Exhibit 99.13

MBNA MASTER CREDIT CARD TRUST II SERIES 1996-A

KEY PERFORMANCE FACTORS
June 30, 1997



Expected B Maturity 3/17/03


Blended Coupon 5.9239%



Excess Protection Level
3 Month Average 4.34%
June, 1997 4.84%
May, 1997 4.43%
April, 1997 3.75%


Cash Yield 17.16%


Investor Charge Offs 4.60%


Base Rate 7.73%


Over 35 Day Delinquency 4.57%


Seller's Interest 10.08%


Total Payment Rate 12.14%


Total Principal Balance $27,184,721,330.37


Investor Participation Amount $700,000,000.00


Seller Participation Amount $2,741,483,811.88