10:58:51 AM EXHIBIT 99.1


MBNA MASTER CREDIT CARD TRUST II SERIES 1995-F

KEY PERFORMANCE FACTORS
JULY, 1996



Expected B Maturity 09/15/00


Blended Coupon 6.3693%


Excess Protection Level
3 Month Average 4.18%
July, 1996 3.90%
June, 1996 4.19%
May, 1996 4.44%


Cash Yield 16.87%


Investor Charge Offs 4.38%


Base Rate 8.58%


Over 35 Day Delinquency 4.20%


Seller's Interest 17.27%


Total Payment Rate 11.54%


Total Principal Balance $17,148,865,196.73


Investor Participation Amount $500,000,000.00


Seller Participation Amount $2,960,990,196.73