04:32:04 PM EXHIBIT 99. 2


MBNA MASTER CREDIT CARD TRUST II SERIES 1994-B

KEY PERFORMANCE FACTORS
APRIL, 1996



Expected B Maturity 9/15/99


Blended Coupon 5.52827%


Excess Protection Level
3 Month Average 5.84%
April, 1996 5.07%
March, 1996 6.02%
February, 1996 6.44%


Cash Yield 16.71%


Investor Charge Offs 3.94%


Base Rate 7.71%


Over 35 Day Delinquency 4.01%


Seller's Interest 21.75%


Total Payment Rate 10.71%


Total Principal Balance $14,617,538,112.27


Investor Participation Amount $1,000,000,000.00


Seller Participation Amount $3,179,663,112.27