========================================================================
======
FORM 8-K
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20529
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.
Date of Report: March 14, 1997
MBNA AMERICA BANK, NATIONAL ASSOCIATION
on behalf of the
MBNA MASTER CREDIT CARD TRUST II
(Exact name of registrant as specified in its charter)
United States 33-99324 51-
0331454
- ----------------- ----------------------------- -----------
- ---
(State or other (Commission File (IRS
Employer
jurisdiction of Number) Identification
No.)
incorporation)
Wilmington, DE 19884-0781
- ------------------------------------------------------------------------
- ------
(Address of principal executive office)
Registrant's telephone number, including area code (800) 362-6255.
---------------
<PAGE>
Item 2. ACQUISITION OR DISPOSITION OF ASSETS
On February 4, 1997, MBNA America Bank, National Association (the
"Seller") conveyed to the Trust all of the receivables (the
"Receivables") in certain additional credit card accounts (the
"Additional Accounts") of the Seller pursuant to an Assignment No. 11 of
Receivables in Additional Accounts dated as of February 4, 1997, (the
"Assignment"). The principal amount of the Receivables in the
Additional Accounts on February 4, 1997, was $1,681,384,270.89. The
Seller conveyed the Receivables in the Additional Accounts to the Trust
pursuant to subsection 2.06(b) of the Pooling and Servicing Agreement.
Item 5. OTHER EVENTS
The following are filed as Exhibits to this Report under Exhibit
20:
20.1 Series 1994-A Certificateholders' Statement for the month
ended February 28, 1997.
20.2 Series 1994-B Certificateholders' Statement for the month
ended February 28, 1997.
20.3 Series 1994-C Certificateholders' Statement for the month
ended February 28, 1997.
20.4 Series 1994-D Certificateholders' Statement for the month
ended February 28, 1997.
20.5 Series 1995-A Certificateholders' Statement for the month
ended February 28, 1997.
20.6 Series 1995-B Certificateholders' Statement for the month
ended February 28, 1997.
20.7 Series 1995-C Certificateholders' Statement for the month
ended February 28, 1997.
20.8 Series 1995-D Certificateholders' Statement for the month
ended February 28, 1997.
20.9 Series 1995-E Certificateholders' Statement for the month
ended February 28, 1997.
20.10 Series 1995-F Certificateholders' Statement for the month
ended February 28, 1997.
20.11 Series 1995-I Certificateholders' Statement for the month
ended February 28, 1997.
20.12 Series 1995-J Certificateholders' Statement for the month
ended February 28, 1997.
20.13 Series 1996-A Certificateholders' Statement for the month
ended February 28, 1997.
20.14 Series 1996-B Certificateholders' Statement for the month
ended February 28, 1997.
20.15 Series 1996-C Certificateholders' Statement for the month
ended February 28, 1997.
20.16 Series 1996-D Certificateholders' Statement for the month
ended February 28, 1997.
20.17 Series 1996-E Certificateholders' Statement for the month
ended February 28, 1997.
20.18 Series 1996-G Certificateholders' Statement for the month
ended February 28, 1997.
20.19 Series 1996-H Certificateholders' Statement for the month
ended February 28, 1997.
20.20 Series 1996-J Certificateholders' Statement for the month
ended February 28, 1997.
20.21 Series 1996-K Certificateholders' Statement for the month
ended February 28, 1997.
20.22 Series 1996-L Certificateholders' Statement for the month
ended February 28, 1997.
20.23 Series 1996-M Certificateholders' Statement for the month
ended February 28, 1997.
<PAGE>
Item 5. OTHER EVENTS
The following are filed as Exhibits to this Report under Exhibit
99:
99.1. Series 1994-A Key Performance Factors for the month ended
February 28, 1997.
99.2. Series 1994-B Key Performance Factors for the month ended
February 28, 1997.
99.3. Series 1994-C Key Performance Factors for the month ended
February 28, 1997.
99.4. Series 1994-D Key Performance Factors for the month ended
February 28, 1997.
99.5. Series 1995-A Key Performance Factors for the month ended
February 28, 1997.
99.6. Series 1995-B Key Performance Factors for the month ended
February 28, 1997.
99.7. Series 1995-C Key Performance Factors for the month ended
February 28, 1997.
99.8. Series 1995-D Key Performance Factors for the month ended
February 28, 1997.
99.9. Series 1995-E Key Performance Factors for the month ended
February 28, 1997.
99.10. Series 1995-F Key Performance Factors for the month ended
February 28, 1997.
99.11. Series 1995-I Key Performance Factors for the month ended
February 28, 1997.
99.12. Series 1995-J Key Performance Factors for the month ended
February 28, 1997.
99.13. Series 1996-A Key Performance Factors for the month ended
February 28, 1997.
99.14. Series 1996-B Key Performance Factors for the month ended
February 28, 1997.
99.15. Series 1996-C Key Performance Factors for the month ended
February 28, 1997.
99.16. Series 1996-D Key Performance Factors for the month ended
February 28, 1997.
99.17. Series 1996-E Key Performance Factors for the month ended
February 28, 1997.
99.18. Series 1996-G Key Performance Factors for the month ended
February 28, 1997.
99.19. Series 1996-H Key Performance Factors for the month ended
February 28, 1997.
99.20. Series 1996-J Key Performance Factors for the month ended
February 28, 1997.
99.21. Series 1996-K Key Performance Factors for the month ended
February 28, 1997.
99.22. Series 1996-L Key Performance Factors for the month ended
February 28, 1997.
99.23. Series 1996-M Key Performance Factors for the month ended
February 28, 1997.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of
1934, the Registrant has duly caused this report to be signed on its
behalf by the undersigned thereunto duly authorized.
Dated: March 14, 1997
MBNA AMERICA BANK, NATIONAL ASSOCIATION
By: Marguerite M. Boylan
----------------------------------
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T AA1 Exhibit 20.1
CLASS B CUSIP 55262T AB9
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1994-A
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $ 0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $ 0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $ 0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $ 4.205625
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $ 0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $ 0.000000
----------------
7. The amount of distribution in respect
of Class B Monthly Interest $ 4.355625
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $ 0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $ 0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $ 4.471207
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $ 0.000000
-----------------
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 $71,418,196.04
-----------------
(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 $3,694,044.07
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $6,977,639.78
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1994-A
as of the end of the day on the last
day of the related Monthly Period $760,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1994-A as of the end of the day on the
last day of the related Monthly Period $760,000,000.00
-----------------
(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 $661,200,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $661,200,000.00
-----------------
(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 $34,200,000.00
-----------------
(g) 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 $64,600,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 3.27%
February 4, 1997 through February 28, 1997 3.06%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.870000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.045000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.085000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with respect
to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,768,484.12
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,408,581.18
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $124,581.79
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $235,321.15
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $688,750.00
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $35,625.00
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $67,291.67
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $64,600,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $34,200,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $8,864,023.66
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $458,483.88
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $866,025.27
-----------------
10. 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, allocated
in respect of the Class A Certificates $9,277,273.66
-----------------
(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 $479,858.88
-----------------
(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 $906,400.27
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.40%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997:
Class A and Class B determination - 5.43750%
-----------
Collateral Interest determination - 5.42188%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T AC7 Exhibit 20.2
CLASS B CUSIP 55262T AD5
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1994-B
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.159724
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.340625
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.471149
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $93,971,308.67
-----------------
(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 $4,860,583.89
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $9,181,105.24
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1994-B
as of the end of the day on the last
day of the related Monthly Period $1,000,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1994-B as of the end of the day on the
last day of the related Monthly Period $1,000,000,000.00
-----------------
(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 $870,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $870,000,000.00
-----------------
(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 $45,000,000.00
-----------------
(g) 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 $85,000,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 4.30%
February 4, 1997 through February 28, 1997 4.03%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.870000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.045000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.085000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $3,642,742.14
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $3,169,185.70
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $163,923.35
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $309,633.09
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $906,250.00
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $46,875.00
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $88,541.67
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $85,000,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $45,000,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date after
taking into account deposits on such
date prior to withdrawals $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date. $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $11,663,188.80
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $603,268.31
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $1,139,506.98
-----------------
10. 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, any Principal
Investment Proceeds and amounts, if any,
withdrawn from the Reserve Account and
the Net Swap Receipt, if any, allocated
in respect of the Class A Certificates $12,206,938.80
-----------------
(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 $631,393.31
-----------------
(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 $1,192,631.98
-----------------
11. Swap Cash Flows
(a) The amount of the Net Swap Receipt
for the related Transfer Date $ 0.00
-----------------
(b) The amount of the Net Swap Payment
for the related Transfer Date $16,692.20
-----------------
12. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.42%
-------
C. Floating Rate Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997:
Class B determination - 5.43750%
-----------
Collateral Interest determination - 5.42188%
-----------
The weighted average of the Treasury Bill
Rates for the Interest Period:
February 18, 1997 through March 16, 1997 5.17333%
----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T AE3 Exhibit 20.3
CLASS B CUSIP 55262T AF0
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1994-C
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.265625
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.415625
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.557911
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $93,971,308.67
-----------------
(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 $4,860,583.89
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $9,181,105.24
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1994-C
as of the end of the day on the last
day of the related Monthly Period $1,000,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1994-C as of the end of the day on the
last day of the related Monthly Period $1,000,000,000.00
-----------------
(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 $870,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $870,000,000.00
-----------------
(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 $45,000,000.00
-----------------
(g) 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 $85,000,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 4.30%
February 4, 1997 through February 28, 1997 4.03%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.870000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.045000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.085000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $3,642,742.14
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $3,169,185.70
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $163,923.35
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $309,633.09
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $906,250.00
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $46,875.00
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $88,541.67
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $85,000,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $45,000,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date but
prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $11,663,188.80
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $603,268.31
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $1,139,506.98
-----------------
10. 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, allocated
in respect of the Class A Certificates $12,206,938.80
-----------------
(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 $631,393.31
-----------------
(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 $1,192,631.98
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.31%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997:
Class A and Class B determination - 5.43750%
---------
Collateral Interest determination - 5.42188%
---------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T AG8 Exhibit 20.4
CLASS B CUSIP 55262T AH6
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1994-D
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $ 0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $ 4.151948
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $ 4.340625
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $ 4.447770
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $93,971,308.67
-----------------
(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 $4,860,583.89
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $9,181,105.24
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1994-D
as of the end of the day on the last
day of the related Monthly Period $1,000,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1994-D as of the end of the day on the
last day of the related Monthly Period $1,000,000,000.00
-----------------
(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 $870,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $870,000,000.00
-----------------
(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 $45,000,000.00
-----------------
(g) 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 $85,000,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 4.30%
February 4, 1997 through February 28, 1997 4.03%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.870000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.045000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.085000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $3,642,742.14
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $3,169,185.70
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $163,923.35
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $309,633.09
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $906,250.00
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $46,875.00
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $88,541.67
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $85,000,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $45,000,000.00
-----------------
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, allocated
in respect of the Class A Certificates $12,206,938.80
-----------------
(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 $631,393.31
-----------------
(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 $1,192,631.98
-----------------
9. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
10. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $11,663,188.80
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $603,268.31
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $1,139,506.98
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.51%
-------
C. Floating Rate Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997:
Class B determination - 5.43750%
-----------
Collateral Interest determination - 5.42188%
-----------
The average of the Federal Funds Rates for the
Interest Period:
February 18, 1997 through March 16, 1997 5.20593%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T AJ2 Exhibit 20.5
CLASS B CUSIP 55262T AK9
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1995-A
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.268910
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.403910
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.596598
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $54,033,502.70
-----------------
(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 $2,794,837.23
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $5,279,136.35
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1995-A
as of the end of the day on the last
day of the related Monthly Period $575,000,000.00
----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1995-A as of the end of the day on the
last day of the related Monthly Period $575,000,000.00
-----------------
(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 $500,250,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $500,250,000.00
-----------------
(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 $25,875,000.00
-----------------
(g) 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 $48,875,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 2.47%
February 4, 1997 through February 28, 1997 2.32%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.870000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.045000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.085000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,094,576.82
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,822,281.82
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $94,255.95
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $178,039.05
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $521,093.75
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $26,953.13
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $50,911.45
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $48,875,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $25,875,000.00
-----------------
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, any Principal
Funding Investment Procees and amounts,
if any, withdrawn from the Reserve
Account allocated in respect of the
Class A Certificates $7,018,989.88
-----------------
(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 $363,051.32
-----------------
(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 $685,763.58
-----------------
9. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
10. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $6,706,333.63
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $346,879.44
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $655,216.71
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.31%
-------
C. Floating Rate Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997: 5.42188%
- ---------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T AL7 Exhibit 20.6
CLASS B CUSIP 55262T AM5
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1995-B
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.186410
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.306410
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.447476
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $70,478,482.86
-----------------
(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 $3,645,438.23
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $6,885,828.89
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1995-B
as of the end of the day on the last
day of the related Monthly Period $750,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1995-B as of the end of the day on the
last day of the related Monthly Period $750,000,000.00
-----------------
(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 $652,500,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $652,500,000.00
-----------------
(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 $33,750,000.00
-----------------
(g) 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 $63,750,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 3.23%
February 4, 1997 through February 28, 1997 3.02%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.870000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.045000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.085000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,732,056.63
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,376,889.31
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $122,942.50
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $232,224.82
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $679,687.50
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $35,156.25
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $66,406.25
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $63,750,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $33,750,000.00
-----------------
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, any Principal
Investment Proceeds and amounts, if any,
withdrawn from the Reserve Account and
the Net Swap Receipt, if any, allocated
in respect of the Class A Certificates $9,155,204.29
-----------------
(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 $473,544.91
-----------------
(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 $894,474.04
-----------------
9. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date after
taking into account deposits on such
date prior to withdrawals $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date. $ 0.00
-----------------
10. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $8,747,391.79
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $452,451.16
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $854,630.29
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.42%
-------
C. Floating Rate Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997: 5.42188%
- -----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T AN3 Exhibit 20.7
CLASS B CUSIP 55262T AP8
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1995-C
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $5.375000
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.381410
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.596393
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $54,033,502.70
-----------------
(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 $2,794,837.23
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $5,279,136.35
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1995-C
as of the end of the day on the last
day of the related Monthly Period $575,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1995-C as of the end of the day on the
last day of the related Monthly Period $575,000,000.00
-----------------
(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 $500,250,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $500,250,000.00
-----------------
(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 $25,875,000.00
-----------------
(g) 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 $48,875,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 2.47%
February 4, 1997 through February 28, 1997 2.32%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.870000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.045000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.085000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,094,576.82
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,822,281.82
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $94,255.95
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $178,039.05
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $521,093.75
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $26,953.13
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $50,911.45
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $48,875,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $25,875,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date after
taking into account deposits on such
date prior to withdrawals $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $7,288,544.59
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $346,879.44
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $655,216.71
-----------------
10. 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, any Principal
Investment Proceeds and amounts, if any,
withdrawn from the Reserve Account and
the Net Swap Receipt, if any, allocated
in respect of the Class A Certificates $7,601,200.84
-----------------
(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 $363,051.32
-----------------
(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 $685,763.58
-----------------
11. Swap Cash Flows
(a) The amount of the Net Swap Receipt
for the related Transfer Date $582,210.96
-----------------
(b) The amount of the Net Swap Payment
for the related Transfer Date $ 0.00
-----------------
12. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.37%
-------
C. Floating Rate Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997: 5.42188%
- -----------
D. Information regarding the status of the
Interest Rate Swap and the Swap Counterparty
1. The Mark-to-Market Amount, if any, for the
related Monthly Period. $ N/A
----------------
2. Has the Interest Reserve Account been
established? No
------
3. Has the Interest Reserve Account been
funded? No
------
4. The aggregate amount of funds withdrawn from
the Interest Reserve Account, if any $ 0.00
----------------
5. How many funds withdrawn from the Interest
Reserve Account were utilized?
none
6. Has the Interest Rate Swap been Terminated? No
-------
7. Long Term Credit Rating of the Swap Counterparty AAA/Aaa
-------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T AQ6 Exhibit 20.8
CLASS B CUSIP 55262T AR4
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1995-D
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $5.041667
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.283910
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.450049
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $46,985,654.34
-----------------
(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 $2,430,292.01
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $4,590,552.58
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1995-D
as of the end of the day on the last
day of the related Monthly Period $500,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1995-D as of the end of the day on the
last day of the related Monthly Period $500,000,000.00
-----------------
(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 $435,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $435,000,000.00
-----------------
(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 $22,500,000.00
-----------------
(g) 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 $42,500,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 2.15%
February 4, 1997 through February 28, 1997 2.01%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.870000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.045000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.085000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $1,821,371.08
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,584,592.85
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $81,961.67
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $154,816.56
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $453,125.00
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $23,437.50
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $44,270.83
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $42,500,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $22,500,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date after
taking into account deposits on such
date prior to withdrawals $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in the
Finance Charge Account on the related
Transfer Date. $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $6,233,319.78
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $301,634.13
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $569,753.52
-----------------
10. 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, any Principal
Investment Proceeds and amounts, if any,
withdrawn from the Reserve Account and
the Net Swap Receipt, if any, allocated
in respect of the Class A Certificates $6,505,194.78
-----------------
(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 $315,696.63
-----------------
(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 $596,316.02
-----------------
11. Swap Cash Flows
(a) The amount of the Net Swap Receipt
for the related Transfer Date $401,725.40
-----------------
(b) The amount of the Net Swap Payment
for the related Transfer Date $ 0.00
-----------------
12. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.51%
-------
C. Floating Rate Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997: 5.42188%
- -----------
D. Information regarding the status of the
Interest Rate Swap and the Swap Counterparty
1. The Mark-to-Market Amount, if any, for the
related Monthly Period. $ N/A
----------------
2. Has the Interest Reserve Account been
established? No
------
3. Has the Interest Reserve Account been
funded? No
------
4. The aggregate amount of funds withdrawn from
the Interest Reserve Account, if any $ 0.00
----------------
5. How any funds withdrawn from the Interest
Reserve Account were utilized?
none
6. Has the Interest Rate Swap been Terminated? No
-------
7. Long Term Credit Rating of the Swap
Counterparty AAA/Aaa
-------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T AS2 Exhibit 20.9
CLASS B CUSIP 55262T AT0
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1995-E
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.231410
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.306410
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.521147
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $46,985,654.34
-----------------
(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 $2,430,292.01
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $4,590,552.58
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1995-E
as of the end of the day on the last
day of the related Monthly Period $500,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1995-E as of the end of the day on the
last day of the related Monthly Period $500,000,000.00
-----------------
(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 $435,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $435,000,000.00
-----------------
(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 $22,500,000.00
-----------------
(g) 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 $42,500,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 2.15%
February 4, 1997 through February 28, 1997 2.01%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.870000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.045000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.085000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $1,821,371.08
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,584,592.85
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $81,961.67
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $154,816.56
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $453,125.00
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $23,437.50
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $44,270.83
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $42,500,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $22,500,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $5,831,594.38
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $301,634.13
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $569,753.52
-----------------
10. 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, allocated
in respect of the Class A Certificates $6,103,469.38
-----------------
(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 $315,696.63
-----------------
(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 $596,316.02
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.36%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997: 5.42188%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T AU7 Exhibit 20.10
CLASS B CUSIP 55262T AV5
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1995-F
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $5.500000
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $5.625000
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.394778
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $ 49,145,915.17
-----------------
(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 $ 2,025,245.08
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $ 2,835,341.56
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1995-F
as of the end of the day on the last
day of the related Monthly Period $ 500,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1995-F as of the end of the day on the
last day of the related Monthly Period $ 500,000,000.00
-----------------
(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 $ 455,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $ 455,000,000.00
-----------------
(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 $ 18,750,000.00
-----------------
(g) 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 $ 26,250,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 2.15%
February 4, 1997 through February 28, 1997 2.01%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.910000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly
Period 0.037500
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.052500
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $1,821,371.18
------------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,657,447.72
------------------
(c) The Class B Investor Default Amount
for the related Monthly Period $68,301.44
------------------
(d) The Collateral Default Amount for
the related Monthly Period $95,622.02
------------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
------------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
------------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
------------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
------------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
------------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
------------------
(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 $ 0.00
------------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
------------------
(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 Distri-
bution Date $ 0.00
------------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
------------------
(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
this Distribution Date $ 0.00
------------------
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 $473,958.33
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $19,531.25
------------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $27,343.75
------------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
------------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
------------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $26,250,000.00
------------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $18,750,000.00
------------------
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, any Principal
Investment Proceeds and amounts, if any,
withdrawn from the Reserve Account
allocated in respect of the Class A
Certificates $6,384,088.76
------------------
(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 $263,080.77
------------------
(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 $368,312.82
------------------
9. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date after
taking into account deposits on such
date prior to withdrawals $ 0.00
------------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
------------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
------------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date. $ 0.00
------------------
10. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $6,099,713.76
------------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $251,362.02
------------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $351,906.57
------------------
11. Swap Cash Flows
(a) The amount of the Net Swap Receipt
for the related Transfer Date $649,551.39
------------------
(b) The amount of the Net Swap Payment
for the related Transfer Date $ 0.00
------------------
12. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 3.61%
-------
C. Floating Rate Determinations
LIBOR rates for the Interest Period
Collateral Interest Determination
February 18, 1997 through March 16, 1997: 5.42188%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T AW3 Exhibit 20.11
CLASS B CUSIP 55262T AX1
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1995-I
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.193910
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.268910
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.379156
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $70,478,482.86
-----------------
(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 $3,645,438.23
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $6,885,828.89
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1995-I
as of the end of the day on the last
day of the related Monthly Period $750,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1995-I as of the end of the day on the
last day of the related Monthly Period $750,000,000.00
-----------------
(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 $652,500,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $652,500,000.00
-----------------
(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 $33,750,000.00
-----------------
(g) 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 $63,750,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 3.23%
February 4, 1997 through February 28, 1997 3.02%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.870000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.045000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.085000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,732,056.63
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,376,889.31
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $122,942.50
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $232,224.82
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $679,687.50
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $35,156.25
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $66,406.25
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $468,750.00
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $63,750,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $33,750,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $8,747,391.79
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $452,451.16
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $854,630.29
-----------------
10. 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, allocated
in respect of the Class A Certificates $9,155,204.29
-----------------
(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 $473,544.91
-----------------
(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 $894,474.04
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.42%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997: 5.42188%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T AY9 Exhibit 20.12
CLASS B CUSIP 55262T AZ6
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1995-J
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.238910
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.328910
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.508110
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $46,985,654.34
-----------------
(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 $2,430,292.01
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $4,590,552.58
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1995-J
as of the end of the day on the last
day of the related Monthly Period $500,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1995-J as of the end of the day on the
last day of the related Monthly Period $500,000,000.00
-----------------
(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 $435,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $435,000,000.00
-----------------
(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 $22,500,000.00
-----------------
(g) 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 $42,500,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 2.15%
February 4, 1997 through February 28, 1997 2.01%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.870000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.045000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.085000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $1,821,371.08
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,584,592.85
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $81,961.67
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $154,816.56
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $453,125.00
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $23,437.50
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $44,270.83
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $312,500.00
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $42,500,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $22,500,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $5,831,594.38
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $301,634.13
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $569,753.52
-----------------
10. 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, allocated
in respect of the Class A Certificates $6,103,469.38
-----------------
(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 $315,696.63
-----------------
(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 $596,316.02
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.35%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997: 5.42188%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T BA0 Exhibit 20.13
CLASS B CUSIP 55262T BB8
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1996-A
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.223910
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.321410
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.412770
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $65,779,915.74
-----------------
(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 $3,402,410.31
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $6,426,774.70
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1996-A
as of the end of the day on the last
day of the related Monthly Period $700,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1996-A as of the end of the day on the
last day of the related Monthly Period $700,000,000.00
-----------------
(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 $609,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $609,000,000.00
-----------------
(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 $31,500,000.00
-----------------
(g) 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 $59,500,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 3.01%
February 4, 1997 through February 28, 19972.82%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.870000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.045000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.085000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,549,919.59
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,218,429.99
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $114,746.41
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $216,743.19
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $634,375.00
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $32,812.50
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $61,979.17
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $437,500.00
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $59,500,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $31,500,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $8,164,232.11
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $422,287.90
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $797,655.05
-----------------
10. 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, allocated
in respect of the Class A Certificates $8,544,857.11
-----------------
(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 $441,975.40
-----------------
(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 $834,842.55
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.38%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997: 5.42188%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T BC6 Exhibit 20.14
CLASS B CUSIP 55262T BD4
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1996-B
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.261410
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.343910
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.594920
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $46,985,654.34
-----------------
(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 $2,430,292.01
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $4,590,552.58
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1996-B
as of the end of the day on the last
day of the related Monthly Period $500,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1996-B as of the end of the day on the
last day of the related Monthly Period $500,000,000.00
-----------------
(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 $435,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $435,000,000.00
-----------------
(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 $22,500,000.00
-----------------
(g) 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 $42,500,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 2.15%
February 4, 1997 through February 28, 1997 2.01%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.870000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.045000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.085000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $1,821,371.08
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,584,592.85
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $81,961.67
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $154,816.56
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $453,125.00
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $23,437.50
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $44,270.83
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $312,500.00
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $42,500,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $22,500,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $5,831,594.38
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $301,634.13
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $569,753.52
-----------------
10. 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, allocated
in respect of the Class A Certificates $6,103,469.38
-----------------
(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 $315,696.63
-----------------
(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 $596,316.02
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.32%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997: 5.42188%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T BE2 Exhibit 20.15
CLASS B CUSIP 55262T BF9
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1996-C
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.171410
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.276410
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.452847
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $46,985,654.34
-----------------
(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 $2,430,292.01
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $4,590,552.58
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1996-C
as of the end of the day on the last
day of the related Monthly Period $500,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1996-C as of the end of the day on the
last day of the related Monthly Period $500,000,000.00
-----------------
(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 $435,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $435,000,000.00
-----------------
(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 $22,500,000.00
-----------------
(g) 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 $42,500,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 2.15%
February 4, 1997 through February 28, 1997 2.01%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.870000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.045000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.085000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $1,821,371.08
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,584,592.85
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $81,961.67
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $154,816.56
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $453,125.00
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $23,437.50
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $44,270.83
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $312,500.00
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $42,500,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $22,500,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $5,831,594.38
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $301,634.13
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $569,753.52
-----------------
10. 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, allocated
in respect of the Class A Certificates $6,103,469.38
-----------------
(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 $315,696.63
-----------------
(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 $596,316.02
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.44%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997: 5.42188%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T BG7 Exhibit 20.16
CLASS B CUSIP 55262T BH5
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1996-D
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.178910
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.283910
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.403910
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $91,811,050.61
-----------------
(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 $8,100,975.01
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $8,100,975.01
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1996-D
as of the end of the day on the last
day of the related Monthly Period $1,000,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1996-D as of the end of the day on the
last day of the related Monthly Period $1,000,000,000.00
-----------------
(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 $850,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $850,000,000.00
-----------------
(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 $75,000,000.00
-----------------
(g) 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 $75,000,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 4.30%
February 4, 1997 through February 28, 1997 4.03%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.075000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $3,642,742.22
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $3,096,330.90
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $273,205.66
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $273,205.66
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $885,416.67
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $78,125.00
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $78,125.00
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $625,000.00
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $75,000,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $75,000,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $11,395,069.74
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $1,005,447.26
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $1,005,447.26
-----------------
10. 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, allocated
in respect of the Class A Certificates $11,926,319.74
-----------------
(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 $1,052,322.26
-----------------
(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 $1,052,322.26
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.44%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997: 5.42188%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T BJ1 Exhibit 20.17
CLASS B CUSIP 55262T BK8
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1996-E
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.193910
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.298910
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.488493
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $68,858,287.30
-----------------
(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 $6,075,732.30
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $6,075,732.30
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1996-E
as of the end of the day on the last
day of the related Monthly Period $750,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1996-E as of the end of the day on the
last day of the related Monthly Period $750,000,000.00
-----------------
(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 $637,500,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $637,500,000.00
-----------------
(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 $56,250,000.00
-----------------
(g) 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 $56,250,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 3.23%
February 4, 1997 through February 28, 1997 3.02%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly
period 0.075000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $ 2,732,056.74
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,322,248.18
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $204,904.28
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $204,904.28
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $664,062.50
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $58,593.75
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $58,593.75
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $468,750.00
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $56,250,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $56,250,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The amount of all or the portion of the
Reserve Draw Amount deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $8,546,302.28
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $754,085.72
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $754,085.72
-----------------
10. 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, allocated
in respect of the Class A Certificates $8,944,739.78
-----------------
(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 $789,241.97
-----------------
(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 $789,241.97
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.41%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997:
Class A and Class B determination - 5.42188%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T BL6 Exhibit 20.18
CLASS B CUSIP 55262T BM4
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1996-G
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.201410
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.328910
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.778596
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $45,905,524.15
-----------------
(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 $4,050,487.55
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $4,050,487.55
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1996-G
as of the end of the day on the last
day of the related Monthly Period $500,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1996-G as of the end of the day on the
last day of the related Monthly Period $500,000,000.00
-----------------
(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 $425,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $425,000,000.00
-----------------
(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 $37,500,000.00
-----------------
(g) 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 $37,500,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 2.15%
February 4, 1997 through February 28, 1997 2.01%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly 0.075000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $1,821,371.05
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,548,165.43
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $136,602.81
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $136,602.81
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $442,708.33
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $39,062.50
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $39,062.50
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $312,500.00
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $37,500,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $37,500,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The Principal Funding Investment
Shortfall deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $5,697,534.58
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $502,723.69
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $502,723.69
-----------------
10. 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, allocated
in respect of the Class A Certificates $5,963,159.58
-----------------
(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 $526,161.19
-----------------
(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 $526,161.19
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.39%
-------
C. Floating Rate Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997: 5.42188%
- -----------
Collateral Interest Determination for the Interest
Period of
February 14, 1997 to March 14, 1997: 5.41797%
- -----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262TBN2 Exhibit 20.19
CLASS B CUSIP 55262TBP7
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1996-H
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 to Certificateholders (Stated on the Basis of
$1,000 Original Certificate Principal Amount).
1. The amount of distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Collateral Monthly Interest $4.602866
-----------------
5. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
B. Information Regarding the current Monthly Accumulation into the Interest
Funding Account (Stated on the Basis of $1,000 Original Certificate
Principal Amount).
1. The amount of the current monthly
accumulation in respect of Class A
Monthly Interest $4.202933
-----------------
2. The amount of the current monthly
accumulation in respect of Class A
Deficiency Amounts $0.000000
-----------------
3. The amount of the current monthly
accumulation in respect of Class A
Additional Interest $0.000000
----------------
4. The amount of the current monthly
accumulation in respect of Class B
Monthly Interest $4.330433
-----------------
5. The amount of the current monthly
accumulation in respect of Class B
Deficiency Amounts $ 0.000000
-----------------
6. The amount of the current monthly
accumulation in respect of Class B
Additional Interest $0.000000
-----------------
C. Information Regarding the Current Quarterly Interest Distribution
1. The total amount of distribution from
the Interest Funding Account $ 0.00
-----------------
2. The amount of the current quarterly
interest distribution in respect of
Class A $ 0.00
-----------------
3. The amount of the current quarterly
interest distribution in respect of
Class A set forth in 2 above per $1,000
of original certificate principal
amount $ 0.000000
-----------------
4. The amount of the current quarterly
interest distribution in respect of
Class B $ 0.00
-----------------
5. The amount of the current quarterly
interest distribution in respect of
Class B set forth in 4 above per $1,000
of original certificate principal
amount $ 0.000000
-----------------
D. 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 $110,173,258.88
-----------------
(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 $9,721,170.43
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $9,721,170.43
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1996-H
as of the end of the day on the last
day of the related Monthly Period $1,200,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1996-H as of the end of the day on the
last day of the related Monthly Period $1,200,000,000.00
-----------------
(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 $1,020,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $1,020,000,000.00
-----------------
(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 $90,000,000.00
-----------------
(g) 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 $90,000,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 5.16%
February 4, 1997 through February 28, 1997 4.83%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly
period 0.075000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $4,371,290.73
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $3,715,597.05
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $327,846.84
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $327,846.84
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $1,062,500.00
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $93,750.00
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $93,750.00
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $750,000.00
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $90,000,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $90,000,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The amount of all or the portion of the
Reserve Draw Amount deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
9. Interest Funding Account
(a) The aggregate amount on deposit in
the Interest Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $4,676,730.08
-----------------
(b) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class A Certificates
on the related Transfer Date $4,286,991.15
-----------------
(c) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class B Certificates
on the related Transfer Date $389,738.93
-----------------
(d) The Interest Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
10. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $13,674,083.39
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $1,206,536.96
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $1,206,536.96
-----------------
11. 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, allocated
in respect of the Class A Certificates $14,311,583.39
-----------------
(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 $1,262,786.96
-----------------
(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 $1,262,786.96
-----------------
12. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield 4.51%
-------
E. LIBOR Determinations
LIBOR rates for the related Interest Period:
Class A and Class B determination - 5.50391%
-----------
Collateral Interest determination - 5.41797%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T BR3 Exhibit 20.20
CLASS B CUSIP 55262T BS1
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1996-J
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.178910
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.336410
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.641754
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $91,811,050.61
-----------------
(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 $8,100,975.01
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $8,100,975.01
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1996-J
as of the end of the day on the last
day of the related Monthly Period $1,000,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1996-J as of the end of the day on the
last day of the related Monthly Period $1,000,000,000.00
-----------------
(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 $850,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $850,000,000.00
-----------------
(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 $75,000,000.00
-----------------
(g) 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 $75,000,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 4.30%
February 4, 1997 through February 28, 1997 4.03%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly
period 0.075000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $ 3,642,742.22
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $3,096,330.90
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $273,205.66
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $273,205.66
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $885,416.67
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $78,125.00
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $78,125.00
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $625,000.00
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $75,000,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $75,000,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The amount of all or the portion of the
Reserve Draw Amount deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $11,395,069.74
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $1,005,447.26
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $1,005,447.26
-----------------
10. 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, allocated
in respect of the Class A Certificates $11,926,319.74
-----------------
(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 $1,052,322.26
-----------------
(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 $1,052,322.26
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
--------
(b) The Portfolio Adjusted Yield 4.43%
--------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997:
Class A and Class B determination - 5.42188%
-----------
February 14, 1997 to March 14, 1997:
Collateral Interest determination - 5.41797%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262T BT9 Exhibit 20.21
CLASS B CUSIP 55262T BU6
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1996-K
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.163910
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.328910
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amounts $0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $4.680643
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
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 $91,811,050.61
-----------------
(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 $8,100,975.01
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $8,100,975.01
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1996-K
as of the end of the day on the last
day of the related Monthly Period $1,000,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1996-K as of the end of the day on the
last day of the related Monthly Period $1,000,000,000.00
-----------------
(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 $850,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $850,000,000.00
-----------------
(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 $75,000,000.00
-----------------
(g) 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 $75,000,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 4.30%
February 4, 1997 through February 28, 1997 4.03%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $ 3,642,742.22
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $3,096,330.90
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $273,205.66
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $273,205.66
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $885,416.67
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $78,125.00
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $78,125.00
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $625,000.00
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $75,000,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $75,000,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The amount of all or the portion of the
Reserve Draw Amount deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
9. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $11,395,069.74
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $1,005,447.26
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $1,005,447.26
-----------------
10. 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, allocated
in respect of the Class A Certificates $11,926,319.74
-----------------
(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 $1,052,322.26
-----------------
(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 $1,052,322.26
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
--------
(b) The Portfolio Adjusted Yield 4.44%
--------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
February 18, 1997 through March 16, 1997:
Class A and Class B determination - 5.42188%
-----------
February 14, 1997 to March 14, 1997:
Collateral Interest determination - 5.41797%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262TBX0 Exhibit 20.22
CLASS B CUSIP 55262TBY8
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1996-L
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 to Certificateholders (Stated on the Basis of
$1,000 Original Certificate Principal Amount).
1. The amount of distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Collateral Monthly Interest $4.570718
-----------------
5. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
B. Information Regarding the current Monthly Accumulation into the Interest
Funding Account (Stated on the Basis of $1,000 Original Certificate
Principal Amount).
1. The amount of the current monthly
accumulation in respect of Class A
Monthly Interest $4.150432
-----------------
2. The amount of the current monthly
accumulation in respect of Class A
Deficiency Amounts $0.000000
-----------------
3. The amount of the current monthly
accumulation in respect of Class A
Additional Interest $0.000000
----------------
4. The amount of the current monthly
accumulation in respect of Class B
Monthly Interest $4.307933
-----------------
5. The amount of the current monthly
accumulation in respect of Class B
Deficiency Amounts $ 0.000000
-----------------
6. The amount of the current monthly
accumulation in respect of Class B
Additional Interest $0.000000
-----------------
C. Information Regarding the Current Quarterly Interest Distribution
1. The total amount of distribution from
the Interest Funding Account $ 0.00
-----------------
2. The amount of the current quarterly
interest distribution in respect of
Class A $ 0.00
-----------------
3. The amount of the current quarterly
interest distribution in respect of
Class A set forth in 2 above per $1,000
of original certificate principal
amount $ 0.000000
-----------------
4. The amount of the current quarterly
interest distribution in respect of
Class B $ 0.00
-----------------
5. The amount of the current quarterly
interest distribution in respect of
Class B set forth in 4 above per $1,000
of original certificate principal
amount $ 0.000000
-----------------
D. 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 $45,905,524.15
-----------------
(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 $4,050,487.55
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $4,050,487.55
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1996-L
as of the end of the day on the last
day of the related Monthly Period $500,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1996-L as of the end of the day on the
last day of the related Monthly Period $500,000,000.00
-----------------
(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 $425,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $425,000,000.00
-----------------
(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 $37,500,000.00
-----------------
(g) 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 $37,500,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 2.15%
February 4, 1997 through February 28, 1997 2.01%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly
period 0.075000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $1,821,371.05
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,548,165.43
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $136,602.81
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $136,602.81
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
----------------
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 $442,708.33
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $39,062.50
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $39,062.50
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $312,500.00
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $37,500,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $37,500,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The amount of all or the portion of the
Reserve Draw Amount deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
9. Interest Funding Account
(a) The aggregate amount on deposit in
the Interest Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $1,925,481.28
-----------------
(b) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class A Certificates
on the related Transfer Date $1,763,933.81
-----------------
(c) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class B Certificates
on the related Transfer Date $161,547.47
-----------------
(d) The Interest Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
10. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $5,697,534.58
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $502,723.69
----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $502,723.69
-----------------
11. 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, allocated
in respect of the Class A Certificates $5,963,159.58
-----------------
(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 $526,161.19
-----------------
(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 $526,161.19
-----------------
12. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield N/A
-------
E. LIBOR Determinations
LIBOR rates for the related Interest Period:
Class A and Class B determination - 5.50391%
-----------
Collateral Interest determination - 5.41797%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
CLASS A CUSIP 55262TBV4 Exhibit 20.23
CLASS B CUSIP 55262TBW2
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1996-M
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING FEBRUARY 28, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of March 17, 1997, and with respect to the
performance of the trust during the month of February, 1997 is
set forth below.
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 to Certificateholders (Stated on the Basis of
$1,000 Original Certificate Principal Amount).
1. The amount of distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Collateral Monthly Interest $4.763088
-----------------
5. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
B. Information Regarding the current Monthly Accumulation into the Interest
Funding Account (Stated on the Basis of $1,000 Original Certificate
Principal Amount).
1. The amount of the current monthly
accumulation in respect of Class A
Monthly Interest $4.225432
-----------------
2. The amount of the current monthly
accumulation in respect of Class A
Deficiency Amounts $0.000000
-----------------
3. The amount of the current monthly
accumulation in respect of Class A
Additional Interest $0.000000
----------------
4. The amount of the current monthly
accumulation in respect of Class B
Monthly Interest $4.390433
-----------------
5. The amount of the current monthly
accumulation in respect of Class B
Deficiency Amounts $ 0.000000
-----------------
6. The amount of the current monthly
accumulation in respect of Class B
Additional Interest $0.000000
-----------------
C. Information Regarding the Current Quarterly Interest Distribution
1. The total amount of distribution from
the Interest Funding Account $ 0.00
-----------------
2. The amount of the current quarterly
interest distribution in respect of
Class A $ 0.00
-----------------
3. The amount of the current quarterly
interest distribution in respect of
Class A set forth in 2 above per $1,000
of original certificate principal
amount $ 0.000000
-----------------
4. The amount of the current quarterly
interest distribution in respect of
Class B $ 0.00
-----------------
5. The amount of the current quarterly
interest distribution in respect of
Class B set forth in 4 above per $1,000
of original certificate principal
amount $ 0.000000
-----------------
D. 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 $45,905,524.15
-----------------
(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 $4,050,487.55
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $4,050,487.55
-----------------
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 $25,119,592,718.23
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1996-M
as of the end of the day on the last
day of the related Monthly Period $500,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1996-M as of the end of the day on the
last day of the related Monthly Period $500,000,000.00
-----------------
(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 $425,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $425,000,000.00
-----------------
(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 $37,500,000.00
-----------------
(g) 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 $37,500,000.00
-----------------
(h) The Floating Investor Percentage with
respect to the period:
February 1, 1997 through February 3, 1997 2.15%
February 4, 1997 through February 28, 1997 2.01%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly
period 0.075000
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(l) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(m) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(n) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
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:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.87% 478,661,559.05
------- -----------------
(b) 65 - 94 days: 0.88% 223,534,124.31
------- -----------------
(c) 95 - 124 days: 0.62% 158,682,876.74
------- -----------------
(d) 125 - 154 days: 0.51% 129,052,609.66
------- -----------------
(e) 155 or more days: 0.77% 197,280,686.55
------- -----------------
Total 4.65% 1,187,211,856.31
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $1,821,371.05
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,548,165.43
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $136,602.81
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $136,602.81
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(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 Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(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
this Distribution Date $ 0.00
-----------------
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 $442,708.33
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $39,062.50
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $39,062.50
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $312,500.00
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $37,500,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $37,500,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(d) The amount of all or the portion of the
Reserve Draw Amount deposited in the Finance
Charge Account on the related
Transfer Date from the Reserve Account $ 0.00
-----------------
(e) Interest earnings on funds on deposit
in the Reserve Account deposited in
the Finance Charge Account on the
related Transfer Date $ 0.00
-----------------
9. Interest Funding Account
(a) The aggregate amount on deposit in
the Interest Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $1,960,450.03
-----------------
(b) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class A Certificates
on the related Transfer Date $1,795,808.81
-----------------
(c) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class B Certificates
on the related Transfer Date $164,641.22
-----------------
(d) The Interest Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
10. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $5,697,534.58
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $502,723.69
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $502,723.69
-----------------
11. 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, allocated
in respect of the Class A Certificates $5,963,159.58
-----------------
(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 $526,161.19
-----------------
(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 $526,161.19
-----------------
12. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.47%
-------
(b) The Portfolio Adjusted Yield N/A
-------
E. LIBOR Determinations
LIBOR rates for the related Interest Period:
Class A and Class B determination - 5.50391%
-----------
Collateral Interest determination - 5.41797%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Marguerite M. Boylan
Title: Vice President
Exhibit 99.1
MBNA MASTER CREDIT CARD TRUST II SERIES 1994-A
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 9/15/99
Blended Coupon 5.6466%
Excess Protection Level
3 Month Average 4.90%
February, 1997 5.39%
January, 1997 3.81%
December, 1996 5.50%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.08%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $ 25,119,592,718.23
Investor Participation Amount $ 760,000,000.00
Seller Participation Amount $ 4,129,965,199.74
Exhibit 99.2
MBNA MASTER CREDIT CARD TRUST II SERIES 1994-B
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 9/15/99
Blended Coupon 5.59245%
Excess Protection Level
3 Month Average 4.92%
February, 1997 5.42%
January, 1997 3.84%
December, 1996 5.50%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.05%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $ 25,119,592,718.23
Investor Participation Amount $ 1,000,000,000.00
Seller Participation Amount $ 4,129,965,199.74
Exhibit 99.3
MBNA MASTER CREDIT CARD TRUST II SERIES 1994-C
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 11/15/01
Blended Coupon 5.7296%
Excess Protection Level
3 Month Average 4.81%
February, 1997 5.31%
January, 1997 3.71%
December, 1996 5.41%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.16%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $ 25,119,592,718.23
Investor Participation Amount $ 1,000,000,000.00
Seller Participation Amount $ 4,129,965,199.74
Exhibit 99.4
MBNA MASTER CREDIT CARD TRUST II SERIES 1994-D
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 11/17/97
Blended Coupon 5.58078%
Excess Protection Level
3 Month Average 5.01%
February, 1997 5.45%
January, 1997 4.01%
December, 1996 5.59%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.02%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $ 25,119,592,718.23
Investor Participation Amount $ 1,000,000,000.00
Seller Participation Amount $ 4,129,965,199.74
Exhibit 99.5
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-A
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 9/15/04
Blended Coupon 5.7371%
Excess Protection Level
3 Month Average 4.81%
February, 1997 5.31%
January, 1997 3.71%
December, 1996 5.41%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.16%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $575,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.6
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-B
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 06/15/00
Blended Coupon 5.6187%
Excess Protection Level
3 Month Average 4.92%
February, 1997 5.41%
January, 1997 3.84%
December, 1996 5.53%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.06%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $750,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.7
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-C
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 7/15/05
Blended Coupon 7.0188%
Excess Protection Level
3 Month Average 4.87%
February, 1997 5.37%
January, 1997 3.78%
December, 1996 5.48%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.10%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $575,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.8
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-D
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 7/17/00
Blended Coupon 6.6097%
Excess Protection Level
3 Month Average 5.01%
February, 1997 5.49%
January, 1997 3.93%
December, 1996 5.61%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 6.98%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $500,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.9
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-E
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 09/16/2002
Blended Coupon 5.6792%
Excess Protection Level
3 Month Average 4.86%
February, 1997 5.36%
January, 1997 3.77%
December, 1996 5.47%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.11%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $500,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.10
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-F
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 09/15/00
Blended Coupon 7.2622%
Excess Protection Level
3 Month Average 4.11%
February, 1997 3.93%
January, 1997 3.67%
December, 1996 4.75%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 8.54%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $500,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.11
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-I
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 11/15/00
Blended Coupon 5.6174%
Excess Protection Level
3 Month Average 4.92%
February, 1997 5.41%
January, 1997 3.84%
December, 1996 5.53%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.06%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $750,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.12
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-J
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 12/16/02
Blended Coupon 5.6878%
Excess Protection Level
3 Month Average 4.85%
February, 1997 5.35%
January, 1997 3.76%
December, 1996 5.46%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.12%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $500,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.13
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-A
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 3/17/03
Blended Coupon 5.6591%
Excess Protection Level
3 Month Average 4.88%
February, 1997 5.38%
January, 1997 3.79%
December, 1996 5.49%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.09%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $700,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.14
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-B
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 4/17/06
Blended Coupon 5.7246%
Excess Protection Level
3 Month Average 4.82%
February, 1997 5.32%
January, 1997 3.72%
December, 1996 5.42%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.15%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $500,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.15
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-C
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 4/16/01
Blended Coupon 5.6001%
Excess Protection Level
3 Month Average 4.94%
February, 1997 5.43%
January, 1997 3.86%
December, 1996 5.55%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.04%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $500,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.16
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-D
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 05/15/01
Blended Coupon 5.6049%
Excess Protection Level
3 Month Average 4.94%
February, 1997 5.43%
January, 1997 3.86%
December, 1996 5.54%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.04%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $1,000,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.17
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-E
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 06/16/03
Blended Coupon 5.6318%
Excess Protection Level
3 Month Average 4.91%
February, 1997 5.40%
January, 1997 3.83%
December, 1996 5.51%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.07%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $750,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.18
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-G
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 8/15/06
Blended Coupon 5.6553%
Excess Protection Level
3 Month Average 4.89%
February, 1997 5.36%
January, 1997 3.85%
December, 1996 5.46%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.11%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $500,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.19
MBNA MASTER CREDIT CARD TRUST II
SERIES 1996-H
KEY PERFORMANCE FACTORS
FEBRUARY, 1997
Expected B Maturity 09/17/01
Blended Coupon 5.6402%
Excess Protection Level
3 Month Average 5.01%
February, 1997 5.38%
January, 1997 3.98%
December, 1996 5.67%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.09%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $ 25,119,592,718.23
Investor Participation Amount $ 1,200,000,000.00
Seller Participation Amount $ 4,129,965,199.74
Exhibit 99.20
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-J
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 10/15/03
Blended Coupon 5.6173%
Excess Protection Level
3 Month Average 4.93%
February, 1997 5.40%
January, 1997 3.89%
December, 1996 5.50%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.07%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $1,000,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.21
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-K
KEY PERFORMANCE FACTORS
February 28, 1997
Expected B Maturity 11/17/03
Blended Coupon 5.6033%
Excess Protection Level
3 Month Average 4.94%
February, 1997 5.41%
January, 1997 3.90%
December, 1996 5.51%
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.06%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $25,119,592,718.23
Investor Participation Amount $1,000,000,000.00
Seller Participation Amount $4,129,965,199.74
Exhibit 99.22
MBNA MASTER CREDIT CARD TRUST II
SERIES 1996-L
KEY PERFORMANCE FACTORS
FEBRUARY, 1997
Expected B Maturity 12/15/99
Blended Coupon 5.5754%
Excess Protection Level
3 Month Average 4.40%
February, 1997 5.44%
January, 1997 3.35%
December, 1996 N/A
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.03%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $ 25,119,592,718.23
Investor Participation Amount $ 500,000,000.00
Seller Participation Amount $ 4,129,965,199.74
Exhibit 99.23
MBNA MASTER CREDIT CARD TRUST II
SERIES 1996-M
KEY PERFORMANCE FACTORS
FEBRUARY, 1997
Expected B Maturity 12/15/06
Blended Coupon 5.6872%
Excess Protection Level
3 Month Average 4.35%
February, 1997 5.34%
January, 1997 3.35%
December, 1996 N/A
Cash Yield 16.84%
Investor Charge Offs 4.37%
Base Rate 7.13%
Over 35 Day Delinquency 4.65%
Seller's Interest 16.44%
Total Payment Rate 12.64%
Total Principal Balance $ 25,119,592,718.23
Investor Participation Amount $ 500,000,000.00
Seller Participation Amount $ 4,129,965,199.74
