=============================================================================
=
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: July 14, 1998
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 333-17253 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 5. OTHER EVENTS
The following is filed as an Exhibit to this Report under Exhibit 4:
4.1 Second Amendment to the MBNA Master Credit Card Trust II Pooling and
Servicing Agreement and Amendment to the Series Supplements, dated as of June
2, 1998 (the "Second Amendment") by and between MBNA America Bank, National
Association, as Seller and Servicer, and The Bank of New York, as Trustee.
Item 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION, AND
EXHIBITS
The following are filed as Exhibits to this Report under Exhibit 20:
20.1 Series 1994-A Certificateholders' Statement for the month ended
June 30, 1998.
20.2 Series 1994-B Certificateholders' Statement for the month ended
June 30, 1998.
20.3 Series 1994-C Certificateholders' Statement for the month ended
June 30, 1998.
20.4 Series 1995-A Certificateholders' Statement for the month ended
June 30, 1998.
20.5 Series 1995-B Certificateholders' Statement for the month ended
June 30, 1998.
20.6 Series 1995-C Certificateholders' Statement for the month ended
June 30, 1998.
20.7 Series 1995-D Certificateholders' Statement for the month ended
June 30, 1998.
20.8 Series 1995-E Certificateholders' Statement for the month ended
June 30, 1998.
20.9 Series 1995-F Certificateholders' Statement for the month ended
June 30, 1998.
20.10 Series 1995-I Certificateholders' Statement for the month ended
June 30, 1998.
20.11 Series 1995-J Certificateholders' Statement for the month ended
June 30, 1998.
20.12 Series 1996-A Certificateholders' Statement for the month ended
June 30, 1998.
20.13 Series 1996-B Certificateholders' Statement for the month ended
June 30, 1998.
20.14 Series 1996-C Certificateholders' Statement for the month ended
June 30, 1998.
20.15 Series 1996-D Certificateholders' Statement for the month ended
June 30, 1998.
20.16 Series 1996-E Certificateholders' Statement for the month ended
June 30, 1998.
20.17 Series 1996-G Certificateholders' Statement for the month ended
June 30, 1998.
20.18 Series 1996-H Certificateholders' Statement for the month ended
June 30, 1998.
20.19 Series 1996-J Certificateholders' Statement for the month ended
June 30, 1998.
20.20 Series 1996-K Certificateholders' Statement for the month ended
June 30, 1998.
20.21 Series 1996-L Certificateholders' Statement for the month ended
June 30, 1998.
20.22 Series 1996-M Certificateholders' Statement for the month ended
June 30, 1998.
20.23 Series 1997-B Certificateholders' Statement for the month ended
June 30, 1998.
20.24 Series 1997-C Certificateholders' Statement for the month ended
June 30, 1998.
20.25 Series 1997-E Certificateholders' Statement for the month ended
June 30, 1998.
20.26 Series 1997-F Certificateholders' Statement for the month ended
June 30, 1998.
20.27 Series 1997-I Certificateholders' Statement for the month ended
June 30, 1998.
20.28 Series 1997-J Certificateholders' Statement for the month ended
June 30, 1998.
20.29 Series 1997-K Certificateholders' Statement for the month ended
June 30, 1998.
20.30 Series 1997-M Certificateholders' Statement for the month ended
June 30, 1998.
20.31 Series 1997-N Certificateholders' Statement for the month ended
June 30, 1998.
20.32 Series 1998-A Certificateholders' Statement for the month ended
June 30, 1998.
<PAGE>
Item 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION, AND
EXHIBITS
The following are filed as Exhibits to this Report under Exhibit 99:
99.1. Series 1994-A Key Performance Factors for the month ended June
30, 1998.
99.2. Series 1994-B Key Performance Factors for the month ended June
30, 1998.
99.3. Series 1994-C Key Performance Factors for the month ended June
30, 1998.
99.4. Series 1995-A Key Performance Factors for the month ended June
30, 1998.
99.5. Series 1995-B Key Performance Factors for the month ended June
30, 1998.
99.6. Series 1995-C Key Performance Factors for the month ended June
30, 1998.
99.7. Series 1995-D Key Performance Factors for the month ended June
30, 1998.
99.8. Series 1995-E Key Performance Factors for the month ended June
30, 1998.
99.9. Series 1995-F Key Performance Factors for the month ended June
30, 1998.
99.10. Series 1995-I Key Performance Factors for the month ended June
30, 1998.
99.11. Series 1995-J Key Performance Factors for the month ended June
30, 1998.
99.12. Series 1996-A Key Performance Factors for the month ended June
30, 1998.
99.13. Series 1996-B Key Performance Factors for the month ended June
30, 1998.
99.14. Series 1996-C Key Performance Factors for the month ended June
30, 1998.
99.15. Series 1996-D Key Performance Factors for the month ended June
30, 1998.
99.16. Series 1996-E Key Performance Factors for the month ended June
30, 1998.
99.17. Series 1996-G Key Performance Factors for the month ended June
30, 1998.
99.18. Series 1996-H Key Performance Factors for the month ended June
30, 1998.
99.19. Series 1996-J Key Performance Factors for the month ended June
30, 1998.
99.20. Series 1996-K Key Performance Factors for the month ended June
30, 1998.
99.21. Series 1996-L Key Performance Factors for the month ended June
30, 1998.
99.22. Series 1996-M Key Performance Factors for the month ended June
30, 1998.
99.23. Series 1997-B Key Performance Factors for the month ended June
30, 1998.
99.24. Series 1997-C Key Performance Factors for the month ended June
30, 1998.
99.25. Series 1997-E Key Performance Factors for the month ended June
30, 1998.
99.26. Series 1997-F Key Performance Factors for the month ended June
30, 1998.
99.27. Series 1997-I Key Performance Factors for the month ended June
30, 1998.
99.28. Series 1997-J Key Performance Factors for the month ended June
30, 1998.
99.29. Series 1997-K Key Performance Factors for the month ended June
30, 1998.
99.30. Series 1997-M Key Performance Factors for the month ended June
30, 1998.
99.31. Series 1997-N Key Performance Factors for the month ended June
30, 1998.
99.32. Series 1998-A Key Performance Factors for the month ended June
30, 1998.
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: July 14, 1998
MBNA AMERICA BANK, NATIONAL ASSOCIATION
By: David Martini
----------------------------------
Name: David Martini
Title: Vice President
CLASS A CUSIP 55262T AA1 Exhibit 20.3
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $ 4.881250
-----------------
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 $ 5.047917
-----------------
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 $ 5.171875
-----------------
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 $81,042,495.46
-----------------
(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 $4,191,852.09
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $7,917,945.00
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 2.13%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $3,231,588.37
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,811,481.90
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $145,421.47
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $274,685.00
-----------------
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 $9,320,642.62
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $482,101.99
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $910,637.63
-----------------
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 $9,733,892.62
-----------------
(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 $503,476.99
-----------------
(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 $951,012.63
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
-------
(b) The Portfolio Adjusted Yield 4.60%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998:
Class A and Class B determination - 5.68750%
-----------
Collateral Interest determination - 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice President
1994-A
CLASS A CUSIP 55262T AC7 Exhibit 20.4
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.580137
-----------------
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 $5.031250
-----------------
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 $5.171875
-----------------
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 $106,634,861.32
-----------------
(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 $5,515,595.98
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $10,418,349.69
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 2.81%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $4,252,089.94
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $3,699,318.23
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $191,344.03
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $361,427.68
-----------------
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 $12,264,003.23
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $634,344.85
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $1,198,207.40
-----------------
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 $12,807,753.23
-----------------
(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 $662,469.85
-----------------
(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 $1,251,332.40
-----------------
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 $238,971.32
-----------------
12. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
-------
(b) The Portfolio Adjusted Yield 4.63%
-------
C. Floating Rate Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998:
Class B determination - 5.68750%
-----------
Collateral Interest determination - 5.65625%
-----------
The weighted average of the Treasury Bill
Rates for the Interest Period:
June 15, 1998 through July 14, 1998 5.12250%
----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
David Martini
By:________________________
Name: David Martini
Title: Vice President
1994-B
CLASS A CUSIP 55262T AE3 Exhibit 20.5
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.947917
-----------------
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 $5.114583
-----------------
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 $5.276042
-----------------
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 $106,634,861.32
-----------------
(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 $5,515,595.98
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $10,418,349.69
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 2.81%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $4,252,089.94
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $3,699,318.23
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $191,344.03
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $361,427.68
-----------------
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 $12,264,003.23
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $634,344.85
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $1,198,207.40
-----------------
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 $12,807,753.23
-----------------
(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 $662,469.85
-----------------
(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 $1,251,332.40
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
-------
(b) The Portfolio Adjusted Yield 4.52%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998:
Class A and Class B determination - 5.68750%
---------
Collateral Interest determination - 5.65625%
---------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
David Martini
By:________________________
Name: David Martini
Title: Vice President
1994-C
CLASS A CUSIP 55262T AJ2 Exhibit 20.6
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.938542
-----------------
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 $5.088542
-----------------
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 $5.330933
-----------------
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 $61,315,045.94
-----------------
(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 $3,171,468.18
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $5,990,548.58
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 1.62%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,444,951.71
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,127,108.01
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $110,022.85
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $207,820.85
-----------------
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 $7,364,458.07
-----------------
(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 $380,920.25
-----------------
(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 $719,515.83
-----------------
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 $7,051,801.82
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $364,748.37
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $688,968.96
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
-------
(b) The Portfolio Adjusted Yield 4.52%
-------
C. Floating Rate Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998: 5.65625%
- ---------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
David Martini
By:________________________
Name: David Martini
Title: Vice President
1995-A
CLASS A CUSIP 55262T AL7 Exhibit 20.7
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.846875
-----------------
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 $4.980208
-----------------
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 $5.156250
-----------------
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 $79,976,147.08
-----------------
(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 $4,136,698.03
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $7,813,763.36
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 2.11%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $3,189,067.52
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,774,488.70
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $143,508.04
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $271,070.78
-----------------
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
allocated in respect of the Class
A Certificates
$9,605,815.11
-----------------
(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 $496,852.57
-----------------
(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 $938,499.43
-----------------
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 $9,198,002.61
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $475,758.82
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $898,655.68
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
-------
(b) The Portfolio Adjusted Yield 4.64%
-------
C. Floating Rate Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998: 5.65625%
- -----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
David Martini
By:________________________
Name: David Martini
Title: Vice President
1995-B
CLASS A CUSIP 55262T AN3 Exhibit 20.8
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $5.063542
-----------------
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 $5.313542
-----------------
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 $61,315,045.94
-----------------
(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 $3,171,468.18
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $5,990,548.58
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 1.62%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,444,951.71
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,127,108.01
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $110,022.85
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $207,820.85
-----------------
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 $7,302,239.48
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $364,748.37
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $688,968.96
-----------------
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 $7,614,895.73
-----------------
(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 $380,920.25
-----------------
(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 $719,515.83
-----------------
11. Swap Cash Flows
(a) The amount of the Net Swap Receipt
for the related Transfer Date $250,437.66
-----------------
(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 12.56%
-------
(b) The Portfolio Adjusted Yield 4.59%
-------
C. Floating Rate Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998: 5.65625%
- -----------
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
David Martini
By:________________________
Name: David Martini
Title: Vice President
1995-C
CLASS A CUSIP 55262T AQ6 Exhibit 20.9
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.955208
-----------------
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 $5.164522
-----------------
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 $53,317,428.41
-----------------
(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 $2,757,800.05
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $5,209,172.67
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 1.40%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,126,044.94
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,849,659.07
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $95,672.09
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $180,713.78
-----------------
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 $6,249,723.40
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $317,172.82
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $599,103.40
-----------------
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 $6,521,598.40
-----------------
(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 $331,235.32
-----------------
(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 $625,665.90
-----------------
11. Swap Cash Flows
(a) The amount of the Net Swap Receipt
for the related Transfer Date $117,721.87
-----------------
(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 12.56%
-------
(b) The Portfolio Adjusted Yield 4.72%
-------
C. Floating Rate Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998: 5.65625%
- -----------
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
David Martini
By:________________________
Name: David Martini
Title: Vice President
1995-D
CLASS A CUSIP 55262T AS2 Exhibit 20.10
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.896875
-----------------
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 $4.980208
-----------------
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 $5.230208
-----------------
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 $53,317,428.41
-----------------
(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 $2,757,800.05
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $5,209,172.67
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 1.40%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,126,044.94
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,849,659.07
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $95,672.09
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $180,713.78
-----------------
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 $6,132,001.53
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $317,172.82
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $599,103.40
-----------------
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 $6,403,876.53
-----------------
(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 $331,235.32
-----------------
(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 $625,665.90
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
-------
(b) The Portfolio Adjusted Yield 4.58%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998: 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice President
1995-E
CLASS A CUSIP 55262T AU7 Exhibit 20.11
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $5.090526
-----------------
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 $ 55,768,805.41
-----------------
(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 $ 2,298,163.10
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $ 3,217,432.79
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 1.40%
(i) The Class A Floating Allocation
with respect to the related Monthly
Period0.910000
----------
(j) The Class B Floating Allocation
with respect to the related Monthly0.037500
----------
(k) The Collateral Floating Allocation
with respect to the related Monthly
Period0.052500
----------
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,126,044.93
------------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,934,700.89
------------------
(c) The Class B Investor Default Amount
for the related Monthly Period $79,726.61
------------------
(d) The Collateral Default Amount for
the related Monthly Period $111,617.43
------------------
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 $6,698,307.50
------------------
(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 $276,028.93
------------------
(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 $386,440.95
------------------
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 $6,413,932.50
------------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $264,310.18
------------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $370,034.70
------------------
11. Swap Cash Flows
(a) The amount of the Net Swap Receipt
for the related Transfer Date $339,422.13
------------------
(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 12.56%
-------
(b) The Portfolio Adjusted Yield 3.98%
-------
C. Floating Rate Determinations
LIBOR rates for the Interest Period
Collateral Interest Determination
June 15, 1998 through July 14, 1998: 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
David Martini
By:________________________
Name: David Martini
Title: Vice President
1995-F
CLASS A CUSIP 55262T AW3 Exhibit 20.12
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.855208
-----------------
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 $4.938542
-----------------
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 $5.067708
-----------------
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 $79,976,147.08
-----------------
(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 $4,136,698.03
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $7,813,763.36
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 2.11%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $3,189,067.52
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,774,488.70
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $143,508.04
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $271,070.78
-----------------
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 $9,198,002.61
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $475,758.82
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $898,655.68
-----------------
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 $9,605,815.11
-----------------
(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 $496,852.57
-----------------
(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 $938,499.43
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
-------
(b) The Portfolio Adjusted Yield 4.64%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998: 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
David Martini
By:________________________
Name: David Martini
Title: Vice President
1995-I
CLASS A CUSIP 55262T AY9 Exhibit 20.13
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.905208
-----------------
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 $5.005208
-----------------
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 $5.213542
-----------------
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 $53,317,428.41
-----------------
(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 $2,757,800.05
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $5,209,172.67
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 1.40%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,126,044.94
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,849,659.07
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $95,672.09
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $180,713.78
-----------------
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 $6,132,001.53
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $317,172.82
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $599,103.40
-----------------
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 $6,403,876.53
-----------------
(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 $331,235.32
-----------------
(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 $625,665.90
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
-------
(b) The Portfolio Adjusted Yield 4.57%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998: 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice President
1995-J
CLASS A CUSIP 55262T BA0 Exhibit 20.14
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.888542
-----------------
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 $4.996875
-----------------
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 $5.105208
-----------------
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 $74,644,400.77
-----------------
(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 $3,860,919.30
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $7,292,841.76
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 1.97%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,976,462.88
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,589,522.67
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $133,940.93
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $252,999.28
-----------------
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 $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 $8,584,801.93
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $444,041.71
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $838,744.76
-----------------
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 $8,965,426.93
-----------------
(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 $463,729.21
-----------------
(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 $875,932.26
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
-------
(b) The Portfolio Adjusted Yield 4.60%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998: 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice President
1996-A
CLASS A CUSIP 55262T BC6 Exhibit 20.15
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.930208
-----------------
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 $5.021875
-----------------
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 $5.308376
-----------------
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 $53,317,428.41
-----------------
(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 $2,757,800.05
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $5,209,172.67
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 1.40%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,126,044.94
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,849,659.07
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $95,672.09
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $180,713.78
-----------------
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 $6,132,001.53
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $317,172.82
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $599,103.40
-----------------
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 $6,403,876.53
-----------------
(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 $331,235.32
-----------------
(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 $625,665.90
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
-------
(b) The Portfolio Adjusted Yield 4.53%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998: 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice President
1996-B
CLASS A CUSIP 55262T BE2 Exhibit 20.16
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.830208
-----------------
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 $4.946875
-----------------
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 $5.151042
-----------------
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 $53,317,428.41
-----------------
(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 $2,757,800.05
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $5,209,172.67
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 1.40%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,126,044.94
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,849,659.07
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $95,672.09
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $180,713.78
-----------------
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 $6,132,001.53
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $317,172.82
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $599,103.40
-----------------
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 $6,403,876.53
-----------------
(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 $331,235.32
-----------------
(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 $625,665.90
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
-------
(b) The Portfolio Adjusted Yield 4.66%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998: 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
David Martini
By:________________________
Name: David Martini
Title: Vice President
1996-C
CLASS A CUSIP 55262T BG7 Exhibit 20.17
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.838542
-----------------
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 $4.955208
-----------------
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 $5.088542
-----------------
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 $104,183,484.40
-----------------
(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 $9,192,661.35
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $9,192,661.35
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 2.81%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $4,252,090.03
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $3,614,276.47
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $318,906.78
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $318,906.78
-----------------
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 $11,982,072.06
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $1,057,241.63
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $1,057,241.63
-----------------
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 $12,513,322.06
-----------------
(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 $1,104,116.63
-----------------
(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 $1,104,116.63
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
-------
(b) The Portfolio Adjusted Yield 4.66%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998: 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice President
1996-D
CLASS A CUSIP 55262T BJ1 Exhibit 20.18
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.855208
-----------------
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 $4.971875
-----------------
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 $5.192708
-----------------
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 $78,137,612.20
-----------------
(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 $6,894,493.73
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $6,894,493.73
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 2.11%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $ 3,189,067.33
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,710,707.31
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $239,180.01
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $239,180.01
-----------------
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 $8,986,553.82
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $792,931.18
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $792,931.18
-----------------
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 $9,384,991.32
-----------------
(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 $828,087.43
-----------------
(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 $828,087.43
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
-------
(b) The Portfolio Adjusted Yield 4.63%
-------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998:
Class A and Class B determination - 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
David Martini
By:________________________
Name: David Martini
Title: Vice President
1996-E
CLASS A CUSIP 55262T BL6 Exhibit 20.19
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.863542
-----------------
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 $5.005208
-----------------
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 $5.671093
-----------------
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 $52,091,744.35
-----------------
(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 $4,596,330.63
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $4,596,330.63
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 1.40%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,126,045.02
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,807,138.26
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $159,453.38
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $159,453.38
-----------------
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 $5,991,036.27
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $528,620.91
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $528,620.91
-----------------
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 $6,256,661.27
-----------------
(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 $552,058.41
-----------------
(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 $552,058.41
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
-------
(b) The Portfolio Adjusted Yield 4.61%
-------
C. Floating Rate Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998: 5.65625%
- -----------
Collateral Interest Determination for the Interest
Period of
June 12, 1998 to July 14, 1998: 5.65625%
- -----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice President
1996-G
CLASS A CUSIP 55262TBN2 Exhibit 20.20
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $5.472222
-----------------
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 $4.826175
-----------------
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 $4.967842
-----------------
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 $125,020,183.96
-----------------
(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 $11,031,191.78
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $11,031,191.78
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 3.37%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $5,102,507.85
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $4,337,131.79
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $382,688.03
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $382,688.03
-----------------
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) $10,918,601.98
-----------------
(b) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class A Certificates
on the related Transfer Date $4,922,698.50
-----------------
(c) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class B Certificates
on the related Transfer Date $447,105.75
-----------------
(d) The Interest Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $27,256.81
-----------------
10. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $14,405,743.54
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $1,268,689.96
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $1,268,689.96
-----------------
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 $15,043,243.54
-----------------
(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 $1,324,939.96
-----------------
(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 $1,324,939.96
-----------------
12. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.59%
-------
(b) The Portfolio Adjusted Yield 4.72%
-------
E. LIBOR Determinations
LIBOR rates for the related Interest Period:
Class A and Class B determination - 5.69141%
-----------
Collateral Interest determination - 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice President
1996-H
CLASS A CUSIP 55262T BR3 Exhibit 20.21
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.838542
-----------------
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 $5.013542
-----------------
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 $5.516667
-----------------
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 $104,183,484.40
-----------------
(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 $9,192,661.35
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $9,192,661.35
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 2.81%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $ 4,252,090.03
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $3,614,276.47
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $318,906.78
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $318,906.78
-----------------
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 $11,982,072.06
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $1,057,241.63
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $1,057,241.63
-----------------
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 $12,513,322.06
-----------------
(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 $1,104,116.63
-----------------
(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 $1,104,116.63
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
--------
(b) The Portfolio Adjusted Yield 4.65%
--------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998:
Class A and Class B determination - 5.65625%
-----------
June 12, 1998 to July 14, 1998:
Collateral Interest determination - 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
David Martini
By:________________________
Name: David Martini
Title: Vice President
1996-J
CLASS A CUSIP 55262T BT9 Exhibit 20.22
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $4.821875
-----------------
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 $5.005208
-----------------
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 $5.561111
-----------------
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 $104,183,484.40
-----------------
(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 $9,192,661.35
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $9,192,661.35
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 2.81%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $ 4,252,090.03
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $3,614,276.47
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $318,906.78
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $318,906.78
-----------------
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 $11,982,072.06
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $1,057,241.63
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $1,057,241.63
-----------------
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 $12,513,322.06
-----------------
(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 $1,104,116.63
-----------------
(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 $1,104,116.63
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
--------
(b) The Portfolio Adjusted Yield 4.66%
--------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998:
Class A and Class B determination - 5.65625%
-----------
June 12, 1998 to July 14, 1998:
Collateral Interest determination - 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice President
1996-K
CLASS A CUSIP 55262TBX0 Exhibit 20.23
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $5.451927
-----------------
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 $4.767842
-----------------
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 $4.942842
-----------------
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 $52,091,744.35
-----------------
(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 $4,596,330.63
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $4,596,330.63
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 1.40%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,126,045.02
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,807,138.26
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $159,453.38
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $159,453.38
-----------------
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) $4,497,101.51
-----------------
(b) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class A Certificates
on the related Transfer Date $2,026,332.71
-----------------
(c) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class B Certificates
on the related Transfer Date $185,356.56
-----------------
(d) The Interest Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $11,225.99
-----------------
10. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $6,002,262.26
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $528,620.91
----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $528,620.91
-----------------
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 $6,267,887.26
-----------------
(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 $552,058.41
-----------------
(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 $552,058.41
-----------------
12. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.59%
-------
(b) The Portfolio Adjusted Yield 4.78%
-------
E. LIBOR Determinations
LIBOR rates for the related Interest Period:
Class A and Class B determination - 5.69141%
-----------
Collateral Interest determination - 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice President
1996-L
CLASS A CUSIP 55262TBV4 Exhibit 20.24
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 JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $5.660102
-----------------
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 $4.851175
-----------------
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 $5.034508
-----------------
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 $52,091,744.35
-----------------
(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 $4,596,330.63
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $4,596,330.63
-----------------
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 $35,974,950,178.51
-----------------
(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:
June 1, 1998 through June 30, 1998 1.40%
(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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,126,045.02
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $1,807,138.26
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $159,453.38
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $159,453.38
-----------------
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) $4,576,104.99
-----------------
(b) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class A Certificates
on the related Transfer Date $2,061,749.38
-----------------
(c) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class B Certificates
on the related Transfer Date $188,794.06
-----------------
(d) The Interest Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $11,422.51
-----------------
10. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $6,002,458.78
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $528,620.91
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $528,620.91
-----------------
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 $6,268,083.78
-----------------
(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 $552,058.41
-----------------
(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 $552,058.41
-----------------
12. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.59%
-------
(b) The Portfolio Adjusted Yield 4.67%
-------
E. LIBOR Determinations
LIBOR rates for the related Interest Period:
Class A and Class B determination - 5.69141%
-----------
Collateral Interest determination - 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice President
1996-M
CLASS A CUSIP 55262TCB7 Exhibit 20.25
CLASS B CUSIP 55262TCC5
FORM OF MONTHLY CERTIFICATEHOLDERS'STATEMENT
SERIES 1997-B
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 Class C Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $4.846875
-----------------
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 $5.005208
-----------------
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 Class C Monthly Interest $5.505208
-----------------
11. The amount of distribution in respect
of Class C Deficiency Amounts $0.000000
-----------------
12. The amount of distribution in respect
of Class C Additional 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 $104,183,484.40
-----------------
(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 $9,192,661.35
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Class C Interest $9,192,661.35
-----------------
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 $35,974,950,178.51
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1997-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
1997-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 $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 Class B
Adjusted Investor Interest as of the
end of the day on the last day
of the related Monthly Period $75,000,000.00
-----------------
(h) The amount of Principal Receivables in
the Trust represented by the Class C
Interest as of the end of the day on the
last day of the related Monthly Period $75,000,000.00
-----------------
(i) The amount of Principal Receivables in
the Trust represented by the Class C
Adjusted Investor Interest as of
the end of the day on the last day
of the related Monthly Period $75,000,000.00
-----------------
(j) The Floating Investor Percentage with
respect to the period:
June 1, 1998 through June 30, 1998 2.81%
(k) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850000
----------
(l) The Class B Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(m) The Class C Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(n) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(o) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(p) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(q) The Class C 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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $ 4,252,090.03
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $3,614,276.47
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $318,906.78
-----------------
(d) The Class C Default Amount for
the related Monthly Period $318,906.78
-----------------
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 Class C
Investor Charge Offs for the
related Monthly Period $ 0.00
-----------------
(f) The aggregate amount of Class C
Investor 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 Class C
Investor Charge Offs reimbursed
on the Transfer Date immediately
preceding this Distribution Date $ 0.00
-----------------
(l) The aggregate amount of Class C
Investor 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 Class C 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 Class C
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 Class C Investor Interest as of the
close of business on this Distribution
Date $75,000,000.00
-----------------
(d) The Class C Adjusted Investor Interest
as of the close of business on this
Distribution Date $75,000,000.00
-----------------
(e) The Class B Investor Interest as of the
close of business on this Distribution
Date $75,000,000.00
-----------------
(f) The Class B Adjusted 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 to be treated as Class A
Available Funds $ 0.00
-----------------
(d) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date to be treated as Class B
Available Funds $ 0.00
-----------------
(e) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date to be treated as Class C
Available Funds $ 0.00
-----------------
9. Reserve Account
(a) The Reserve Draw Amount on the
related Transfer Date $ 0.00
-----------------
(b) The amount of the Reserve Draw
Amount deposited in the Finance
Charge Account on the related
Transfer Date $ 0.00
-----------------
(c) The amount of the Reserve Draw
Amount deposited in the Finance
Charge Account on the related
Transfer Date to be treated
as Class A Available Funds $ 0.00
-----------------
(d) The amount of the Reserve Draw
Amount deposited in the Finance
Charge Account on the related
Transfer Date to be treated
as Class B Available Funds $ 0.00
-----------------
(e) The amount of the Reserve Draw
Amount deposited in the Finance
Charge Account on the related
Transfer Date to be treated
as Class C Available Funds $ 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 $11,982,072.06
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $1,057,241.63
-----------------
(c) The amount of Class C Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $1,057,241.63
-----------------
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 $12,513,322.06
-----------------
(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 $1,104,116.63
-----------------
(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 Class C
Interests $1,104,116.63
-----------------
12. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
--------
(b) The Portfolio Adjusted Yield 4.60%
--------
C. LIBOR Determinations
LIBOR rates for the Interest Period of
June 15, 1998 through July 14, 1998: 5.65625%
---------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice President
1997-B
CLASS A CUSIP 55262TCD3 Exhibit 20.26
CLASS B CUSIP 55262TCE1
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1997-C
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 Class A Monthly Interest $4.805208
-----------------
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 $4.963542
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amount $ 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 $5.561111
-----------------
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 $78,137,612.20
-----------------
(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 $6,894,493.73
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $6,894,493.73
-----------------
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 $35,974,950,178.51
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1997-C
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
1997-C 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 Class B
Adjusted Interest as of the end of the
day on the last day of the related
Monthly period $56,250,000.00
-----------------
(h) The amount of Principal Receivables in
the Trust represented by the Collateral
Interest as of the end of the day on the
last day of the related Monthly period $56,250,000.00
-----------------
(i) The Floating Investor Percentage with
respect to the period:
June 1, 1998 through June 30, 1998 2.11%
(j) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850000
----------
(k) The Class B Floating Allocation
with respect to the related Monthly
period 0.075000
----------
(l) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(m) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(n) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(p) 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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $3,189,067.33
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,710,707.31
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $239,180.01
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $239,180.01
-----------------
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
-----------------
(e) The Class B Adjusted 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 to be treated as Class
A Available Funds $ 0.00
-----------------
(d) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date to be treated as Class
B Available Funds $ 0.00
-----------------
(e) The amount of all or a portion of the
Reserve Draw Amount deposited in the
Finance Charge Account on the
related Transfer Date from the
Reserve Account $ 0.00
-----------------
(1) The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class A Available Funds $ 0.00
-----------------
(2) The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class B Available Funds $ 0.00
-----------------
(f) 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 $8,986,553.82
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $792,931.18
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $792,931.18
-----------------
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 $9,384,991.32
-----------------
(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 $828,087.43
-----------------
(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 $828,087.43
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
-------
(b) The Portfolio Adjusted Yield 4.68%
-------
C. Floating Rate Determinations
LIBOR rates for the related Interest Period:
Class A and Class B determination - 5.65625%
-----------
Collateral Interest determination - 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice Presiden
1997-C
CLASS A CUSIP 55262TCF8 Exhibit 20.27
CLASS B CUSIP 55262TCG6
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1997-E
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $5.445556
-----------------
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 $4.780208
-----------------
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 $4.946875
-----------------
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 $10,087,788.41
-----------------
2. The amount of the current quarterly
interest distribution in respect of
Class A $9,243,727.86
-----------------
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 $ 14.499965
-----------------
4. The amount of the current quarterly
interest distribution in respect of
Class B $844,060.55
-----------------
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 $ 15.005521
-----------------
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 $78,137,612.20
-----------------
(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 $6,894,493.73
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $6,894,493.73
-----------------
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 $35,974,950,178.51
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1997-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
1997-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 Class B
Adjusted Interest as of the end of the
day on the last day of the related
Monthly period $56,250,000.00
-----------------
(h) The amount of Principal Receivables in
the Trust represented by the Collateral
Interest as of the end of the day on the
last day of the related Monthly period $56,250,000.00
-----------------
(i) The Floating Investor Percentage with
respect to the period:
June 1, 1998 through June 30, 1998 2.11%
(j) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850000
----------
(k) The Class B Floating Allocation
with respect to the related Monthly
period 0.075000
----------
(l) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(m) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(n) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(p) 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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $3,189,067.33
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,710,707.31
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $239,180.01
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $239,180.01
-----------------
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 $ 0.000000
-----------------
(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 $ 0.000000
-----------------
(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 $ 0.000000
-----------------
(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 $ 0.000000
-----------------
(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 $ 0.000000
-----------------
(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 $ 0.000000
-----------------
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
-----------------
(e) The Class B Adjusted 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 to be treated as Class
A Available Funds $ 0.00
-----------------
(d) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date to be treated as Class
B Available Funds $ 0.00
-----------------
(e) The amount of all or a portion of the
Reserve Draw Amount deposited in the
Finance Charge Account on the
related Transfer Date from the
Reserve Account $ 0.00
-----------------
(1) The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class A Available Funds $ 0.00
-----------------
(2) The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class B Available Funds $ 0.00
-----------------
(f) 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) $10,087,788.41
-----------------
(b) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class A Certificates
on the related Transfer Date $3,047,382.81
-----------------
(c) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class B Certificates
on the related Transfer Date $278,261.72
-----------------
(d) The Interest Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $33,221.08
-----------------
10. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $9,019,774.90
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $792,931.18
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $792,931.18
-----------------
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 $9,418,212.40
-----------------
(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 $828,087.43
-----------------
(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 $828,087.43
-----------------
12. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.62%
--------
(b) The Portfolio Adjusted Yield 4.75%
--------
E. Floating Rate Determinations
LIBOR rates for the related Interest Period:
Class A and Class B determination - 5.65625%
-----------
Collateral Interest determination - 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice President
1997-E
CLASS A CUSIP 55262TCJ0 Exhibit 20.28
CLASS B CUSIP 55262TCK7
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1997-F
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 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 $4.955208
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amount $ 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 $5.503082
-----------------
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 $73,541,281.52
-----------------
(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 $6,496,145.86
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $6,496,145.86
-----------------
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 $35,974,950,178.51
----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1997-F
as of the end of the day on the last
day of the related Monthly Period $706,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1997-F as of the end of the day on the
last day of the related Monthly Period $706,000,000.00
-----------------
(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 $600,000,000.00
-----------------
(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 $600,000,000.00
-----------------
(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 $53,000,000.00
-----------------
(g) The amount of Principal Receivables in
the Trust represented by the Class B
Adjusted Interest as of the end of the
day on the last day of the related
Monthly period $53,000,000.00
-----------------
(h) The amount of Principal Receivables in
the Trust represented by the Collateral
Interest as of the end of the day on the
last day of the related Monthly period $53,000,000.00
-----------------
(i) The Floating Investor Percentage with
respect to the period:
June 1, 1998 through June 30, 1998 1.98%
(j) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850
----------
(k) The Class B Floating Allocation
with respect to the related Monthly
Period 0.075
----------
(l) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075
----------
(m) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(n) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(p) 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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $3,001,975.33
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,551,253.89
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $225,360.72
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $225,360.72
-----------------
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 $625,000.01
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $55,208.33
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $55,208.33
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $441,250.00
-----------------
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 $53,000,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $53,000,000.00
-----------------
(e) The Class B Adjusted Investor Interest as
of the close of business on this Distribution
Date $53,000,000.00
-----------------
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 to be treated as Class
A Available Funds $ 0.00
-----------------
(d) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date to be treated as Class
B Available Funds $ 0.00
-----------------
(e) The amount of all or a portion of the
Reserve Draw Amount deposited in the
Finance Charge Account on the
related Transfer Date from the
Reserve Account $ 0.00
-----------------
(1) The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class A Available Funds $ 0.00
-----------------
(2) The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class B Available Funds $ 0.00
-----------------
(f) Interest Earnings on funds on deposit
in the Reserve Account deposited in the
Finance Charge Account on the related
Transfer Date $ 0.00
-----------------
9. Swap Reserve Fund
(a) The Swap Reserve Draw Amount
on the related Transfer Date $0.00
-----------------
(b) The amount of the Swap Reserve Draw Amount
deposited in the Finance Charge Account
on the related Transfer Date to be treated
as Class A Available Fund $ 0.00
-----------------
10. Swap Cash Flows
(a) The amount of the Net Swap Receipt
for the related Transfer Date $446,005.00
-----------------
(b) The amount of the Net Swap Payment
for the related Transfer Date $ 0.00
-----------------
11. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $ 8,903,937.74
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $747,117.38
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $747,117.38
-----------------
12. 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 Proceeds, amounts,
if any, withdrawn from the Reserve
Account, amounts, if any, withdrawn from
the Swap Reserve Fund and the Net
Swap Receipt, if any, allocated
in respect of the Class A Certificates $ 9,278,937.74
-----------------
(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 $ 780,242.38
-----------------
(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 $ 780,242.38
-----------------
13. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
--------
(b) The Portfolio Adjusted Yield 4.74%
--------
C. Floating Rate Determinations
LIBOR rates for the related Interest Period:
Class A and Class B determination - 5.65625%
-----------
Collateral Interest determination - 5.65625%
-----------
D. Information regarding the status of the
Interest Rate Swap and the Swap Counterparty
1. Has the Interest Reserve Account been No
established? ----
2. Has the Interest Reserve Account been No
funded? ----
3. The aggregate amount of funds withdrawn from $ 0.00
the Interest Reserve Account, if any ---------
4. How any funds withdrawn from the Interest
Reserve Account were utilized?
N/A
5. Has the Interest Rate Swap been Terminated? No
----
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
David Martini
By:________________________
Name: David Martini
Title: Vice Presiden
1997-F
CLASS A CUSIP 55262TCN1 Exhibit 20.29
CLASS B CUSIP 55262TCP6
MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1997-I
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 Class A Monthly Interest $5.458333
-----------------
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 $4.971875
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amount $ 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 $5.605556
-----------------
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. Principal Receivables
(a) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period,
wich were allocated in respect of
the Class A Certificates $78,137,612.20
-----------------
(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 $6,894,493.73
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $6,894,493.73
-----------------
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 $35,974,950,178.51
----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1997-I
as of the end of the day on the last
day of the related Monthly Period $750,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1997-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 $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 Class B
Adjusted Interest as of the end of the
day on the last day of the related
Monthly period $56,250,000.00
-----------------
(h) The amount of Principal Receivables in
the Trust represented by the Collateral
Interest as of the end of the day on the
last day of the related Monthly period $56,250,000.00
-----------------
(i) The Floating Investor Percentage with
respect to the period:
June 1, 1998 through June 30, 1998 2.11%
(j) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850000
----------
(k) The Class B Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(l) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(m) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(n) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(p) 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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $3,189,067.33
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,710,707.31
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $239,180.01
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $239,180.01
-----------------
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
-----------------
(e) The Class B Adjusted Investor Interest as
of the close of business on this Distribution
Date $56,250,000.00
-----------------
8. Collection of Finance Charge Receivables
(a) Class A Available Funds plus Servicer
Interchange Allocated to Class A $ 9,814,416.63
----------------
(b) Class B Available Funds plus Servicer
Interchange Allocated to Class B $ 828,087.43
----------------
(c) Collateral Interest Available Funds
plus Servicer Interchange Allocated
to the Collateral Interest $ 828,087.43
----------------
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 to be treated as Class
A Available Funds $ 0.00
- -----------------
(d) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date to be treated as Class
B Available Funds $ 0.00
- -----------------
10. Reserve Account
(a) The Reserve Draw Amount on the
related Transfer Date $ 0.00
- -----------------
(b) The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class A Available Funds $ 0.00
- -----------------
(c) The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class B Available Funds $ 0.00
- -----------------
11. Swap Reserve Fund
(a) The Swap Reserve Draw Amount
on the related Transfer Date $0.00
- -----------------
(b) The amount of the Swap Reserve Draw Amount
deposited in the Finance Charge Account
on the related Transfer Date to be treated
as Class A Available Fund $ 0.00
- -----------------
12. Swap Cash Flows
(a) The amount of the Net Swap Receipt
for the related Transfer Date $429,425.31
- -----------------
(b) The amount of the Net Swap Payment
for the related Transfer Date $ 0.00--------------
- ---
13. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $9,415,979.13
- -----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $ 792,931.18
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $ 792,931.18
-----------------
14. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period12.56%
-------
(b) The Portfolio Adjusted Yield4.70%
-------
C. Floating Rate Determinations
LIBOR rates for the related Interest Period:
Class B determination -5.65625%
-------
Collateral Interest determination -5.65625%
-------
D. Information regarding the status of the
Interest Rate Swap and the Swap Counterparty
1. Has the Interest Reserve Account been
established?No
------
2. Has the Interest Reserve Account been
funded?No
------
3. The aggregate amount of funds withdrawn from
the Interest Reserve Account, if any $0.00
----------------
4. How any funds withdrawn from the Interest
Reserve Account were utilized?
N/A
5. Has the Interest Rate Swap been Terminated? No
-------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice Presiden
1997-I
CLASS A CUSIP 55262TCQ4 Exhibit 20.30
CLASS B CUSIP 55262TCR2
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1997-J
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 Class A Monthly Interest $4.813542
-----------------
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 $4.963542
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amount $ 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 $5.583333
-----------------
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 $78,137,612.20
-----------------
(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 $6,894,493.73
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $6,894,493.73
-----------------
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 $35,974,950,178.51
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1997-J
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
1997-J 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 Class B
Adjusted Interest as of the end of the
day on the last day of the related
Monthly period $56,250,000.00
-----------------
(h) The amount of Principal Receivables in
the Trust represented by the Collateral
Interest as of the end of the day on the
last day of the related Monthly period $56,250,000.00
-----------------
(i) The Floating Investor Percentage with
respect to the period:
June 1, 1998 through June 30, 1998 2.11%
(j) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850000
----------
(k) The Class B Floating Allocation
with respect to the related Monthly
period 0.075000
----------
(l) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(m) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(n) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(p) 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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $3,189,067.33
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,710,707.31
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $239,180.01
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $239,180.01
-----------------
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
-----------------
(e) The Class B Adjusted 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 to be treated as Class
A Available Funds $ 0.00
-----------------
(d) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date to be treated as Class
B Available Funds $ 0.00
-----------------
(e) The amount of all or a portion of the
Reserve Draw Amount deposited in the
Finance Charge Account on the
related Transfer Date from the
Reserve Account $ 0.00
-----------------
(1) The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class A Available Funds $ 0.00
-----------------
(2) The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class B Available Funds $ 0.00
-----------------
(f) 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 $8,986,553.82
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $792,931.18
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $792,931.18
-----------------
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
Funding Investment Proceeds and amounts
if any withdrawn from the Reserve Account
and allocated in respect of the Class A
Certificates $9,384,991.32
-----------------
(b) The aggregate amount of Collections of
Finance Charge Receivables and Annual
Membership Fees processed during the
related Monthly Period, any Principal
Funding Investment Proceeds and amounts
if any withdrawn from the Reserve Account
and which were allocated in respect of
the Class B Certificates $828,087.43
-----------------
(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 $828,087.43
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
--------
(b) The Portfolio Adjusted Yield 4.67%
--------
C. Floating Rate Determinations
LIBOR rates for the related Interest Period:
Class A and Class B determination - 5.65625%
-----------
Collateral Interest determination - 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
David Martini
By:________________________
Name: David Martini
Title: Vice Presiden
1997-J
CLASS A CUSIP 55262TCS0 Exhibit 20.31
CLASS B CUSIP 55262TCT8
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1997-K
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 Class A Monthly Interest $4.813542
-----------------
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 $4.980208
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amount $ 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 $5.630494
-----------------
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 $78,137,612.20
-----------------
(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 $6,894,493.73
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $6,894,493.73
-----------------
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 $35,974,950,178.51
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1997-K
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
1997-K 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 Class B
Adjusted Interest as of the end of the
day on the last day of the related
Monthly period $56,250,000.00
-----------------
(h) The amount of Principal Receivables in
the Trust represented by the Collateral
Interest as of the end of the day on the
last day of the related Monthly period $56,250,000.00
-----------------
(i) The Floating Investor Percentage with
respect to the period:
June 1, 1998 through June 30, 1998 2.11%
(j) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850000
----------
(k) The Class B Floating Allocation
with respect to the related Monthly
period 0.075000
----------
(l) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(m) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(n) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(p) 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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $3,189,067.33
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,710,707.31
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $239,180.01
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $239,180.01
-----------------
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
-----------------
(e) The Class B Adjusted 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 to be treated as Class
A Available Funds $ 0.00
-----------------
(d) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date to be treated as Class
B Available Funds $ 0.00
-----------------
(e) The amount of all or a portion of the
Reserve Draw Amount deposited in the
Finance Charge Account on the
related Transfer Date from the
Reserve Account $ 0.00
-----------------
(1) The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class A Available Funds $ 0.00
-----------------
(2) The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class B Available Funds $ 0.00
-----------------
(f) 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 $8,986,553.82
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $792,931.18
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $792,931.18
-----------------
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
Funding Investment Proceeds and amounts
if any withdrawn from the Reserve Account
and allocated in respect of the Class A
Certificates $9,384,991.32
-----------------
(b) The aggregate amount of Collections of
Finance Charge Receivables and Annual
Membership Fees processed during the
related Monthly Period, any Principal
Funding Investment Proceeds and amounts
if any withdrawn from the Reserve Account
and which were allocated in respect of
the Class B Certificates $828,087.43
-----------------
(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 $828,087.43
-----------------
11. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.56%
--------
(b) The Portfolio Adjusted Yield 4.66%
--------
C. Floating Rate Determinations
LIBOR rates for the related Interest Period:
Class A and Class B determination - 5.65625%
-----------
Collateral Interest determination - 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice President
1997-K
CLASS A CUSIP 55262TCV3 Exhibit 20.32
CLASS B CUSIP 55262TCW1
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1997-M
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $5.472222
-----------------
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 $4.805208
-----------------
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 $4.938542
-----------------
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 $10,134,710.28
-----------------
2. The amount of the current quarterly
interest distribution in respect of
Class A $9,292,071.61
-----------------
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 $ 14.575799
-----------------
4. The amount of the current quarterly
interest distribution in respect of
Class B $842,638.67
-----------------
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 $ 14.980243
-----------------
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 $78,137,612.20
-----------------
(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 $6,894,493.73
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $6,894,493.73
-----------------
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 $35,974,950,178.51
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1997-M
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
1997-M 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 Class B
Adjusted Interest as of the end of the
day on the last day of the related
Monthly period $56,250,000.00
-----------------
(h) The amount of Principal Receivables in
the Trust represented by the Collateral
Interest as of the end of the day on the
last day of the related Monthly period $56,250,000.00
-----------------
(i) The Floating Investor Percentage with
respect to the period:
June 1, 1998 through June 30, 19982.11%
(j) The Class A Floating Allocation
with respect to the related Monthly
Period0.850000
----------
(k) The Class B Floating Allocation
with respect to the related Monthly
period 0.075000
----------
(l) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(m) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(n) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(p) 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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $3,189,067.33
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,710,707.31
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $239,180.01
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $239,180.01
-----------------
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 $ 0.000000
-----------------
(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 $ 0.000000
-----------------
(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 $ 0.000000
-----------------
(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 $ 0.000000
-----------------
(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
Distribution Date $ 0.000000
-----------------
(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 $ 0.000000
-----------------
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
-----------------
(e) The Class B Adjusted 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 to be treated as Class
A Available Funds $ 0.00
-----------------
(d) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date to be treated as Class
B Available Funds $ 0.00
-----------------
(e) The amount of all or a portion of the
Reserve Draw Amount deposited in the
FinanceCharge Account on the
related Transfer Date from the
Reserve Account $ 0.00
-----------------
(1) The Reserve Draw Amount deposited
in the FinanceCharge Account to be
treated as Class A Available Funds $ 0.00
-----------------
(2) The Reserve Draw Amount deposited
in the FinanceCharge Account to be
treated as Class B Available Funds $ 0.00
-----------------
(f) 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) $10,134,710.28
-----------------
(b) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class A Certificates
on the related Transfer Date $3,063,320.31
-----------------
(c) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class B Certificates
on the related Transfer Date $277,792.97
-----------------
(d) The Interest Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $33,373.38
-----------------
10. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $9,019,927.20
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $792,931.18
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $792,931.18
-----------------
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 $9,418,364.70
-----------------
(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 $828,087.43
-----------------
(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 $828,087.43
-----------------
12. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.62%
-------
(b) The Portfolio Adjusted Yield 4.72%
-------
E. Floating Rate Determinations
LIBOR rates for the related Interest Period:
Class A and Class B determination - 5.65625%
-----------
Collateral Interest determination - 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:___________________________
Name: Bruce Crescenzo
Title: Vice President
1997-M
CLASS A CUSIP 55262TCY7 Exhibit 20.33
CLASS B CUSIP 55262TCZ4
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1997-N
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING JUNE 30, 1998
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of July 15, 1998, and with respect to the
performance of the trust during the month of June, 1998 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 $5.445556
-----------------
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 $4.801175
-----------------
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 $4.934508
-----------------
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 $93,765,134.59
-----------------
(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 $8,273,396.09
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $8,273,396.09
-----------------
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 $35,974,950,178.51
-----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1997-N
as of the end of the day on the last
day of the related Monthly Period $900,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1997-N as of the end of the day on the
last day of the related Monthly Period $900,000,000.00
-----------------
(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 $765,000,000.00
-----------------
(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 $765,000,000.00
-----------------
(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 $67,500,000.00
-----------------
(g) The amount of Principal Receivables in
the Trust represented by the Class B
Adjusted Interest as of the end of the
day on the last day of the related
Monthly period $67,500,000.00
-----------------
(h) The amount of Principal Receivables in
the Trust represented by the Collateral
Interest as of the end of the day on the
last day of the related Monthly period $67,500,000.00
-----------------
(i) The Floating Investor Percentage with
respect to the period:
June 1, 1998 through June 30, 19982.53%
(j) The Class A Floating Allocation
with respect to the related Monthly
Period0.850000
----------
(k) The Class B Floating Allocation
with respect to the related Monthly
period 0.075000
----------
(l) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(m) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(n) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(p) 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: 1.89% 692,770,632.98
------- -----------------
(b) 65 - 94 days: 0.96% 351,228,023.03
------- -----------------
(c) 95 - 124 days: 0.73% 267,000,488.16
------- -----------------
(d) 125 - 154 days: 0.57% 209,987,447.30
------- -----------------
(e) 155 or more days: 0.91% 336,685,131.12
------- -----------------
Total 5.06% 1,857,671,722.59
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $3,826,881.07
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $3,252,848.75
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $287,016.16
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $287,016.16
-----------------
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 $ 0.000000
-----------------
(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 $ 0.000000
-----------------
(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 $ 0.000000
-----------------
(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 $ 0.000000
-----------------
(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
Distribution Date $ 0.000000
-----------------
(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 $ 0.000000
-----------------
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 $796,875.00
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $70,312.50
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $70,312.50
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $562,500.00
-----------------
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 $67,500,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $67,500,000.00
-----------------
(e) The Class B Adjusted Investor Interest as
of the close of business on this Distribution
Date $67,500,000.00
-----------------
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 to be treated as Class
A Available Funds $ 0.00
- ------------------
(d) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date to be treated as Class
B Available Funds $ 0.00
-----------------
(e) The amount of all or a portion of the
Reserve Draw Amount deposited in the
FinanceCharge Account on the
related Transfer Date from the
Reserve Account $ 0.00
-----------------
(1) The Reserve Draw Amount deposited
in the FinanceCharge Account to be
treated as Class A Available Funds $ 0.00
-----------------
(2) The Reserve Draw Amount deposited
in the FinanceCharge Account to be
treated as Class B Available Funds $ 0.00
-----------------
(f) 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) $8,145,488.99
-----------------
(b) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class A Certificates
on the related Transfer Date $3,672,898.88
-----------------
(c) The aggregate amount deposited into
the Interest Funding Account with
respect to the Class B Certificates
on the related Transfer Date $333,079.31
-----------------
(d) The Interest Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date $20,334.52
-----------------
10. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $10,804,199.32
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $951,517.61
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $951,517.61
-----------------
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 $11,282,324.32
-----------------
(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 $993,705.11
-----------------
(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 $993,705.11
-----------------
12. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.59%
--------
(b) The Portfolio Adjusted Yield 4.75%
--------
E. Floating Rate Determinations
LIBOR rates for the related Interest Period:
Class A and Class B determination - 5.69141%
----------
Collateral Interest determination - 5.65625%
----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:___________________________
Name: Bruce Crescenzo
Title: Vice President
1997-N
CLA CUSIPExhibit 20.34
CLASS B CUSIP
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1998-C
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING SEPTEMBER 30, 1997
____________________________________________
The information which is required to be prepared with respect to the
Distribution Date of October 15, 1997, and with respect to the performance
of the trust during the month of September, 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
Class A Monthly Interest$4.805208
------------------
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$4.963542
------------------
8.The amount of distribution in respect of
Class B Deficiency Amount$ 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 Minimum Monthly Interest$5.561111
------------------
11.The amount of distribution in respect of any
accrued and unpaid Collateral Minimum 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 $72,200,698.30
------------------
(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 $6,370,649.88
------------------
(c)The aggregate amount of Collections of
Principal Receivables processed during the
related Monthly Period which were allocated
in respect of the Collateral Interest $6,370,649.88
------------------
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 $30,549,822,447.26
------------------
(b)The amount of Principal Receivables in the
Trust represented by the Investor Interest
of Series 1998-C 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 1998-C 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 Class B Adjusted
Interest as of the end of the day on the
last day of the related Monthly period $56,250,000.00
------------------
(h)The amount of Principal Receivables in the
Trust represented by the Collateral Interest
Amount as of the end of the day on the last
day of the related Monthly period $56,250,000.00
------------------
(i)The amount of Principal Receivables in the
Trust represented by the Collateral Interest
Adjusted Amount as of the end of the day on
the last day ofthe related Monthly period $ 56,250,000.00
------------------
(j)The Floating Investor Percentage with
respect to the period:
September 1, 1997 through September 30, 1997 2.45%
(k)The Class A Floating Allocation with
respect to the related Monthly Period0.850000
- ----------
(l)The Class B Floating Allocation with
respect to the related Monthly Period0.075000
- ----------
(m)The Collateral Floating Allocation with
respect to the related Monthly Period0.075000
- ----------
(n)The Fixed Investor Percentage with
respect to the related Monthly PeriodN/A
- ----------
(o)The Class A Fixed Allocation with
respect to the related Monthly PeriodN/A
- ----------
(p)The Class B Fixed Allocation with
respect to the related Monthly PeriodN/A
- ----------
(q)The Collateral Fixed Allocation with
respect to the related Monthly PeriodN/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:
PercentageAggregate
of TotalAccount
ReceivablesBalance
(a) 35 - 64 days:1.91%593,944,890.65
- ------------------------
(b) 65 - 94 days:0.95%294,343,599.30
- ------------------------
(c) 95 - 124 days:0.67%208,100,801.23
- ------------------------
(d)125 - 154 days:0.52%162,316,694.12
- ------------------------
(e)155 or more days:0.79%247,714,995.44
- ------------------------
Total4.84%1,506,420,980.74
- ------------------------
4.Investor Default Amount
(a)The Aggregate Investor Default Amount for
the related Monthly Period $2,999,392.73
------------------
(b)The Class A Investor Default Amount for
the related Monthly Period $2,549,483.71
------------------
(c)The Class B Investor Default Amount for
the related Monthly Period $224,954.51
------------------
(d)The Collateral Default Amount for the
related Monthly Period $224,954.51
------------------
5.Investor Charge Offs
(a)The aggregate amount of Class A Investor
Charge Offs for the related Monthly Period$ 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 preceding 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 preceding 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 Distribution 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
------------------
(b) The Collateral Interest Amount 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
------------------
(e)The Class B Adjusted 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 to be treated
as Class A Available Funds $ 0.00
------------------
(d)The Principal Funding Investment Proceeds
deposited in the Finance Charge Account
on the related Transfer Date to be treated
as Class B Available Funds $ 0.00
------------------
(e)The amount of all or a portion of the
Reserve Draw Amount deposited in the
Finance Charge Account on the related
Transfer Date from the Reserve Account $0
------------------
(1)The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class A Available Funds $ 0.00
------------------
(2)The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class B Available Funds $ 0.00
------------------
(f)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 $8,874,891.80
------------------
(b)The amount of Class B Available Funds on
deposit in the Finance Charge Account on
the related Transfer Date $783,078.74
------------------
(c)The amount of Collateral Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $783,078.74
------------------
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
Funding Investment Proceeds and amounts
if any withdrawn from the Reserve Account
and allocated in respect of the Class A
Certificates $9,273,329.30
------------------
(b)The aggregate amount of Collections of
Finance Charge Receivables and Annual
Membership Fees processed during the
related Monthly Period, any Principal
Funding Investment Proceeds and amounts
if any withdrawn from the Reserve Account
and which were allocated in respect of
the Class B Certificates $818,234.99
------------------
(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 $818,234.99
------------------
11.Portfolio Yield
(a)The Portfolio Yield for the related
Monthly Period 12.66%
- --------
(b)The Portfolio Adjusted Yield 4.17%
- --------
C.Floating Rate Determinations
LIBOR rates for the related Interest Period:
Class A and Class B determination -5.65625%
- -----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
Bruce Crescenzo
By:________________________
Name: Bruce Crescenzo
Title: Vice President
1998-A
Exhibit 99.3
MBNA MASTER CREDIT CARD TRUST II SERIES 1994-A
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 9/15/99
Blended Coupon 5.8961%
Excess Protection Level
3 Month Average 5.10%
June, 1998 4.66%
May, 1998 4.84%
April, 1998 5.80%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.90%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $ 35,974,950,178.51
Investor Participation Amount $ 760,000,000.00
Seller Participation Amount $ 4,536,555,660.02
Exhibit 99.4
MBNA MASTER CREDIT CARD TRUST II SERIES 1994-B
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 9/15/99
Blended Coupon 5.58088%
Excess Protection Level
3 Month Average 5.13%
June, 1998 4.69%
May, 1998 4.88%
April, 1998 5.83%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.87%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $ 35,974,950,178.51
Investor Participation Amount $ 1,000,000,000.00
Seller Participation Amount $ 4,536,555,660.02
Exhibit 99.5
MBNA MASTER CREDIT CARD TRUST II SERIES 1994-C
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 11/15/01
Blended Coupon 5.9800%
Excess Protection Level
3 Month Average 5.02%
June, 1998 4.58%
May, 1998 4.75%
April, 1998 5.73%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.98%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $ 35,974,950,178.51
Investor Participation Amount $ 1,000,000,000.00
Seller Participation Amount $ 4,536,555,660.02
Exhibit 99.6
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-A
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 9/15/04
Blended Coupon 5.9744%
Excess Protection Level
3 Month Average 5.02%
June, 1998 4.59%
May, 1998 4.76%
April, 1998 5.73%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.97%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $575,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.7
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-B
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 06/15/00
Blended Coupon 5.8550%
Excess Protection Level
3 Month Average 5.14%
June, 1998 4.70%
May, 1998 4.88%
April, 1998 5.84%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.86%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $750,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.8
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-C
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 7/15/05
Blended Coupon 6.4269%
Excess Protection Level
3 Month Average 5.09%
June, 1998 4.66%
May, 1998 4.83%
April, 1998 5.80%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.90%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $575,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.9
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-D
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 7/17/00
Blended Coupon 6.0579%
Excess Protection Level
3 Month Average 5.22%
June, 1998 4.78%
May, 1998 4.96%
April, 1998 5.92%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.78%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $500,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.10
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-E
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 09/16/2002
Blended Coupon 5.9148%
Excess Protection Level
3 Month Average 5.08%
June, 1998 4.65%
May, 1998 4.82%
April, 1998 5.79%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.91%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $500,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.11
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-F
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 09/15/00
Blended Coupon 6.5798%
Excess Protection Level
3 Month Average 4.48%
June, 1998 3.98%
May, 1998 4.34%
April, 1998 5.12%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 8.58%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $500,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.12
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-I
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 11/15/00
Blended Coupon 5.8524%
Excess Protection Level
3 Month Average 5.14%
June, 1998 4.71%
May, 1998 4.88%
April, 1998 5.85%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.85%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $750,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.13
MBNA MASTER CREDIT CARD TRUST II SERIES 1995-J
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 12/16/02
Blended Coupon 5.9231%
Excess Protection Level
3 Month Average 5.07%
June, 1998 4.64%
May, 1998 4.81%
April, 1998 5.78%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.92%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $500,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.14
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-A
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 3/17/03
Blended Coupon 5.8942%
Excess Protection Level
3 Month Average 5.10%
June, 1998 4.67%
May, 1998 4.84%
April, 1998 5.81%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.89%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $700,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.15
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-B
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 4/17/06
Blended Coupon 5.9598%
Excess Protection Level
3 Month Average 5.03%
June, 1998 4.60%
May, 1998 4.77%
April, 1998 5.74%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.96%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $500,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.16
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-C
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 4/16/01
Blended Coupon 5.8353%
Excess Protection Level
3 Month Average 5.16%
June, 1998 4.72%
May, 1998 4.90%
April, 1998 5.86%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.84%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $500,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.17
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-D
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 05/15/01
Blended Coupon 5.8393%
Excess Protection Level
3 Month Average 5.16%
June, 1998 4.72%
May, 1998 4.90%
April, 1998 5.86%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.84%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $1,000,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.18
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-E
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 06/16/03
Blended Coupon 5.8671%
Excess Protection Level
3 Month Average 5.13%
June, 1998 4.69%
May, 1998 4.87%
April, 1998 5.83%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.87%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $750,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.19
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-G
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 8/15/06
Blended Coupon 5.8898%
Excess Protection Level
3 Month Average 5.11%
June, 1998 4.64%
May, 1998 4.88%
April, 1998 5.81%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.92%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $500,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.20
MBNA MASTER CREDIT CARD TRUST II
SERIES 1996-H
KEY PERFORMANCE FACTORS
JUNE, 1998
Expected B Maturity 09/17/01
Blended Coupon 5.8315%
Excess Protection Level
3 Month Average 5.22%
June, 1998 4.73%
May, 1998 4.94%
April, 1998 5.97%
Cash Yield 17.69%
Investor Charge Offs 5.10%
Base Rate 7.86%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $ 35,974,950,178.51
Investor Participation Amount $ 1,200,000,000.00
Seller Participation Amount $ 4,536,555,660.02
Exhibit 99.21
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-J
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 10/15/03
Blended Coupon 5.8520%
Excess Protection Level
3 Month Average 5.15%
June, 1998 4.68%
May, 1998 4.92%
April, 1998 5.85%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.88%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $1,000,000,000.00
Seller Participation Amount $4,536,555,660.0
Exhibit 99.22
MBNA MASTER CREDIT CARD TRUST II SERIES 1996-K
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 11/17/03
Blended Coupon 5.8380%
Excess Protection Level
3 Month Average 5.16%
June, 1998 4.69%
May, 1998 4.93%
April, 1998 5.86%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.87%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $1,000,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.23
MBNA MASTER CREDIT CARD TRUST II
SERIES 1996-L
KEY PERFORMANCE FACTORS
JUNE, 1998
Expected B Maturity 12/15/99
Blended Coupon 5.7681%
Excess Protection Level
3 Month Average 5.28%
June, 1998 4.79%
May, 1998 5.00%
April, 1998 6.03%
Cash Yield 17.69%
Investor Charge Offs 5.10%
Base Rate 7.80%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $ 35,974,950,178.51
Investor Participation Amount $ 500,000,000.00
Seller Participation Amount $ 4,536,555,660.02
Exhibit 99.24
MBNA MASTER CREDIT CARD TRUST II
SERIES 1996-M
KEY PERFORMANCE FACTORS
JUNE, 1998
Expected B Maturity 12/15/06
Blended Coupon 5.8789%
Excess Protection Level
3 Month Average 5.17%
June, 1998 4.68%
May, 1998 4.89%
April, 1998 5.92%
Cash Yield 17.69%
Investor Charge Offs 5.10%
Base Rate 7.91%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $ 35,974,950,178.51
Investor Participation Amount $ 500,000,000.00
Seller Participation Amount $ 4,536,555,660.02
Exhibit 99.25
MBNA MASTER CREDIT CARD TRUST II SERIES 1997-B
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 3/15/12
Blended Coupon 5.8898%
Excess Protection Level
3 Month Average 5.10%
June, 1998 4.67%
May, 1998 4.84%
April, 1998 5.81%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.89%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $1,000,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.26
MBNA MASTER CREDIT CARD TRUST II
SERIES 1997-C
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 3/15/04
Blended Coupon 5.8172%
Excess Protection Level
3 Month Average 5.18%
June, 1998 4.71%
May, 1998 4.95%
April, 1998 5.88%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.85%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $750,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.27
MBNA MASTER CREDIT CARD TRUST II
SERIES 1997-E
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 4/15/02
Blended Coupon 5.7805%
Excess Protection Level
3 Month Average 5.25%
June, 1998 4.81%
May, 1998 5.02%
April, 1998 5.92%
Cash Yield 17.72%
Investor Charge Offs 5.10%
Base Rate 7.81%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $750,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.28
MBNA MASTER CREDIT CARD TRUST II
SERIES 1997-F
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 6/17/02
Blended Coupon 6.5202%
Excess Protection Level
3 Month Average 5.24%
June, 1998 4.77%
May, 1998 5.01%
April, 1998 5.94%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.79%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $706,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.29
MBNA MASTER CREDIT CARD TRUST II
SERIES 1997-I
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 8/16/04
Blended Coupon 6.4879%
Excess Protection Level
3 Month Average 5.20%
June, 1998 4.73%
May, 1998 4.97%
April, 1998 5.90%
Cash Yield17.67%
Investor Charge Offs 5.10%
Base Rate 7.83%
Over 35 Day Delinquency 5.06%
Seller's Interest12.61%
Total Payment Rate13.35%
Total Principal Balance$35,974,950,178.51
Investor Participation Amount$750,000,000.00
Seller Participation Amount$4,536,555,660.02
Exhibit 99.30
MBNA MASTER CREDIT CARD TRUST II
SERIES 1997-J
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 9/15/04
Blended Coupon 5.8276%
Excess Protection Level
3 Month Average 5.17%
June, 1998 4.70%
May, 1998 4.94%
April, 1998 5.87%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.86%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $750,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.31
MBNA MASTER CREDIT CARD TRUST II
SERIES 1997-K
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 11/15/2005
Blended Coupon 5.8331%
Excess Protection Level
3 Month Average 5.16%
June, 1998 4.70%
May, 1998 4.93%
April, 1998 5.87%
Cash Yield 17.67%
Investor Charge Offs 5.10%
Base Rate 7.86%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $750,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.32
MBNA MASTER CREDIT CARD TRUST II
SERIES 1997-M
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 10/15/02
Blended Coupon 5.8075%
Excess Protection Level
3 Month Average 5.22%
June, 1998 4.78%
May, 1998 4.99%
April, 1998 5.89%
Cash Yield 17.72%
Investor Charge Offs 5.10%
Base Rate 7.84%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $750,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.33
MBNA MASTER CREDIT CARD TRUST II
SERIES 1997-N
KEY PERFORMANCE FACTORS
June 30, 1998
Expected B Maturity 11/15/00
Blended Coupon 5.8008%
Excess Protection Level
3 Month Average 5.25%
June, 1998 4.76%
May, 1998 4.97%
April, 1998 6.00%
Cash Yield 17.69%
Investor Charge Offs 5.10%
Base Rate 7.83%
Over 35 Day Delinquency 5.06%
Seller's Interest 12.61%
Total Payment Rate 13.35%
Total Principal Balance $35,974,950,178.51
Investor Participation Amount $900,000,000.00
Seller Participation Amount $4,536,555,660.02
Exhibit 99.34
MBNA MASTER CREDIT CARD TRUST II
SERIES 1998-C
KEY PERFORMANCE FACTORS
September 30, 1997
Expected B Maturity 3/15/2004
Blended Coupon 5.8172%
Excess Protection Level
3 Month Average 4.67%
September, 1997 4.81%
August, 1997 4.64%
July, 1997 4.57%
Cash Yield17.46%
Investor Charge Offs 4.80%
Base Rate 7.85%
Over 35 Day Delinquency 4.84%
Seller's Interest12.31%
Total Payment Rate12.46%
Total Principal Balance$30,549,822,447.26
Investor Participation Amount$750,000,000.00
Seller Participation Amount$3,759,687,928.77
Exhibit 4.1
SECOND AMENDMENT
TO
THE MBNA MASTER CREDIT CARD TRUST II
POOLING AND SERVICING AGREEMENT
AND AMENDMENT TO THE SERIES SUPPLEMENTS
THIS SECOND AMENDMENT TO THE MBNA MASTER CREDIT CARD TRUST II
POOLING AND SERVICING AGREEMENT AND AMENDMENT TO THE SERIES SUPPLEMENTS,
dated as of June 2, 1998 (the "Second Amendment") is by and between MBNA
AMERICA BANK, NATIONAL ASSOCIATION, as Seller and Servicer, and THE BANK OF
NEW YORK, as Trustee.
WHEREAS the Seller and Servicer and the Trustee have executed
that certain Pooling and Servicing Agreement, dated as of August 4, 1994 (the
"Initial Pooling and Servicing Agreement"), as amended by the First Amendment
to the Pooling and Servicing Agreement, dated as of March 11, 1996 (the
"First Amendment," and with the Initial Pooling and Servicing Agreement,
collectively, the "Pooling and Servicing Agreement"), and have executed those
certain Series Supplements to the Pooling and Servicing Agreement (including
the Series 1994-A Supplement dated as of August 4, 1994, the Series 1994-B
Supplement dated as of August 18, 1994, the Series 1994-C Supplement dated as
of October 26, 1994, the Series 1995-A Supplement dated as of March 22, 1995,
the Series 1995-B Supplement dated as of May 23, 1995, the Series 1995-C
Supplement dated as of June 29, 1995, the Series 1995-D Supplement dated as
of June 29, 1995, the Series 1995-E Supplement dated as of August 2, 1995,
the Series 1995-F Supplement dated as of August 30, 1995, the Series 1995-G
Supplement dated as of September 27, 1995, the Series 1995-H Supplement dated
as of September 28, 1995, the Series 1995-I Supplement dated as of October
26, 1995, the Series 1995-J Supplement dated as of November 21, 1995, the
Series 1996-A Supplement dated as of February 28, 1996, the Series 1996-B
Supplement dated as of March 26, 1996, the Series 1996-C Supplement dated as
of March 27, 1996, the Series 1996-D Supplement dated as of May 1, 1996, the
Series 1996-E Supplement dated as of May 21, 1996, the Series 1996-G
Supplement dated as of July 17, 1996, the Series 1996-H Supplement dated as
of August 14, 1996, the Series 1996-I Supplement dated as of September 25,
1996, the Series 1996-J Supplement dated as of September 19, 1996, the Series
1996-K Supplement dated as of October 24, 1996, the Series 1996-L Supplement
dated as of December 3, 1996, the Series 1996-M Supplement dated as of
November 26, 1996, the Series 1997-A Supplement dated as of January 30, 1997,
the Series 1997-B Supplement dated as of February 27, 1997, the Series 1997-C
Supplement dated as of March 26, 1997, the Series 1997-D Supplement dated as
of May 22, 1997, the Series 1997-E Supplement dated as of May 8, 1997, the
Series 1997-F Supplement dated as of June 18, 1997, the Series 1997-G
Supplement dated as of June 18, 1997, the Series 1997-H Supplement dated as
of August 6, 1997, the Series 1997-I Supplement dated as of August 26, 1997,
the Series 1997-J Supplement dated as of September 10, 1997, the Series 1997-
K Supplement dated as of October 22, 1997, the Series 1997-L Supplement dated
as of November 13, 1997, the Series 1997-M Supplement dated as of November 6,
1997, the Series 1997-N Supplement dated as of December 9, 1997, the Series
1997-O Supplement dated as of December 23, 1997, the Series 1998-A Supplement
dated as of March 18, 1998, and the Series 1998-B Supplement dated as of
April 14, 1998, each as amended from time to time, collectively referred to
herein as the "Series Supplements");
WHEREAS the Seller and Servicer and the Trustee wish to amend the
Pooling and Servicing Agreement as provided herein;
NOW THEREFORE, in consideration of the promises and the
agreements contained herein, the parties hereto agree as follows:
SECTION 1. Amendment of Section 1.01.
(a) The definition of "Seller Certificate" in Section 1.01 of
the Pooling and Servicing Agreement shall be deleted in its entirety and
inserted in its place shall be the following:
"Seller Certificate" shall mean, if the Seller elects to
evidence its interest in the Seller Interest in certificated form
pursuant to Section 6.01, a certificate executed and delivered by the
Seller and authenticated by the Trustee substantially in the form of
Exhibit A; provided, that at any time there shall be only one Seller
Certificate; provided further, that in any Supplement, "Seller
Certificate" shall mean either a certificate executed and delivered by
the Seller and authenticated by the Trustee substantially in the form
of Exhibit A or the uncertificated interest in the Seller Interest.
(b) The definition of "Certificateholder" or "Holder" in
Section 1.01 of the Pooling and Servicing Agreement shall be deleted in its
entirety and inserted in its place shall be the following:
"Certificateholder" or "Holder" shall mean the Person in
whose name a Certificate is registered in the Certificate Register; if
applicable, the holder of any Bearer Certificate or Coupon, as the case
may be or such other person deemed to be a "Certificateholder" or
"Holder" in any Series Supplement; and, if used with respect to the
Seller Interest, a Person in whose name the Seller Certificate is
registered in the Certificate Register or a Person in whose name
ownership of the uncertificated interest in the Seller Interest is
recorded in the books and records of the Trustee.
(c) The definition of "Principal Terms" in Section 1.01 of the
Pooling and Servicing Agreement shall be deleted in its entirety and inserted
in its place shall be the following:
"Principal Terms" shall have the meaning, with respect to
any Series issued pursuant to a New Issuance, specified in subsection
6.09(c).
(d) The definition of "Permitted Investments" in Section 1.01
of the Pooling and Servicing Agreement shall be deleted in its entirety and
inserted in its place shall be the following:
"Permitted Investments" shall mean, unless otherwise
provided in the Supplement with respect to any Series (a) instruments,
investment property or other property consisting of (i) obligations of
or fully guaranteed by the United States of America; (ii) time deposits
or certificates of deposit of any depositary institution or trust
company incorporated under the laws of the United States of America or
any state thereof (or domestic branches of foreign depository
institutions or trust companies) and subject to supervision and
examination by federal or state banking or depositary institution
authorities; provided, however, that at the time of the Trust's
investment or contractual commitment to invest therein, the
certificates of deposit or short-term deposits of such depositary
institution or trust company shall have a credit rating from Moody's
and Standard & Poor's of P-1 and A-1+, respectively; (iii) commercial
paper having, at the time of the Trust's investment or contractual
commitment to invest therein, a rating from Moody's and Standard &
Poor's of P-1 and A-1+, respectively; (iv) bankers' acceptances issued
by any depository institution or trust company described in clause
(a)(ii) above; and (v) investments in money market funds rated AAA-m or
AAA-mg by Standard & Poor's and Aaa by Moody's or otherwise approved in
writing by each Rating Agency; (b) demand deposits in the name of the
Trust or the Trustee in any depositary institution or trust company
referred to in clause (a)(ii) above; (c) uncertificated securities that
are registered in the name of the Trustee by the issuer thereof and
identified by the Trustee as held for the benefit of the
Certificateholders, and consisting of shares of an open end diversified
investment company which is registered under the Investment Company Act
and which (i) invests its assets exclusively in obligations of or
guaranteed by the United States of America or any instrumentality or
agency thereof having in each instance a final maturity date of less
than one year from their date of purchase or other Permitted Invest-
ments, (ii) seeks to maintain a constant net asset value per share,
(iii) has aggregate net assets of not less than $100,000,000 on the
date of purchase of such shares and (iv) which each Rating Agency
designates in writing will not result in a withdrawal or downgrading of
its then current rating of any Series rated by it; and (d) any other
investment if each Rating Agency confirms in writing that such
investment will not adversely affect its then current rating of the
Investor Certificates.
(e) Each of the definitions of "Holder of the Seller
Certificate," "New Issuance," "New Issuance Date" and "New Issuance Notice"
shall be added to Section 1.01 of the Pooling and Servicing Agreement and
they shall read as follows:
"Holder of the Seller Certificate" or "holder of the Seller
Certificate" shall mean the Holder of the Seller Certificate or the
Holder of any uncertificated interest in the Seller Interest.
"New Issuance" shall have the meaning specified in
subsection 6.09(b).
"New Issuance Date" shall have the meaning specified in
subsection 6.09(b).
"New Issuance Notice" shall have the meaning specified in
subsection 6.09(b).
(f) Each of the definitions of "Exchange," "Exchange Date,"
"Exchange Notice," "Investor Exchange" and "Seller Exchange" is hereby
deleted in its entirety from Section 1.01 of the Pooling and Servicing
Agreement.
SECTION 2. Amendment of Section 2.01. Section 2.01 of the
Pooling and Servicing Agreement is hereby amended by deleting the last
paragraph thereof in its entirety and inserting in its place the following:
Pursuant to the request of the Seller, the Trustee shall
cause Certificates in authorized denominations evidencing interests in
the Trust to be duly authenticated and delivered to or upon the order
of the Seller pursuant to Section 6.02.
SECTION 3. Amendment of Section 2.06. Subsection 2.06(c)(vii)
of the Pooling and Servicing Agreement is hereby amended by deleting such
subsection in its entirety and inserting in its place the following:
(vii) (A) with respect to accounts in excess of the Maximum
Addition Amount and with respect to Participations, the Seller shall
have received notice from Standard & Poor's and Moody's that the
inclusion of such accounts as Additional Accounts pursuant to
subsections 2.06(a) and 2.06(b) or the inclusion of such Participations
to be included as property of the Trust pursuant to subsections 2.06(a)
and 2.06(b), as the case may be, will not result in the reduction or
withdrawal of its then existing rating of any Series of Investor
Certificates then issued and outstanding; and (B) with respect to
accounts not in excess of the Maximum Addition Amount added during the
last quarterly period (such quarterly period beginning on and including
the fifteenth day of January, April, July, and October and ending on
and excluding the fifteenth day of April, July, October, and January,
respectively), if applicable, the Seller shall have received, to the
extent not previously received, not later than twenty days after the
relevant quarterly period, notice from Standard & Poor's and Moody's
that the inclusion of such accounts as Additional Accounts pursuant to
subsections 2.06(a) and 2.06(b) will not result in the reduction or
withdrawal of its then existing rating of any Series of Investor
Certificates then issued and outstanding; and
SECTION 4. Amendment of Section 2.07.
(a) Subsection 2.07(b)(iv) of the Pooling and Servicing
Agreement is hereby amended by deleting such subsection in its entirety and
inserting in its place the following:
(iv) [Reserved]
(b) Subsection 2.07(b)(vi) of the Pooling and Servicing
Agreement is hereby amended by deleting such subsection in its entirety and
inserting in its place the following:
(vi) on any Removal Notice Date, the amount of the Principal
Receivables of the Removed Accounts to be reassigned to the Seller on
the related Removal Date shall not equal or exceed 5% of the aggregate
amount of the Principal Receivables on such Removal Date; provided,
that if any Series has been paid in full, the Principal Receivables in
such Removed Accounts shall not equal or exceed the sum of (A) 5% of
the aggregate amount of the Principal Receivables, after giving effect
to the removal of accounts pursuant to clause (B) below, on such
Removal Date plus (B) the Initial Investor Interest of such Series that
has been paid in full; and
SECTION 5. Amendment of Section 3.06.
(a) Section 3.06 of the Pooling and Servicing Agreement is
hereby amended by deleting such section in its entirety and inserting in its
place the following:
(a) On or before August 31 of each calendar year,
beginning with August 31, 1998, the Servicer, on behalf of the Trust,
shall cause a firm of nationally recognized independent certified
public accountants (who may also render other services to the Servicer
or the Seller) to furnish, as provided in Section 13.05, a report,
based upon established criteria that meets the standards applicable to
accountants' reports intended for general distribution, to the Trustee,
any Credit Enhancement Provider and each Rating Agency, attesting to
the fairness of the assertion of the Servicer's management that its
internal controls over the functions performed as Servicer of the Trust
are effective, in all material respects, in providing reasonable
assurance that Trust assets are safeguarded against loss from
unauthorized use or disposition, on the date of such report, and a
report attesting to the fairness of the assertion of the Servicer's
management that such servicing was conducted in conformity with the
sections of this Agreement during the period covered by such report
(which shall be the period from July 1 of the preceding calendar year
to and including June 30 of such calendar year), except for such
exceptions or errors as such firm shall believe to be immaterial and
such other exceptions as shall be set forth in such report. Unless
otherwise provided with respect to any Series in the related
Supplement, a copy of such report may be obtained by any Investor
Certificateholder by a request in writing to the Trustee addressed to
the Corporate Trust Office.
(b) On or before August 31 of each calendar year,
beginning with August 31, 1998, the Servicer shall cause a firm of
nationally recognized independent certified public accountants (who may
also render other services to the Servicer or the Seller) to furnish as
provided in Section 13.05 a report, prepared in accordance with the
standards established by the American Institute of Certified Public
Accountants, to the Trustee and each Rating Agency, to the effect that
they have compared the mathematical calculations of certain amounts set
forth in the monthly certificates forwarded by the Servicer pursuant to
Section 3.04(b) during the period covered by such report (which shall
be the period from July 1 of the preceding calendar year to and
including June 30 of such calendar year) with the Servicer's computer
reports which were the source of such amounts and that, on the basis of
such comparison, such firm is of the opinion that such amounts are in
agreement, except for such exceptions as shall be set forth in such
report. A copy of such report may be obtained from the Trustee by any
Investor Certificateholder by a request in writing to the Trustee
addressed to the Corporate Trust Office.
SECTION 6. Amendment of Section 3.07. Section 3.07 of the
Pooling and Servicing Agreement is hereby amended by deleting the third
sentence thereof in its entirety and inserting in its place the following:
Each Investor Certificateholder and the Holder of the Seller
Certificate, by acquisition of its interest in the Seller Interest;
each Certificate Owner, by acquisition of a beneficial interest in a
Certificate; and any owner of any Collateral Interest or interest
therein, by acquisition of such interest therein, agrees to be bound by
the provisions of this Section 3.07.
SECTION 7. Amendment of Section 4.01. Section 4.01 of the
Pooling and Servicing Agreement is hereby amended by deleting the second
sentence thereof in its entirety and inserting in its place the following:
The Seller Certificate or, as the case may be, the uncertificated
interest in the Seller Interest shall represent the remaining undivided
interest in the Trust not allocated to the Investor Certificates and
the other interests issued by the Trust, including the right to receive
the Collections and other amounts at the times and in the amounts
specified in this Article IV to be paid to the Holder of the Seller
Certificate; provided, however, that if the Seller elects to have its
interest in the Seller Interest be uncertificated as provided in
Section 6.01 hereof, then such uncertificated interest shall represent
the Seller Interest; provided further, that the aggregate interest
represented by such Seller Certificate in the Principal Receivables or,
as the case may be, the aggregate uncertificated interest of the Seller
in the Principal Receivables, shall not exceed the Seller Interest at
any time and such Seller Certificate or, as the case may be, such
uncertificated interest shall not represent any interest in the
Investor Accounts, except as provided in this Agreement, or the
benefits of any Credit Enhancement issued with respect to any Series.
SECTION 8. Amendment of Section 4.02 and Each of the Series
Supplements. (a) With respect to the Finance Charge and Principal Accounts,
Subsection 4.02(e) of the Pooling and Servicing Agreement is hereby amended
by deleting the third sentence thereof in its entirety, and (b) with respect
to any Series Account, each of the Series Supplements is hereby amended by
deleting, in each case where such sentences appear, the sentence "No
Permitted Investment shall be disposed of prior to its maturity." and the
sentence immediately preceding such sentence. In each such case, the
sentence(s) deleted as described in the preceding sentence shall be replaced
with the following:
The Trustee shall:
(i) hold each Permitted Investment (other than such as are
described in clause (c) of the definition thereof) that
constitutes investment property through a securities
intermediary, which securities intermediary shall agree
with the Trustee that (I) such investment property shall at
all times be credited to a securities account of the
Trustee, (II) such securities intermediary shall comply
with entitlement orders originated by the Trustee without
the further consent of any other person or entity, (III)
all property credited to such securities account shall be
treated as a financial asset, (IV) such securities
intermediary shall waive any lien on, security interest in,
or right of set-off with respect to any property credited
to such securities account, and (V) such agreement shall be
governed by the laws of the State of New York;
(ii) maintain possession of each other Permitted Investment not
described in clause (i) above (other than such as are
described in clause (c) of the definition thereof); and
(iii) cause each Permitted Investment described in clause (c) of
the definition thereof to be registered in the name of the
Trustee by the issuer thereof;
provided, that no Permitted Investment shall be disposed of prior
to its maturity date. Terms used in clause (i) above that are
defined in the New York UCC and not otherwise defined herein
shall have the meaning set forth in the New York UCC.
SECTION 9. Amendment of Section 4.03. Subsection 4.03(b) of the
Pooling and Servicing Agreement is hereby amended by deleting such subsection
in its entirety and inserting in its place the following:
(b) Allocations for the Holder of the Seller Certificate.
Throughout the existence of the Trust, unless otherwise stated in any
Supplement, the Servicer shall allocate to the Holder of the Seller
Certificate an amount equal to the product of (A) the Seller Percentage
and (B) the aggregate amount of such Collections allocated to Principal
Receivables and Finance Charge Receivables, respectively, in respect of
each Monthly Period. Notwithstanding anything in this Agreement to the
contrary, unless otherwise stated in any Supplement, the Servicer need
not deposit this amount or any other amounts so allocated to the Holder
of the Seller Certificate pursuant to any Supplement into the
Collection Account and shall pay, or be deemed to pay, such amounts as
collected to the Holder of the Seller Certificate.
SECTION 10. Amendment of Section 6.01. Section 6.01 of the
Pooling and Servicing Agreement is hereby amended by deleting the second and
third sentences thereof in their entirety and inserting in their place the
following:
The Seller may elect at any time, by written notice to the Trustee, to
have its interest in the Seller Interest be (i) an uncertificated
interest or (ii) evidenced by a Seller Certificate. If the Seller
elects to have its interest in the Seller Interest be uncertificated,
it shall deliver to the Trustee for cancellation any Seller Certificate
previously issued. If the Seller elects to have its interest in the
Seller Interest be evidenced by a Seller Certificate, the Seller
Certificate shall be issued pursuant hereto or to Section 6.09 or
Section 6.10, substantially in the form of Exhibit A and shall upon
issue be executed and delivered by the Seller to the Trustee for
authentication and redelivery as provided in Sections 2.01 and 6.02.
The Investor Certificates shall, upon issue pursuant hereto or to
Section 6.09 or Section 6.10, be executed and delivered by the Seller
to the Trustee for authentication and redelivery as provided in
Sections 2.01 and 6.02.
SECTION 11. Amendment of Section 6.02. Section 6.02 of the
Pooling and Servicing Agreement is hereby amended by deleting the fourth
sentence thereof in its entirety and inserting in its place the following:
Upon a New Issuance as provided in Section 6.09 and the satisfaction of
certain other conditions specified therein, the Trustee shall
authenticate and deliver the Investor Certificates of additional Series
(with the designation provided in the related Supplement), upon the
order of the Seller, to the Persons designated in such Supplement.
SECTION 12. Amendment of Section 6.03. Subsection 6.03(b) of the
Pooling and Servicing Agreement is hereby amended by deleting such subsection
in its entirety and inserting in its place the following:
(b) Except as provided in Section 6.09 or 7.02 or in any
Supplement, in no event shall the Seller Certificate or any interest
therein, or, as the case may be, the uncertificated interest in the
Seller Interest or any interest therein, be transferred hereunder, in
whole or in part, unless the Seller shall have consented in writing to
such transfer and unless the Trustee shall have received (1)
confirmation in writing from each Rating Agency that such transfer will
not result in a lowering or withdrawal of its then-existing rating of
any Series of Investor Certificates, and (2) an Opinion of Counsel that
such transfer does not adversely affect the conclusions reached in any
of the federal income tax opinions dated the applicable Closing Date
issued in connection with the original issuance of any Series of
Investor Certificates; provided, however, that unless the consent of
Holders of Investor Certificates evidencing more than 50% of the
Aggregate Investor Interest is obtained for such transfer, the Holder
of the Seller Certificate shall be permitted to transfer the Seller
Certificate or the uncertificated interest in the Seller Interest, as
the case may be, only if such Holder shall have provided the Trustee
with an Opinion of Counsel to the effect that the contemplated transfer
would be treated as a financing and not as a sale for federal income
tax purposes; provided further, that no interest in the Seller
Certificate or, as the case may be, the uncertificated interest in the
Seller Interest may be transferred unless its initial offering price
would be at least $20,000 and it cannot be subdivided for resale into
units smaller than a unit the initial offering price of which would
have been at least $20,000, absent an Opinion of Counsel to the effect
that such transfer would not cause the Trust to be treated as a
publicly traded partnership under the Code. In connection with any
transfer of an interest in the Seller Certificate or, as the case may
be, the uncertificated interest in the Seller Interest, the holder
(including the Seller or any subsequent transferee) thereof shall not
sell, trade or transfer any interest therein or cause any interest
therein to be marketed on or through either (i) an "established
securities market" within the meaning of Section 7704(b)(1) of the
Internal Revenue Code of 1986 (the "Code"), including without
limitation an interdealer quotation system that regularly disseminates
firm buy or sell quotations by identified brokers or dealers by
electronic means or otherwise or (ii) a "secondary market (or the
substantial equivalent thereof)" within the meaning of Code section
7704(b)(2), including a market wherein interests in the Seller
Certificate are regularly quoted by any person making a market in such
interests and a market wherein any person regularly makes available bid
or offer quotes with respect to interests in the Seller Certificate and
stands ready to effect buy or sell transactions at the quoted prices
for itself or on behalf of others.
SECTION 13. Amendment of Section 6.09. Section 6.09 of the
Pooling and Servicing Agreement is hereby amended by deleting such section in
its entirety and inserting in its place the following:
Section 6.09 New Issuances.
(a) Upon the issuance of Investor Certificates of a new
Series, the Trustee shall issue to the Holder of the Seller Certificate
under Section 6.01, for execution and redelivery to the Trustee for
authentication under Section 6.02, Investor Certificates of such
Series. Each Investor Certificate of any such Series shall be
substantially in the form specified in the related Supplement and shall
bear upon its face the designation for such Series to which it belongs,
as selected by the Seller. Except as specified in any Supplement for a
related Series, all Investor Certificates of any Series shall rank pari
passu and be equally and ratably entitled as provided herein to the
benefits hereof (except that the Credit Enhancement provided for any
Series shall not be available for any other Series) without preference,
priority or distinction on account of the actual time or times of
authentication and delivery, all in accordance with the terms and
provisions of this Agreement and the related Supplement.
(b) The Holder of the Seller Certificate may permit
Investor Certificates of one or more new Series to be issued (each, a
"New Issuance") by notifying the Trustee in writing at least three days
in advance (a "New Issuance Notice") of the date upon which the New
Issuance is to occur (a "New Issuance Date"). Any New Issuance Notice
shall state the designation of any Series (and Class thereof, if
applicable) to be issued on the New Issuance Date and, with respect to
each such Series: (a) its Initial Investor Interest (or the method for
calculating such Initial Investor Interest), (b) its Certificate Rate
(or the method for allocating interest payments or other cash flows to
such Series), if any, and (c) the Credit Enhancement Provider, if any,
with respect to such Series. On the New Issuance Date, the Trustee
shall authenticate and deliver the Investor Certificates of any such
Series only upon delivery to it of the following: (a) a Supplement
satisfying the criteria set forth in subsection 6.09(c) executed by the
Seller and specifying the Principal Terms of such Series, (b) the
applicable Credit Enhancement, if any, (c) the agreement, if any,
pursuant to which the Credit Enhancement Provider agrees to provide any
Credit Enhancement, (d)(i) an Opinion of Counsel to the effect that,
except to the extent otherwise stated in the related Supplement, the
Investor Certificates of the newly issued Series will be treated as
debt for federal income tax purposes and (ii) a Tax Opinion with
respect to the issuance of such Series, (e) written confirmation from
each Rating Agency that the New Issuance will not result in such Rating
Agency's reducing or withdrawing its rating on any then outstanding
Series as to which it is a Rating Agency, and (f) an Officer's
Certificate signed by a Vice President (or any more senior officer) of
the Seller, that on the New Issuance Date (i) the Seller, after giving
effect to such New Issuance, would not be required to add Additional
Accounts pursuant to subsection 2.06(a) and (ii) after giving effect to
such New Issuance, the Seller Interest would be at least equal to the
Minimum Seller Interest. Upon satisfaction of such conditions, the
Trustee shall issue the Investor Certificates of such Series and a new
Seller Certificate, if applicable, dated the New Issuance Date, as
provided above. There is no limit to the number of New Issuances that
may be performed under this Agreement.
(c) In conjunction with a New Issuance, the parties hereto
shall execute a Supplement, which shall specify the relevant terms with
respect to the Investor Certificates of any newly issued Series, which
may include without limitation: (i) its name or designation, (ii) the
Initial Investor Interest or the method of calculating the Initial
Investor Interest, (iii) the method of determining any adjusted
Investor Interest, if applicable, (iv) the Certificate Rate (or formula
for the determination thereof), (v) the Closing Date, (vi) each Rating
Agency rating such Series, (vii) the name of the Clearing Agency, if
any, (viii) the rights of the Holder of the Seller Certificate that
have been transferred to the Holders of such Series pursuant to such
New Issuance (including any rights to allocations of Collections of
Finance Charge Receivables and Principal Receivables), (ix) the
interest payment date or dates and the date or dates from which
interest shall accrue, (x) the periods during which or dates on which
principal will be paid or accrued, (xi) the method of allocating
Collections with respect to Principal Receivables for such Series and,
if applicable, with respect to other Series, the method by which the
principal amount of Investor Certificates of such Series shall amortize
or accrete and the method for allocating Collections with respect to
Finance Charge Receivables and Receivables in Defaulted Accounts, (xii)
any other Collections with respect to Receivables or other amounts
available to be paid with respect to such Series, (xiii) the names of
any accounts to be used by such Series and the terms governing the
operation of any such account and use of moneys therein, (xiv) the
Series Servicing Fee and the Series Servicing Fee Percentage, (xv) the
Minimum Seller Interest and the Series Termination Date, (xvi) the
terms of any Credit Enhancement with respect to such Series and the
Credit Enhancement Provider, if applicable, (xvii) the base rate
applicable to such Series, (xviii) the terms on which the Certificates
of such Series may be repurchased or remarketed to other investors,
(xix) any deposit into any account provided for such Series, (xx) the
number of Classes of such Series and, if more than one Class, the
rights and priorities of each such Class, (xxi) whether Interchange or
other fees will be included in the funds available to be paid for such
Series, (xxii) the priority of any Series with respect to any other
Series, (xxiii) the Minimum Aggregate Principal Receivables, (xxiv)
whether such Series will be part of a Group, (xxv) whether such Series
will or may be a Companion Series and the Series with which it will be
paired, if applicable, and (xxvi) any other relevant terms of such
Series (including whether or not such Series will be pledged as
collateral for an issuance of any other securities, including
commercial paper) (all such terms, the "Principal Terms" of such
Series). The terms of such Supplement may modify or amend the terms of
this Agreement solely as applied to such new Series. If on the date of
the issuance of such Series there is issued and outstanding one or more
Series of Investor Certificates and no Series of Investor Certificates
is currently rated by a Rating Agency, then as a condition to such New
Issuance a nationally recognized investment banking firm or commercial
bank shall also deliver to the Trustee an officer's certificate
stating, in substance, that the New Issuance will not have an adverse
effect on the timing or distribution of payments to the Investor
Certificates of such other Series then issued and outstanding.
SECTION 14. Amendment of Section 12.03. Subsection 12.03(a) of
the Pooling and Servicing Agreement is hereby amended by deleting the second
sentence thereof in its entirety and inserting in its place the following:
The Servicer shall also deliver to the Trustee, as soon as is
practicable but in no event not later than three Business Days after
the Determination Date relating to the final payment described in the
preceding sentence, an Officers' Certificate setting forth the
information, to the extent available, specified in Article V of this
Agreement covering the period during the then current calendar year
through the date of such notice and setting forth the date of such
final distribution.
SECTION 15. Amendment of Section 12.04. Section 12.04 of the
Pooling and Servicing Agreement is hereby amended by deleting the first
sentence thereof in its entirety and inserting in its place the following:
Upon the termination of the Trust pursuant to Section 12.01, and after
payment of all amounts due hereunder on or prior to such termination
and the surrender of the Seller Certificate, if applicable, the Trustee
shall execute a written reconveyance substantially in the form of
Exhibit H pursuant to which it shall reconvey to the Holder of the
Seller Certificate (without recourse, representation or warranty) all
right, title and interest of the Trust in the Receivables, whether then
existing or thereafter created, all moneys due or to become due with
respect to such Receivables (including all accrued interest theretofore
posted as Finance Charge Receivables) and all proceeds of such
Receivables and Insurance Proceeds relating to such Receivables and
Interchange (if any) allocable to the Trust pursuant to any Supplement,
except for amounts held by the Trustee pursuant to subsection 12.03(b).
SECTION 16. Amendment of Section 12.05. Section 12.05 of the
Pooling and Servicing Agreement is hereby amended by deleting the phrase
"Notwithstanding anything to the contrary in this Agreement or any
Supplement:" in the first sentence thereof in its entirety and inserting in
its place the following:
If so provided in any Supplement:
SECTION 17. Amendment of Section 13.02. Subsection 13.02(c) is
hereby amended by deleting the reference to the "principal executive office"
in first sentence thereof in its entirety and inserting in its place "chief
executive office."
SECTION 18. Effectiveness. The amendments provided for by this
Second Amendment shall become effective upon receipt by the Trustee of the
following, each of which shall be satisfactory to the Trustee in its sole
discretion:
(a) Notification in writing from each of Moody's and Standard &
Poor's to the effect that the terms of this Second Amendment will not result
in a reduction or withdrawal of the rating of any outstanding Series or Class
to which it is a Rating Agency.
(b) Confirmation from the Seller and Servicer that it has
received a copy of the written notification referred to in subsection 18(a)
above and that such written notification is satisfactory to the Seller and
Servicer in its sole discretion.
(c) An Opinion of Counsel for the Seller addressed to the
Trustee to the effect that the terms of this Second Amendment will not
adversely affect in any material respect the interests of any Investor
Certificateholder.
(d) Counterparts of this Second Amendment, duly executed by the
parties hereto.
SECTION 19. Pooling and Servicing Agreement in Full Force and
Effect as Amended. Except as specifically amended or waived hereby, all of
the terms and conditions of the Pooling and Servicing Agreement shall remain
in full force and effect. All references to the Pooling and Servicing
Agreement in any other document or instrument shall be deemed to mean such
Pooling and Servicing Agreement as amended by this Second Amendment. This
Second Amendment shall not constitute a novation of the Pooling and Servicing
Agreement, but shall constitute an amendment thereof. The parties hereto
agree to be bound by the terms and obligations of the Pooling and Servicing
Agreement, as amended by this Second Amendment, as though the terms and
obligations of the Pooling and Servicing Agreement were set forth herein.
SECTION 20. Counterparts. This Second Amendment may be executed
in any number of counterparts and by separate parties hereto on separate
counterparts, each of which when executed shall be deemed an original, but
all such counterparts taken together shall constitute one and the same
instrument.
SECTION 21. Governing Law. THIS SECOND AMENDMENT SHALL BE
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE, WITHOUT
REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND
REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH
LAWS; PROVIDED, HOWEVER, THAT THE IMMUNITIES AND STANDARD OF CARE OF THE
TRUSTEE IN THE ADMINISTRATION OF THE TRUST HEREUNDER SHALL BE GOVERNED BY THE
LAWS OF THE STATE OF NEW YORK.
SECTION 22. Defined Terms and Section References. Capitalized
terms used herein and not otherwise defined shall have the meanings assigned
to such terms in the Pooling and Servicing Agreement. All Section or
subsection references herein shall mean Sections or subsections of the
Pooling and Servicing Agreement, except as otherwise provided herein.
IN WITNESS WHEREOF, the Seller, the Servicer and the Trustee have
caused this Second Amendment to be duly executed by their respective officers
as of the day and year first above written.
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Seller and Servicer
By: Elizabeth T. Kelly ______________
Name: Elizabeth T. Kelly
Title: Vice President
THE BANK OF NEW YORK,
Trustee
By: Reyne A. Macadaeg ____________
Name: Reyne A. Macadaeg
Title: Assistant Vice President
(..continued)
DOCSDC1:58064.6 13
OCSDC1:58064.6
