Exhibit 99.26

MBNA MASTER CREDIT CARD TRUST II

SERIES 1997-F

KEY PERFORMANCE FACTORS
May 31, 1998



        Expected B Maturity                                         6/17/02


        Blended Coupon                                              6.5190%



        Excess Protection Level
          3 Month Average   5.61%
          May, 1998   5.01%
          April, 1998   5.94%
          March, 1998   5.87%


        Cash Yield                                  17.95%


        Investor Charge Offs                         5.01%


        Base Rate                                    7.92%


        Over 35 Day Delinquency                      5.17%


        Seller's Interest                           13.80%


        Total Payment Rate                          13.68%


        Total Principal Balance                     $35,599,996,121.04


        Investor Participation Amount               $706,000,000.00


        Seller Participation Amount                 $4,911,601,602.55