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