount equal to the 
Fixed Amount for such date.

		"Notional Amount" shall mean the Notional Amount as defined 
in the Interest Rate Swap.


		"Payment Carryforward Amount" shall mean, for any Transfer 
Date, the amount by which the Swap Reserve Draw Amount, if any, exceeds 
the amount withdrawn from the Swap Reserve Fund for such date pursuant 
to subsection 4.16(d).

		"Pay Out Commencement Date" shall mean the date on which a 
Trust Pay Out Event is deemed to occur pursuant to Section 9.01 or a 
Series 1997-I Pay Out Event is deemed to occur pursuant to Section 9 
hereof.

		"Portfolio Adjusted Yield" shall mean, with respect to any 
Transfer Date, the average of the percentages obtained for each of the 
three preceding Monthly Periods by subtracting the Base Rate from the 
Portfolio Yield for such Monthly Period and deducting 0.5% from the 
result for each Monthly Period.

		"Portfolio Yield" shall mean, with respect to any Monthly 
Period, the annualized percentage equivalent of a fraction, the 
numerator of which is an amount equal to the sum of (a) the amount of 
Collections of Finance Charge Receivables deposited into the Finance 
Charge Account and allocable to the Investor Certificates for such 
Monthly Period and (b) the amount with respect to Annual Membership Fees 
deposited into the Finance Charge Account and allocable to the Investor 
Certificates for such Monthly Period, (c) the Principal Funding 
Investment Proceeds deposited into the Finance Charge Account on the 
Transfer Date related to such Monthly Period, (d) the amount of the 
Reserve Draw Amount (up to the Available Reserve Account Amount) plus 
any amounts of interest and earnings described in subsection 4.15, each 
deposited into the Finance Charge Account on the Transfer Date relating 
to such Monthly Period, (e) the amount of the Swap Reserve Draw Amount 
(up to the Available Swap Reserve Fund Amount) deposited into the 
Finance Charge Account on the Transfer Date relating to such Monthly 
Period, and (f) any amount deposited to the Finance Charge Account from 
the Interest Reserve Account on the related Transfer Date pursuant to 
Section 4.20, such sum to be calculated on a cash basis after 
subtracting the Aggregate Investor Default Amount for such Monthly 
Period, and the denominator of which is the Investor Interest as of the 
close of business on the last day of such Monthly Period.

		"Principal Funding Account" shall have the meaning set forth 
in subsection 4.14(a).

		"Principal Funding Account Balance" shall mean, with respect 
to any date of determination, the principal amount, if any, on deposit 
in the Principal Funding Account on such date of determination.

		"Principal Funding Investment Proceeds" shall mean, with 
respect to each Transfer Date, the investment earnings on funds in the 
Principal Funding Account (net of investment expenses and losses) for 
the period from and including the immediately preceding Transfer Date to 
but excluding such Transfer Date.

		"Principal Funding Investment Shortfall" shall mean, as of 
each Transfer Date with respect to the Controlled Accumulation Period 
and the Rapid Accumulation Period and the first Transfer Date with 
respect to the Rapid Amortization Period, the amount, if any, by which 
the Principal Funding Investment Proceeds for such Transfer Date are 
less than the Covered Amount determined as of such Transfer Date.

		"Rapid Accumulation Period" shall mean, unless the Interest 
Rate Swap has been terminated or an Interest Reserve Account Event has 
occurred, the period commencing on a Series 1997-I Pay Out Event and 
continuing to the earlier of (a) the commencement of the Rapid 
Amortization Period and (b) the Scheduled Payment Date.

		"Rapid Amortization Period" shall mean the Amortization 
Period commencing on the earlier of the day on which either (a) a Trust 
Pay Out Event occurs or (b) (i) a Series 1997-I Pay Out Event occurs or 
has occurred and (ii) either the Interest Rate Swap is or has been 
terminated or an Interest Reserve Account Event occurs or has occurred 
and ending on the earlier to occur of (a) the Series 1997-I Termination 
Date and (b) the termination of the Trust pursuant to Section 12.01.

		"Rating Agency" shall mean Moody's and Standard & Poor's.

		"Rating Agency Condition" shall mean the notification in 
writing by each Rating Agency to the Seller, the Servicer and the 
Trustee that an action will not result in any Rating Agency reducing or 
withdrawing its then existing rating of the investor certificates of any 
outstanding Series or class of a Series with respect to which it is a 
Rating Agency.

		"Reallocated Class B Principal Collections" shall mean, with 
respect to any Transfer Date, Collections of Principal Receivables 
applied in accordance with subsection 4.12(a) in an amount not to exceed 
the product of (a) the Class B Investor Allocation with respect to the 
Monthly Period relating to such Transfer Date and (b) the Investor 
Percentage with respect to the Monthly Period relating to such Transfer 
Date and (c) the amount of Collections of Principal Receivables with 
respect to the Monthly Period relating to such Transfer Date; provided, 
however, that such amount shall not exceed the Class B Investor Interest 
after giving effect to any Class B Investor Charge-Offs for such 
Transfer Date.

		"Reallocated Collateral Principal Collections" shall mean, 
with respect to any Transfer Date, Collections of Principal Receivables 
applied in accordance with subsections 4.12(a) and (b) in an amount not 
to exceed the product of (a) the Collateral Allocation with respect to 
the Monthly Period relating to such Transfer Date and (b) the Investor 
Percentage with respect to the Monthly Period relating to such Transfer 
Date and (c) the amount of Collections of Principal Receivables with 
respect to the Monthly Period relating to such Transfer Date; provided, 
however, that such amount shall not exceed the Collateral Interest after 
giving effect to any Collateral Charge-Offs for such Transfer Date.

		"Reallocated Principal Collections" shall mean the sum of 
(a) Reallocated Class B Principal Collections and (b) Reallocated 
Collateral Principal Collections.

		"Reference Banks" shall mean four major banks in the London 
interbank market selected by the Servicer. 

		"Required Accumulation Factor Number" shall be equal to a 
fraction, rounded upwards to the nearest whole number, the numerator of 
which is one and the denominator of which is equal to the lowest monthly 
principal payment rate on the Accounts, expressed as a decimal, for the 
12 months preceding the date of such calculation; provided, however, 
that this definition may be changed at any time if the Rating Agency 
Condition is satisfied.

		"Required Collateral Interest" shall mean (a) initially, 
$56,250,000 and (b) on any Transfer Date thereafter, 7.5% of the sum of 
the Class A Adjusted Investor Interest and the Class B Adjusted Investor 
Interest on such Transfer Date, after taking into account deposits into 
the Principal Funding Account on such Transfer Date and payments to be 
made on the related Distribution Date, and the Collateral Interest on 
the prior Transfer Date, after any adjustments to be made on such date, 
but not less than $22,500,000; provided, however, that (w) 
notwithstanding clause (x) below, if the Principal Funding Account 
Balance equals the Class A Investor Interest (taking into account any 
deposits to be made on such Transfer Date) and the Class B Investor 
Interest will be reduced to zero on the related Distribution Date, the 
Required Collateral Interest for any Transfer Date shall be equal to 
zero; (x) if either (i) there is a reduction in the Collateral Interest 
pursuant to clause (c), (d) or (e) of the definition of such term or 
(ii) the Rapid Amortization Period has commenced, the Required 
Collateral Interest for any Transfer Date shall equal the Required 
Collateral Interest for the Transfer Date immediately preceding such 
reduction or such commencement of the Rapid Amortization Period, (y) in 
no event shall the Required Collateral Interest exceed the sum of the 
outstanding principal amounts of (i) the Class A Certificates and (ii) 
the Class B Certificates, each as of the last day of the Monthly Period 
preceding such Transfer Date after taking into account the payments to 
be made on the related Distribution Date and (z) the Required Collateral 
Interest may be reduced at the Seller's option at any time to a lesser 
amount if the Seller, the Servicer, the Collateral Interest Holder and 
the Trustee have been provided evidence that the Rating Agency Condition 
shall have been satisfied.

		"Required Interest Reserve Amount" shall have the meaning 
specified in subsection 4.19(g).

		"Required Reserve Account Amount" shall mean, with respect 
to any Transfer Date on or after the Reserve Account Funding Date, an 
amount equal to (a) 0.5% of the outstanding principal balance of the 
Class A Certificates or (b) any other amount designated by the Seller; 
provided, however, that if such designation is of a lesser amount, the 
Seller shall (i) provide the Servicer, the Collateral Interest Holder 
and the Trustee with evidence that the Rating Agency Condition shall 
have been satisfied and (ii) deliver to the Trustee a certificate of an 
authorized officer to the effect that, based on the facts known to such 
officer at such time, in the reasonable belief of the Seller, such 
designation will not cause a Pay Out Event or an event that, after the 
giving of notice or the lapse of time, would cause a Pay Out Event to 
occur with respect to Series 1997-I.

		"Required Swap Reserve Fund Amount" shall have the meaning 
specified in the Supplemental Swap Letter.

		"Reserve Account" shall have the meaning specified in 
subsection 4.15(a).

		"Reserve Account Funding Date" shall mean the Transfer Date 
which occurs not later than the earliest of (a) the Transfer Date with 
respect to the Monthly Period which commences 3 months prior to the 
commencement of the Controlled Accumulation Period; (b) the first 
Transfer Date for which the Portfolio Adjusted Yield is less than 2%, 
but in such event the Reserve Account Funding Date shall not be required 
to occur earlier than the Transfer Date with respect to the Monthly 
Period which commences 12 months prior to the commencement of the 
Controlled Accumulation Period; (c) the first Transfer Date for which 
the Portfolio Adjusted Yield is less than 3%, but in such event the 
Reserve Account Funding Date shall not be required to occur earlier than 
the Transfer Date with respect to the Monthly Period which commences 6 
months prior to the commencement of the Controlled Accumulation Period; 
and (d) the first Transfer Date for which the Portfolio Adjusted Yield 
is less than 4%, but in such event the Reserve Account Funding Date 
shall not be required to occur earlier than the Transfer Date with 
respect to the Monthly Period which commences 4 months prior to the 
commencement of the Controlled Accumulation Period.

		"Reserve Account Surplus" shall mean, as of any Transfer 
Date following the Reserve Account Funding Date, the amount, if any, by 
which the amount on deposit in the Reserve Account exceeds the Required 
Reserve Account Amount.

		"Reserve Draw Amount" shall have the meaning specified in 
subsection 4.15(c).

		"Revolving Period" shall mean the period from and including 
the Closing Date to, but not including, the earlier of (a) the day the 
Controlled Accumulation Period commences and (b) the Pay Out 
Commencement Date.

		"Scheduled Payment Date" shall mean the August 2004 
Distribution Date.

		"Series 1997-I" shall mean the Series of the MBNA Master 
Credit Card Trust II represented by the Investor Certificates.

		"Series 1997-I Certificateholders" shall mean the holder of 
record of a Series 1997-I Certificate.

		"Series 1997-I Certificates" shall mean the Class A 
Certificates and the Class B Certificates.

		"Series 1997-I Pay Out Event" shall have the meaning 
specified in Section 9 hereof.

		"Series 1997-I Termination Date" shall mean the earliest to 
occur of (a) the Distribution Date on which the Investor Interest is 
paid in full, (b) the January 2007 Distribution Date and (c) the Trust 
Termination Date.

		"Series Principal Shortfall" shall mean with respect to any 
Transfer Date, the excess, if any, of (a) (i) with respect to any 
Transfer Date relating to the Controlled Accumulation Period, the sum of 
(A) the Controlled Deposit Amount for such Transfer Date, and (B) the 
excess, if any, of the Collateral Interest for such Transfer Date over 
the Required Collateral Interest for such Transfer Date and (ii) with 
respect to any Transfer Date relating to the Rapid Accumulation Period 
or the Rapid Amortization Period, the Adjusted Investor Interest over 
(b) the Investor Principal Collections minus the Reallocated Principal 
Collections for such Transfer Date.

		"Series Servicing Fee Percentage" shall mean 2.0%.

		"Servicer Interchange" shall mean, for any Transfer Date, 
the portion of Collections of Finance Charge Receivables allocated to 
the Investor Certificates and deposited in the Finance Charge Account 
with respect to the related Monthly Period that is attributable to 
Interchange; provided, however, that Servicer Interchange for any 
Transfer Date shall not exceed one-twelfth of the product of (i) the 
Adjusted Investor Interest as of the last day of the related Monthly 
Period and (ii) 0.75%; provided further, however, with respect to the 
first Transfer Date, the Servicer Interchange may equal but shall not 
exceed $546,875.

		"Shared Principal Collections" shall mean, with respect to 
any Transfer Date, either (a) the amount allocated to the Investor 
Certificates which may be applied to the Series Principal Shortfall with 
respect to other outstanding Series in Group One or (b) the amounts 
allocated to the investor certificates of other Series in Group One 
which the applicable Supplements for such Series specify are to be 
treated as "Shared Principal Collections" and which may be applied to 
cover the Series Principal Shortfall with respect to the Investor 
Certificates.

		"Supplemental Swap Letter" shall mean that certain letter 
agreement designated as the Supplemental Swap Letter, dated as of August 
26, 1997, between the Seller, the Trustee and the Swap Counterparty.

		"Swap Counterparty" shall have the meaning specified in the 
Interest Rate Swap.

		"Swap Fixed Rate" shall mean for any applicable Interest 
Period, the fixed rate specified in the Interest Rate Swap.

		"Swap Floating Rate" shall mean for any applicable Interest 
Period, the floating rate specified in the Interest Rate Swap.

		"Swap Reserve Draw Amount" shall have the meaning specified 
in subsection 4.16(c).

		"Swap Reserve Fund" shall have the meaning specified in 
subsection 4.16(a).

		"Swap Reserve Fund Surplus" shall mean, as of any Transfer 
Date, the amount, if any, by which the amount on deposit in the Swap 
Reserve Fund exceeds the Required Swap Reserve Fund Amount.

		"Telerate Page 3750" shall mean the display page currently 
so designated on the Dow Jones Telerate Service (or such other page as 
may replace that page on that service for the purpose of displaying 
comparable rates or prices).

		"Unallocated Principal Collections" shall have the meaning 
specified in subsection 4.05(e).

		SECTION 3.  Servicing Compensation and Assignment of 
Interchange3.  Servicing Compensation and Assignment of Interchange.  
(1) The share of the Servicing Fee allocable to Series 1997-I with 
respect to any Transfer Date (the "Investor Servicing Fee") shall be 
equal to one-twelfth of the product of (i) the Series Servicing Fee 
Percentage and (ii) the  Adjusted Investor Interest as of the last day 
of the Monthly Period preceding such Transfer Date; provided, however, 
that with respect to the first Transfer Date, the Investor Servicing Fee 
shall be equal to $1,458,333.33.  On each Transfer Date for which the 
Seller or The Bank of New York is the Servicer, the Servicer  
Interchange with respect to the related Monthly Period that is on 
deposit in the Finance Charge Account shall be withdrawn from the 
Finance Charge Account and paid to the Servicer in payment of a portion 
of the Investor Servicing Fee with respect to such Monthly Period.  
Should the Servicer Interchange on deposit in the Finance Charge Account 
on any Transfer Date with respect to the related Monthly Period be less 
than one-twelfth of 0.75% of the Adjusted Investor Interest as of the 
last day of such Monthly Period, the Investor Servicing Fee with respect 
to such Monthly Period will not be paid to the extent of such 
insufficiency of Servicer Interchange on deposit in the Finance Charge 
Account.  The Servicer Interchange with respect to the first Transfer 
Date may equal but shall not exceed $546,875.  The share of the Investor 
Servicing Fee allocable to the Class A Investor Interest with respect to 
any Transfer Date (the "Class A Servicing Fee") shall be equal to one-
twelfth of the product of (i) the Class A Floating Allocation, (ii) the 
Net Servicing Fee Rate and (iii) the Adjusted Investor Interest as of 
the last day of the Monthly Period preceding such Transfer Date; 
provided, however, that with respect to the first Transfer Date, the 
Class A Servicing Fee shall be equal to $774,739.57.  The share of the 
Investor Servicing Fee allocable to the Class B Investor Interest with 
respect to any Transfer Date (the "Class B Servicing Fee") shall be 
equal to one-twelfth of the product of (i) the Class B Floating 
Allocation, (ii) the Net Servicing Fee Rate and (iii) the Adjusted 
Investor Interest as of the last day of the Monthly Period preceding 
such Transfer Date; provided, however, that with respect to the first 
Transfer Date, the Class B Servicing Fee shall be equal to $68,359.38.  
The share of the Investor Servicing Fee allocable to the Collateral 
Interest with respect to any Transfer Date (the "Collateral Interest 
Servicing Fee," and together with the Class A Servicing Fee and the 
Class B Servicing Fee, the "Certificateholder Servicing Fee") shall be 
equal to one-twelfth of the product of (i) the Collateral Floating 
Allocation, (ii) the Net Servicing Fee Rate and (iii) the Adjusted 
Investor Interest as of the last day of the Monthly Period preceding 
such Transfer Date; provided, however, that with respect to the first 
Transfer Date, the Collateral Interest Servicing Fee shall be equal to 
$68,359.38.  Except as specifically provided above, the Servicing Fee 
shall be paid by the cash flows from the Trust allocated to the Seller 
or the certificateholders of other Series (as provided in the related 
Supplements) and in no event shall the Trust, the Trustee or the 
Investor Certificateholders be liable therefor.  The Class A Servicing 
Fee shall be payable to the Servicer solely to the extent amounts are 
available for distribution in respect thereof pursuant to subsections 
4.09(a)(iii) and 4.11(a).  The Class B Servicing Fee shall be payable 
solely to the extent amounts are available for distribution in respect 
thereof pursuant to subsections 4.09(b)(ii) and 4.11(c).  The Collateral 
Interest Servicing Fee shall be payable solely to the extent amounts are 
available for distribution in respect thereof pursuant to subsection 
4.11(f) or, if applicable, subsection 4.09(c)(i).

		(b)  On or before each Transfer Date, the Seller shall 
notify the Servicer of the amount of Interchange to be included as 
Collections of Finance Charge Receivables and allocable to the Investor 
Certificateholders with respect to the preceding Monthly Period as 
determined pursuant to this subsection 3(b).  Such amount of Interchange 
shall be equal to the product of (i) the total amount of Interchange 
paid or payable to the Seller with respect to such Monthly Period, (ii) 
a fraction the numerator of which is the aggregate amount of cardholder 
charges for goods and services in the Accounts with respect to such 
Monthly Period and the denominator of which is the aggregate amount of 
cardholder charges for goods and services in all MasterCard and VISA 
consumer revolving credit card accounts owned by the Seller with respect 
to such Monthly Period and (iii) the Investor Percentage with regard to 
Finance Charge Receivables.  On each Transfer Date, the Seller shall pay 
to the Servicer, and the Servicer shall deposit into the Finance Charge 
Account, in immediately available funds, the amount of Interchange to be 
so included as Collections of Finance Charge Receivables allocable to 
the Investor Certificates with respect to the preceding Monthly Period. 
 The Seller hereby assigns, sets-over, conveys, pledges and grants a 
security interest and lien to the Trustee for the benefit of the 
Investor Certificateholders in Interchange and the proceeds of 
Interchange, as set forth in this subsection 3(b).  In connection with 
the foregoing grant of a security interest, this Series Supplement shall 
constitute a security agreement under applicable law.  To the extent 
that a Supplement for a related Series, other than Series 1997-I, 
assigns, sets-over, conveys, pledges or grants a security interest in 
Interchange allocable to the Trust, all Investor Certificates of any 
such Series (except as otherwise specified in any such Supplement) and 
the Investor Certificates shall rank pari passu and be equally and 
ratably entitled as provided herein to the benefits of such Interchange 
without preference or priority on account of the actual time or times of 
authentication and delivery, all in accordance with the terms and 
provisions of this Series Supplement and other related Supplements.

		SECTION 4.  Reassignment and Transfer Terms4.  Reassignment 
and Transfer Terms.  The Investor Certificates shall be subject to 
retransfer to the Seller at its option, in accordance with the terms 
specified in subsection 12.02(a), on any Distribution Date on or after 
the Distribution Date on which the Investor Interest is reduced to an 
amount less than or equal to 5% of the Initial Investor Interest.  The 
deposit required in connection with any such repurchase shall include 
the amount, if any, on deposit in the Principal Funding Account and will 
be equal to the sum of (a) the Investor Interest and (b) accrued and 
unpaid interest on the Investor Certificates through the day preceding 
the Distribution Date on which the repurchase occurs.

		SECTION 5.  Delivery and Payment for the Certificates5.  
Delivery and Payment for the Certificates.  The Seller shall execute and 
deliver the Series 1997-I Certificates to the Trustee for authentication 
in accordance with Section 6.01 of the Agreement.  The Trustee shall 
deliver such Certificates when authenticated in accordance with Section 
6.02 of the Agreement.

		SECTION 6.  Depository; Form of Delivery of Investor 
Certificates6.  Depository; Form of Delivery of Investor Certificates.  

		(i)  The Class A Certificates and the Class B Certificates 
shall be delivered as Book-Entry Certificates as provided in Sections 
6.01 and 6.10 of the Agreement.

		(b)  The Depository for Series 1997-I shall be The 
Depository Trust Company, and the Class A Certificates and Class B 
Certificates shall be initially registered in the name of Cede & Co., 
its nominee.

		SECTION 7.  Article IV of Agreement7.  Article IV of 
Agreement.  Sections 4.01, 4.02 and 4.03 shall be read in their entirety 
as provided in the Agreement.  Article IV (except for Sections 4.01, 
4.02 and 4.03 thereof) shall be read in its entirety as follows and 
shall be applicable only to the Investor Certificates:


	ARTICLE IV

	RIGHTS OF CERTIFICATEHOLDERS AND
	ALLOCATION AND APPLICATION OF COLLECTIONS

		SECTION 4.04  Rights of Certificateholders and the 
Collateral Interest Holder4.04  Rights of Certificateholders and the 
Collateral Interest Holder.  The Investor Certificates shall represent 
undivided interests in the Trust, consisting of the right to receive, to 
the extent necessary to make the required payments with respect to such 
Investor Certificates at the times and in the amounts specified in this 
Agreement, (a) the Floating Investor Percentage and Fixed Investor 
Percentage (as applicable from time to time) of Collections received 
with respect to the Receivables and (b) funds on deposit in the 
Collection Account, the Finance Charge Account, the Principal Account, 
the Principal Funding Account, the Reserve Account, the Interest Reserve 
Account and the Distribution Account.  The Collateral Interest shall be 
subordinate to the Class A Certificates and the Class B Certificates.  
The Class B Certificates shall be subordinate to the Class A 
Certificates.  The Seller Certificate shall not represent any interest 
in the Collection Account, the Finance Charge Account, the Principal 
Account, the Principal Funding Account, the Reserve Account, the 
Interest Reserve Account or the Distribution Account, except as 
specifically provided in this Article IV.

		SECTION 4.05  Allocations4.05  Allocations.

		(a)  Allocations During the Revolving Period.  During the 
Revolving Period, the Servicer shall, prior to the close of business on 
the day any Collections are deposited in the Collection Account, 
allocate to the Investor Certificateholders or the Holder of the Seller 
Certificate and pay or deposit from the Collection Account the following 
amounts as set forth below:

		(i)  Allocate to the Investor Certificateholders the product 
of (y) the Investor Percentage on the Date of Processing of such 
Collections and (z) the aggregate amount of Collections of Finance 
Charge Receivables on such Date of Processing, and of that 
allocation, deposit in the Finance Charge Account an amount equal 
to either (I) (A) prior to the date on which the amount of Monthly 
Interest with respect to the related Interest Period is determined 
by the Servicer, an amount equal to the product of (1) the 
Investor Percentage on the Date of Processing of such Collections 
and (2) the aggregate amount of Collections of Finance Charge 
Receivables on such Date of Processing, and (B) at all other 
times, the difference between (1) the Monthly Interest with 
respect to the immediately following Transfer Date (plus, if the 
Seller is not the Servicer, the Certificateholder Servicing Fee 
for such Transfer Date plus the amount of any Certificateholder 
Servicing Fee due but not paid to the Servicer on any prior 
Transfer Date) and (2) the amounts previously deposited in the 
Finance Charge Account with respect to the current Monthly Period 
pursuant to this subsection 4.05(a)(i) or (II) the amount of 
Collections of Finance Charge Receivables allocated to the 
Investor Certificateholders on such Date of Processing pursuant to 
this subsection 4.05(a)(i); provided, that if a deposit pursuant 
to subsection 4.05(a)(i)(I) is made on any Date of Processing, on 
the related Transfer Date, the Servicer shall withdraw from the 
Collection Account and deposit into the Finance Charge Account an 
amount equal to the amount of Collections of Finance Charge 
Receivables that have been allocated to the Investor 
Certificateholders during the related Monthly Period but not 
previously deposited in the Finance Charge Account.  Funds 
deposited into the Finance Charge Account pursuant to this 
subsection 4.05(a)(i) shall be applied in accordance with Section 
4.09.

		(ii)  Deposit into the Principal Account an amount equal to 
the product of (A) the Collateral Allocation on the Date of 
Processing of such Collections, (B) the Investor Percentage on the 
Date of Processing of such Collections and (C) the aggregate 
amount of Collections processed in respect of Principal 
Receivables on such Date of Processing to be applied first in 
accordance with Section 4.12 and then in accordance with 
subsection 4.09(d).

		(iii)  Deposit into the Principal Account an amount equal to 
the product of (A) the Class B Investor Allocation on the Date of 
Processing of such Collections, (B) the Investor Percentage on the 
Date of Processing of such Collections and (C) the aggregate 
amount of Collections processed in respect of Principal 
Receivables on such Date of Processing to be applied first in 
accordance with Section 4.12 and then in accordance with 
subsection 4.09(d).

		(iv)  (A) Deposit into the Principal Account an amount equal 
to the product of (1) the Class A Investor Allocation on the Date 
of Processing of such Collections, (2) the Investor Percentage on 
the Date of Processing of such Collections and (3) the aggregate 
amount of Collections processed in respect of Principal 
Receivables on such Date of Processing; provided, however, that 
the amount deposited into the Principal Account pursuant to this 
subsection 4.05(a)(iv)(A) shall not exceed the Daily Principal 
Shortfall, and (B) pay to the Holder of the Seller Certificate an 
amount equal to the excess, if any, identified in the proviso to 
clause (A) above; provided, however, that the amount to be paid to 
the Holder of the Seller Certificate pursuant to this subsection 
4.05(a)(iv)(B) with respect to any Date of Processing shall be 
paid to the Holder of the Seller Certificate only if the Seller 
Interest on such Date of Processing is greater than zero (after 
giving effect to the inclusion in the Trust of all Receivables 
created on or prior to such Date of Processing and the application 
of payments referred to in subsection 4.03(b)) and otherwise shall 
be considered as Unallocated Principal Collections and deposited 
into the Principal Account in accordance with subsection 4.05(e); 
provided further, that in no event shall the amount payable to the 
Holder of the Seller Certificate pursuant to this subsection 
4.05(a)(iv)(B) be greater than the Seller Interest on such Date of 
Processing.

		(b)  Allocations During the Controlled Accumulation Period. 
 During the Controlled Accumulation Period, the Servicer shall, prior to 
the close of business on the day any Collections are deposited in the 
Collection Account, allocate to the Investor Certificateholders or the 
Holder of the Seller Certificate and pay or deposit from the Collection 
Account the following amounts as set forth below:

		(i)  Deposit into the Finance Charge Account an amount equal 
to the product of (A) the Investor Percentage on the Date of 
Processing of such Collections and (B) the aggregate amount of 
Collections processed in respect of Finance Charge Receivables on 
such Date of Processing to be applied in accordance with Section 
4.09.

		(ii)  Deposit into the Principal Account an amount equal to 
the product of (A) the Collateral Allocation on the Date of 
Processing of such Collections, (B) the Investor Percentage on the 
Date of Processing of such Collections and (C) the aggregate 
amount of Collections processed in respect of Principal 
Receivables on such Date of Processing to be applied first in 
accordance with Section 4.12 and then in accordance with 
subsection 4.09(e).

		(iii)  Deposit into the Principal Account an amount equal to 
the product of (A) the Class B Investor Allocation on the Date of 
Processing of such Collections, (B) the Investor Percentage on the 
Date of Processing of such Collections and (C) the aggregate 
amount of Collections processed in respect of Principal 
Receivables on such Date of Processing to be applied first in 
accordance with Section 4.12 and then in accordance with 
subsection 4.09(e).

		(iv)  (A) Deposit into the Principal Account an amount equal 
to the product of (1) the Class A Investor Allocation on the Date 
of Processing of such Collections, (2) the Investor Percentage on 
the Date of Processing of such Collections and (3) the aggregate 
amount of Collections processed in respect of Principal 
Receivables on such Date of Processing; provided, however, that 
the amount deposited into the Principal Account pursuant to this 
subsection 4.05(b)(iv)(A) shall not exceed the Daily Principal 
Shortfall, and (B) pay to the Holder of the Seller Certificate an 
amount equal to the excess identified in the proviso to clause (A) 
above, if any; provided, however, that the amount to be paid to 
the Holder of the Seller Certificate pursuant to this subsection 
4.05(b)(iv)(B) with respect to any Date of Processing shall be 
paid to the Holder of the Seller Certificate only if the Seller 
Interest on such Date of Processing is greater than zero (after 
giving effect to the inclusion in the Trust of all Receivables 
created on or prior to such Date of Processing and the application 
of payments referred to in subsection 4.03(b)) and otherwise shall 
be considered as Unallocated Principal Collections and deposited 
into the Principal Account in accordance with subsection 4.05(e); 
provided further, that in no event shall the amount payable to the 
Holder of the Seller Certificate pursuant to this subsection 
4.05(b)(iv)(B) be greater than the Seller Interest on such Date of 
Processing.

		(c)  Allocations During the Rapid Accumulation Period. 
During the Rapid Accumulation Period, the Servicer shall, prior to the 
close of business on the day any Collections are deposited in the 
Collection Account, allocate to the Investor Certificateholders and pay 
or deposit from the Collection Account the following amounts as set 
forth below:

		(i)  Deposit into the Finance Charge Account an amount equal 
to the product of (A) the Investor Percentage on the Date of 
Processing of such Collections and (B) the aggregate amount of 
Collections processed in respect of Finance Charge Receivables on 
such Date of Processing to be applied in accordance with Section 
4.09.

		(ii)  (A) Deposit into the Principal Account an amount equal 
to the product of (1) the Investor Percentage on the Date of 
Processing of such Collections and (2) the aggregate amount of 
Collections processed in respect of Principal Receivables on such 
Date of Processing; provided, however, that the amount deposited 
into the Principal Account pursuant to this subsection 
4.05(c)(ii)(A) shall not exceed the sum of the Adjusted Investor 
Interest as of the close of business on the last day of the prior 
Monthly Period (after taking into account any payments to be made 
on the Distribution Date relating to such prior Monthly Period and 
deposits and any adjustments to be made to the Investor Interest 
to be made on the Transfer Date relating to such Monthly Period) 
and any Reallocated Principal Collections relating to the Monthly 
Period in which such deposit is made and (B) pay to the Holder of 
the Seller Certificate an amount equal to the excess, if any, 
identified in the proviso to clause (A) above; provided, however, 
that the amount to be paid to the Holder of the Seller Certificate 
pursuant to this subsection 4.05(c)(ii)(B) with respect to any 
Date of Processing shall be paid to the Holder of the Seller 
Certificate only if the Seller Interest on such Date of Processing 
is greater than zero (after giving effect to the inclusion in the 
Trust of all Receivables created on or prior to such Date of 
Processing and the application of payments referred to in 
subsection 4.03(b)) and otherwise shall be considered as 
Unallocated Principal Collections and deposited into the Principal 
Account in accordance with subsection 4.05(e); provided further, 
that in no event shall the amount payable to the Holder of the 
Seller Certificate pursuant to this subsection 4.05(c)(ii)(B) be 
greater than the Seller Interest on such Date of Processing.

		(d)  Allocations During the Rapid Amortization Period.  
During the Rapid Amortization Period, the Servicer shall, prior to the 
close of business on the day any Collections are deposited in the 
Collection Account, allocate to the Investor Certificateholders and pay 
or deposit from the Collection Account the following amounts as set 
forth below:

		(i)  Deposit into the Finance Charge Account an amount equal 
to the product of (A) the Investor Percentage on the Date of 
Processing of such Collections and (B) the aggregate amount of 
Collections processed in respect of Finance Charge Receivables on 
such Date of Processing to be applied in accordance with Section 
4.09.

		(ii)  (A) Deposit into the Principal Account an amount equal 
to the product of (1) the Investor Percentage on the Date of 
Processing of such Collections and (2) the aggregate amount of 
Collections processed in respect of Principal Receivables on such 
Date of Processing; provided, however, that the amount deposited 
into the Principal Account pursuant to this subsection 
4.05(d)(ii)(A) shall not exceed the sum of the Adjusted Investor 
Interest as of the close of business on the last day of the prior 
Monthly Period (after taking into account any payments to be made 
on the Distribution Date relating to such prior Monthly Period and 
deposits and any adjustments to be made to the Investor Interest 
to be made on the Transfer Date relating to such Monthly Period) 
and any Reallocated Principal Collections relating to the Monthly 
Period in which such deposit is made and (B) pay to the Holder of 
the Seller Certificate an amount equal to the excess, if any, 
identified in the proviso to clause (A) above; provided, however, 
that the amount to be paid to the Holder of the Seller Certificate 
pursuant to this subsection 4.05(d)(ii)(B) with respect to any 
Date of Processing shall be paid to the Holder of the Seller 
Certificate only if the Seller Interest on such Date of Processing 
is greater than zero (after giving effect to the inclusion in the 
Trust of all Receivables created on or prior to such Date of 
Processing and the application of payments referred to in 
subsection 4.03(b)) and otherwise shall be considered as 
Unallocated Principal Collections and deposited into the Principal 
Account in accordance with subsection 4.05(e); provided further, 
that in no event shall the amount payable to the Holder of the 
Seller Certificate pursuant to this subsection 4.05(d)(ii)(B) be 
greater than the Seller Interest on such Date of Processing.

		(e)  Unallocated Principal Collections.  Any Collections in 
respect of Principal Receivables or Finance Charge Receivables not 
allocated and paid to the Holder of the Seller Certificate because of 
the limitations contained in subsections 4.05(a)(iv)(B), 4.05(b)(iv)(B), 
4.05(c)(ii)(B) and 4.05(d)(ii)(B) and any amounts allocable to the 
Investor Certificates deposited in the Principal Account pursuant to 
subsections 2.04(d)(iii) and 4.03(c) ("Unallocated Principal 
Collections") shall be held in the Principal Account and, prior to the 
commencement of the Controlled Accumulation Period, the Rapid 
Accumulation Period or the Rapid Amortization Period shall be paid to 
the Holder of the Seller Certificate when, and only to the extent that, 
the Seller Interest is greater than zero.  For each Transfer Date with 
respect to the Controlled Accumulation Period, the Rapid Accumulation 
Period or the Rapid Amortization Period, any such Unallocated Principal 
Collections held in the Principal Account on such Transfer Date shall be 
included in the Investor Principal Collections which to the extent 
available shall be distributed as Available Investor Principal 
Collections to be applied pursuant to Section 4.09 on such Transfer 
Date.

		With respect to the Investor Certificates, and 
notwithstanding anything in the Agreement or this Series Supplement to 
the contrary, whether or not the Servicer is required to make monthly or 
daily deposits from the Collection Account into the Finance Charge 
Account or the Principal Account pursuant to subsections 4.05(a), 
4.05(b), 4.05(c) and 4.05(d), with respect to any Monthly Period (i) the 
Servicer will only be required to deposit Collections from the 
Collection Account into the Finance Charge Account or the Principal 
Account up to the required amount to be deposited into any such deposit 
account or, without duplication, distributed on or prior to the related 
Distribution Date to the Investor Certificateholders and (ii) if at any 
time prior to such Distribution Date the amount of Collections deposited 
in the Collection Account exceeds the amount required to be deposited 
pursuant to clause (i) above, the Servicer will be permitted to withdraw 
the excess from the Collection Account.

		SECTION 4.06  Determination of Monthly Interest4.06  
Determination of Monthly Interest.

		(a)  The amount of monthly interest distributable with 
respect to the Class A Certificates shall be an amount equal to one-
twelfth of the product of (i) the Class A Certificate Rate, times (ii) 
the outstanding principal balance of the Class A Certificates determined 
as of the Record Date preceding the related Transfer Date (the "Class A 
Monthly Interest"); provided, however, that with respect to the first 
Distribution Date, Class A Monthly Interest will be equal to interest 
accrued on the initial outstanding principal balance of the Class A 
Certificates at the Class A Certificate Rate from the Closing Date 
through October 14, 1997; provided further, that in addition to Class A 
Monthly Interest an amount equal to the amount of any unpaid Class A 
Deficiency Amounts, as defined below, plus an amount equal to one-
twelfth of the product of (A) the sum of the Class A Certificate Rate, 
plus 2% per annum, and (B) any Class A Deficiency Amount from the prior 
Transfer Date, as defined below (or the portion thereof which has not 
theretofore been paid to Class A Certificateholders) (the "Class A 
Additional Interest") shall also be distributable to the Class A 
Certificates, and on such Transfer Date the Trustee shall deposit such 
funds, to the extent available, into the Distribution Account; provided 
further, that the "Class A Deficiency Amount" for any Transfer Date 
shall be equal to the excess, if any, of the aggregate amount accrued 
pursuant to this subsection 4.06(a) as of the prior Interest Period over 
the amount actually transferred to the Distribution Account for payment 
of such amount.  Class A Monthly Interest shall be calculated on the 
basis of a 360-day year consisting of twelve 30-day months.

		(b)  The amount of monthly interest distributable with 
respect to the Class B Certificates shall be an amount equal to the 
product of (i)(A) a fraction, the numerator of which is the actual 
number of days in the related Interest Period and the denominator of 
which is 360, times (B) the Class B Certificate Rate in effect with 
respect to the related Interest Period, times (ii) the outstanding 
principal balance of the Class B Certificates determined as of the 
Record Date preceding the related Transfer Date (the "Class B Monthly 
Interest"); provided, however, that in addition to the Class B Monthly 
Interest an amount equal to the amount of any unpaid Class B Deficiency 
Amounts, as defined below, plus an amount equal to the product of 
(A)(1) a fraction, the numerator of which is the actual number of days 
in the related Interest Period and the denominator of which is 360, 
times (2) the sum of the Class B Certificate Rate in effect with respect 
to the related Interest Period, plus 2% per annum, and (B) any Class B 
Deficiency Amount from the prior Transfer Date, as defined below (or the 
portion thereof which has not theretofore been paid to Class B 
Certificateholders) (the "Class B Additional Interest") shall also be 
distributable to the Class B Certificates, and on such Transfer Date the 
Trustee shall deposit such funds, to the extent available, into the 
Distribution Account; provided further, that the "Class B Deficiency 
Amount" for any Transfer Date shall be equal to the excess, if any, of 
the aggregate amount accrued pursuant to this subsection 4.06(b) as of 
the prior Interest Period over the amount actually transferred to the 
Distribution Account for payment of such amount.

		(c) The amount of monthly interest distributable with 
respect to the Collateral Interest shall be an amount equal to the 
product of (i)(A) a fraction, the numerator of which is the actual 
number of days in the related Interest Period and the denominator of 
which is 360, times (B) the Collateral Rate in effect with respect to 
the related Interest Period, times (ii) the Collateral Interest 
determined as of the Record Date preceding such Transfer Date (the 
"Collateral Monthly Interest"); provided, however, that for the purposes 
of determining Collateral Monthly Interest only, the Collateral Rate 
shall not exceed a per annum rate of 1% in excess of the London 
interbank offered rate for one-month United States dollar deposits 
determined by the Trustee on the second London Business Day prior to the 
Transfer Date on which the related Interest Period commences.

		SECTION 4.07  Determination of Monthly Principal4.07  
Determination of Monthly Principal.

		(a)  The amount of monthly principal distributable from the 
Principal Account with respect to the Class A Certificates on each 
Transfer Date ("Class A Monthly Principal"), beginning with the Transfer 
Date in the month following the month in which the Controlled 
Accumulation Period or, if earlier, the Rapid Accumulation Period or the 
Rapid Amortization Period, begins, shall be equal to the least of 
(i) the Available Investor Principal Collections on deposit in the 
Principal Account with respect to such Transfer Date, (ii) for each 
Transfer Date with respect to the Controlled Accumulation Period, the 
Controlled Deposit Amount for such Transfer Date and (iii) the Class A 
Adjusted Investor Interest (after taking into account any adjustments to 
be made on such Transfer Date pursuant to Section 4.10) prior to any 
deposit into the Principal Funding Account on such Transfer Date.

		(b)  The amount of monthly principal distributable from the 
Principal Account with respect to the Class B Certificates on each 
Transfer Date (the "Class B Monthly Principal"), with respect to the 
Controlled Accumulation Period or the Rapid Accumulation Period, 
beginning with the Transfer Date on which an amount equal to the Class A 
Investor Interest has been deposited in the Principal Funding Account 
(after taking into account any deposits to be made on such Transfer 
Date), or during the Rapid Amortization Period, beginning with the 
Transfer Date immediately preceding the Distribution Date on which the 
Class A Investor Interest will be paid in full (after taking into 
account payments to be made on the related Distribution Date), shall be 
an amount equal to the least of (i) the Available Investor Principal 
Collections on deposit in the Principal Account with respect to such 
Transfer Date (minus the portion of such Available Investor Principal 
Collections applied to Class A Monthly Principal on such Transfer Date), 
(ii) for each Transfer Date with respect to the Controlled Accumulation 
Period, the Controlled Deposit Amount for such Transfer Date (minus the 
Class A Monthly Principal with respect to such Transfer Date) and 
(iii) the Class B Adjusted Investor Interest (after taking into account 
any adjustments to be made on such Transfer Date pursuant to Sections 
4.10 and 4.12) prior to any deposit into the Principal Funding Account 
on such Transfer Date.

		(c) The amount of monthly principal (the "Collateral Monthly 
Principal") distributable from the Principal Account with respect to the 
Collateral Interest on each Transfer Date shall be (A) during the 
Revolving Period following any reduction of the Required Collateral 
Interest pursuant to clause (z) of the proviso in the definition 
thereof, an amount equal to the lesser of (1) the excess, if any, of the 
Collateral Interest (after taking into account any adjustments to be 
made on such Transfer Date pursuant to Sections 4.10 and 4.12) over the 
Required Collateral Interest on such Transfer Date, and (2) the 
Available Investor Principal Collections on such Transfer Date or (B) 
during the Controlled Accumulation Period, the Rapid Accumulation Period 
or the Rapid Amortization Period, an amount equal to the lesser of (1) 
the excess, if any, of the Collateral Interest (after taking into 
account any adjustments to be made on such Transfer Date pursuant to 
Sections 4.10 and 4.12) over the Required Collateral Interest on such 
Transfer Date, and (2) the excess, if any, of (i) the Available Investor 
Principal Collections on such Transfer Date over (ii) the sum of the 
Class A Monthly Principal and the Class B Monthly Principal for such 
Transfer Date.

		SECTION 4.08  Coverage of Required Amount4.08  Coverage of 
Required Amount.  (a) On or before each Transfer Date, the Servicer 
shall determine the amount (the "Class A Required Amount"), if any, by 
which the sum of (i) the Class A Monthly Interest for such Transfer 
Date, plus (ii) the Class A Deficiency Amount, if any, for such Transfer 
Date, plus (iii) the Class A Additional Interest, if any, for such 
Transfer Date, plus (iv) the Class A Servicing Fee for the prior Monthly 
Period, plus (v) the Class A Servicing Fee, if any, due but not paid on 
any prior Transfer Date, plus (vi) the Class A Investor Default Amount, 
if any, for the prior Monthly Period, plus (vii) the Net Swap Payment, 
if any, for such Transfer Date, plus (viii) the Net Swap Payments, if 
any, due but not paid on any prior Transfer Date exceeds the Class A 
Available Funds for the related Monthly Period.

		(b)  On or before each Transfer Date, the Servicer shall 
also determine the amount (the "Class B Required Amount"), if any, equal 
to the sum of (i) the amount, if any, by which the sum of (A) the Class 
B Monthly Interest for such Transfer Date, plus (B) the Class B 
Deficiency Amount, if any, for such Transfer Date, plus (C) the Class B 
Additional Interest, if any, for such Transfer Date, plus (D) the Class 
B Servicing Fee for the prior Monthly Period, plus (E) the Class B 
Servicing Fee, if any, due but not paid on any prior Transfer Date, 
exceeds the Class B Available Funds for the related Monthly Period, plus 
(ii) the Class B Investor Default Amount, if any, for the prior Monthly 
Period.

		(c)  In the event that the sum of the Class A Required 
Amount and the Class B Required Amount for such Transfer Date is greater 
than zero, the Servicer shall give written notice to the Trustee of such 
positive Class A Required Amount or Class B Required Amount on or before 
such Transfer Date.  In the event that the Class A Required Amount for 
such Transfer Date is greater than zero, all or a portion of the Excess 
Spread with respect to such Transfer Date in an amount equal to the 
Class A Required Amount, to the extent available, for such Transfer Date 
shall be distributed from the Finance Charge Account on such Transfer 
Date pursuant to subsection 4.11(a).  In the event that the Class A 
Required Amount for such Transfer Date exceeds the amount of Excess 
Spread with respect to such Transfer Date, the Collections of Principal 
Receivables allocable to the Collateral  Interest and the Collections of 
Principal Receivables allocable to the Class B Certificates with respect 
to the prior Monthly Period shall be applied as specified in Section 
4.12.  In the event that the Class B Required Amount for such Transfer 
Date exceeds the amount of Excess Spread available to fund the Class B 
Required Amount pursuant to subsection 4.11(c), the Collections of 
Principal Receivables allocable to the Collateral Interest (after 
application to the Class A Required Amount) shall be applied as 
specified in Section 4.12; provided, however, that the sum of any 
payments pursuant to this paragraph shall not exceed the sum of the 
Class A Required Amount and the Class B Required Amount.

		SECTION 4.09  Monthly Payments4.09  Monthly Payments.  On or 
before each Transfer Date, the Servicer shall instruct the Trustee in 
writing (which writing shall be substantially in the form of Exhibit B 
hereto) to withdraw and the Trustee, acting in accordance with such 
instructions, shall withdraw on such Transfer Date or the related 
Distribution Date, as applicable, to the extent of available funds, the 
amounts required to be withdrawn from the Finance Charge Account, the 
Principal Account, the Principal Funding Account and the Distribution 
Account as follows:

		(a)  An amount equal to the Class A Available Funds 
deposited into the Finance Charge Account for the related Monthly Period 
will be distributed on each Transfer Date in the following priority:

		(i)  an amount equal to Class A Monthly Interest for such 
Transfer Date, plus the amount of any Class A Deficiency Amount 
for such Transfer Date, plus the amount of any Class A Additional 
Interest for such Transfer Date, shall be deposited by the 
Servicer or the Trustee into the Distribution Account; 

		(ii)  an amount equal to the Net Swap Payment, if any, for 
such Transfer Date, plus the amount of any Net Swap Payments 
previously due but not paid to the Swap Counterparty shall be 
distributed to the Swap Counterparty;

		(iii)  an amount equal to the Class A Servicing Fee for such 
Transfer Date, plus the amount of any Class A Servicing Fee due 
but not paid to the Servicer on any prior Transfer Date shall be 
distributed to the Servicer;

		(iv)  an amount equal to the Class A Investor Default 
Amount, if any, for the preceding Monthly Period shall be treated 
as a portion of Investor Principal Collections and deposited into 
the Principal Account on such Transfer Date; and

		(v)  the balance, if any, shall constitute Excess Spread and 
shall be allocated and distributed as set forth in Section 4.11.

		(b)  An amount equal to the Class B Available Funds 
deposited into the Finance Charge Account for the related Monthly Period 
will be distributed on each Transfer Date in the following priority:

		(i)    an amount equal to the Class B Monthly Interest for 
such Transfer Date, plus the amount of any Class B Deficiency 
Amount for such Transfer Date, plus the amount of any Class B 
Additional Interest for such Transfer Date, shall be deposited by 
the Servicer or the Trustee into the Distribution Account;

		(ii)   an amount equal to the Class B Servicing Fee for such 
Transfer Date, plus the amount of any Class B Servicing Fee due 
but not paid to the Servicer on any prior Transfer Date for such 
Transfer Date shall be distributed to the Servicer; and
  
		(iii)  the balance, if any, shall constitute Excess Spread 
and shall be allocated and distributed as set forth in Section 
4.11.

		(c)  An amount equal to the Collateral Available Funds 
deposited into the Finance Charge Account for the related Monthly Period 
will be distributed on each Transfer Date in the following priority:

		(i)  if the Seller or The Bank of New York is no longer the 
Servicer, an amount equal to the Collateral Interest Servicing Fee 
for such Transfer Date plus the amount of any Collateral Interest 
Servicing Fee due but not paid to the Servicer on any prior 
Transfer Date shall be distributed to the Servicer; and

		(ii)  the balance, if any, shall constitute Excess Spread 
and shall be allocated and distributed as set forth in Section 
4.11.

		(d)  During the Revolving Period, an amount equal to the 
Available Investor Principal Collections deposited into the Principal 
Account for the related Monthly Period will be distributed on each 
Transfer Date in the following priority:

		(i) an amount equal to the Collateral Monthly Principal for 
such Transfer Date shall be distributed to the Collateral Interest 
Holder in accordance with the Loan Agreement;

		(ii)  an amount equal to the lesser of (A) the product of 
(1) a fraction, the numerator of which is equal to the Available 
Investor Principal Collections remaining after the application 
specified in subsection 4.09(d)(i) above and the denominator of 
which is equal to the sum of the Available Investor Principal 
Collections available for sharing as specified in the related 
Series Supplement for each Series in Group One and (2) the 
Cumulative Series Principal Shortfall and (B) Available Investor 
Principal Collections shall remain in the Principal Account to be 
treated as Shared Principal Collections and applied to Series in 
Group One other than this Series 1997-I; and

		(iii)  an amount equal to the excess, if any, of (A) the 
Available Investor Principal Collections for such Transfer Date 
over (B) the applications specified in subsections 4.09(d)(i) and 
(ii) above shall be paid to the Holder of the Seller Certificate; 
provided, however, that the amount to be paid to the Holder of the 
Seller Certificate pursuant to this subsection 4.09(d)(iii) with 
respect to such Transfer Date shall be paid to the Holder of the 
Seller Certificate only if the Seller Interest on such Date of 
Processing is greater than zero (after giving effect to the 
inclusion in the Trust of all Receivables created on or prior to 
such Transfer Date and the application of payments referred to in 
subsection 4.03(b)) and otherwise shall be considered as 
Unallocated Principal Collections and deposited into the Principal 
Account in accordance with subsection 4.05(e); provided further, 
that in no event shall the amount payable to the Holder of the 
Seller Certificate pursuant to this subsection 4.09(d)(iii) be 
greater than the Seller Interest on such Transfer Date.

		(e)  During the Controlled Accumulation Period, the Rapid 
Accumulation Period or the Rapid Amortization Period, an amount equal to 
the Available Investor Principal Collections deposited into the 
Principal Account for the related Monthly Period will be distributed on 
each Transfer Date in the following priority:

		(i)  an amount equal to the Class A Monthly Principal for 
such Transfer Date, shall be (A) during the Controlled 
Accumulation Period and the Rapid Accumulation Period, deposited 
into the Principal Funding Account, and (B) during the Rapid 
Amortization Period, deposited into the Distribution Account;

		(ii)  after giving effect to the distribution referred to in 
clause (i) above, an amount equal to the Class B Monthly 
Principal, shall be (A) during the Controlled Accumulation Period, 
deposited into the Principal Funding Account, and (B) during Rapid 
Accumulation Period and the Rapid Amortization Period, deposited 
into the Distribution Account;

		(iii) for each Transfer Date (other than the Transfer Date 
immediately preceding the Series 1997-I Termination Date) and on 
the Series 1997-I Termination Date, after giving effect to the 
distributions referred to in clauses (i) and (ii) above, an amount 
equal to Collateral Monthly Principal shall be distributed to the 
Collateral Interest Holder in accordance with the Loan Agreement;

		(iv)  an amount equal to the lesser of (A) the product of 
(1) a fraction, the numerator of which is equal to the Available 
Investor Principal Collections remaining after the application 
specified in subsections 4.09(e)(i), (ii) and (iii) above and the 
denominator of which is equal to the sum of the Available Investor 
Principal Collections available for sharing as specified in the 
related Series Supplement for each Series in Group One and (2) the 
Cumulative Series Principal Shortfall and (B) the Available 
Investor Principal Collections remaining after the application 
specified in subsections 4.09(e)(i), (ii) and (iii) above, shall 
remain in the Principal Account to be treated as Shared Principal 
Collections and applied to Series in Group One other than this 
Series 1997-I; and

		(v)  an amount equal to the excess, if any, of (A) the 
Available Investor Principal Collections over (B) the applications 
specified in subsections 4.09(e)(i) through (iv) above shall be 
paid to the Holder of the Seller Certificate; provided, however, 
that the amount to be paid to the Holder of the Seller Certificate 
pursuant to this subsection 4.09(e)(v) with respect to such 
Transfer Date shall be paid to the Holder of the Seller 
Certificate only if the Seller Interest on such Date of Processing 
is greater than zero (after giving effect to the inclusion in the 
Trust of all Receivables created on or prior to such Transfer Date 
and the application of payments referred to in subsection 4.03(b)) 
and otherwise shall be considered as Unallocated Principal 
Collections and deposited into the Principal Account in accordance 
with subsection 4.05(e); provided further, that in no event shall 
the amount payable to the Holder of the Seller Certificate 
pursuant to this subsection 4.09(e)(v) be greater than the Seller 
Interest on such Transfer Date.

		(f)  On the first Transfer Date with respect to the Rapid 
Accumulation Period, the Trustee, acting in accordance with instructions 
from the Servicer, shall withdraw from the Principal Funding Account and 
deposit in the Distribution Account an amount equal to the excess, if 
any, of the Principal Funding Account Balance over the Class A Investor 
Interest (the amount of such excess not to exceed the Class B Investor 
Interest).

		(g)  On the earlier to occur of (i) the first Transfer Date 
with respect to the Rapid Amortization Period and (ii) the Transfer Date 
immediately preceding the Scheduled Payment Date, the Trustee, acting in 
accordance with instructions from the Servicer, shall withdraw from the 
Principal Funding Account and deposit in the Distribution Account the 
amount on deposit in the Principal Funding Account.

		(h)  On each Distribution Date, the Trustee shall pay in 
accordance with subsection 5.01 (i) to the Class A Certificateholders 
from the Distribution Account, the amount deposited into the 
Distribution Account pursuant to subsection 4.09(a)(i) on the preceding 
Transfer Date, and (ii) to the Class B Certificateholders from the 
Distribution Account, the amount deposited into the Distribution Account 
pursuant to subsection 4.09(b)(i) on the preceding Transfer Date.

		(i)  On the earliest to occur of (i) the first Distribution 
Date with respect to the Rapid Amortization Period, (ii) the Scheduled 
Payment Date and (iii) the first Distribution Date with respect to the 
Rapid Accumulation Period on which the amount on deposit in the 
Principal Funding Account is equal to the Class A Investor Interest, and 
on each Distribution Date thereafter, the Trustee, acting in accordance 
with instructions from the Servicer, shall pay in accordance with 
Section 5.01 from the Distribution Account the amount so deposited into 
the Distribution Account pursuant to subsections 4.09(e), (f) and (g) on 
the related Transfer Date in the following priority:

		(i)  for each Distribution Date with respect to the Rapid 
Amortization Period, if any, and with respect to the Scheduled 
Payment Date, an amount equal to the lesser of such amount on 
deposit in the Distribution Account and the Class A Investor 
Interest shall be paid to the Class A Certificateholders; and

		(ii)  for each Distribution Date with respect to (A) the 
Rapid Accumulation Period after the date on which the amount on 
deposit in the Principal Funding Account is equal to the Class A 
Investor Interest, if any, and (B) the Rapid Amortization Period, 
if any, and on the Scheduled Payment Date, after giving effect to 
the distributions referred to in clause (i) above, if any, an 
amount equal to the lesser of such amount on deposit in the 
Distribution Account and the Class B Investor Interest shall be 
paid to the Class B Certificateholders.

		(j)  The Controlled Accumulation Period is scheduled to 
commence at the close of business on July 31, 2003; provided, however, 
that, if the Accumulation Period Length (determined as described below) 
is less than 12 months, the date on which the Controlled Accumulation 
Period actually commences will be delayed to the first Business Day of 
the month that is the number of whole months prior to the Scheduled 
Payment Date at least equal to the Accumulation Period Length and, as a 
result, the number of Monthly Periods in the Controlled Accumulation 
Period will at least equal the Accumulation Period Length.  On the 
Determination Date immediately preceding the July 2003 Distribution 
Date, and each Determination Date thereafter until the Controlled 
Accumulation Period begins, the Servicer will determine the 
"Accumulation Period Length" which will equal the number of whole months 
such that the sum of the Accumulation Period Factors for each month 
during such period will be equal to or greater than the Required 
Accumulation Factor Number; provided, however, that the Accumulation 
Period Length will not be determined to be less than one month; provided 
further, however, that the determination of the Accumulation Period 
Length may be changed at any time if the Rating Agency Condition is 
satisfied.

		SECTION 4.10  Investor Charge-Offs4.10  Investor Charge-
Offs.

		(a)  On or before each Transfer Date, the Servicer shall 
calculate the Class A Investor Default Amount.  If on any Transfer Date, 
the Class A Investor Default Amount for the prior Monthly Period exceeds 
the sum of the amount allocated with respect thereto pursuant to 
subsection 4.09(a)(iv), subsection 4.11(a) and Section 4.12 with respect 
to such Monthly Period, the Collateral Interest (after giving effect to 
reductions for any Collateral Charge-Offs and any Reallocated Principal 
Collections on such Transfer Date) will be reduced by the amount of such 
excess, but not by more than the lesser of the Class A Investor Default 
Amount and the Collateral Interest (after giving effect to reductions 
for any Collateral Charge-Offs and any Reallocated Principal Collections 
on such Transfer Date) for such Transfer Date.  In the event that such 
reduction would cause the Collateral Interest to be a negative number, 
the Collateral Interest will be reduced to zero, and the Class B 
Investor Interest (after giving effect to reductions for any Class B 
Investor Charge-Offs and any Reallocated Class B Principal Collections 
on such Transfer Date) will be reduced by the amount by which the 
Collateral Interest would have been reduced below zero.  In the event 
that such reduction would cause the Class B Investor Interest to be a 
negative number, the Class B Investor Interest will be reduced to zero, 
and the Class A Investor Interest will be reduced by the amount by which 
the Class B Investor Interest would have been reduced below zero, but 
not by more than the Class A Investor Default Amount for such Transfer 
Date (a "Class A Investor Charge-Off").  If the Class A Investor 
Interest has been reduced by the amount of any Class A Investor Charge-
Offs, it will be reimbursed on any Transfer Date (but not by an amount 
in excess of the aggregate Class A Investor Charge-Offs) by the amount 
of Excess Spread allocated and available for such purpose pursuant to 
subsection 4.11(b).

		(b)  On or before each Transfer Date, the Servicer shall 
calculate the Class B Investor Default Amount.  If on any Transfer Date, 
the Class B Investor Default Amount for the prior Monthly Period exceeds 
the amount of Excess Spread and Reallocated Collateral Principal 
Collections which are allocated and available to fund such amount 
pursuant to subsection 4.11(c) and Section 4.12, the Collateral Interest 
(after giving effect to reductions for any Collateral Charge-Offs and 
any Reallocated Principal Collections on such Transfer Date and any 
adjustments with respect thereto as described in subsection 4.10(a) 
above) will be reduced by the amount of such excess but not by more than 
the lesser of the Class B Investor Default Amount and the Collateral 
Interest (after giving effect to reductions for any Collateral Charge-
Offs and any Reallocated Principal Collections on such Transfer Date and 
any adjustments with respect thereto as described in subsection 4.10(a) 
above) for such Transfer Date.  In the event that such reduction would 
cause the Collateral Interest to be a negative number, the Collateral 
Interest will be reduced to zero and the Class B Investor Interest will 
be reduced by the amount by which the Collateral Interest would have 
been reduced below zero, but not by more than the Class B Investor 
Default Amount for such Transfer Date (a "Class B Investor Charge-Off"). 
 The Class B Investor Interest will also be reduced by the amount of 
Reallocated Class B Principal Collections in excess of the Collateral 
Interest pursuant to Section 4.12 and the amount of any portion of the 
Class B Investor Interest allocated to the Class A Certificates to avoid 
a reduction in the Class A Investor Interest pursuant to subsection 
4.10(a) above.  The Class B Investor Interest will thereafter be 
reimbursed (but not to an amount in excess of the unpaid principal 
balance of the Class B Certificates) on any Transfer Date by the amount 
of Excess Spread allocated and available for that purpose as described 
under subsection 4.11(d).

		(c)  On or before each Transfer Date, the Servicer shall 
calculate the Collateral Default Amount.  If on any Transfer Date, the 
Collateral Default Amount for the prior Monthly Period exceeds the 
amount of Excess Spread which is allocated and available to fund such 
amount pursuant to subsection 4.11(g), the Collateral Interest will be 
reduced by the amount of such excess but not by more than the lesser of 
the Collateral Default Amount and the Collateral Interest for such 
Transfer Date (a "Collateral Charge-Off").  The Collateral Interest will 
also be reduced by the amount of Reallocated Principal Collections 
pursuant to Section 4.12 and the amount of any portion of the Collateral 
Interest allocated to the Class A Certificates or the Class B 
Certificates to avoid a reduction in the Class A Investor Interest, 
pursuant to subsection 4.10(a), or the Class B Investor Interest, 
pursuant to subsection 4.10(b), respectively.  The Collateral Interest 
will thereafter be reimbursed on any Transfer Date by the amount of the 
Excess Spread allocated and available for that purpose as described 
under subsection 4.11(h).

		SECTION 4.11  Excess Spread4.11  Excess Spread.  On or 
before each Transfer Date, the Servicer shall instruct the Trustee in 
writing (which writing shall be substantially in the form of Exhibit B 
hereto) to apply Excess Spread with respect to the related Monthly 
Period to make the following distributions on each Transfer Date in the 
following priority:

		(a)  an amount equal to the Class A Required Amount, if any, 
with respect to such Transfer Date will be used to fund the Class A 
Required Amount and be applied in accordance with, and in the priority 
set forth in, subsection 4.09(a);

		(b)  an amount equal to the aggregate amount of Class A 
Investor Charge-Offs which have not been previously reimbursed will be 
treated as a portion of Investor Principal Collections and deposited 
into the Principal Account on such Transfer Date;

		(c)  an amount equal to the Class B Required Amount, if any, 
with respect to such Transfer Date will be used to fund the Class B 
Required Amount and be applied first in accordance with, and in the 
priority set forth in, subsection 4.09(b) and then any remaining amount 
available to pay the Class B Investor Default Amount shall be treated as 
a portion of Investor Principal Collections and deposited into the 
Principal Account on such Transfer Date;

		(d)  an amount equal to the aggregate amount by which the 
Class B Investor Interest has been reduced below the initial Class B 
Investor Interest for reasons other than the payment of principal to the 
Class B Certificateholders (but not in excess of the aggregate amount of 
such reductions which have not been previously reimbursed) will be 
treated as a portion of Investor Principal Collections and deposited 
into the Principal Account on such Transfer Date;

		(e) an amount equal to the Collateral Monthly Interest plus 
the amount of any past due Collateral Monthly Interest for such Transfer 
Date will be paid to the Collateral Interest Holder in accordance with 
the Loan Agreement;

		(f)  if the Seller or The Bank of New York is the Servicer, 
an amount equal to the aggregate amount of accrued but unpaid Collateral 
Interest Servicing Fees will be paid to the Servicer;

		(g)  an amount equal to the Collateral Default Amount, if 
any, for the prior Monthly Period will be treated as a portion of 
Investor Principal Collections and deposited into the Principal Account 
on such Transfer Date;

		(h)  an amount equal to the aggregate amount by which the 
Collateral Interest has been reduced below the Required Collateral 
Interest for reasons other than the payment of principal to the 
Collateral Interest Holder (but not in excess of the aggregate amount of 
such reductions which have not been previously reimbursed) will be 
treated as a portion of Investor Principal Collections and deposited 
into the Principal Account on such Transfer Date;

		(i)  on each Transfer Date from and after the Reserve 
Account Funding Date, but prior to the date on which the Reserve Account 
terminates as described in Section 4.15(f), an amount up to the excess, 
if any, of the Required Reserve Account Amount over the Available 
Reserve Account Amount shall be deposited into the Reserve Account;

		(j)  the balance, if any, after giving effect to payments 
made pursuant to subparagraphs (a) through (i) above, shall be 
distributed, to the extent required, in accordance with the Loan 
Agreement;

		(k)  on each Transfer Date prior to the date on which the 
Swap Reserve Fund terminates as described in subsection 4.16(f), the 
balance, if any, after giving effect to the payments made pursuant to 
subparagraphs (a) through (j) above, in an amount not to exceed the 
excess, if any, of the Required Swap Reserve Fund Amount over the 
Available Swap Reserve Fund Amount shall be deposited into the Swap 
Reserve Fund;

		(l)  after giving effect to payments made pursuant to 
subparagraphs (a) through (k) above, an amount equal to the sum of (i) 
the Payment Carryforward Amount, if any, for such Transfer Date plus the 
amount of any previously due but not paid Payment Carryforward Amounts 
and (ii) the amount, if any, owed to the Swap Counterparty by the Trust 
due to an early termination of the Interest Rate Swap pursuant to the 
terms thereof; and

		(m)  the balance, if any, after giving effect to the 
payments made pursuant to subparagraphs (a) through (l) above, shall be 
paid to the Holder of the Seller Certificate.

		SECTION 4.12  Reallocated Principal Collections4.12  
Reallocated Principal Collections.  On or before each Transfer Date, the 
Servicer shall instruct the Trustee in writing (which writing shall be 
substantially in the form of Exhibit B hereto) to withdraw from the 
Principal Account and apply Reallocated Principal Collections (applying 
all Reallocated Collateral Principal Collections in accordance with 
subsections 4.12(a) and (b) prior to applying any Reallocated Class B 
Principal Collections in accordance with subsection 4.12(a) for any 
amounts still owing after the application of Reallocated Collateral 
Principal Collections) with respect to such Transfer Date, to make the 
following distributions on each Transfer Date in the following priority:

		(a)  an amount equal to the excess, if any, of (i) the Class 
A Required Amount, if any, with respect to such Transfer Date over (ii) 
the amount of Excess Spread with respect to the related Monthly Period, 
shall be applied pursuant to subsections 4.09(a)(i), (ii), (iii) and 
(iv); and

		(b)  an amount equal to the excess, if any, of (i) the Class 
B Required Amount, if any, with respect to such Transfer Date over (ii) 
the amount of Excess Spread allocated and available to the Class B 
Certificates pursuant to subsection 4.11(c) on such Transfer Date shall 
be applied first pursuant to subsections 4.09(b)(i) and (ii) and then 
pursuant to subsection 4.11(c).

		(c)  On each Transfer Date, the Collateral Interest shall be 
reduced by the amount of Reallocated Collateral Principal Collections 
and by the amount of Reallocated Class B Principal Collections for such 
Transfer Date.  In the event that such reduction would cause the 
Collateral Interest (after giving effect to any Collateral Charge-Offs 
for such Transfer Date) to be a negative number, the Collateral Interest 
(after giving effect to any Collateral Charge-Offs for such Transfer 
Date) shall be reduced to zero and the Class B Investor Interest shall 
be reduced by the amount by which the Collateral Interest would have 
been reduced below zero. In the event that the reallocation of 
Reallocated Principal Collections would cause the Class B Investor 
Interest (after giving effect to any Class B Investor Charge-Offs for 
such Transfer Date) to be a negative number on any Transfer Date, 
Reallocated Principal Collections shall be reallocated on such Transfer 
Date in an aggregate amount not to exceed the amount which would cause 
the Class B Investor Interest (after giving effect to any Class B 
Investor Charge-Offs for such Transfer Date) to be reduced to zero.

		SECTION 4.13  Shared Principal Collections4.13  Shared 
Principal Collections.

		(a)  The portion of Shared Principal Collections on deposit 
in the Principal Account equal to the amount of Shared Principal 
Collections allocable to Series 1997-I on any Transfer Date shall be 
applied as an Available Investor Principal Collection pursuant to 
Section 4.09 and pursuant to such Section 4.09 shall be deposited in the 
Distribution Account or distributed in accordance with the Loan 
Agreement.

		(b)  Shared Principal Collections allocable to Series 1997-I 
with respect to any Transfer Date shall mean an amount equal to the 
Series Principal Shortfall, if any, with respect to Series 1997-I for 
such Transfer Date; provided, however, that if the aggregate amount of 
Shared Principal Collections for all Series for such Transfer Date is 
less than the Cumulative Series Principal Shortfall for such Transfer 
Date, then Shared Principal Collections allocable to Series 1997-I on 
such Transfer Date shall equal the product of (i) Shared Principal 
Collections for all Series for such Transfer Date and (ii) a fraction, 
the numerator of which is the Series Principal Shortfall with respect to 
Series 1997-I for such Transfer Date and the denominator of which is the 
aggregate amount of Cumulative Series Principal Shortfall for all Series 
for such Transfer Date.

		(c)  Solely for the purpose of determining the amount of 
Available Investor Principal Collections to be treated as Shared 
Principal Collections on any Transfer Date allocable to other Series in 
Group One, on each Determination Date, the Servicer shall determine the 
Class A Required Amount, Class B Required Amount, Excess Spread and 
Reallocated Principal Collections as of such Determination Date for the 
following Transfer Date.

		SECTION 4.14  Principal Funding Account4.14  Principal 
Funding Account.

		(a)  The Trustee shall establish and maintain with a 
Qualified Institution, which may be the Trustee, in the name of the 
Trust, on behalf of the Trust, for the benefit of the Investor 
Certificateholders, a segregated trust account with the corporate trust 
department of such Qualified Institution (the "Principal Funding 
Account"), bearing a designation clearly indicating that the funds 
deposited therein are held for the benefit of the Investor 
Certificateholders.  The Trustee shall possess all right, title and 
interest in all funds on deposit from time to time in the Principal 
Funding Account and in all proceeds thereof.  The Principal Funding 
Account shall be under the sole dominion and control of the Trustee for 
the benefit of the Investor Certificateholders.  If at any time the 
institution holding the Principal Funding Account ceases to be a 
Qualified Institution, the Seller shall notify the Trustee, and the 
Trustee upon being notified (or the Servicer on its behalf) shall, 
within 10 Business Days, establish a new Principal Funding Account 
meeting the conditions specified above with a Qualified Institution, and 
shall transfer any cash or any investments to such new Principal Funding 
Account.  The Trustee, at the direction of the Servicer, shall (i) make 
withdrawals from the Principal Funding Account from time to time, in the 
amounts and for the purposes set forth in this Series Supplement and 
(ii) on each Transfer Date (from and after the commencement of the 
Controlled Accumulation Period or the Rapid Accumulation Period) prior 
to the termination of the Principal Funding Account make deposits into 
the Principal Funding Account in the amounts specified in, and otherwise 
in accordance with, subsection 4.09(e).

		(b)  Funds on deposit in the Principal Funding Account shall 
be invested at the direction of the Servicer by the Trustee in Permitted 
Investments.  Funds on deposit in the Principal Funding Account on any 
Transfer Date, after giving effect to any withdrawals from the Principal 
Funding Account on such Transfer Date, shall be invested in such 
investments that will mature so that such funds will be available for 
withdrawal on or prior to the following Transfer Date.  The Trustee 
shall maintain for the benefit of the Investor Certificateholders 
possession of the negotiable instruments or securities, if any, 
evidencing such Permitted Investments.  No Permitted Investment shall be 
disposed of prior to its maturity.

		On each Transfer Date with respect to the Controlled 
Accumulation Period or the Rapid Accumulation Period and on the first 
Transfer Date with respect to the Rapid Amortization Period, the 
Trustee, acting at the Servicer's direction given on or before such 
Transfer Date, shall transfer from the Principal Funding Account to the 
Finance Charge Account the Principal Funding Investment Proceeds on 
deposit in the Principal Funding Account, but not in excess of the 
Covered Amount, for application in the following priority:

		(i)  an amount up to that portion of the Covered Amount 
computed pursuant to clause (a) of the definition of Covered 
Amount shall be treated as Class A Available Funds to be applied 
pursuant to subsections 4.09(a)(i) and (ii); and

		(ii) an amount up to that portion of the Covered Amount 
computed pursuant to clause (b) of the definition of Covered 
Amount shall be treated as Class B Available Funds to be applied 
pursuant to subsection 4.09(b)(i).

		Any Excess Principal Funding Investment Proceeds shall be 
paid to the Seller on each Transfer Date.  An amount equal to any 
Principal Funding Investment Shortfall will be deposited into the 
Finance Charge Account on (i) each Transfer Date with respect to the 
Controlled Accumulation Period, from the Reserve Account to the extent 
funds are available pursuant to subsection 4.15(d), (ii) the first 
Transfer Date with respect to the Rapid Accumulation Period, from the 
Reserve Account to the extent funds are available pursuant to subsection 
4.15(d) and from the Swap Reserve Fund to the extent funds are available 
pursuant to subsection 4.16(d), as applicable, and on each Transfer Date 
thereafter with respect to the Rapid Accumulation Period, from the Swap 
Reserve Fund to the extent funds are available pursuant to subsection 
4.16(d) and (iii) the first Transfer Date with respect to the Rapid 
Amortization Period, (x) if such Rapid Amortization Period commences 
prior to the commencement of the Rapid Accumulation Period, from the 
Reserve Account to the extent funds are available pursuant to subsection 
4.15(d) or (y) if such Rapid Amortization Period commences after the 
commencement of the Rapid Accumulation Period, from the Swap Reserve 
Fund to the extent funds are available pursuant to subsection 4.16(d).  
Principal Funding Investment Proceeds (including reinvested interest) 
shall not be considered part of the amounts on deposit in the Principal 
Funding Account for purposes of this Series Supplement.

		SECTION 4.15  Reserve Account4.15  Reserve Account.

		(a)  The Trustee shall establish and maintain with a 
Qualified Institution, which may be the Trustee in the name of the 
Trust, on behalf of the Trust, for the benefit of the Investor 
Certificateholders, a segregated trust account with the corporate trust 
department of such Qualified Institution (the "Reserve Account"), 
bearing a designation clearly indicating that the funds deposited 
therein are held for the benefit of the Investor Certificateholders.  
The Trustee shall possess all right, title and interest in all funds on 
deposit from time to time in the Reserve Account and in all proceeds 
thereof.  The Reserve Account shall be under the sole dominion and 
control of the Trustee for the benefit of the Investor 
Certificateholders.  If at any time the institution holding the Reserve 
Account ceases to be a Qualified Institution, the Seller shall notify 
the Trustee, and the Trustee upon being notified (or the Servicer on its 
behalf) shall, within 10 Business Days, establish a new Reserve Account 
meeting the conditions specified above with a Qualified Institution, and 
shall transfer any cash or any investments to such new Reserve Account. 
 The Trustee, at the direction of the Servicer, shall (i) make 
withdrawals from the Reserve Account from time to time in an amount up 
to the Available Reserve Account Amount at such time, for the purposes 
set forth in this Series Supplement, and (ii) on each Transfer Date 
(from and after the Reserve Account Funding Date) prior to termination 
of the Reserve Account make a deposit into the Reserve Account in the 
amount specified in, and otherwise in accordance with, subsection 
4.11(i).

		(b)  Funds on deposit in the Reserve Account shall be 
invested at the direction of the Servicer by the Trustee in Permitted 
Investments.  Funds on deposit in the Reserve Account on any Transfer 
Date, after giving effect to any withdrawals from the Reserve Account on 
such Transfer Date, shall be invested in such investments that will 
mature so that such funds will be available for withdrawal on or prior 
to the following Transfer Date.  The Trustee shall maintain for the 
benefit of the Investor Certificateholders possession of the negotiable 
instruments or securities, if any, evidencing such Permitted 
Investments.  No Permitted Investment shall be disposed of prior to its 
maturity.  On each Transfer Date, all interest and earnings (net of 
losses and investment expenses) accrued since the preceding Transfer 
Date on funds on deposit in the Reserve Account shall be retained in the 
Reserve Account (to the extent that the Available Reserve Account Amount 
is less than the Required Reserve Account Amount) and the balance, if 
any, shall be deposited into the Finance Charge Account and included in 
Class A Available Funds for such Transfer Date.  For purposes of 
determining the availability of funds or the balance in the Reserve 
Account for any reason under this Series Supplement, except as otherwise 
provided in the preceding sentence, investment earnings on such funds 
shall be deemed not to be available or on deposit.

		(c)  On or before each Transfer Date with respect to the 
Controlled Accumulation Period, on or before the first Transfer Date 
with respect to the Rapid Accumulation Period and on or before the first 
Transfer Date with respect to the Rapid Amortization Period if such 
Rapid Amortization Period commences prior to the commencement of the 
Rapid Accumulation Period, the Servicer shall calculate the "Reserve 
Draw Amount" which shall be equal to the Principal Funding Investment 
Shortfall with respect to the related Transfer Date; provided, however, 
that such amount will be reduced to the extent that funds otherwise 
would be available for deposit in the Reserve Account under Section 
4.11(i) with respect to such Transfer Date.

		(d)  In the event that for any Transfer Date the Reserve 
Draw Amount is greater than zero, the Reserve Draw Amount, up to the 
Available Reserve Account Amount, shall be withdrawn from the Reserve 
Account on such Transfer Date by the Trustee (acting in accordance with 
the instructions of the Servicer), and deposited into the Finance Charge 
Account for application in the following priority:

		(i) an amount, up to the excess, if any, of (x) an amount 
equal to that portion of the Covered Amount computed pursuant to 
clause (a) of the definition of Covered Amount over (y) the amount 
treated as Class A Available Funds pursuant to subsection 
4.14(b)(i), shall be treated as Class A Available Funds to be 
applied pursuant to subsections 4.09(a)(i) and (ii); and

		(ii) an amount up to the excess, if any, of (x) an amount 
equal to that portion of the Covered Amount computed pursuant to 
clause (b) of the definition of Covered Amount over (y) the amount 
treated as Class B Available Funds pursuant to subsection 
4.14(b)(ii), shall be treated as Class B Available Funds to be 
applied pursuant to subsection 4.09(b)(i).


		(e)  In the event that the Reserve Account Surplus on any 
Transfer Date, after giving effect to all deposits to and withdrawals 
from the Reserve Account with respect to such Transfer Date, is greater 
than zero, the Trustee, acting in accordance with the instructions of 
the Servicer, shall withdraw from the Reserve Account, and treat as 
Excess Spread to be applied in accordance with the priority set forth in 
subsections 4.11(j) through (m), an amount equal to such Reserve Account 
Surplus.

		(f)  Upon the earliest to occur of (i) the termination of 
the Trust pursuant to Article XII of the Agreement, (ii) the first 
Transfer Date with respect to the Rapid Accumulation Period, (iii) the 
first Transfer Date with respect to the Rapid Amortization Period, and 
(iv) the Transfer Date immediately preceding the Scheduled Payment Date, 
the Trustee, acting in accordance with the instructions of the Servicer, 
after the prior payment of all amounts owing to the Series 1997-I 
Certificateholders that are payable from the Reserve Account as provided 
herein, shall withdraw from the Reserve Account and treat as Excess 
Spread to be applied in accordance with the priority set forth in 
subsections 4.11(j) through (m), all amounts, if any, on deposit in the 
Reserve Account and the Reserve Account shall be deemed to have 
terminated for purposes of this Series Supplement.

		SECTION 4.16   Swap Reserve Fund.4.16   Swap Reserve Fund.

		(a)  The Trustee shall establish and maintain, at and upon 
the direction of the Servicer, with a Qualified Institution, which may 
be the Trustee, in the name of the Trust, on behalf of the Trust, for 
the benefit of the Class A Certificateholders, the Swap Counterparty and 
the Seller, as their interests appear herein, a segregated trust account 
with the corporate trust department of such Qualified Institution (the 
"Swap Reserve Fund"), bearing a designation clearly indicating that the 
funds deposited therein are held for the benefit of the Class A 
Certificateholders, the Swap Counterparty and the Seller.  The Trustee 
shall possess all right, title and interest in all funds on deposit from 
time to time in the Swap Reserve Fund and in all proceeds thereof.  The 
Swap Reserve Fund shall be under the sole dominion and control of the 
Trustee for the benefit of the Class A Certificateholders, the Swap 
Counterparty and the Seller.  If at any time the institution holding the 
Swap Reserve Fund ceases to be a Qualified Institution, the Seller shall 
notify the Trustee, and the Trustee upon being notified (or the Servicer 
on its behalf) shall, within 10 Business Days, establish a new Swap 
Reserve Fund meeting the conditions specified above with a Qualified 
Institution, and shall transfer any cash or any investments to such new 
Swap Reserve Fund.  The Trustee, at the direction of the Servicer, shall 
(i) make withdrawals from the Swap Reserve Fund from time to time in an 
amount up to the Available Swap Reserve Fund Amount in the amounts and 
at the times set forth in subsection 4.14(b) and this Section 4.16, and 
(ii) on each Transfer Date prior to termination of the Swap Reserve Fund 
make a deposit into the Swap Reserve Fund in the amount specified in, 
and otherwise in accordance with, subsection 4.11(k).

		(b)  On the Closing Date, the Trustee shall deposit the 
Initial Swap Reserve Fund Deposit received by it from the Seller in 
immediately available funds into the Swap Reserve Fund.  Funds on 
deposit in the Swap Reserve Fund shall be invested at the direction of 
the Servicer by the Trustee in Permitted Investments; provided, however, 
that, for purposes of the investment of funds on deposit in the Swap 
Reserve Fund, references in the definition of "Permitted Investments" to 
a rating of "A-1+" by Standard & Poor's shall be modified to require a 
rating of not lower than "A-1" by such Rating Agency.  Funds on deposit 
in the Swap Reserve Fund on any Transfer Date, after giving effect to 
any withdrawals from the Swap Reserve Fund on such Transfer Date, shall 
be invested in such investments that will mature so that such funds will 
be available for withdrawal on or prior to the following Transfer Date. 
 The Trustee shall maintain for the benefit of the Class A 
Certificateholders, the Swap Counterparty and the Seller possession of 
the negotiable instruments or securities, if any, evidencing such 
Permitted Investments.  No Permitted Investment shall be disposed of 
prior to its maturity.  On each Transfer Date, all interest and earnings 
(net of losses and investment expenses) accrued since the preceding 
Transfer Date on funds on deposit in the Swap Reserve Fund shall be 
retained in the Swap Reserve Fund (to the extent that the Available Swap 
Reserve Fund Amount (prior to taking into account any such interest and 
earnings) is less than the Required Swap Reserve Fund Amount) and the 
balance, if any, shall be paid to the Seller on such Transfer Date.  For 
purposes of determining the availability of funds or the balance in the 
Swap Reserve Fund for any reason under this Series Supplement, except as 
otherwise provided in the preceding sentence, investment earnings on 
such funds shall be deemed not to be available or on deposit.

		(c)  On or before each Transfer Date with respect to the 
Rapid Accumulation Period and on or before the first Transfer Date with 
respect to the Rapid Amortization Period if such Rapid Amortization 
Period commences after the commencement of the Rapid Accumulation 
Period, the Servicer shall calculate the "Swap Reserve Draw Amount" 
which shall be equal to the Principal Funding Investment Shortfall with 
respect to the related Transfer Date; provided, however, that on the 
first Transfer Date with respect to the Rapid Accumulation Period, the 
"Swap Reserve Draw Amount" shall equal the amount, if any, by which the 
sum of (i) the Principal Funding Investment Proceeds for such Transfer 
Date and (ii) the amount withdrawn from the Reserve Account on such 
Transfer Date pursuant to subsection 4.15(d)(i) are less than the amount 
computed pursuant to clause (a) of the definition of Covered Amount for 
such Transfer Date; provided, further, however, that the "Swap Reserve 
Draw Amount" will be reduced to the extent that funds otherwise would be 
required to be deposited and available for deposit in the Swap Reserve 
Fund under subsection 4.11(k) with respect to such Transfer Date.

		(d)  In the event that for any Transfer Date the Swap 
Reserve Draw Amount is greater than zero, the Swap Reserve Draw Amount, 
up to the Available Swap Reserve Fund Amount, shall be withdrawn from 
the Swap Reserve Fund on such Transfer Date by the Trustee (acting in 
accordance with the instructions of the Servicer), and deposited into 
the Finance Charge Account and treated as Class A Available Funds for 
such Transfer Date to be applied pursuant to subsection 4.09(a).

		(e)  In the event that the Swap Reserve Fund Surplus on any 
Transfer Date, after giving effect to all deposits to and withdrawals 
from the Swap Reserve Fund with respect to such Transfer Date, is 
greater than zero, the Trustee, acting in accordance with the 
instructions of the Servicer, shall withdraw from the Swap Reserve Fund, 
and treat as Excess Spread to be applied in accordance with the priority 
set forth in subsections 4.11(l) and (m) an amount equal to such Swap 
Reserve Fund Surplus.

		(f)  Upon the earliest to occur of (i) the Transfer Date 
immediately preceding the Scheduled Payment Date, (ii) the termination 
of the Trust pursuant to Article XII of the Agreement and (iii) the 
first Transfer Date with respect to the Rapid Amortization Period (after 
taking into account all payments to be made on such date), the Trustee, 
acting in accordance with the instructions of the Servicer, after 
withdrawing all amounts owing from the Swap Reserve Fund as provided 
herein, shall withdraw from the Swap Reserve Fund and treat as Excess 
Spread to be applied in accordance with the priority set forth in 
subsections 4.11(l) and (m) amounts, if any, on deposit in the Swap 
Reserve Fund, and the Swap Reserve Fund shall be deemed to have 
terminated for purposes of this Series Supplement.

		SECTION 4.17  Determination of LIBOR4.17  Determination of 
LIBOR.

		(a)  On each LIBOR Determination Date, the Trustee will 
determine LIBOR on the basis of the rate for deposits in United States 
dollars for a one-month period which appears on Telerate Page 3750 as of 
11:00 a.m., London time, on such date.  If such rate does not appear on 
Telerate Page 3750, the rate for that LIBOR Determination Date will be 
determined on the basis of the rates at which deposits in United States 
dollars are offered by the Reference Banks at approximately 11:00 a.m., 
London time, on that day to prime banks in the London interbank market 
for a one-month period.  The Trustee will request the principal London 
office of each of the Reference Banks to provide a quotation of its 
rate. If at least two such quotations are provided, the rate for that 
LIBOR Determination Date will be the arithmetic mean of the quotations. 
 If fewer than two quotations are provided as requested, the rate for 
that LIBOR Determination Date will be the arithmetic mean of the rates 
quoted by major banks in New York City, selected by the Servicer, at 
approximately 11:00 a.m., New York City time, on that day for loans in 
United States dollars to leading European banks for a one-month period.

		(b)  The Class B Certificate Rate applicable to the then 
current and the immediately preceding Interest Periods may be obtained 
by any Investor Certificateholder by telephoning the Trustee at its 
Corporate Trust Office at (212) 815-5368.

		(c)  On each LIBOR Determination Date prior to 12:00 noon 
New York City time, the Trustee shall send to the Servicer by facsimile, 
notification of LIBOR for the following Interest Period.
		SECTION 4.18  Seller's or Servicer's Failure to Make a 
Deposit or Payment4.18  Seller's or Servicer's Failure to Make a Deposit 
or Payment.

		If the Servicer or the Seller fails to make, or give 
instructions to make, any payment or deposit (other than as required by 
subsections 2.04(d) and (e) and 12.02(a) or Sections 10.02 and 12.01) 
required to be made or given by the Servicer or Seller, respectively, at 
the time specified in the Agreement (including applicable grace 
periods), the Trustee shall make such payment or deposit from the 
applicable Investor Account without instruction from the Servicer or 
Seller.  The Trustee shall be required to make any such payment, deposit 
or withdrawal hereunder only to the extent that the Trustee has 
sufficient information to allow it to determine the amount thereof; 
provided, however, that the Trustee shall in all cases be deemed to have 
sufficient information to determine the amount of interest payable to 
the Series 1997-I Certificateholders on each Distribution Date.  The 
Servicer shall, upon request of the Trustee, promptly provide the 
Trustee with all information necessary to allow the Trustee to make such 
payment, deposit or withdrawal.  Such funds or the proceeds of such 
withdrawal shall be applied by the Trustee in the manner in which such 
payment or deposit should have been made by the Seller or the Servicer, 
as the case may be.

		SECTION 4.19  Interest Rate Swap4.19  Interest Rate Swap.

		(a) The Trustee shall enter into the Interest Rate Swap, 
certain terms of which are set forth herein for the convenience of the 
parties thereto for incorporation therein by reference, with the Swap 
Counterparty on the Closing Date.  Pursuant to the terms of the Interest 
Rate Swap, the Swap Counterparty shall pay to the Trustee on each 
Transfer Date the Net Swap Receipt, if any, plus the amount of any Net 
Swap Receipt due but not paid with respect to any previous Transfer 
Date.  The Trustee shall deposit such Net Swap Receipts, if any, into 
the Finance Charge Account and shall apply such amounts as Class A 
Available Funds pursuant to subsection 4.09(a).  In addition, in 
accordance with the terms of the Interest Rate Swap, the Trustee shall 
pay to the Swap Counterparty the Net Swap Payment, if any, for such 
Transfer Date, plus the amount of any Net Swap Payment due but not paid 
on any previous Transfer Date, from amounts applied pursuant to 
subsections 4.09(a)(ii).  If the Interest Rate Swap has not been 
terminated and the Trustee has not received any Net Swap Receipt due 
with respect to the related Distribution Date prior to 10:00 a.m. on the 
date such payment is due, (i) the Trustee shall notify the Swap 
Counterparty, the Seller and the Servicer of such fact prior to 12:00 
p.m. on such date, (ii) the Trustee, if directed by the Servicer, shall 
designate an Early Termination Date (as such term is defined in the 
Interest Rate Swap) pursuant to the Interest Rate Swap and shall, if the 
Seller so directs, terminate the Interest Rate Swap pursuant to its 
terms, and (iii) the Servicer shall provide the Trustee, prior to 4:30 
p.m. on the related Transfer Date, with new statements substantially in 
the forms of Exhibit B and Exhibit C to this Series Supplement revised, 
if necessary, to reflect that the Net Swap Receipt (or any portion 
thereof) was not received by the Trustee for such Transfer Date.

		(b)  Following the termination of the Interest Rate Swap 
pursuant to the terms thereof, the Swap Counterparty shall pay to the 
Trustee the amount of the termination payment, if any, to be made by the 
Swap Counterparty pursuant to Section 6 of the Interest Rate Swap.  The 
Trustee shall, promptly upon receipt of such termination payment, if 
any, and at the direction of the Servicer distribute the amount of such 
termination payment to the Seller.

		(c)  The Trustee, at the direction of the Seller, shall 
direct the Swap Counterparty to assign its rights and obligations under 
the Interest Rate Swap to a replacement Swap Counterparty, in the event 
that the long-term credit rating of the Swap Counterparty is reduced 
below BBB- by Standard & Poor's or below Baa3 by Moody's or is withdrawn 
by either Standard & Poor's or Moody's.  The Seller shall give Standard 
& Poor's and Moody's notice of the replacement of the Swap Counterparty 
as soon as practicable thereafter.

		(d)  The parties hereto agree that all obligations of the 
Trustee on behalf of the Trust under the Interest Rate Swap shall be 
paid from, and limited to, funds specifically available therefor 
pursuant to subsections 4.09(a)(ii) and 4.11(l) of this Series 
Supplement and that the Trustee shall not be required to expend or risk 
its own funds or otherwise incur any liability in connection with the 
Interest Rate Swap.

		(e)  If the Trustee has actual knowledge of any event 
specified in Section 5 of the Interest Rate Swap, the Trustee shall 
provide written notice of such event to the Servicer, the Seller and the 
Rating Agencies.  The Seller, upon becoming aware of any event specified 
in Section 5 of the Interest Rate Swap, whether pursuant to notice from 
the Trustee or otherwise, shall immediately provide the Trustee with 
written instructions as to the course of action to be taken under 
Section 6 of the Interest Rate Swap, including without limitation any 
notices to be provided and whether or not an Early Termination Date (as 
defined in the Interest Rate Swap) should be designated and, if so, when 
such Early Termination Date should be designated.  Prior to receiving 
such written instructions from the Seller, the Trustee shall not 
designate an Early Termination Date and shall not terminate the Interest 
Rate Swap.

		(f)  At the request of the Trustee, the Seller shall provide 
the Trustee with any document the Trustee is required to provide the 
Swap Counterparty pursuant to Section 4(a) of the Interest Rate Swap.

		(g)  In the event the long-term credit rating of the Swap 
Counterparty is reduced below AA- by Standard & Poor's or below Aa3 by 
Moody's or is withdrawn by either Standard & Poor's or Moody's, the Swap 
Counterparty will be required within 30 days from the date of such 
reduction or withdrawal to fund an account (the "Interest Reserve 
Account") in an amount equal to one-twelfth of the product of (a) the 
Swap Fixed Rate and (b) the Notional Amount as of the Record Date 
preceding such reduction or withdrawal (the "Required Interest Reserve 
Amount").  The Swap Counterparty's failure to adequately fund the 
Interest Reserve Account within 30 days of such reduction or withdrawal 
shall constitute an "Interest Reserve Account Event."

		SECTION 4.20  Interest Reserve Account4.20  Interest Reserve 
Account.

		(a) The Trustee shall establish and maintain, at and upon 
the direction of the Servicer, the Interest Reserve Account with a 
Qualified Institution, which may be the Trustee in the name of the 
Trust, on behalf of the Trust, for the benefit of the Class A 
Certificateholders, a segregated trust account with the corporate trust 
department of such Qualified Institution, bearing a designation clearly 
indicating that the funds deposited therein are held for the benefit of 
the Class A Certificateholders.  The Trustee shall possess all right, 
title and interest in all funds on deposit from time to time in the 
Interest Reserve Account and in all proceeds thereof.  The Interest 
Reserve Account shall be under the sole dominion and control of the 
Trustee for the benefit of the Class A Certificateholders.  If at any 
time the institution holding the Interest Reserve Account ceases to be a 
Qualified Institution, the Seller shall notify the Trustee, and the 
Trustee upon being notified (or the Servicer on its behalf) shall, 
within 10 Business Days, establish a new Interest Reserve Account 
meeting the conditions specified above with a Qualified Institution, and 
shall transfer any cash or any investments to such new Interest Reserve 
Account.

		(b)  Funds on deposit in the Interest Reserve Account shall 
be invested at the direction of the Swap Counterparty by the Trustee in 
Permitted Investments.  Funds on deposit in the Interest Reserve Account 
on any Transfer Date shall be invested in such investments that will 
mature so that such funds will be available for withdrawal on or prior 
to the following Transfer Date.  The Trustee shall maintain for the 
benefit of the Class A Certificateholders possession of the negotiable 
instruments or securities, if any, evidencing such Permitted 
Investments.  No Permitted Investment shall be disposed of prior to its 
maturity.  On each Transfer Date, all interest and earnings (net of 
losses and investment expenses) accrued since the preceding Transfer 
Date on funds on deposit in the Interest Reserve Account shall be 
retained in the Interest Reserve Account to the extent that the Required 
Interest Reserve Amount exceeds the amount on deposit in the Interest 
Reserve Account.  To the extent that the amount on deposit in the 
Interest Reserve Account exceeds the Required Interest Reserve Amount 
(after taking into effect any withdrawals required to be made on such 
Transfer Date), the amount of such excess shall be withdrawn from the 
Interest Reserve Account and distributed to the Swap Counterparty on 
such Transfer Date.  For purposes of determining the availability of 
funds or the balance in the Interest Reserve Account for any reason 
under this Series Supplement, except as otherwise provided in the 
preceding sentence, investment earnings on such funds shall be deemed 
not to be available or on deposit.

		(c)  In the event that the Interest Rate Swap terminates due 
to a default by the Swap Counterparty, on the Transfer Date on or 
immediately following such termination, the Trustee, at the direction of 
the Servicer, shall withdraw an amount equal to the least of (i) the Net 
Swap Receipt, if any, with respect to such Transfer Date plus the amount 
of any Net Swap Receipt previously due but not paid to the Trust, (ii) 
the amount on deposit in the Interest Reserve Account on such Transfer 
Date and (iii) the Required Interest Reserve Amount, from the Interest 
Reserve Account and shall deposit such amount in the Finance Charge 
Account to be included in Class A Available Funds with respect to such 
Transfer Date and give notice of such withdrawal to each Rating Agency.

		(d)  Upon the earliest to occur of (i) the Transfer Date on 
or immediately following the termination of the Interest Rate Swap, (ii) 
the Transfer Date immediately preceding the Scheduled Payment Date, 
(iii) the termination of the Trust pursuant to Article XII of the 
Agreement, (iv) the Series 1997-I Termination Date and (v) the first 
Transfer Date relating to the Rapid Amortization Period (after taking 
into account all payments to be made on such date), the Trustee, acting 
in accordance with the instructions of the Servicer, after the prior 
payment of all amounts owing to the Series 1997-I Certificateholders 
that are payable from the Interest Reserve Account as provided herein, 
shall withdraw from the Interest Reserve Account and pay to the Swap 
Counterparty pursuant to the terms of the Interest Rate Swap, all 
amounts, if any, on deposit in the Interest Reserve Account, and the 
Interest Reserve Account shall be deemed to have terminated for purposes 
of this Series Supplement.

		SECTION 8.  Article V of the Agreement8.  Article V of the 
Agreement.  Article V of the Agreement shall read in its entirety as 
follows and shall be applicable only to the Investor Certificateholders:


	ARTICLE V

	DISTRIBUTIONS AND REPORTS TO INVESTOR
	CERTIFICATEHOLDERS

		SECTION 5.01  Distributions5.01  Distributions.

		(a) On each Distribution Date, the Trustee shall distribute 
(in accordance with the certificate delivered on or before the related 
Transfer Date by the Servicer to the Trustee pursuant to subsection 
3.04(b)) to each Class A Certificateholder of record on the immediately 
preceding Record Date (other than as provided in subsection 2.04(e) or 
Section 12.03 respecting a final distribution) such Certificateholder's 
pro rata share (based on the aggregate Undivided Interests represented 
by Class A Certificates held by such Certificateholder) of amounts on 
deposit in the Distribution Account as are payable to the Class A 
Certificateholders pursuant to Section 4.09 by check mailed to each 
Class A Certificateholder (at such Certificateholder's address as it 
appears in the Certificate Register), except that with respect to Class 
A Certificates registered in the name of the nominee of a Clearing 
Agency, such distribution shall be made in immediately available funds.

		(b)  On each Distribution Date, the Trustee shall distribute 
(in accordance with the certificate delivered on or before the related 
Transfer Date by the Servicer to the Trustee pursuant to subsection 
3.04(b)) to each Class B Certificateholder of record on the immediately 
preceding Record Date (other than as provided in subsection 2.04(e) or 
Section 12.03 respecting a final distribution) such Certificateholder's 
pro rata share (based on the aggregate Undivided Interests represented 
by Class B Certificates held by such Certificateholder) of amounts on 
deposit in the Distribution Account as are payable to the Class B 
Certificateholders pursuant to Section 4.09 by check mailed to each 
Class B Certificateholder (at such Certificateholder's address as it 
appears in the Certificate Register), except that with respect to Class 
B Certificates registered in the name of the nominee of a Clearing 
Agency, such distribution shall be made in immediately available funds.

		SECTION 5.02  Monthly Series 1997-I Certificateholders' 
Statement5.02  Monthly Series 1997-I Certificateholders' Statement.

		(a)  On or before each Distribution Date, the Trustee shall 
forward to each Series 1997-I Certificateholder, each Rating Agency and 
the Collateral Interest Holder a statement substantially in the form of 
Exhibit C to this Series Supplement prepared by the Servicer, delivered 
to the Trustee and setting forth, among other things, the following 
information (which, in the case of subclauses (i), (ii) and (iii) below, 
shall be stated on the basis of an original principal amount of $1,000 
per Certificate and, in the case of subclauses (ix) and (x) shall be 
stated on an aggregate basis and on the basis of an original principal 
amount of $1,000 per Certificate, as applicable):

		(i)  the amount of the current distribution;

		(ii)	 the amount of the current distribution allocable to 
Class A Monthly Principal, Class B Monthly Principal and 
Collateral Monthly Principal, respectively;

		(iii)	 the amount of the current distribution allocable to 
Class A Monthly Interest, Class A Deficiency Amounts, Class A 
Additional Interest, Class B Monthly Interest, Class B Deficiency 
Amounts, Class B Additional Interest, Collateral Monthly Interest 
and any past due Collateral Monthly Interest, respectively;

		(iv)	 the amount of Collections of Principal Receivables 
processed during the related Monthly Period and allocated in 
respect of the Class A Certificates, the Class B Certificates and 
the Collateral Interest, respectively;

		(v)	 the amount of Collections of Finance Charge 
Receivables processed during the related Monthly Period and 
allocated in respect of the Class A Certificates, the Class B 
Certificates and the Collateral Interest, respectively;

		(vi)	 the aggregate amount of Principal Receivables, the 
Investor Interest, the Adjusted Investor Interest, the Class A 
Investor Interest, the Class A Adjusted Investor Interest, the 
Class B Investor Interest, Class B Adjusted Investor Interest, the 
Collateral Interest, the Floating Investor Percentage, the Class A 
Floating Allocation, the Class B Floating Allocation, the 
Collateral Floating Allocation and the Fixed Investor Percentage, 
Class A Fixed Allocation, the Class B Fixed Allocation and the 
Collateral Fixed Allocation with respect to the Principal 
Receivables in the Trust as of the end of the day on the Record 
Date;

		(vii)	 the aggregate outstanding balance of Accounts which 
were 35 to 64, 65 to 94, 95 to 124, 125 to 154 and 155 or more 
days delinquent as of the end of the day on the Record Date;

		(viii)	 the Aggregate Investor Default Amount, the Class A 
Investor Default Amount, the Class B Investor Default Amount and 
the Collateral Default Amount for the related Monthly Period;

		(ix)	 the aggregate amount of Class A Investor Charge-Offs, 
Class B Investor Charge-Offs and Collateral Charge-Offs for the 
related Monthly Period;

		(x)	 the aggregate amount of Class A Investor Charge-Offs, 
Class B Investor Charge-Offs and Collateral Charge-Offs reimbursed 
on the Transfer Date immediately preceding such Distribution Date;

		(xi)	 the amount of the Class A Servicing Fee, the Class B 
Servicing Fee, the Collateral Interest Servicing Fee and the 
Servicer Interchange for the related Monthly Period;

		(xii)	 the Portfolio Yield for the preceding Monthly Period;

		(xiii)	 the amount of Reallocated Collateral Principal 
Collections and Reallocated Class B Principal Collections with 
respect to such Distribution Date;

		(xiv)	 the Class A Investor Interest, the Class A Adjusted 
Investor Interest, the Class B Investor Interest, the Class B 
Adjusted Investor Interest and the Collateral Interest as of the 
close of business on such Distribution Date;

		(xv)	 LIBOR for the Interest Period ending on such 
Distribution Date;

		(xvi)	 the Principal Funding Account Balance on the Transfer 
Date;

		(xvii)	 the Accumulation Shortfall;

		(xviii)	 the Principal Funding Investment Proceeds transferred 
to the Finance Charge Account to be treated as Class A Available 
Funds and Class B Available Funds, respectively, on the related 
Transfer Date;

		(xix)	 the Principal Funding Investment Shortfall on the 
related Transfer Date;

		(xx)	 the amount of Class A Available Funds and Class B 
Available Funds on deposit in the Finance Charge Account on the 
related Transfer Date;

		(xxi)	such other items as are set forth in Exhibit C to this 
Series Supplement.

		(b)  Annual Certificateholders' Tax Statement.  On or before 
January 31 of each calendar year, beginning with calendar year 1998, the 
Trustee shall distribute to each Person who at any time during the 
preceding calendar year was a Series 1997-I Certificateholder, a 
statement prepared by the Servicer containing the information required 
to be contained in the regular monthly report to Series 1997-I 
Certificateholders, as set forth in subclauses (i), (ii) and (iii) 
above, aggregated for such calendar year or the applicable portion 
thereof during which such Person was a Series 1997-I Certificateholder, 
together with such other customary information (consistent with the 
treatment of the Certificates as debt) as the Servicer deems necessary 
or desirable to enable the Series 1997-I Certificateholders to prepare 
their tax returns.  Such obligations of the Trustee shall be deemed to 
have been satisfied to the extent that substantially comparable 
information shall be provided by the Trustee pursuant to any 
requirements of the Internal Revenue Code as from time to time in 
effect.

		SECTION 9.  Series 1997-I Pay Out Events9.  Series 1997-I 
Pay Out Events.  If any one of the following events shall occur with 
respect to the Investor Certificates:

		(a)  failure on the part of the Seller (i) to make any 
payment or deposit required by the terms of (A) the Agreement or (B) 
this Series Supplement, on or before the date occurring five days after 
the date such payment or deposit is required to be made herein or (ii) 
duly to observe or perform in any material respect any covenants or 
agreements of the Seller set forth in the Agreement or this Series 
Supplement (including, without limitation, the covenant of the Seller 
contained in Section 11 of this Series Supplement), which failure has a 
material adverse effect on the Series 1997-I Certificateholders (which 
determination shall be made without reference to whether any funds are 
available under the Collateral Interest) and which continues unremedied 
for a period of 60 days after the date on which written notice of such 
failure, requiring the same to be remedied, shall have been given to the 
Seller by the Trustee, or to the Seller and the Trustee by the Holders 
of Investor Certificates evidencing Undivided Interests aggregating not 
less than 50% of the Investor Interest of this Series 1997-I, and 
continues to affect materially and adversely the interests of the Series 
1997-I Certificateholders (which determination shall be made without 
reference to whether any funds are available under the Collateral 
Interest) for such period;

		(b)  any representation or warranty made by the Seller in 
the Agreement or this Series Supplement, or any information contained in 
a computer file or microfiche list required to be delivered by the 
Seller pursuant to Section 2.01 or 2.06, (i) shall prove to have been 
incorrect in any material respect when made or when delivered, which 
continues to be incorrect in any material respect for a period of 60 
days after the date on which written notice of such failure, requiring 
the same to be remedied, shall have been given to the Seller by the 
Trustee, or to the Seller and the Trustee by the Holders of Investor 
Certificates evidencing Undivided Interests aggregating not less than 
50% of the Investor Interest of this Series 1997-I, and (ii) as a result 
of which the interests of the Series 1997-I Certificateholders are 
materially and adversely affected (which determination shall be made 
without reference to whether any funds are available under the 
Collateral Interest) and continue to be materially and adversely 
affected for such period; provided, however, that a Series 1997-I Pay 
Out Event pursuant to this subsection 9(b) hereof shall not be deemed to 
have occurred hereunder if the Seller has accepted reassignment of the 
related Receivable, or all of such Receivables, if applicable, during 
such period in accordance with the provisions of the Agreement;

		(c)  the average of the Portfolio Yields for any three 
consecutive Monthly Periods is less than the average of the Base Rates 
for such period;

		(d)  the Seller shall fail to convey Receivables arising 
under Additional Accounts, or Participations, to the Trust, as required 
by subsection 2.06(a);

		(e)  any Servicer Default shall occur which would have a 
material adverse effect on the Series 1997-I Certificateholders; or

		(f)  the Class A Investor Interest and the Class B Investor 
Interest shall not be paid in full on the Scheduled Payment Date;

then, in the case of any event described in subsection 9(a), (b) or (e) 
hereof, after the applicable grace period set forth in such 
subparagraphs, if any, either the Trustee or Holders of Series 1997-I 
Certificates and the Collateral Interest Holder evidencing Undivided 
Interests aggregating not less than 50% of the Investor Interest of this 
Series 1997-I by notice then given in writing to the Seller and the 
Servicer (and to the Trustee if given by the Certificateholders) may 
declare that a pay out event (a "Series 1997-I Pay Out Event") has 
occurred as of the date of such notice, and in the case of any event 
described in subsection 9(c), (d) or (f) hereof, a Series 1997-I Pay Out 
Event shall occur without any notice or other action on the part of the 
Trustee or the Investor Certificateholders immediately upon the 
occurrence of such event.

		SECTION 10.  Series 1997-I Termination10.  Series 1997-I 
Termination.  The right of the Investor Certificateholders to receive 
payments from the Trust will terminate on the first Business Day 
following the Series 1997-I Termination Date.

		SECTION 11.  Periodic Finance Charges and Other Fees11.  
Periodic Finance Charges and Other Fees.  The Seller hereby agrees that, 
except as otherwise required by any Requirement of Law, or as is deemed 
by the Seller to be necessary in order for the Seller to maintain its 
credit card business, based upon a good faith assessment by the Seller, 
in its sole discretion, of the nature of the competition in the credit 
card business, it shall not at any time reduce the Periodic Finance 
Charges assessed on any Receivable or other fees on any Account if, as a 
result of such reduction, the Seller's reasonable expectation of the 
Portfolio Yield as of such date would be less than the then Base Rate.

		SECTION 12.  Limitations on Addition of Accounts12.  
Limitations on Addition of Accounts.

		The Seller agrees that it shall not designate any Additional 
Accounts pursuant to subsection 2.06(b) unless on or prior to the 
related Addition Date, the Seller shall have provided the Collateral 
Interest Holder with an Officer's Certificate certifying that such 
designation of such Additional Accounts will not, as of the related 
Addition Date, (a) be reasonably expected by the Seller to result in a 
reduction or withdrawal by the Rating Agency of its rating for the 
Investor Certificates or (b) cause a Series 1997-I Pay Out Event.

		SECTION 13.  Counterparts13.  Counterparts.  This Series 
Supplement may be executed in any number of counterparts, each of which 
so executed shall be deemed to be an original, but all of such 
counterparts shall together constitute but one and the same instrument.

		SECTION 14.  Governing Law14.  Governing Law.  THIS SERIES 
SUPPLEMENT SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE 
OF DELAWARE, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND 
THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE 
DETERMINED IN ACCORDANCE WITH SUCH LAWS; PROVIDED, HOWEVER, THAT THE 
IMMUNITIES AND STANDARD OF CARE OF THE TRUSTEE IN THE ADMINISTRATION OF 
THE TRUST HEREUNDER SHALL BE GOVERNED BY THE LAWS OF THE STATE OF NEW 
YORK.

		SECTION 15.  Additional Notices15.  Additional Notices.	

		(a) For so long as the Investor Certificates shall be 
outstanding, the Seller agrees to provide Fitch with the notice provided 
to each Rating Agency in subsection 2.06(c)(i) and agrees to provide to 
Fitch and Standard and Poor's the Opinion of Counsel provided to Moody's 
pursuant to subsection 2.06(c)(vi), in each case in the times and the 
manner provided for in such subsections.

		(b) The Seller shall notify the Collateral Interest Holder 
promptly after becoming aware of any Lien on any Receivable other than 
the conveyances under the Agreement.  The Seller will notify the 
Collateral Interest Holder of any merger, consolidation, assumption or 
transfer referred to in Section 7.02.

		SECTION 16.  Additional Representations and Warranties of 
the Servicer16.  Additional Representations and Warranties of the 
Servicer.  MBNA America Bank, National Association, as initial Servicer, 
hereby makes, and any Successor Servicer by its appointment under the 
Agreement shall make the following representations and warranties:

		(a)  All Consents.  All authorizations, consents, orders or 
approvals of or registrations or declarations with any Governmental 
Authority required to be obtained, effected or given by the Servicer in 
connection with the execution and delivery of this Series Supplement by 
the Servicer and the performance of the transactions contemplated by 
this Series Supplement by the Servicer, have been duly obtained, 
effected or given and are in full force and effect.

		(b)  Rescission or Cancellation.  The Servicer shall not 
permit any rescission or cancellation of any Receivable except as 
ordered by a court of competent jurisdiction or other Governmental 
Authority or in accordance with the normal operating procedures of the 
Servicer.

		(c)  Receivables Not To Be Evidenced by Promissory Notes.  
Except in connection with its enforcement or collection of an Account, 
the Servicer will take no action to cause any Receivable to be evidenced 
by an instrument (as defined in the UCC as in effect in the State of 
Delaware).

		SECTION 17.  No Petition17.  No Petition.  The Seller, the 
Servicer and the Trustee, by entering into this Series Supplement and 
each Certificateholder, by accepting a Series 1997-I Certificate hereby 
covenant and agree that they will not at any time institute against the 
Trust, or join in any institution against the Trust of, any bankruptcy 
proceedings under any United States Federal or state bankruptcy or 
similar law in connection with any obligations relating to the Investor 
Certificateholders, the Agreement or this Series Supplement.

		SECTION 18.  Certain Tax Related Amendments18.  Certain Tax 
Related Amendments.  In addition to being subject to amendment pursuant 
to any other provisions relating to amendments in either the Agreement 
or this Series Supplement, this Series Supplement may be amended by the 
Seller without the consent of the Servicer, Trustee or any Investor 
Certificateholder if the Seller provides the Trustee with (i) an Opinion 
of Counsel to the effect that such amendment or modification would 
reduce the risk the Trust would be treated as taxable as a publicly 
traded partnership pursuant to Code section 7704 and (ii) a certificate 
that such amendment or modification would not materially and adversely 
affect any Investor Certificateholder; provided, that no such amendment 
shall be deemed effective without the Trustee's consent, if the 
Trustee's rights, duties and obligations hereunder are thereby modified. 
 Promptly after the effectiveness of any amendment pursuant to this 
Section 18, the Seller shall deliver a copy of such amendment to each of 
the Servicer, the Trustee and each Rating Agency.

		SECTION 19.  Tax Representation and Covenant19.  Tax 
Representation and Covenant.  Any holder of an interest in the Trust 
acquired pursuant to Section 12.01(b) in respect of the Series 1997-I 
Certificates shall be required to represent and covenant in connection 
with such acquisition that (x) it has neither acquired, nor will it 
sell, trade or transfer any interest in the Trust or cause any interest 
in the Trust to be marketed on or through either (i) an "established 
securities market" within the meaning of Code section 7704(b)(1), 
including without limitation an interdealer quotation system that 
regularly disseminates firm buy or sell quotations by identified brokers 
or dealers by electronic means or otherwise or (ii) a "secondary market 
(or the substantial equivalent thereof)" within the meaning of Code 
section 7704(b)(2), including a market wherein interests in the Trust 
are regularly quoted by any person making a market in such interests and 
a market wherein any person regularly makes available bid or offer 
quotes with respect to interests in the Trust and stands ready to effect 
buy or sell transactions at the quoted prices for itself or on behalf of 
others, (y) unless the Seller consents otherwise, such holder (i) is 
properly classified as, and will remain classified as, a "corporation" 
as described in Code section 7701(a)(3) and (ii) is not, and will not 
become, an S corporation as described in Code section 1361, and (z) it 
will (i) cause any participant with respect to such interest otherwise 
permitted hereunder to make similar representations and covenants for 
the benefit of the Seller and the Trust and (ii) forward a copy of such 
representations and covenants to the Trustee.  Each such holder shall 
further agree in connection with its acquisition of such interest that, 
in the event of any breach of its (or its participant's) representation 
and covenant that it (or its participant) is and shall remain classified 
as a corporation other than an S corporation, the Seller shall have the 
right to procure a replacement investor to replace such holder (or its 
participant), and further that such holder shall take all actions 
necessary to permit such replacement investor to succeed to its rights 
and obligations as a holder (or to the rights of its participant).
		IN WITNESS WHEREOF, the Seller, the Servicer and the Trustee 
have caused this Series 1997-I Supplement to be duly executed by their 
respective officers as of the day and year first above written.



						MBNA AMERICA BANK,
						  NATIONAL ASSOCIATION,
						  Seller and Servicer


						By:     /s/ Jerry M. Hamstead		
						   Name:  Jerry M. Hamstead
						   Title:	First Vice President


						THE BANK OF NEW YORK,
						  Trustee



						By:      /s/ Leslie P. Reichwein 
	   					   Name:	Leslie P. Reichwein
						   Title:	Assistant Treasurer
	EXHIBIT A-1


	FORM OF CERTIFICATE

	CLASS A

		Unless this Certificate is presented by an authorized 
representative of The Depository Trust Company, a New York 
corporation ("DTC"), to MBNA America Bank, National 
Association or its agent for registration of transfer, 
exchange or payment, and any certificate issued is 
registered in the name of Cede & Co. or in such other name 
as requested by an authorized representative of DTC (and any 
payment is made to Cede & Co. or to such other entity as is 
requested by an authorized representative of DTC), ANY 
TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE 
BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered 
owner hereof, Cede & Co., has an interest herein.


No. __	$__________
	CUSIP No. __________

	MBNA MASTER CREDIT CARD TRUST II
	CLASS A 6.55%
	ASSET BACKED CERTIFICATE, SERIES 1997-I 


Evidencing an Undivided Interest in a trust, the corpus of which 
consists of a portfolio of MasterCard7 and VISA7 credit card receivables 
generated or acquired by MBNA America Bank, National Association and 
other assets and interests constituting the Trust under the Pooling and 
Servicing Agreement described below.

	(Not an interest in or obligation of
	MBNA America Bank, National Association
	 or any Affiliate thereof.)

		This certifies that CEDE & CO. (the "Class A 
Certificateholder") is the registered owner of an Undivided Interest in 
a trust (the "Trust"), the corpus of which consists of a portfolio of 
receivables (the "Receivables") now existing or hereafter created and 
arising in connection with selected MasterCard and VISA credit card 
accounts (the "Accounts") of MBNA America Bank, National Association, a 
national banking association organized under the laws of the United 
States, all monies due or to become due in payment of the Receivables 
(including all Finance Charge Receivables but excluding recoveries on 
any charged-off Receivables), the right to certain amounts received as 
Interchange with respect to the Accounts, the benefits of the Collateral 
Interest and the other assets and interests constituting the Trust 
pursuant to a Pooling and Servicing Agreement dated as of August 4, 
1994, as amended as of March 11, 1996, as supplemented by the Series 
1997-I Supplement dated as of August 26, 1997 (collectively, the 
"Pooling and Servicing Agreement"), by and between MBNA America Bank, 
National Association, as Seller (the "Seller") and as Servicer (the 
"Servicer"), and The Bank of New York, as Trustee (the "Trustee"), a 
summary of certain of the pertinent provisions of which is set forth 
hereinbelow.  The Series 1997-I Certificates are issued in two classes, 
the Class A Certificates (of which this certificate is one) and the 
Class B Certificates, which are subordinated to the Class A Certificates 
in certain rights of payment as described herein and in the Pooling and 
Servicing Agreement.

		The Seller has structured the Pooling and Servicing 
Agreement and the Series 1997-I Certificates with the intention that the 
Series 1997-I Certificates will qualify under applicable tax law as 
indebtedness, and each of the Seller, the Holder of the Seller 
Certificate, the Servicer and each Series 1997-I Certificateholder (or 
Series 1997-I Certificate Owner) by acceptance of its Series 1997-I 
Certificate (or in the case of a Series 1997-I Certificate Owner, by 
virtue of such Series 1997-I Certificate Owner's acquisition of a 
beneficial interest therein), agrees to treat and to take no action 
inconsistent with the treatment of the Series 1997-I Certificates (or 
any beneficial interest therein) as indebtedness for purposes of 
federal, state, local and foreign income or franchise taxes and any 
other tax imposed on or measured by income.  Each Series 1997-I 
Certificateholder agrees that it will cause any Series 1997-I 
Certificate Owner acquiring an interest in a Series 1997-I Certificate 
through it to comply with the Pooling and Servicing Agreement as to 
treatment of the Series 1997-I Certificates as indebtedness for certain 
tax purposes.

		To the extent not defined herein, capitalized terms used 
herein have the respective meanings assigned to them in the Pooling and 
Servicing Agreement.  This Class A Certificate is issued under and is 
subject to the terms, provisions and conditions of the Pooling and 
Servicing Agreement, to which Pooling and Servicing Agreement, as 
amended from time to time, the Class A Certificateholder by virtue of 
the acceptance hereof assents and by which the Class A Certificateholder 
is bound.

		Although a summary of certain provisions of the Pooling and 
Servicing Agreement is set forth below, this Class A Certificate is 
qualified in its entirety by the terms and provisions of the Pooling and 
Servicing Agreement and reference is made to that Pooling and Servicing 
Agreement for information with respect to the interests, rights, 
benefits, obligations, proceeds and duties evidenced hereby and the 
rights, duties and obligations of the Trustee.

		Interest will accrue on the Class A Certificates at the rate 
of 6.55% per annum from the Closing Date (the "Class A Certificate 
Rate"), as more specifically set forth in the Pooling and Servicing 
Agreement, and will be distributed on October 15, 1997 and on the 15th 
day of each calendar month thereafter, or if such day is not a Business 
Day, on the next succeeding Business Day (a "Distribution Date"), to the 
Class A Certificateholders of record as of the last Business Day of the 
calendar month preceding such Distribution Date.  During the Rapid 
Amortization Period, in addition to Class A Monthly Interest, Class A 
Monthly Principal will be distributed to the Class A Certificateholders 
on the Distribution Date of each calendar month commencing in the month 
following the commencement of the Rapid Amortization Period until the 
Class A Certificates have been paid in full.  During the Controlled 
Accumulation Period and the Rapid Accumulation Period, in addition to 
monthly payments of Class A Monthly Interest, the amount on deposit in 
the Principal Funding Account will be distributed as principal to the 
Class A Certificateholders on the August 2004 Distribution Date, unless 
distributed earlier as a result of the commencement of the Rapid 
Amortization Period in accordance with the Pooling and Servicing 
Agreement.

		Unless the certificate of authentication hereon has been 
executed by or on behalf of the Trustee, by manual signature, this 
Class A Certificate shall not be entitled to any benefit under the 
Pooling and Servicing Agreement, or be valid for any purpose.
		IN WITNESS WHEREOF, MBNA America Bank, National Association 
has caused this Series 1997-I Class A Certificate to be duly executed 
under its official seal. 



						By:_______________________________
						   Authorized Officer

[Seal]

Attested to:


By:________________________
   Cashier


Date: August 26, 1997


	Form of Trustee's Certificate of Authentication

	CERTIFICATE OF AUTHENTICATION

		This is one of the Series 1997-I Class A Certificates 
referred to in the within-mentioned Pooling and Servicing Agreement.


							THE BANK OF NEW YORK,
							  Trustee


							By:________________________
							   Authorized Signatory

Date: August 26, 1997
	EXHIBIT A-2


	FORM OF CERTIFICATE

	CLASS B

		Unless this Certificate is presented by an authorized 
representative of The Depository Trust Company, a New York 
corporation ("DTC"), to MBNA America Bank, National 
Association or its agent for registration of transfer, 
exchange or payment, and any certificate issued is 
registered in the name of Cede & Co. or in such other name 
as requested by an authorized representative of DTC (and any 
payment is made to Cede & Co. or to such other entity as is 
requested by an authorized representative of DTC), ANY 
TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE 
BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered 
owner hereof, Cede & Co., has an interest herein.


No. __	$__________
	CUSIP No. __________

	MBNA MASTER CREDIT CARD TRUST II
	CLASS B FLOATING RATE
	ASSET BACKED CERTIFICATE, SERIES 1997-I 


Evidencing an Undivided Interest in a trust, the corpus of which 
consists of a portfolio of MasterCard7 and VISA7 credit card receivables 
generated or acquired by MBNA America Bank, National Association and 
other assets and interests constituting the Trust under the Pooling and 
Servicing Agreement described below.

	(Not an interest in or obligation of
	MBNA America Bank, National Association
	 or any Affiliate thereof.)

		This certifies that CEDE & CO. (the "Class B 
Certificateholder") is the registered owner of an Undivided Interest in 
a trust (the "Trust"), the corpus of which consists of a portfolio of 
receivables (the "Receivables") now existing or hereafter created and 
arising in connection with selected MasterCard and VISA credit card 
accounts (the "Accounts") of MBNA America Bank, National Association, a 
national banking association organized under the laws of the United 
States, all monies due or to become due in payment of the Receivables 
(including all Finance Charge Receivables but excluding recoveries on 
any charged-off Receivables), the right to certain amounts received as 
Interchange with respect to the Accounts, the benefits of the Collateral 
Interest and the other assets and interests constituting the Trust 
pursuant to a Pooling and Servicing Agreement dated as of August 4, 
1994, as amended as of March 11, 1996, as supplemented by the Series 
1997-I Supplement dated as of August 26, 1997 (collectively, the 
"Pooling and Servicing Agreement"), by and between MBNA America Bank, 
National Association, as Seller (the "Seller") and as Servicer (the 
"Servicer"), and The Bank of New York, as Trustee (the "Trustee"), a 
summary of certain of the pertinent provisions of which is set forth 
hereinbelow.  The Series 1997-I Certificates are issued in two classes, 
the Class A Certificates and the Class B Certificates (of which this 
certificate is one), which are subordinated to the Class A Certificates 
in certain rights of payment as described herein and in the Pooling and 
Servicing Agreement.

		The Seller has structured the Pooling and Servicing 
Agreement and the Series 1997-I Certificates with the intention that the 
Series 1997-I Certificates will qualify under applicable tax law as 
indebtedness, and each of the Seller, the Holder of the Seller 
Certificate, the Servicer and each Series 1997-I Certificateholder (or 
Series 1997-I Certificate Owner) by acceptance of its Series 1997-I 
Certificate (or in the case of a Series 1997-I Certificate Owner, by 
virtue of such Series 1997-I Certificate Owner's acquisition of a 
beneficial interest therein), agrees to treat and to take no action 
inconsistent with the treatment of the Series 1997-I Certificates (or 
any beneficial interest therein) as indebtedness for purposes of 
federal, state, local and foreign income or franchise taxes and any 
other tax imposed on or measured by income.  Each Series 1997-I 
Certificateholder agrees that it will cause any Series 1997-I 
Certificate Owner acquiring an interest in a Series 1997-I Certificate 
through it to comply with the Pooling and Servicing Agreement as to 
treatment of the Series 1997-I Certificates as indebtedness for certain 
tax purposes.

		To the extent not defined herein, capitalized terms used 
herein have the respective meanings assigned to them in the Pooling and 
Servicing Agreement.  This Class B Certificate is issued under and is 
subject to the terms, provisions and conditions of the Pooling and 
Servicing Agreement, to which Pooling and Servicing Agreement, as 
amended from time to time, the Class B Certificateholder by virtue of 
the acceptance hereof assents and by which the Class B Certificateholder 
is bound.

		Although a summary of certain provisions of the Pooling and 
Servicing Agreement is set forth below, this Class B Certificate is 
qualified in its entirety by the terms and provisions of the Pooling and 
Servicing Agreement and reference is made to that Pooling and Servicing 
Agreement for information with respect to the interests, rights, 
benefits, obligations, proceeds and duties evidenced hereby and the 
rights, duties and obligations of the Trustee.
		Interest will accrue on the Class B Certificates from the 
Closing Date through September 14, 1997 and from September 15, 1997 
through October 14, 1997 and with respect to each Interest Period 
thereafter, at the rate of 0.31% per annum above LIBOR, as more 
specifically set forth in the Pooling and Servicing Agreement, and will 
be distributed on October 15, 1997 and on the 15th day of each calendar 
month thereafter, or if such day is not a Business Day, on the next 
succeeding Business Day (a "Distribution Date"), to the Class B 
Certificateholders of record as of the last Business Day of the calendar 
month preceding such Distribution Date.  During the Rapid Amortization 
Period, in addition to Class B Monthly Interest, Class B Monthly 
Principal will be distributed to the Class B Certificateholders on each 
Distribution Date commencing in the month on which the Class A Investor 
Interest is paid in full.  During the Rapid Accumulation Period after 
the Principal Funding Account Balance equals the Class A Investor 
Interest, in addition to monthly payments of Class B Monthly Interest, 
the amount on deposit in the Principal Funding Account in excess of the 
Class A Investor Interest and in an amount not to exceed the Class B 
Investor Interest and Available Investor Principal Collections not 
required to be deposited into the Principal Funding Account in respect 
of the Class A Investor Interest will be distributed as principal to the 
Class B Certificateholders.  During the Controlled Accumulation Period 
following the payment in full of the Class A Investor Interest, the 
amount on deposit in the Principal Funding Account in excess of the 
Class A Investor Interest and in an amount not to exceed the Class B 
Investor Interest will be distributed as principal to the Class B 
Certificateholders on the August 2004 Distribution Date, unless 
distributed earlier as a result of the occurrence of a Pay Out Event.

		Unless the certificate of authentication hereon has been 
executed by or on behalf of the Trustee, by manual signature, this 
Class B Certificate shall not be entitled to any benefit under the 
Pooling and Servicing Agreement, or be valid for any purpose.
		IN WITNESS WHEREOF, MBNA America Bank, National Association 
has caused this Series 1997-I Class B Certificate to be duly executed 
under its official seal. 



						By:_______________________________
						   Authorized Officer

[Seal]

Attested to:


By:________________________
   Cashier


Date: August 26, 1997


	Form of Trustee's Certificate of Authentication

	CERTIFICATE OF AUTHENTICATION

		This is one of the Series 1997-I Class B Certificates 
referred to in the within-mentioned Pooling and Servicing Agreement.


							THE BANK OF NEW YORK
							  Trustee


							By:________________________
							   Authorized Signatory

Date: August 26, 1997
	EXHIBIT B


	FORM OF MONTHLY PAYMENT INSTRUCTIONS AND NOTIFICATION
	TO THE TRUSTEE
	MBNA AMERICA BANK, NATIONAL ASSOCIATION
	MBNA MASTER CREDIT CARD TRUST II SERIES 1997-I
	MONTHLY PERIOD ENDING _________ ____, ____

Capitalized terms used in this notice have their respective meanings set 
forth in the Pooling and Servicing Agreement.  References herein to 
certain sections and subsections are references to the respective 
sections and subsections of the Pooling and Servicing Agreement as 
supplemented by the Series 1997-I Supplement.  This notice is delivered 
pursuant to Section 4.09.

	A)	MBNA is the Servicer under the Pooling and Servicing 
Agreement.
	B)	The undersigned is a Servicing Officer.
	C)	The date of this notice is on or before the related Transfer 
Date under the Pooling and Servicing Agreement.

I.  INSTRUCTION TO MAKE A WITHDRAWAL

Pursuant to Section 4.09, the Servicer does hereby instruct the Trustee 
(i) to make withdrawals from the Finance Charge Account, the Principal 
Account, and the Principal Funding Account on _________ ____, ____, 
which date is a Transfer Date under the Pooling and Servicing Agreement, 
in aggregate amounts set forth below in respect of the following amounts 
and (ii) to apply the proceeds of such withdrawals in accordance with 
subsection 3(a) of the Series 1997-I Supplement and Section 4.09 of the 
Pooling and Servicing Agreement:

A.Pursuant to subsection 3(a) of the Series 1997-I Supplement:-----
- ---1.-Servicer Interchange-$___________
B.Pursuant to subsection 4.09(a)(i):-----
- ---1.-Class A Monthly Interest at the Class A Certificate Rate on the 
Class A Investor Interest-$___________
- ---2.-Class A Deficiency Amount-$___________
- ---3.-Class A Additional Interest-$___________
C.Pursuant to Subsection 4.09(a) (ii):-----
- ---1.-Net Swap Payment, if any,-$___________
- ---2.-Net Swap Payments due but not paid on any prior Transfer Date-
$___________
D.Pursuant to subsection 4.09(a)(iii):-----
- ---1.-Class A Servicing Fee-$___________
- ---2.-Accrued and unpaid Class A Servicing Fee-$___________
E.Pursuant to subsection 4.09(a)(iv):-----
- ---1.-Class A Investor Default Amount-$___________
F.Pursuant to subsection 4.09(a)(v):-----
- ---1.-Portion of Excess Spread from Class A Available Funds to be 
allocated and distributed as provided in Section 4.11-$___________
G.Pursuant to subsection 4.09(b)(i):-----
- ---1.-Class B Monthly Interest at the Class B Certificate Rate on the 
Class B Investor Interest-$___________
- ---2.-Class B Deficiency Amount-$___________
- ---3.-Class B Additional Interest-$___________
H.Pursuant to subsection 4.09(b)(ii):-----
- ---1.-Class B Servicing Fee-$___________
- ---2.-Accrued and unpaid Class B Servicing Fee-$___________
I.Pursuant to subsection 4.09(b)(iii):-----
- ---1.-Portion of Excess Spread from Class B Available Funds to be 
allocated and distributed as provided in Section 4.11-$___________
J.Pursuant to subsection 4.09(c)(i):-----
- ---1.-Collateral Interest  Servicing Fee, if applicable-$___________
- ---2.-Accrued and unpaid Collateral Interest Servicing Fee, if 
applicable-$___________
K.Pursuant to subsection 4.09(c)(ii):-----
- ---1.-Portion of Excess Spread from Collateral Available Funds to be 
allocated and distributed as provided in Section 4.11-$___________
- ----Total-$           
L.Pursuant to subsection 4.09(d)(i):-----
- ---1.-Collateral Monthly Principal, if any, applied in accordance with 
the Loan Agreement-$___________
M.Pursuant to subsection 4.09(d)(ii):-----
- ---1.-Amount to be treated as Shared Principal Collections-$___________
N.Pursuant to subsection 4.09(d)(iii):-----
- ---1.-Amount to be paid to the Holder of the Seller Certificate-
$___________
- ---2.-Unallocated Principal Collections-$___________
O.Pursuant to subsection 4.09(e)(i):-----
- ---1.-Class A Monthly Principal-$___________
P.Pursuant to subsection 4.09(e)(ii):-----
- ---1.-Class B Monthly Principal-$___________
Q.Pursuant to subsection 4.09(e)(iii)-----
- ---1.-Collateral Monthly Principal -$___________
R.Pursuant to subsection 4.09(e)(iv):-----
- ---1.-Amount to be treated as Shared Principal Collections-$___________
S.Pursuant to subsection 4.09(e)(v):-----
- ---1.-Amount to be paid to the Holder of the Seller Certificate-
$___________
- ---2.-Unallocated Principal Collections-$___________
- ----Total-$           
T.Pursuant to subsection 4.09(f):-----
- ---1.-Amount to be withdrawn from the Principal Funding Account and 
deposited into the Distribution Account-$___________

II.---INSTRUCTION TO MAKE CERTAIN PAYMENTS--
Pursuant to Section 4.09, the Servicer does hereby instruct the Trustee 
to pay in accordance with Section 5.01 from the Distribution Account on 
_________ ____, ____, which date is a Distribution Date under the 
Pooling and Servicing Agreement, amounts so deposited in the 
Distribution Account pursuant to Section 4.09 as set forth below:

A.Pursuant to subsection 4.09(g);
- -----
- ---1.-Amount to be distributed to Class A Certificateholders-
$___________
- ---2.-Amount to be distributed to Class B Certificateholders-
$___________
B.Pursuant to subsection 4.09(h)(i):-----
- ---1.-Amount to be distributed to the Class A Certificateholders-
$___________
C.Pursuant to subsection 4.09(h)(ii):-----
- ---1.-Amount to be distributed to the Class B Certificateholders-
$___________
- -----
III.---APPLICATION OF EXCESS SPREAD--
Pursuant to Section 4.11, the Servicer does hereby instruct the Trustee 
to apply the Excess Spread with respect to the related Monthly Period 
and to make the following distributions in the following priority:-----
A.---The amount equal to the Class A Required Amount, if any, which will 
be used to fund the Class A Required Amount and be applied in accordance 
with, and in the priority set forth in, subsection 4.09(a)--$___________
B.
- ---The amount equal to the aggregate amount of Class A Investor Charge-
Offs which have not been previously reimbursed (after giving effect to 
the allocation on such Transfer Date of certain other amounts applied 
for that purpose) which will be treated as a portion of Investor 
Principal Collections and deposited into the Principal Account on such 
Transfer Date--$___________
C.---The amount equal to the Class B Required Amount, if any, which will 
be used to fund the Class B Required Amount and be applied first in 
accordance with, and in the priority set forth in, subsection 4.09(b) 
and then any amount available to pay the Class B Investor Default Amount 
shall be treated as a portion of Investor Principal Collections and 
deposited into the Principal Account--$___________
D.---The amount equal to the aggregate amount by which the Class B 
Investor Interest has been reduced below the initial Class B Investor 
Interest for reasons other than the payment of principal to the Class B 
Certificateholders (but not in excess of the aggregate amount of such 
reductions which have not been previously reimbursed) which will be 
treated as a portion of Investor Principal Collections and deposited 
into the Principal Account--$___________
E.---The amount equal to the Collateral Monthly Interest plus the amount 
of any past due Collateral Monthly Interest which will be paid to the 
Collateral Interest Holder for application in accordance with the Loan 
Agreement--$___________
F.---The amount equal to the aggregate amount of accrued but unpaid 
Collateral Interest Servicing Fees which will be paid to the Servicer if 
the Seller or The Bank of New York is the Servicer,--$___________
G.---The amount equal to the Collateral Default Amount, if any, for the 
prior Monthly Period which will be treated as a portion of Investor 
Principal Collections and deposited into the Principal Account--
$___________
H.---The amount equal to the aggregate amount by which the Collateral 
Interest has been reduced below the Required Collateral Interest for 
reasons other than the payment of principal to the Collateral Interest 
Holder (but not in excess of the aggregate amount of such reductions 
which have not been previously reimbursed) which will be treated as a 
portion of Investor Principal Collections and deposited into the 
Principal Account--$___________
I.---On each Transfer Date from and after the Reserve Account Funding 
Date, but prior to the date on which the Reserve Account terminates as 
described in subsection 4.15(f), the amount up to the excess, if any, of 
the Required Reserve Account Amount over the Available Reserve Account 
Amount which shall be deposited into the Reserve Account--$___________
J.---The balance, if any, after giving effect to the payments made 
pursuant to subparagraphs (a) through (i) above which shall be deposited 
into the Distribution Account and applied, to the extent required, in 
accordance with the Loan Agreement.--$___________
- -----
IV.---REALLOCATED PRINCIPAL COLLECTIONS--
Pursuant to Section 4.12, the Servicer does hereby instruct the Trustee 
to withdraw from the Principal Account and apply Reallocated Principal 
Collections pursuant to Section 4.12 with respect to the related Monthly 
Period in the following amounts:-----
A.Reallocated Collateral Principal Receivables-----$___________
B.Reallocated Class B Principal Receivables-----$___________

V.---ACCRUED AND UNPAID AMOUNTS--
After giving effect to the withdrawals and transfers to be made in 
accordance with this notice, the following amounts will be accrued and 
unpaid with respect to all Monthly Periods preceding the current 
calendar month-----
A.  Subsections 4.09(a)(i) and (b)(i):---
- -(1)-The aggregate amount of the Class A Deficiency Amount-$___________
- -(2)-The aggregate amount of the Class B Deficiency Amount-$___________
B.  Subsections 4.09(a)(iii) and (b)(ii):---
- -(1)-The aggregate amount of all accrued and unpaid Investor Monthly 
Servicing Fees-$___________
C.  Section 4.10:---
- -(1)-The aggregate amount of all unreimbursed Investor Charge Offs-
$___________

		IN WITNESS WHEREOF, the undersigned has duly executed this 
certificate this __ day of __________, ____.

						MBNA AMERICA BANK, 
						  NATIONAL ASSOCIATION,
						  Servicer


						By:_________________________
						   Name:
						   Title:
	EXHIBIT C


	FORM OF MONTHLY SERIES 1997-I CERTIFICATEHOLDERS' STATEMENT

	Series 1997-I

	MBNA AMERICA BANK, NATIONAL ASSOCIATION

	_____________________________________________


	MBNA MASTER CREDIT CARD TRUST II

	_____________________________________________

	The information which is required to be prepared with respect to 
the distribution date of ________ ____, ____  and with respect to the 
performance of the Trust during the related Monthly Period.

	Capitalized terms used in this Statement have their respective 
meanings set forth in the Pooling and Servicing Agreement.
A.-Information Regarding the Current Monthly Distribution (Stated on the 
Basis of $1,000 Original Certificate Principal Amount)---
- -1.-The amount of the current monthly distribution in respect of Class A 
Monthly Principal--$__________
- -2.-The amount of the current monthly distribution in respect of Class B 
Monthly Principal--$__________
- -3.-The amount of the current monthly distribution in respect of 
Collateral Monthly Principal--$__________
- -4.-The amount of the current monthly distribution in respect of Class A 
Monthly Interest --$__________
- -5.-The amount of the current monthly distribution in respect of Class A 
Deficiency Amounts--$__________
- -6.-The amount of the current monthly distribution in respect of Class A 
Additional Interest--$__________
- -7.-The amount of the current monthly distribution in respect of Class B 
Monthly Interest--$__________
- -8.-The amount of the current monthly distribution in respect of Class B 
Deficiency Amounts--$__________
- -9.-The amount of the current monthly distribution in respect of Class B 
Additional Interest--$__________
- -10.-The amount of the current monthly distribution in respect of 
Collateral Monthly Interest--$__________
- -11.-The amount of the current monthly distribution in respect of any 
accrued and unpaid Collateral Monthly Interest--$__________
B.-Information Regarding the Performance of the Trust---
- -1.Collection of Principal Receivables---
- --(a)-The aggregate amount of Collections of Principal Receivables 
processed during the related Monthly Period which were allocated in 
respect of the Class A Certificates-$__________
- --(b)-The aggregate amount of Collections of Principal Receivables 
processed during the related Monthly Period which were allocated in 
respect of the Class B Certificates-$__________
- --(c)-The aggregate amount of Collections of Principal Receivables 
processed during the related Monthly Period which were allocated in 
respect of the Collateral Interest-$__________
- -2.-Principal Receivables in the Trust--
- --(a)-The aggregate amount of Principal Receivables in the Trust as of 
the end of the day on the last day of the related Monthly Period-
$__________
- --(b)-The amount of Principal Receivables in the Trust represented by 
the Investor Interest of Series 1997-I as of the end of the day on the 
last day of the related Monthly Period-$__________
- --(c)-The amount of Principal Receivables in the Trust represented by 
the Series 1997-I Adjusted Investor Interest as of the end of the day on 
the last day of the related Monthly Period-$__________
- --(d)-The amount of Principal Receivables in the Trust represented by 
the Class A Investor Interest as of the end of the day on the last day 
of the related Monthly Period-$__________
- --(e)-The amount of Principal Receivables in the Trust represented by 
the Class A Adjusted Investor Interest as of the end of day on the last 
day of the related Monthly Period -$__________
- --(f)-The amount of Principal Receivables in the Trust represented by 
the Class B Investor Interest as of the end of the day on the last day 
of the related Monthly Period -$__________
- --(g)-The amount of Principal Receivables in the Trust represented by 
the Class B Adjusted Investor Interest as of the end of the day on the 
last day of the related Monthly Period-$__________
- --(h)-The amount of Principal Receivables in the Trust represented by 
the Collateral Interest as of the end of the day on the last day of the 
related Monthly Period -$__________
- --(i)-The Floating Investor Percentage with respect to the related 
Monthly Period -____%
- --(j)-The Class A Floating Allocation with respect to the related 
Monthly Period-____%
- --(k)-The Class B Floating Allocation with respect to the related 
Monthly Period-____%
- --(l)-The Collateral Floating Allocation with respect to the related 
Monthly Period-____%
- --(m)-The Fixed Investor Percentage with respect to the related Monthly 
Period-____% 
- --(n)-The Class A Fixed Allocation with respect to the related Monthly 
Period-____%
- --(o)-The Class B Fixed Allocation with respect to the related Monthly 
Period -____%
- --(p)-The Collateral Fixed Allocation with respect to the related 
Monthly Period-____%
- -3.-Delinquent Balances--
- --The aggregate amount of outstanding balances in the Accounts which 
were delinquent as of the end of the day on the last day of the related 
Monthly Period:--

- --Aggregate 
Account  
Balance  --Percentage
 of Total
Receivables
- ----
- -(a)- 35 -  64 days:-$__________-____%
- -(b)- 65 -  94 days:-$__________-____%
- -(c)- 95 - 124 days:-$__________-____%
- -(d)-125 - 154 days:-$__________-____%
- -(e)-155 - or more days:-$__________-____%
- --Total: -$__________-____%

- -4.-Investor Default Amount--
- --(f)-The Aggregate Investor Default Amount for the related Monthly 
Period-$__________
- --(g)-The Class A Investor Default Amount for the related Monthly 
Period-$__________
- --(h)-The Class B Investor Default Amount for the related Monthly 
Period-$__________
- --(i)-The Collateral Default
Amount for the related Monthly Period-$__________
- -5.-Investor Charge Offs--
- --(a)-The aggregate amount of Class A Investor Charge Offs for the 
related Monthly Period-$__________
- --(b)-The aggregate amount of Class A Investor Charge Offs set forth in 
5(a) above per $1,000 of original certificate principal amount-
$__________
- --(c)-The aggregate amount of Class B Investor Charge Offs for the 
related Monthly Period-$__________
- --(d)-The aggregate amount of Class B Investor Charge Offset forth in 
5(c) above per $1,000 of original certificate principal amount-
$__________
- --(e)-The aggregate amount of Collateral Charge Offs for the related 
Monthly Period-$__________
- --(f)-The aggregate amount of Collateral Charge Offs set forth in 5(e) 
above per $1,000 of original certificate principal amount-$__________
- --(g)-The aggregate amount of Class A Investor Charge Offs reimbursed on 
the Transfer Date immediately preceding this Distribution Date-
$__________
- --(h)-The aggregate amount of Class A Investor Charge Offs set forth in 
5(g) above per $1,000 original certificate principal amount reimbursed 
on the Transfer Date immediately preceding this Distribution Date-
$__________
- --(i)-The aggregate amount of Class B Investor Charge Offs reimbursed on 
the Transfer Date immediately preceding this Distribution Date-
$__________
- --(j)-The aggregate amount of Class B Investor Charge Offs set forth in 
5(i) above per $1,000 original certificate principal amount reimbursed 
on the Transfer Date immediately preceding this Distribution Date-
$__________
- --(k)-The aggregate amount of Collateral Charge Offs reimbursed on the 
Transfer Date immediately preceding this Distribution Date-$__________
- --(l)-The aggregate amount of Collateral Charge Offs set forth in 5(k) 
above per $1,000 original certificate principal amount reimbursed on the 
Transfer Date immediately preceding Distribution Date-$__________
- -6.-Investor Servicing Fee--
- --(a)-The amount of the Class A Servicing Fee payable by the Trust to 
the Servicer for the related Monthly Period-$__________
- --(b)-The amount of the Class B Servicing Fee payable by the Trust to 
the Servicer for the related Monthly Period-$__________
- --(c)-The amount of the Collateral Interest Servicing Fee payable by the 
Trust to the Servicer for the related Monthly Period-$__________
- --(d)-The amount of Servicer Interchange payable by the Trust to the 
Servicer for the related Monthly Period-$__________
- -7.Reallocations---
- --(a)-The amount of Reallocated Collateral Principal Collections with 
respect to this Distribution Date-$__________
- --(b)-The amount of Reallocated Class B Principal Collections with 
respect to this Distribution Date-$__________
- --(c)-The Collateral Interest as of the close of business on this 
Distribution Date-$__________
- --(d)-The Class B Investor Interest as of the close of business on this 
Distribution Date-$__________
- --(e)-The Class B Adjusted Investor Interest as of the close of business 
on this Distribution Date-$__________
- --(f)-The Class A Investor Interest as of the close of business on this 
Distribution Date-$__________
- --(g)-The Class A Adjusted Investor Interest as of the close of business 
on this Distribution Date-$__________
- -8.Collection of Finance Charge Receivables---
- --(a)-The aggregate amount of Collections of Finance Charge Receivables 
and Annual Membership Fees processed during the related Monthly Period 
which were allocated in respect of the Class A Certificates-$__________
- --(b)-The aggregate amount of Collections of Finance Charge Receivables 
and Annual Membership Fees processed during the related Monthly Period 
which were allocated in respect of the Class B Certificates-$_________
- --(c)-The aggregate amount of Collections of Finance Charge Receivables 
and Annual Membership Fees processed during the related Monthly Period 
which were allocated in respect of the Collateral Interest-$__________
- ----
- -9.Principal Funding Account---
- --(a)-The principal amount on deposit in the Principal Funding Account 
on the related Transfer Date-$__________
- --(b)-The Accumulation Shortfall with respect to the related Monthly 
Period-$__________
- --(c)-The Principal Funding Investment Proceeds deposited in the Finance 
Charge Account on the related Transfer Date to be treated as Class A 
Available Funds-$__________
- --(d)-The Principal Funding Investment Proceeds deposited in the Finance 
Charge Account on the related Transfer Date to be treated as Class B 
Available Funds-$__________
- -10.-Reserve Account--
- --(a)-The Reserve Draw Amount on the related Transfer Date-$__________
- --(b)-The amount of the Reserve Draw Amount deposited in the Finance 
Charge Account on the related Transfer Date to be treated as Class A 
Available Funds-$__________
- --(c)-The amount of the Reserve Draw Amount deposited in the Finance 
Charge Account on the related Transfer Date to be treated as Class B 
Available Funds-$__________
- -[11.-Swap Reserve Fund

(a)The Swap Reserve Draw Amount on the related Transfer Date--
$__________
- --(b)The amount of the Swap Reserve Draw Amount deposited in the Finance 
Charge Account on the related Transfer Date to be treated as Class A 
Available Funds--$__________]
- -12.-Swap Cash Flows--
- --(a)-The amount of the Net Swap Receipt for the related Transfer Date-
$__________
- --(b)-The amount of the Net Swap Payment for the related Transfer Date-
$__________

- -13.-Available Funds--

- --(a)-The amount of Class A Available Funds on deposit in the Finance 
Charge Account on the related Transfer Date-$__________
- --(b)-The amount of Class B Available Funds on deposit in the Finance 
Charge Account on the related Transfer Date-$__________
- -14.-Portfolio Yield--
- --(a)-The Portfolio Yield for the related Monthly Period-____%
- --(b)
- -The Portfolio Adjusted Yield  for the related Monthly
Period-____%
C.Floating Rate Determinations----
- -1.-LIBOR for the Interest Period ending on this Distribution Date--
____%
D.Information Regarding the Status of the 
Interest Rate Swap and the Swap Counterparty----
- -1.-Has the Interest Reserve Account been established?--_____
- -2.-Has the Interest Reserve Account been funded?--_____
- -3.-The aggregate amount of funds withdrawn from the Interest Reserve 
Account, if any--$__________
- -4.-How any funds withdrawn from the Interest Reserve Account were 
utilized--

____
- -5.-Has the Interest Rate Swap been terminated?--____


						MBNA AMERICA BANK, 
						  NATIONAL ASSOCIATION,
						  Servicer


						By:_________________________
						   Name:
						   Title:
	SCHEDULE TO EXHIBIT C


SCHEDULE TO MONTHLY SERVICER'S CERTIFICATE
MONTHLY PERIOD ENDING _________ ____, ____
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II SERIES 1997-I


1.--The aggregate amount of the Investor Percentage of Collections of 
Principal Receivables--$__________
2.--The aggregate amount of the Investor Percentage of Collections of 
Finance Charge Receivables (excluding Interchange and amounts with 
respect to Annual Membership Fees)--$__________
3.--The aggregate amount of the Investor Percentage of amounts with 
respect to Annual Membership Fees--$__________
4.--The aggregate amount of the Investor Percentage of Interchange--
$__________
5.--The aggregate amount of Servicer Interchange--$__________
6.--The aggregate amount of funds on deposit in Finance Charge Account 
allocable to the Series 1997-I Certificates--$__________
7.--The aggregate amount of funds on deposit in the Principal Account 
allocable to the Series 1997-I Certificates--$__________
8.--The aggregate amount of funds on deposit in the Principal Funding 
Account allocable to the Series 1997-I Certificates--$___________
9.--The aggregate amount to be withdrawn from the Finance Charge Account 
and paid in accordance with the Loan Agreement pursuant to Section 4.11-
- -$__________
10.--The excess, if any, of the Required Collateral Interest over the 
Collateral Interest--$__________
11.--The Collateral Interest on the Transfer Date of the current 
calendar month, after giving effect to the deposits and withdrawals 
specified above, is equal to--$__________
12.--The amount of Monthly Interest, Deficiency Amounts and Additional 
Interest payable to the 
(i) Class A Certificateholders--$__________
- --(ii) Class B Certificateholders--$__________
13.--The amount of principal payable to the (i) Class A  
Certificateholders --$___________
- --(ii) Class B Certificateholders --$___________
- --(iii) Collateral Interest Holder  --$___________
14.--The sum of all amounts payable to the (i) Class A 
Certificateholders --$___________
- --(ii) Class B Certificateholders --$___________
- --(iii) Collateral Interest Holder--$___________
15.--To the knowledge of the undersigned, no Series 1997-I Pay Out Event 
or Trust Pay Out Event has occurred except as described below: --
- ---None-


		IN WITNESS WHEREOF, the undersigned has duly executed and 
delivered this Certificate this __ day of __________, ____.


						MBNA AMERICA BANK, 
						  NATIONAL ASSOCIATION,


						By:_________________________
						   Name:
						   Title:
 

(..continued)



 

 




(Multicurrency-Cross Border)

ISDA registered trademark
International Swap Dealers Association, Inc.

MASTER AGREEMENT

dated as of August 26, 1997

	 
WESTDEUTSCHE LANDESBANK	THE BANK OF NEW YORK, acting 
as 
GIROZENTRALE, 	trustee for MBNA MASTER CREDIT 
CARD
NEW YORK BRANCH ("Party A")	and	TRUST II ("Party B")	                   
have entered and/or anticipate entering into one or more transactions 
(each a "Transaction") that are or will be governed by this Master 
Agreement, which includes the schedule (the "Schedule"), and the 
documents and other confirming evidence (each a "Confirmation") 
exchanged between the parties confirming those Transactions.

Accordingly, the parties agree as follows:-

1.	Interpretation

(a)	Definitions.  The terms defined in Section 14 and in the Schedule 
will have the meanings therein specified for the purpose of this Master 
Agreement.

(b)	Inconsistency.  In the event of any inconsistency between the 
provisions of the Schedule and the other provisions of this Master 
Agreement, the Schedule will prevail.  In the event of any inconsistency 
between the provisions of any Confirmation and this Master Agreement 
(including the Schedule), such Confirmation will prevail for the purpose 
of the relevant Transaction.

(c)	Single Agreement.  All Transactions are entered into in reliance 
on the fact that this Master Agreement and all Confirmations form a 
single agreement between the parties (collectively referred to as this 
"Agreement"), and the parties would not otherwise enter into any 
Transactions.

2.	Obligations

(a)	General Conditions.

(i)	Each party will make each payment or delivery specified in 
each Confirmation to be made by the subject to the other 
provisions of this Agreement.

(ii)	Payments under this Agreement will be made on the due date 
for value on that date in the place of the account specified in 
the relevant Confirmation or otherwise pursuant to this Agreement, 
in freely transferable funds and in the manner customary for 
payments in the required currency.  Where settlement is by 
delivery (that is, other than by payment), such delivery will be 
made for receipt on the due date in the manner customary for the 
relevant obligation unless otherwise specified in the relevant 
Confirmation or elsewhere in this Agreement.

(iii)	Each obligation of each party under Section 2(a)(1) is 
subject to (1) the condition precedent that no Event of Default or 
Potential Event of Default with respect to the other party has 
occurred and is continuing, (2) the condition precedent that no 
Early Termination Date in respect of the relevant Transaction has 
occurred or been effectively designated and (3) each other 
applicable condition precedent specified in this Agreement.

(b)	Change of Account.  Either party may change its account for 
receiving a payment or delivery by giving notice to the other 
party at least five Local Business Days prior to the scheduled 
date for the payment or delivery to which such change applies 
unless such other party gives timely notice of a reasonable 
objection to such change.

(c)	Netting.  If on any date amounts would otherwise be payable:-

(i)	in the same currency; and

(ii)	in respect of the same Transaction,

by each party to the other, on such date, each party's obligation to 
make payment of any such amount will be automatically satisfied and 
discharged and, if the aggregate amount that would otherwise have been 
payable by one party exceeds the aggregate amount that would otherwise 
have been payable by the other party, replaced by an obligation upon 
the party by whom the larger aggregate amount would have been payable 
to pay to the other party the excess of the larger aggregate amount 
over the smaller aggregate amount.

The parties may elect in respect of two or more Transactions that a net 
amount will be determined in respect of all amounts payable on the same 
date in the same currency in respect of such Transactions, regardless 
of whether such amounts are payable in respect of the same Transaction.  
The election may be made in the Schedule or a Confirmation by 
specifying that subparagraph (ii) above will not apply to the 
Transactions identified as being subject to the election, together with 
the starting date (in which case subparagraph (ii) above will not, or 
will cease to, apply to such Transactions from such date).  This 
election may be made separately for different groups of Transactions 
and will apply separately to each pairing of Offices through which the 
parties make and receive payments or deliveries.

(d)	Deduction or Withholding for Tax.

(i)	Gross-Up.  All payments under this Agreement will be made 
without any deduction or withholding for or on account of any Tax 
unless such deduction or withholding is required by any applicable 
law, as modified by the practice of any relevant governmental 
revenue authority, then in effect.  If a party is so required to 
deduct or withhold, then that party ("X") will:-

	(1) 	promptly notify the other party ("Y") of such requirements;

(2)	pay to the relevant authorities the full amount required to 
be deducted or withheld (including the full amount required to be 
deducted or withheld from any additional amount paid by X to Y 
under this Section 2(d)) promptly upon the earlier of determining 
that such deduction or withholding is required or receiving notice 
that such amount has been assessed against Y;

	(3)	promptly forward to Y an official receipt (or a certified 
copy), or other documentation reasonably acceptable to Y, 
evidencing such payment to such authorities; and

	(4)	if such Tax is an Indemnifiable Tax, pay to Y, in addition 
to the payment to which Y is otherwise entitled under this 
Agreement, such additional amount as is necessary to ensure that 
the net amount actually received by Y (free and clear of 
Indemnifiable Taxes, whether assessed against X or Y) will equal 
the full amount Y would have received had no such deduction or 
withholding been required.  However, X will not be required to pay 
any additional amount to Y to the extent that it would not be 
required to be paid but for:-

	(A)	the failure by Y to comply with or perform any 
agreement contained in Section 4(a)(i), 4(a)(iii) or 4(d); 
or

	(B)	the failure of a representation made by Y pursuant to 
Section 3(f) to be accurate and true unless such failure 
would not have occurred but for (I) any action taken by a 
taxing authority, or brought in a court of competent 
jurisdiction, on or after the date on which a Transaction is 
entered into (regardless of whether such action is taken or 
brought with respect to a party to this Agreement) or (II) a 
Change in Tax Law.

(ii)	Liability.  If:-

	(1)	X is required by any applicable law, as modified by the 
practice of any relevant governmental revenue authority, to make 
any deduction or withholding in respect of which X would not be 
required to pay an additional amount to Y under Section 
2(d)(i)(4);

	(2)	X does not so deduct or withhold; and

	(3)	a liability resulting from such Tax is assessed directly 
against X,

then, except to the extent Y has satisfied or then satisfies the 
liability resulting from such Tax, Y will promptly pay to X the amount 
of such liability (including any related liability for interest, but 
including any related liability for penalties only if Y has failed to 
comply with or perform any agreement contained in Section 4(a)(i), 
4(a)(iii) or 4(d)).

(e)	Default Interest; Other Amounts.  Prior to the occurrence or 
effective designation of an Early Termination Date in respect of the 
relevant Transaction, a party that defaults in the performance of any 
payment obligation will, to the extent permitted by law and subject to 
Section 6(c), be required to pay interest (before as well as after 
judgment) on the overdue amount to the other party on demand in the same 
currency as such overdue amounts, for the period from (and including) 
the original due date for payment to (but excluding) the date of actual 
payment, at the Default Rate.  Such interest will be calculated on the 
basis of daily compounding and the actual number of days elapsed.  If, 
prior to the occurrence or effective designation of an Early Termination 
Date in respect of the relevant Transaction, a party defaults in the 
performance of any obligation required to be settled by delivery, it 
will compensate the other party on demand if and to the extent provided 
for in the relevant Confirmation or elsewhere in this Agreement.

3.	Representations

Each party represents to the other party (which representations will be 
deemed to be repeated by each party on each date on which a Transaction 
is entered into and, in the case of the representations in Section 3(f), 
at all times until the termination of this Agreement) that:-

(a)	Basic Representations.

	(i)	Status.  It is duly organized and validly existing under the 
laws of the jurisdiction of its organisation or incorporation and, 
if relevant under such laws, in good standing:

	(ii)	Powers.  It has the power to execute this Agreement and any 
other documentation relating to this Agreement to which it is a 
party, to deliver this Agreement and any other documentation 
relating to this Agreement that it is required by this Agreement 
to deliver and to perform its obligations under this Agreement and 
any obligations it has under any Credit Support Document to which 
it is a party and has taken all necessary action to authorise such 
execution, delivery and performance;

	(iii)	No Violation or Conflict.  Such execution, delivery and 
performance do not vioalte or conflict with any law applicable to 
it, any provision of its constitutional documents, any order or 
judgment of any court or other agency of government applicable to 
it or any of its assets or any contractual restriciton binding on 
or affecting it or any of its assets;

	(iv)	Consents.  All governmental and other consents that are 
required to have been obtained by it with respect to this 
Agreement or any Credit Support Document to which it is a party 
have been obtained and are in full force and effect and all 
conditions of any such consents have been complied with; and

	(v)	Obligations Binding.  Its obligations under this Agreement 
and any Credit Support Document to which it is a party constitute 
its legal, valid and binding obligations, enforceable in 
accordance with their respective terms (subject to applicable 
bankruptcy, reorganisation, insolvency, moratorium or similar laws 
affecting creditors' rights generally and subject, as to 
enforceability, to equitable principles of general application 
(regardless of whether enforcement is sought in a proceeding in 
equity or at law)).

(b)	Absence of Certain Events.  No Event of Default or Potential Event 
of Default or, to its knowledge, Termination Event with respect to it 
has occurred and is continuing and no such event or circumstances would 
occur as a result of its entering into or performing its obligations 
under this Agreement or any Credit Support Document to which it is a 
party.

(c)	Absence of Litigation.  There is not pending or, to its knowledge, 
threatened against it or any of its Affiliates any action, suit or 
proceeding at law or in equity or before any court, tribunal, 
governmental body, agency or official or any arbitrator that is likely 
to affect the legality, validity or enforceability against it of this 
Agreement or any Credit Support Document to which it is a party or its 
ability to perform its obligations under this Agreement or such Credit 
Support Document.

(d)	Accuracy of Specified Information.  All applicable information 
that is furnished in writing by or on behalf of it to the other party 
and is identified for the purpose of this Section 3(d) in the Schedule 
is, as of the date of the information, true, accurate and complete in 
every material aspect.

(e)	Payer Tax Representation.  Each representation specified in the 
Schedule as being made by it for the purpose of this Section 3(e) is 
accurate and true.

(f)	Payee Tax Representations.  Each representation specified in the 
Schedule as being made by it for the purpose of this Section 3(f) is 
accurate and true.

4.	Agreements

Each party agrees with the other that, so long as either party has or 
may have any obligations under this Agreement or under any Credit 
Support Document to which it is a party:-

(a)	Furnish Specified Information.  It will deliver to the other party 
or, in certain cases under subparagraph (iii) below, to such government 
or taxing authority as the other party reasonably directs:-

	(i)	any forms, documents or certificates relating to taxation 
specified in the Schedule or any Confirmation;

	(ii)	any other documents specified in the Schedule or any 
Confirmation; and

	(iii)	upon reasonable demand by such other party, any form or 
document that may be required or reasonably requested in writing 
in order to allow such other party or its Credit Support Provider 
to make a payment under this Agreement or any applicable Credit 
Support Document without any deduction or withholding for or on 
account of any Tax or with such deduction or withholding at a 
reduced rate (so long as the completion, execution or submission 
of such form or document would not materially prejudice the legal 
or commercial position of the party in receipt of such demand), 
with any such form or document to be accurate and completed in a 
manner reasonably satisfactory to such other party and to be 
executed and to be delivered with any reasonably required 
certification,

in each case by the date specified in the Schedule or such Confirmation 
or, if none is specified, as soon as reasonably practicable.

(b)	Maintain Authorisations.  It will use all reasonable efforts to 
maintain in full force and effect all consents of any governmental or 
other authority that are required to be obtained by it with respect to 
this Agreement or any Credit Support Document to which it is a party and 
will use all reasonable efforts to obtain any that may become necessary 
in the future.

(c)	Comply with Laws.  It will comply in all material aspects with all 
applicable laws and orders to which it may be subject if failure so to 
comply would materially impair its ability to perform its obligations 
under this Agreement or any Credit Support Document to which it is a 
party.

(d)	Tax Agreement.  It will give notice of any failure of a 
representation made by it under Section 3(f) to be accurate and true 
promptly upon learning of such failure.

(e)	Payment of Stamp Tax.  Subject to Section 11, it will pay any 
Stamp Tax levied or imposed upon it or in respect of its execution or 
performance of this Agreement by a jurisdiction in which it is 
incorporated, organised, managed and controlled, or considered to have 
its seat, or in which a branch or office through which it is acting for 
the purpose of this Agreement is located ("Stamp Tax Jurisdiction") and 
will indemnify the other party against any Stamp Tax levied or imposed 
upon the other party or in respect of the other party's exection or 
performance of this Agreement by any such Stamp Tax Jurisdiction which 
is not also a Stamp Tax Jurisdiction with respect to the other party.

5.	Events of Default and Termination Events

(a)	Events of Default.  The occurrence at any time with respect to a 
party or, if applicable, any Credit Support Provider of such party or 
any Specified Entity of such party of any of the following events 
constitutes an event of default (an "Event of Default") with respect to 
such party:-

	(i)	Failure to Pay or Deliver.  Failure by the party to make, 
when due, any payment under this Agreement or delivery under 
Section 2(a)(i) or 2(e) required to be made by it if such failure 
is not remedied on or before the third Local Business Day after 
notice of such failure is given to the party;

	(ii)	Breach of Agreement.  Failure by the party to comply with or 
perform any agreement or obligation (other than an obligation to 
make any payment under this Agreement or delivery under Section 
2(a)(i) or 2(e) or to give notice of a Termination Event or any 
agreement or obligation under Section 4(a)(i), 4(a)(iii) or 4(d)) 
to be complied with or performed by the party in accordance with 
this Agreement if such failure is not remedied on or before the 
thirtieth day after notice of such failure is given to the party;

	(iii)	Credit Support Default.

(1)	Failure by the party or any Credit Support Provider of 
such party to comply with or perform any agreement or 
obligation to be complied with or performed by it in 
accordance with any Credit Support Document if such failure 
is continuing after any applicable grace period has elapsed;

(2)	the expiration or termination of such Credit Support 
Document or the failing or ceasing of such Credit Support 
Document to be in ful force and effect for the purpose of 
this Agreement (in either case other than in accordance with 
its terms) prior to the satisfaction of all obligations of 
such party under each Transaction to which such Credit 
Support Document relates without the written consent of the 
other party; or

(3)	the party or such Credit Support Provider disaffirms, 
disclaims, repudiates or rejects, in whole or in part, or 
challenges the validity of, such Credit Support Document;

(iv)	Misrepresentation.  A representation (other than a 
representation under Section 3(e) or (f) made or repeated or 
deemed to have been made or repeated by the party or any Credit 
Support Provider of such party in this Agreement or any Credit 
Support Document proves to have been incorrect or misleading in 
any material respect when made or repeated or deemed to have been 
made or repeated;

(v)	Default under Specified Transaction.  The party, any Credit 
Support Provider of such party or any applicable Specified Entity 
of such party (1) defaults under a Specified Transaction and, 
after giving effect to any applicable notice requirement or grace 
period, there occurs a liquidation of, an acceleration of 
obligations under, or an early termination of, that Specified 
Transaction, (2) defaults, after giving effect to any applicable 
notice requirement or grace period, in making any payment or 
delivery due on the last payment, delivery or exchange date of, or 
any payment on early termination of, a Specified Transaction (or 
such default continues for at least three Local Business Days if 
there is no applicable notice requirement or grace period) or (3) 
disaffirms, disclaims, repudiates or rejects, in whole or in part, 
a Specified Transaction (or such action is taken by any person or 
entity appointed or empowered to operate it or act on its behalf);

(vi)	Cross Default.  If "Cross Default" is specified in the 
Schedule as applying to the party, the occurrence or existence of 
(1) a default, event of default or other similar condition or 
event (however described) in respect of such party, any Credit 
Support Provider of such party or any applicable Specified Entity 
of such party under one or more agreements or instruments relating 
to Specified Indebtedness of any of them (individually or 
collectively) in an aggregate amount of not less than the 
applicable Threshold Amount (as specified in the Schedule) which 
has resulted in such Specified Indebtedness becoming, or becoming 
capable at such time of being declared, due and payable under such 
agreements or instruments, before it would otherwise have been due 
and payable or (2) a default by such party, such Credit Support 
Provider or such Specified Entity (individually or collectively) 
in making one or more payments on the due date thereof in an 
aggregate amount of not less than the applicable Threshold Amount 
under such agreements or instruments (after giving effect to any 
applicable notice requirement or grace period);

(vii)	Bankruptcy.  The party, any Credit Support Provider of such 
party or any applicable Specified Entity of such party:-

	(1) is dissolved (other than pursuant to a consolidation, 
amalgamation or merger); (2) becomes insolvent or is unable 
to pay its debts or fails or admits in writing its inability 
generally to pay its debts as they become due; (3) makes a 
general assignment, arrangement or composition with or for 
the benefit of its creditors; (4) institutes or has 
instituted against it a proceeding seeking a judgment of 
insolvency or bankruptcy or any other relief under any 
bankruptcy or insolvency law or other similar law affecting 
creditors' rights, or a petition is presented for its 
winding-up or liquidation, and, in the case of any such 
proceeding or petition instituted or presented against it, 
such proceeding or petition (A) results in a judgment of 
insolvency or bankruptcy or the entry of an order for relief 
or the making of an order for its winding-up or liquidation 
or (B) is not dismissed, discharged, stayed or restrained in 
each case within 30 days of the institution or presentation 
thereof; (5) has a resolution passed for its winding-up, 
official management or liquidation (other than pursuant to a 
consolidation, amalgamation or merger); (6) seeks or becomes 
subject to the appointment of an administrator, provisional 
liquidator, conservator, receiver, trustee, custodian or 
other similar official for it or for all or substantially 
all its assets; (7) has a secured party take possession of 
all or substantially all its assets or has a distress, 
execution, attachment, sequestration or other legal process 
levied, enforced or sued on or against all or substantially 
all its assets and such secured party maintains possession, 
or any such process is not dismissed, discharged, stayed or 
restrained, in each case within 30 days thereafter; (8) 
causes or is subject to any event with respect to it which, 
under the applicable laws of any jurisdiction, has an 
analogous effect to any of the events specified in clauses 
(1) to (7) (inclusive); or (9) takes any action in 
furtherance of, or indicating its consent to, approval of, 
or acquiescence in, any of the foregoing acts; or

(viii)	Merger Without Assumption.  The party or any Credit 
Support Provider of such party consolidates or amalgamates with, 
or merges with or into, or transfers all or substantially all its 
assets to, another entity and, at the time of such consolidation, 
amalgamation, merger or transfer:-

	(1)	the resulting, surviving or transferee entity fails to 
assume all the obligations of such party or such Credit 
Support Provider under this Agreement or any Credit Support 
Document to which it or its predecessor was a party by 
operation of law or pursuant to an agreement reasonably 
satisfactory to the other party to this Agreement; or

	(2)	the benefits of any Credit Support Document fail to 
extend (without the consent of the other party) to the 
performance by such resulting, surviving or transferee 
entity of its obligations under this Agreement.

(b)	Termination Events.  The occurrence at any time with respect to a 
party or, if applicable, any Credit Support Provider of such party or 
any Specified Entity of such party of any event specified below 
constitutes an Illegality if the event is specified in (i) below, a Tax 
Event if the event is specified in (ii) below or a Tax Event Upon 
Merger if the event is specified in (iii) below, and, if specified to 
be applicable, a Credit Event Upon Merger if the event is specified 
pursuant to (iv) below or an Additional Termination Event if the event 
is specified pursuant to (v) below:-

	(i)	Illegality.  Due to the adoption of, or any change in, any 
applicable law after the date on which a Transaction is entered 
into, or due to the promulgation of, or any change in, the 
interpretation by any court, tribunal or regulatory authority with 
competent jurisdiction of any applicable law after such date, it 
becomes unlawful (other than as a result of a breach by the party 
of Section 4(b)) for such party (which will be the Affected 
Party):-

(1)	to perform any absolute or contingent obligation to 
make a payment or delivery or to receive a payment or 
delivery in respect of such Transaction or to comply with 
any other material provision of this Agreement relating to 
such Transaction; or

(2)	to perform,, or for any Credit Support Provider of 
such party to perform, any contingent or other obligation 
which the party (or such Credit Support Provider) has under 
any Credit Support Document relating to such Transaction;

	(ii)	Tax Event.  Due to (x) any action taken by a taxing 
authority, or brought in a court of competent jurisdiction, on or 
after the date on which a Transaction is entered into (regardless 
of whether such action is taken or brought with respect to a party 
to this Agreement) or (y) a Change in Tax Law, the party (which 
will be the Affected Party) will, or there is a substantial 
likelihood that it will, on the next succeeding Scheduled Payment 
Date (1) be required to pay to the other party an additional 
amount in respect of an Indemnifiable Tax under Section 2(d)(i)(4) 
(except in respect of interest under Section 2(e), 6(d)(ii) or 
6(e)) or (2) receive a payment from which an amount is required to 
be deducted or withheld for or on account of a Tax (except in 
respect of interest under Section 2(e), 6(d)(ii) or 6(e)) and no 
additional amount is required to be paid in respect of such Tax 
under Section 2(d)(i)(4) (other than by reason of Section 
2(d)(i)(4)(A) or (B));

	(iii)	Tax Event Upon Merger.  The party (the "Burdened Party") on 
the next succeeding Scheduled Payment Date will either (1) be 
required to pay an additional amount in respect of an 
Indemnifiable Tax under Section 2(d)(i)(4) (except in respect of 
interest under Section 2(e), 6(d)(ii) or 6(e)) or (2) receive a 
payment from which an amount has been deducted or withheld for or 
on account of any Indemnifiable Tax in respect of which the other 
party is not required to pay an additional amount (other than by 
reason of Section 2(d)(i)(4)(A) or (B)), in either case as a 
result of a party consolidating or amalgamating with, or merging 
with or into, or transferring all or substantially all its assets 
to, another entity (which will be the Affected Party) where such 
action does not constitute an event described in Section 
5(a)(viii);

	(iv)	Credit Event Upon Merger.  If "Credit Event Upon Merger" is 
specified in the Schedule as applying to the party, such party 
("X"), any Credit Support Provider of X or any applicable 
Specified Entity of X consolidates or amalgamates with, or merges 
with or into, or transfers all or substantially all its assets to, 
another entity and such action does not constitute an event 
described in Section 5(a)(viii) but the creditworthiness of the 
resulting, surviving or transferee entity is materially weaker 
than that of X, such Credit Support Provider or such Specified 
Entity, as the case may be, immediately prior to such action (and, 
in such event, X or its successor or transferee, as appropriate, 
will be the Affected Party); or

	(v)	Additional Termination Event.  If any "Additional 
Termination Event" is specified in the Schedule or any 
Confirmation as applying, the occurrence of such event (and, in 
such event, the Affected Party or Affected Parties shall be as 
specified for such Additional Termination Event in the Schedule or 
such Confirmation).

(c)	Event of Default and Illegality.  If an event or circumstance 
which would otherwise constitute or give rise to an Event of 
Default also constitutes an Illegality, it will be treated as an 
Illegality and will not constitute an Event of Default.

6.	Early Termination

(a)	Right to Terminate Following Event of Default.  If at any time an 
Event of Default with respect to a party (the "Defaulting Party") has 
occurred and is then continuing, the other party (the "Non-defaulting 
Party") may, by not ore than 20 days notice to the Defaulting Party 
specifying the relevant Event of Default, designate a day not earlier 
than the day such notice is effective as an Early Termination Date in 
respect of all outstanding Transactions.  If, however, "Automatic Early 
Termination" is specified in the Schedule as applying to a party, then 
an Early Termination Date in respect of all outstanding Transactions 
will occur immediately upon the occurrence with respect to such party 
of an Event of Default specified in Section 5(a)(vii)(1), (3), (5), (6) 
or, to the extent analogous thereto, (8), and as of the time 
immediately preceding the institution of the relevant proceeding or the 
presentation of the relevant petition upon the occurrence with respect 
to such party of an Event of Default specified in Section 5(a)(vii)(4) 
or, to the extent analogous thereto, (8).

(b)	Right to Terminate Following Termination Event.

	(i)	Notice.  If a Termination Event occurs, an Affected Party 
will, promptly upon becoming aware of it, notify the other party, 
specifying the nature of that Termination Event and each Affected 
Transaction and will also give such other information about that 
Termination Event as the other party may reasonably require.

	(ii)	Transfer to Avoid Termination Event.  If either an 
Illegality under Section 5(b)(i)(2) or a Tax Event occurs and 
there is only one Affected Party, or if a Tax Event Upon Merger 
occurs  and the Burdened Party is the Affected Party, the Affected 
Party will, as a condition to its right to designate an Early 
Termination Date under Section 6(b)(iv), use all reasonable 
efforts (which will not require such party to incur a loss, 
excluding immaterial, incidental expenses) to transfer within 20 
days after it gives notice under Section 6(b)(i) all its rights 
and obligations under this Agreement in respect of the Affected 
Transactions to another of its Offices or Affiliates so that such 
Termination Event ceases to exist.

	If the Affected Party is not able to make such a transfer it will 
give notice to the other party to that effect within such 20 day 
period, whereupon the other party may effect such a transfer 
within 30 days after the notice is given under Section 6(b)(i).

	Any such transfer by a party under this Section 6(b)(ii) will be 
subject to and conditional upon the prior written consent of the 
other party, which consent will not be withheld if such other 
party's policies in effect at such time would permit it to enter 
into transactions with the transferee on the terms proposed.

	(iii)	Two Affected Parties.  If an Illegality under Section 
5(b)(i)(1) or a Tax Event occurs and there are two Affected 
Parties, each party will use all reasonable efforts to reach 
agreement within 30 days after notice thereof is given under 
Section 6(b)(i) on action to avoid that Termination Event.

	(iv)	Right to Terminate.  If:-

	(1)	a transfer under Section 6(b)(ii) or an agreement 
under Section 6(b)(iii), as the case may be, has not been 
effected with respect to all Affected Transactions within 30 
days after an Affected Party gives notice under Section 
6(b)(i); or

		(2)	an Illegality under Section 5(b)(i)(2), a Credit Event 
Upon Merger or an Additional Termination Event occurs, or a Tax 
Event Upon Merger occurs and the Burdened Party is not the 
Affected Party,

either party in the case of an Illegality, the Burdened Party in 
the case of a Tax Event Upon Merger, any Affected Party in the 
case of a Tax Event or an Additional Termination Event if there is 
more than one Affected Party, or the party which is not the 
Affected Party in the case of a Credit Event Upon Merger or an 
Additional Termination Event if there is only one Affected Party 
may, by not more than 20 days notice to the other party and 
provided that the relevant Termination Event is then continuing, 
designate a day not earlier than the day such notice is effective 
as an Early Termination Date in respect of all Affected 
Transactions.

(c)	Effect of Designation.

	(i)	If notice designating an Early Termination Date is given 
under Section 6(a) or (b), the Early Termination Date will occur 
on the date so designated, whether or not the relevant Event of 
Default or Termination Event is then continuing.

	(ii)	Upon the occurrence or effective designation of an Early 
Termination Date, no further payments or deliveries under Section 
2(a)(i) or 2(e) in respect of the Terminated Transactions will be 
required to be made, but without prejudice to the other provisions 
of this Agreement.  The amount, if any, payable in respect of an 
Early Termination Date shall be determined pursuant to Section 
6(e).

(d)	Calculations.

	(i)	Statement.  On or as soon as reasonably practicable 
following the occurrence of an Early Termination Date, each party 
will make the calculations on its part, if any, contemplated by 
Section 6(e) and will provide to the other party a statement (1) 
showing, in reasonable detail, such calculations (including all 
relevant quotations and specifying any amount payable under 
Section 6(e)) and (2) giving details of the relevant account to 
which any amount payable to it is to be paid.  In the absence of 
written confirmation from the source of a quotation obtained in 
determining a Market Quotation, the records of the party obtaining 
such quotation will be conclusive evidence of the existence and 
accuracy of such quotation.

	(ii)	Payment Date.  An amount calculated as being due in respect 
of any Early Termination Date under Section 6(e) will be payable 
on the day that notice of the amount payable is effective (in the 
case of an Early Termination Date which is designated or occurs as 
a result of an Events of Default) and on the day which is two 
Local Business Days after the day on which notice of the amount 
payable is effective (in the case of an Early Termination Date 
which is designated as a result of a Termination Event).  Such 
amount will be paid together with (to the extent permitted under 
applicable law) interest thereon (before as well as after 
judgment) in the Termination Currency, from (and including) the 
relevant Early Termination Date to (but excluding) the date such 
amount is paid, at the Applicable Rate.  Such interest will be 
calculated on the basis of daily compounding and the actual number 
of days elapsed.

(e)	Payments on Early Termination.  If an Early Termination Date 
occurs, the following provisions shall apply based on the parties' 
election in the Schedule of a payment measure, either "Market 
Quotation" or "Loss", and a payment method, either the "First Method" 
or the "Second Method".  If the parties fail to designate a payment 
measure or payment method in the Schedule, it will be deemed that 
"Market Quotation" or the "Second Method", as the case may be, shall 
apply.  The amount, if any, payable in respect of an Early Termination 
Date and determined pursuant to this Section will be subject to any 
Set-off.

	(i)	Events of Default.  If the Early Termination Date results 
from an Event of Default:-

	(1)	First Method and Market Quotation.  If the First 
Method and Market Quotation apply, the Defaulting Party will 
pay to the Non-defaulting Party the excess, if a positive 
number, of (A) the sum of the Settlement Amount (determined 
by the Non-defaulting Party) in respect of the Terminated 
Transactions and the Termination Currency Equivalent of the 
Unpaid Amounts owing to the Non-defaulting Party over (B) 
the Termination Currency Equivalent of the Unpaid Amounts 
owing to the Defaulting Party.

(2)	First Method and Loss.  If the First Method and Loss 
apply, the Defaulting Party will pay to the Non-defaulting 
Party, if a positive number, the Non-defaulting Party's Loss 
in respect of this Agreement.

(3)	Second Method and Market Quotation.  If the Second 
Method and Market Quotation apply, an amount will be payable 
equal to (A) the sum of the Settlement Amount (determined by 
the Non-defaulting Party) in respect of the Terminated 
Transactions and the Termination Currency Equivalent of the 
Unpaid Amounts owing to the Non-defaulting Party less (B) 
the Termination Currency Equivalent of the Unpaid Amounts 
owing to the Defaulting Party.  If that amount is a positive 
number, the Defaulting Party will pay it to the Non-
defaulting Party; if it is a negative number, the Non-
defaulting Party will pay the absolute value of that amount 
to the Defaulting Party.

(4)	Second Method and Loss.  If the Second Method and Loss 
apply, an amount will be payable equal to the Non-defaulting 
Party's Loss in respect of this Agreement.  If that amount 
is a positive number, the Defaulting Party will pay it to 
the Non-defaulting Party; if it is a negative number, the 
Non-defaulting Party will pay the absolute value of that 
amount to the Defaulting Party.

(ii)	Termination Events.  If the Early Termination Date results 
from a Termination Event:-

	(1)	One Affected Party.  If there is one Affected Party, 
the amount payable will be determined in accordance with 
Section 6(e)(i)(3), if Market Quotation applies, or Section 
6(e)(i)(4), if Loss applies, except that, in either case, 
references to the Defaulting Party and to the Non-defaulting 
Party will be deemed to be references to the Affected Party 
and the party which is not the Affected Party, respectively, 
and, if Loss applies and fewer than all the Transactions are 
being terminated, Loss shall be calculated in respect of all 
Terminated Transactions.

	(2)	Two Affected Parties.  If there are two Affected 
Parties:-

	(A)	if Market Quotation applies, each party will 
determine a Settlement Amount in respect of the 
Terminated Transactions, and an amount will be payable 
equal to (I) the sum of (a) one-half of the difference 
between the Settlement Amount of the party with the 
higher Settlement Amount ("X") and the Settlement 
Amount of the party with the lower Settlement Amount 
("Y") and (b) the Termination Currency Equivalent of 
the Unpaid Amounts owing to X less (II) the 
Termination Currency Equivalent of the Unpaid Amounts 
owing to Y; and

	(B) 	if Loss applies, each party will determine its 
Loss in respect of this Agreement (or, if fewer than 
all the Transactions are being terminated, in respect 
of all Terminated Transactions) and an amount will be 
payable equal to one-half of the difference between 
the Loss of the party with the higher Loss ("X") and 
the Loss of the party with the lower Loss ("Y").

	If the amount payable is a positive number, Y will pay it to X; 
if it is a negative number, X will pay the absolute value of 
that amount to Y.

(iii)	Adjustment for Bankruptcy.  In circumstances where an Early 
Termination Date occurs because "Automatic Early Termination" 
applies in respect of a party, the amount determined under this 
Section 6(e) will be subject to such adjustments as are 
appropriate and permitted by law to reflect any payments or 
deliveries made by one party to the other under this Agreement 
(and retained by such other party) during the period from the 
relevant Early Termination Date to the date for payment 
determined under Section 6(d)(ii).

(iv)	Pre-Estimate.  The parties agree that if Market Quotation 
applies an amount recoverable under this Section 6(e) is a 
reasonable pre-estimate of loss and not a penalty.  Such amount 
is payable for the loss of bargain and the loss of protection 
against future risks and except as otherwise provided in this 
Agreement neither party will be entitled to recover any 
additional damages as a consequence of such losses.

7.	Transfer

Subject to Section 6(b)(ii), neither this Agreement nor any interest 
or obligation in or under this Agreement may be transferred (whether 
by way of security or otherwise) by either party without the prior 
written consent of the other party, except that:-

(a)	a party may make such a transfer of this Agreement pursuant to a 
consolidation or amalgamation with, or merger with or into, or 
transfer of all or substantially all its assets to, another 
entity (but without prejudice to any other right or remedy under 
this Agreement); and

(b)	a party may make such a transfer of all or any part of its 
interest in any amount payable to it from a Defaulting Party 
under Section 6(e).

Any purported transfer that is not in compliance with this Section 
will be void.


(a)	Payment in the Contractual Currency.  Each payment under 
this Agreement will be made in the relevant currency specified in 
this Agreement for that payment (the "Contractual Currency").  To the 
extent permitted by applicable law, any obligation to make payments 
under this Agreement in the Contractual Currency will not be 
discharged or satisfied by any tender in any currency other than the 
Contractual Currency, except to the extent such tender results in the 
actual receipt by the party to which payment is owed, acting in a 
reasonable manner and in good faith in converting the currency so 
tendered into the Contractual Currency, of the full amount in the 
Contractual Currency of all amounts payable in respect of this 
Agreement.  If for any reason the amount in the Contractual Currency 
so received falls sort of the amount in the Contractual Currency 
payable in respect of this Agreement, the party required to make the 
payment will, to the extent permitted by applicable law, immediately 
pay such additional amount in the Contractual Currency as may be 
necessary to compensate for the shortfall.  If for any reason the 
amount in the Contractual Currency so received exceeds the amount in 
the Contractual Currency payable in respect of this Agreement, the 
party receiving the payment will refund promptly the amount of such 
excess.

(b)	Judgments.  To the extent permitted by applicable law, if 
any judgment or order expressed in a currency other than the 
Contractual Currency is rendered (i) for the payment of any amount 
owing in respect of this Agreement, (ii) for the payment of any 
amount relating to any early termination in respect of this Agreement 
or (iii) in respect of a judgment or order of another court for the 
payment of any amount described in (i) or (ii) above, the party 
seeking recovery, after recovery in full of the aggregate amount to 
which such party is entitled pursuant to the judgment or order, will 
be entitled to receive immediately from the other party the amount of 
any shortfall of the Contractual Currency received by such party as a 
consequence of sums paid in such other currency and will refund 
promptly to the other party any excess of the Contractual Currency 
received by such party as a consequence of sums paid in such other 
currency if such shortfall or such excess arises or results from any 
variation between the rate of exchange at which the Contractual 
Currency is converted into the currency of the judgment or order for 
the purposes of such judgment or order and the rate of exchange at 
which such party is able, acting in a reasonable manner and in good 
faith in converting the currency received into the Contractual 
Currency, to purchase the Contractual Currency with the amount of the 
currency of the judgment or order actually received by such party.  
The term "rate of exchange" includes, without limitation, any 
premiums and costs of exchange payable in connection with the 
purchase of or conversion into the Contractual Currency.

(c)	Separate Indemnities.  To the extent permitted by applicable 
law, these indemnities constitute separate and independent 
obligations from the other obligations in this Agreement, will be 
enforceable as separate and independent causes of action, will apply 
notwithstanding any indulgence granted by the party to which any 
payment is owed and will not be affected by judgment being obtained 
or claim or proof being made for any other sums payable in respect of 
this Agreement.

(d)	Evidence of Loss.  For the purpose of this Section 8, it 
will be sufficient for a party to demonstrate that it would have 
suffered a loss had an actual exchange or purchase been made.

9.	Miscellaneous

(a)	Entire Agreement.  This Agreement constitutes the entire 
agreement and understanding of the parties with respect to its 
subject matter and supersedes all oral communication and prior 
writings with respect thereto.

(b)	Amendments.  No amendment, modification or waiver in respect 
of this Agreement will be effective unless in writing (including a 
writing evidenced by a facsimile transmission) and executed by each 
of the parties or confirmed by an exchange of telexes or electronic 
messages on an electronic messaging system.

(c)	Survival of Obligations.  Without prejudice to Sections 
2(a)(iii) and 6(c)(ii), the obligations of the parties under this 
Agreement will survive the termination of any Transaction.

(d)	Remedies Cumulative.  Except as provided in this Agreement, 
the rights, powers, remedies and privileges provided in this 
Agreement are cumulative and not exclusive of any rights, powers, 
remedies and privileges provided by law.

(e)	Counterparts and Confirmations.

	(i)	This Agreement (and each amendment, modification and waiver 
in respect of it) may be executed and delivered in counterparts 
(including by facsimile transmission), each of which will be 
deemed an original.

(ii)	The parties intend that they are legally bound by the terms 
of each Transaction from the moment they agree to those terms 
(whether orally or otherwise).  A Confirmation shall be entered 
into as soon as practicable and may be executed and delivered in 
counterparts (including by facsimile transmission) or be created 
by an exchange of telexes or by an exchange of electronic messages 
on an electronic messaging system, which in each case will be 
sufficient for all purposes to evidence a binding supplement to 
this Agreement.  The parties will specify therein or through 
another effective means that any such counterpart, telex or 
electronic message constitutes a Confirmation.

(f)	No Waiver of Rights.  A failure or delay in exercising any 
right, power or privilege in respect of this Agreement will not be 
presumed to operate as a waiver, and a single or partial exercise of 
any right, power or privilege will not be presumed to preclude any 
subsequent or further exercise, of that right, power or privilege or 
the exercise of any other right, power or privilege.

(g)	Headings.  The headings used in this Agreement are for 
convenience of reference only and are not to affect the construction 
of or to be taken into consideration in interpreting this Agreement.

10.	Offices; Multibranch Parties

(a)	If Section 10(a) is specified in the Schedule as applying, 
each party that enters into a Transaction through an Office other 
than its head or home office represents to the other party that, 
notwithstanding the place of booking office or jurisdiction of 
incorporation or organisation of such party, the obligations of such 
party are the same as if it had entered into the Transaction through 
its head or home office.  This representation will be deemed to be 
repeated by such party on each date on which a Transaction is entered 
into.

(b)	Neither party may change the Office through which it makes 
and receives payments or deliveries for the purpose of a Transaction 
without the prior written consent of the other party.

(c)	If a party is specified as a Multibranch Party in the 
Schedule, such Multibranch Party may make and receive payments or 
deliveries under any Transaction through any Office listed in the 
Schedule, and the Office through which it makes and recieves payments 
or deliveries with respect to a Transaction will be specified in the 
relevant Confirmation.

11.	Expenses

A Defaulting Party will, on demand, indemnify and hold harmless the 
other party for and against all reasonable out-of-pocket expenses, 
including legal fees and Stamp Tax, incurred by such other party by 
reason of the enforcement and protection of its rights under this 
Agreement or any Credit Support Document to which the Defaulting 
Party is a party or by reason of the early termination of any 
Transaction, including, but not limited to, costs of collection.

12.	Notices

(a)	Effectiveness.  Any notice or other communication in respect 
of this Agreement may be given in any manner set forth below (except 
that a notice or other communication under Section 5 or 6 may not be 
given by facsimile transmission or electronic messaging system) to 
the address or number or in accordance with the electronic messaging 
system details provided (see the Schedule) and will be deemed 
effective as indicated:-

	(i)	if in writing an delivered in person or by courier, on the 
date it is delivered;

	(ii)	if sent by telex, on the date the recipient's answerback is 
received;

(iii)	if sent by facsimile transmission, on the date that 
transmission is received by a responsible employee of the 
recipient in legible form (it being agreed that the burden of 
proving receipt will be on the sender and will not be met by a 
transmission report generated by the sender's facsimile machine);

(iv)	if sent by certified or registered mail (airmail, if 
overseas) or the equivalent (return receipt requested), on the 
date that mail is delivered or its delivery is attempted; or

	(v)	if sent by electronic messaging system, on the date that 
electronic message is received,

unless the date of delivery (or attempted delivery) or that receipt, as 
applicable, is not a Local Business Day or that communication is 
delivered (or attempted) or received, as applicable, after the close of 
business on a Local Business Day, in which case that communication 
shall be deemed given and effective on the first following day that is 
a Local Business Day.

(b)	Change of Addresses.  Either party may by notice to the other 
change the address, telex or facsimile number or electronic messaging 
system details at which notices or other communications are to be given 
to it.

13.	Governing Law and Jurisdiction

(a)	Governing Law.  This Agreement will be governed by and construed 
in accordance with the law specified in the Schedule.

(b)	Jurisdiction.  With respect to any suit, action or proceedings 
relating to this Agreement ("Proceedings"), each party irrevocably:-

(i)	submits to the jurisdiction of the English courts, if this 
Agreement is expressed to be governed by English law, or to the 
non-exclusive jurisdiction of the courts of the State of New York 
and the United States District Court located in the Borough of 
Manhattan in New York City, if this Agreement is expressed to be 
governed by the laws of the State of New York; and

(ii)	waives any objection which it may have at any time to the 
laying of venue of any Proceedings brought in any such court, 
waives any claim that such Proceedings have been brought in an 
inconvenient forum and further waives the right to object, with 
respect to such Proceedings, that such court does not have any 
jurisdiction over such party.

Nothing in this Agreement precludes either party from bringing 
Proceedings in any other jurisdiction (outside, if this Agreement is 
expressed to be governed by English law, the Contracting States, as 
defined in Section 1(3) of the Civil Jurisdiction and Judgments Act of 
1982 or any modification, extension or re-enactment thereof for the 
time being in force) nor will the bringing of Proceedings in any one or 
more jurisdictions preclude the bringing of Proceedings in any other 
jurisdiction.

(c)	Service of Process.  Each party irrevocably appoints the Process 
Agent (if any) specified opposite its name in the Schedule to receive, 
for it and on its behalf, service of process in any Proceedings.  If 
for any reason any party's Process Agent is unable to act as such, such 
party will promptly notify the other party and within 30 days appoint a 
substitute process agent acceptable to the other party.  The parties 
irrevocably consent to service of process given in the manner provided 
for notices in Section 12.  Nothing in this Agreement will affect the 
right of either party to serve process in any other manner permitted by 
law.

(d)	Waiver of Immunities.  Each party irrevocably waives, to the 
fullest extent permitted by applicable law, with respect to itself and 
its revenues and assets (irrespective of their use or intended use), 
all immunity on the grounds of sovereignty or other similar grounds 
from (i) suit, (ii) jurisdiction of any court, (iii) relief by way of 
injunction, order for specific performance or for recovery of  
property, (iv) attachment of its assets (whether before or after 
judgment) and (v) execution or enforcement of any judgment to which it 
or its revenues or assets might otherwise be entitled in any 
Proceedings in the courts of any jurisdiction and irrevocably agrees, 
to the extent permitted by applicable law, that it will not claim any 
such immunity in any Proceedings.

14.	Definitions

As used in this Agreement:-

"Additional Termination Event" has the meaning specified in Section 
5(b).

"Affected Party" has the meaning specified in Section 5(b).

"Affected Transactions" means (a) with respect to any Termination Event 
consisting of an Illegality, Tax Event or Tax Event Upon Merger, all 
Transactions affected by the occurrence of such Termination Event and 
(b) with respect to any other Termination Event, all Transactions.

"Affiliate" means, subject to the Schedule, in relation to any person, 
any entity controlled, directly or indirectly, by the person, any 
entity that controls, directly or indirectly, the person or any entity 
directly or indirectly under common control with the person.  For this 
purpose, "control" of any entity or person means ownership of a 
majority of the voting power of the entity or person.

"Applicable Rate" means:-

(a)	in respect of obligations payable or deliverable (or which would 
have been but for Section 2(a)(iii) by a Defaulting Party, the Default 
Rate;

(b)	in respect of an obligation to pay an amount under Section 6(e) of 
either party from and after the date (determined in accordance with 
Section 6(d)(ii) on which that amount is payable, the Default Rate;

(c)	in respect of all other obligations payable or deliverable (or 
which would have been but for Section 2(a)(iii) by a Non-defaulting 
Party, the Non-default Rate; and

(d)	in all other cases, the Termination Rate.

"Burdened Party" has the meaning specified in Section 5(b).

"Change in Tax Law" means the enactment, promulgation, execution or 
ratification of, or any change in or amendment to, any law (or in the 
application or official interpretation of any law) that occurs on or 
after the date on which the relevant Transaction is entered into.

"consent" includes a consent, approval, action, authorisation, 
exemption, notice, filing, registration or exchange control consent.

"Credit Event Upon Merger" has the meaning specified in Section 5(b).

"Credit Support Document" means any agreement or instrument that is 
specified as such in this Agreement.

"Credit Support Document" means any agreement or instrument that is 
specified as such in this Agreement.

"Credit Support Provider" has the meaning specified in the Schedule.

"Default Rate" means a rate per annum equal to the cost (without proof 
or evidence of any actual cost) to the relevant payee (as certified by 
it) if it were to fund or of funding the relevant amount plus 1% per 
annum.

"Defaulting Party" has the meaning specified in Section 6(a).

"Early Termination Date" means the date determined in accordance with 
Section 6(a) or 6(b)(iv).

"Event of Default" has the meaning specified in Section 5(a) and, if 
applicable, in the Schedule.

"Illegality" has the meaning specified in Section 5(b).

"Indemnifiable Tax" means any Tax other than a Tax that would not be 
imposed in respect of a payment under this Agreement but for a present 
or former connection between the jurisdiction of the government or 
taxation authority imposing such Tax and the recipient of such payment 
or a person related to such recipient (including, without limitation, a 
connection arising from such recipient or related person being or having 
been a citizen or resident of such jurisdiction, or being or having been 
organised, present or engaged in a trade or business in such 
jurisdiction, or having or having had a permanent establishment or fixed 
place of business in such jurisdiction, but excluding a connection 
arising solely from such recipient or related person having executed, 
delivered, performed its obligations or received a payment under, or 
enforced, this Agreement or a Credit Support Document.

"law" includes any treaty, law, rule or regulation (as modified, in the 
case of tax matters, by the practice of any relevant governmental 
revenue authority) and "lawful" and "unlawful" will be construed 
accordingly.

"Local Business Day" means, subject to the Schedule, a day on which 
commercial banks are open for business (including dealings in foreign 
exchange and foreign currency deposits) (a) in relation to any 
obligation under Section 2(a)(i), in the place(s) specified in the 
relevant Confirmation or, if not so specified, as otherwise agreed by 
the parties in writing or determined pursuant to provisions contained or 
incorporated by reference, in this Agreement, (b) in relation to any 
other payment, in the place where the relevant account is located and, 
if different, in the principal financial centre, if any, of the currency 
of such payment, (c) in relation to any notice or other communication, 
including notice contemplated under Section 5(a)(i), in the city 
specified in the address for notice provided by the recipient and, in 
the case of a notice contemplated by Section 2(b), in the place where 
the relevant new account is to be located and (d) in relation to Section 
5(a)(v)(2), in the relevant locations for performance with respect to 
such Specified Transaction.

"Loss" means, with respect to this Agreement or one or more Terminated 
Transactions, as the case may be, and a party, the Termination Currency 
Equivalent of an amount that party reasonably determines in good faith 
to be its total losses and costs (or gain, in which case expressed as a 
negative number) in connection with this Agreement or that Terminated 
Transaction or group of Terminated Transactions, as the case may be, 
including any loss of bargain, cost of funding or, at the election of 
such party but without duplication, loss or cost incurred as a result of 
its terminating, liquidating, obtaining or reestablishing any hedge or 
related trading position (or any gain resulting from any of them).  Loss 
includes losses and costs (or gains) in respect of any payment or 
delivery required to have been made (assuming satisfaction of each 
applicable condition precedent) on or before the relevant Early 
Termination Date and not made, except, so as to avoid duplication, if 
Section 6(e)(i)(1) or (3) or 6(e)(ii)(2)(A) applies.  Loss does not 
include a party's legal fees and out-of-pocket expenses referred to 
under Section 11.  A party will determine its Loss as of the relevant 
Early Termination Date, or, if that is not reasonably practicable, as of 
the earliest date thereafter as is reasonably practicable.  A party may 
(but need not) determine its Loss by reference to quotations of relevant 
rates or prices from one or more leading dealers in the relevant 
markets.

"Market Quotation" means, with respect to one or more Terminated 
Transactions and a party making the determination, an amount determined 
on the basis of quotations from Reference Market-makers.  Each quotation 
will be for an amount, if any, that would be paid to such party 
(expressed as a negative number) or by such party (expressed as a 
positive number) in consideration of an agreement between such party 
(taking into account any existing Credit Support Document with respect 
to the obligations of such party) and the quoting Reference Market-maker 
to enter into a transaction (the "Replacement Transaction") that would 
have the effect of preserving for such party the economic equivalent of 
any payment or delivery (whether the underlying obligation was absolute 
or contingent and assuming the satisfaction of each applicable condition 
precedent) by the parties under Section 2(a)(i) in respect of such 
Terminated Transaction or group of Terminated Transactions that would, 
but for the occurrence of the relevant Early Termination Date, have been 
required after that date.  For this purpose, Unpaid Amounts in respect 
of the Terminated Transaction or group of Terminated Transactions are to 
be excluded but, without limitation, any payment or delivery that would, 
but for the relevant Early Termination Date, have been required 
(assuming satisfaction of each applicable condition precedent) after 
that Early Termination Date is to be included.  The Replacement 
Transaction would be subject to such documentation as such party and the 
Reference Market-maker may, in good faith, agree.  The party making the 
determination (or its agent) will request each Reference Market-maker to 
provide its quotation to the extent reasonably practicable as of the 
same day and time (without regard to different time zones) on or as soon 
as reasonably practicable after the relevant Early Termination Date.  
The day and time as of which those quotations are to be obtained will be 
selected in good faith by the party obligated to make a determination 
under Section 6(e), and, if each party is so obliged, after consultation 
with the other.  If more than three quotations are provided, the Market 
Quotation will be the arithmetic mean of the quotations, without regard 
to the quotations having the highest and lowest values.  If exactly 
three such quotations are provided, the Market Quotation will be the 
quotation remaining after disregarding the highest and lowest 
quotations.  For this purpose, if more than one quotation has the same 
highest value or lowest value, then one of such quotations shall be 
disregarded.  If fewer than three quotations are provided, it will be 
deemed that the Market Quotation in respect of such Terminated 
Transaction or group of Terminated Transactions cannot be determined.

"Non-default Rate" means a rate per annum equal to the cost (without 
proof or evidence of any actual cost) to the Non-defaulting party (as 
certified by it) if it were to fund the relevant amount.

"Non-defaulting Party" has the meaning specified in Section 6(a).

"Office" means a branch or office of a party, which may be such party's 
head or home office.

"Potential Event of Default" means any event which, with the giving of 
notice or the lapse of time or both, would constitute an Event of 
Default.

"Reference Market-makers" means four leading dealers in the relevant 
market selected by the party determining a Market Quotation in good 
faith (a) from among dealers of the highest credit standing which 
satisfy all the criteria that such party applies generally at the time 
in deciding whether to offer or to make an extension of credit and (b) 
to the extent practicable, from among such dealers having an office in 
the same city.

"Relevant Jurisdiction" means, with respect to a party, the 
jurisdictions (a) in which the party is incorporated, organised, managed 
and controlled or considered to have its seat, (b) where an Office 
through which the party is acting for purposes of this Agreement is 
located, (c) in which the party executes this Agreement and (d) in 
relation to any payment, from or through which such payment is made.

"Scheduled Payment Date" means a date on which a payment or delivery is 
to be made under Section 2(a)(i) with respect to a Transaction.

"Set-off" means set-off, offset, combination of accounts, right of 
retention or withholding or similar right or requirement to which the 
payer of an amount under Section 6 is entitled or subject (whether 
arising under this Agreement, another contract, applicable law or 
otherwise) that is exercised by, or imposed on, such payer.

"Settlement Amount" means, with respect to a party and any Early 
Termination Date, the sum of:-

(a)	the Termination Currency Equivalent of the Market Quotations 
(whether positive or negative) for each Terminated Transaction or group 
of Terminated Transactions for which a Market Quotation is determined; 
and

(b)	such party's Loss (whether positive or negative and without 
reference to any Unpaid Amounts) for each Terminated Transaction or 
group of Terminated Transactions for which a Market Quotation cannot be 
determined or would not (in the reasonable belief of the party making 
the determination) produce a commercially reasonable result.

"Specified Entity" has the meaning specified in the Schedule.

"Specified Indebtedness" means, subject to the Schedule, any obligation 
(whether present or future, contingent or otherwise, as principal or 
surety or otherwise) in respect of borrowed money.

"Specified Transaction" means, subject to the Schedule , (a) any 
transaction (including an agreement with respect thereto) now existing 
or hereafter entered into between one party to this Agreement (or any 
Credit Support Provider of such party or any applicable Specified Entity 
of such party) and the other party to this Agreement (or any Credit 
Support Provider of such other party or any applicable Specified Entity 
of such other party) which is a rate swap transaction, basis swap, 
forward rate transaction, commodity swap, commodity option, equity or 
equity index swap, equity or equity index option, bond option, interest 
rate option, foreign exchange transaction, cap transaction, floor 
transaction, collar transaction, currency swap transaction, cross-
currency rate swap transaction, currency option or nay other similar 
transaction (including any option with respect to any of these 
transactions), (b) any combination of these transactions and (c) any 
other transaction identified as a Specified Transaction in this 
Agreement or the relevant confirmation.

"Stamp Tax" means any stamp, registration, documentation or similar tax.

"Tax" means any present or future tax, levy, impost, duty, charge, 
assessment or fee of any nature (including interest, penalties and 
additions thereto) that is imposed by any government or other taxing 
authority in respect of any payment under this Agreement other than a 
stamp, registration, documentation or similar tax.

"Tax Event" has the meaning specified in Section 5(b).

"Tax Event Upon Merger" has the meaning specified in Section 5(b).

"Terminated Transactions" means with respect to any Early Termination 
Date (a) if resulting from a Termination Event, all Affected 
Transactions and (b) if resulting from an Event of Default, all 
Transactions (in either case) in effect immediately before the 
effectiveness of the notice designating that Early Termination Date (or, 
if "Automatic Early Termination" applies, immediately before that Early 
Termination Date).

"Termination Currency" has the meaning specified in the Schedule.

"Termination Currency Equivalent" means, in respect of any amount 
denominated in the Termination Currency, such Termination Currency 
amount and, in respect of any amount denominated in a currency other 
than the Termination Currency (the "Other Currency"), the amount in the 
Termination Currency determined by the party making the relevant 
determination as being required to purchase such amount of such Other 
Currency as at the relevant Early Termination Date, or, if the relevant 
Market Quotation or Loss (as the case may be), is determined as of a 
later date, that later date, with the Termination Currency at the rate 
equal to the spot exchange rate of the foreign exchange agent (selected 
as provided below) for the purchase of such Other Currency with the 
Termination Currency at or about 11:00 a.m. (in the city in which such 
foreign exchange agent is located) on such date as would be customary 
for the determination of such a rate for the purchase of such Other 
Currency for value on the relevant Early Termination Date or that later 
date.  The foreign exchange agent will, if only one party is obliged to 
make a determination under Section 6(e), be selected in good faith by 
that party and otherwise will be agreed by the parties.

"Termination Event" means an Illegality, a Tax Event or a Tax Event Upon 
Merger or, if specified to be applicable, a Credit Event Upon Merger or 
an Additional Termination Event.

"Termination Rate means a rate per annum equal to the arithmetic mean of 
the cost (without proof or evidence of any actual cost) to each party 
(as certified by such party) if it were to fund or of funding such 
amounts.

"Unpaid Amounts" owing to any party means, with respect to an Early 
Termination Date, the aggregate of (a) in respect of all Terminated 
Transactions, the amounts that became payable (or that would have become 
payable but for Section 2(a)(iii)) to such party under Section 2(a)(i) 
on or prior to such Early Termination Date and which remain unpaid as at 
such Early Termination Date and (b) in respect of each Terminated 
Transaction, for each obligation under Section 2(a)(i) which was (or 
would have been but for Section 2(a)(iii) required to be settled by 
delivery to such party on or prior to such Early Termination Date and 
which has not been so settled as at such Early Termination Date, an 
amount equal to the fair market value of that which was (or would have 
been) required to be delivered as of the originally scheduled date for 
delivery, in each case together with (to the extent permitted under 
applicable law) interest, in the currency of such amounts, from (and 
including) the date such amounts or obligations were or would have been 
required to have been paid or performed to (but excluding) such Early 
Termination Date, at the Applicable Rate.  Such amounts of interest will 
be calculated on the basis of daily compounding and the actual number of 
days elapsed.  The fair market value of any obligation referred to in 
clause (b) above shall be reasonably determined by the party obliged to 
make the determination under Section 6(e) or, if each party is so 
obliged, it shall be the average of the Termination Currency Equivalents 
of the fair market values reasonably determined by both parties.
IN WITNESS WHEREOF the parties have executed this document on the 
respective dates specified below with effect from the date specified on 
the first page of this document.


	WESTDEUTSCHE LANDESBANK	MBNA MASTER CREDIT CARD TRUST 
II
	GIROZENTRALE, 	
	NEW YORK BRANCH	BY:  THE BANK OF NEW YORK, 
		soley in its capacity as 
Trustee
		and not in its individual 
capacity

	By:     /s/ Laurie A. Walsh                 
	      Name: Laurie A. Walsh	By:    /s/ Leslie P. Reichwein
	      Title:   Vice President	      Name: Leslie P. 
Reichwein
		      Title:   Assistant 
Treasurer

	By:     /s/ Raymond K. Miller
	      Name: Raymond K. Miller
	      Title:   Vice President	
DOCSDC1:51896.1	2	ISDAr 1992





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission