CLASS A CUSIP 55262TCJ0 Exhibit 20.27
CLASS B CUSIP 55262TCK7
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
SERIES 1997-F
MBNA AMERICA BANK, NATIONAL ASSOCIATION
MBNA MASTER CREDIT CARD TRUST II
____________________________________________
MONTHLY PERIOD ENDING SEPTEMBER 30, 1997
____________________________________________
The information which is required to be prepared with respect to
the Distribution Date of October 15, 1997, and with respect to the
performance of the trust during the month of September, 1997 is
set forth below.
Capitalized terms used in this statement have their respective
meanings set forth in the Pooling and Servicing Agreement.
A. Information Regarding the Current Monthly
Distribution to Certificateholders (Stated on the Basis of
$1,000 Original Certificate Principal Amount).
1. The amount of distribution in respect
of Class A Monthly Principal $0.000000
-----------------
2. The amount of distribution in respect
of Class B Monthly Principal $0.000000
-----------------
3. The amount of distribution in respect
of Collateral Monthly Principal $0.000000
-----------------
4. The amount of distribution in respect
of Class A Monthly Interest $5.500000
-----------------
5. The amount of distribution in respect
of Class A Deficiency Amounts $0.000000
-----------------
6. The amount of distribution in respect
of Class A Additional Interest $0.000000
-----------------
7. The amount of distribution in respect
of Class B Monthly Interest $4.955208
-----------------
8. The amount of distribution in respect
of Class B Deficiency Amount $ 0.000000
-----------------
9. The amount of distribution in respect
of Class B Additional Interest $0.000000
-----------------
10. The amount of distribution in respect
of Collateral Monthly Interest $5.476975
-----------------
11. The amount of distribution in respect
of any accrued and unpaid Collateral
Monthly Interest $0.000000
-----------------
B. Information Regarding the Performance of the Trust
1. Collection of Principal Receivables
(a) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period,
wich were allocated in respect of
the Clacc A Certificates $67,953,598.36
-----------------
(b) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Class B Certificates $6,002,566.53
-----------------
(c) The aggregate amount of Collections
of Principal Receivables processed
during the related Monthly Period
which were allocated in respect of
the Collateral Interest $6,002,566.53
-----------------
2. Principal Receivables in the Trust
(a) The aggregate amount of Principal
Receivables in the Trust as of the
end of the day on the last day of
the related Monthly Period $30,549,822,447.26
----------------
(b) The amount of Principal Receivables
in the Trust represented by the
Investor Interest of Series 1997-F
as of the end of the day on the last
day of the related Monthly Period $706,000,000.00
-----------------
(c) The amount of Principal Receivables
in the Trust represented by the
Adjusted Investor Interest of Series
1997-F as of the end of the day on the
last day of the related Monthly Period $706,000,000.00
-----------------
(d) The amount of Principal Receivables
in the Trust represented by the
Class A Investor Interest as of
the end of the day on the last day of
the related Monthly Period $600,000,000.00
-----------------
(e) The amount of Principal Receivables
in the Trust represented by the
Class A Adjusted Investor Interest
as of the end of the day on the last
day of the related Monthly Period $600,000,000.00
-----------------
(f) The amount of Principal Receivables
in the Trust represented by the
Class B Investor Interest as of
the end of the day on the last day
of the related Monthly Period $53,000,000.00
-----------------
(g) The amount of Principal Receivables in
the Trust represented by the Class B
Adjusted Interest as of the end of the
day on the last day of the related
Monthly period $53,000,000.00
-----------------
(h) The amount of Principal Receivables in
the Trust represented by the Collateral
Interest as of the end of the day on the
last day of the related Monthly period $53,000,000.00
-----------------
(i) The Floating Investor Percentage with
respect to the period:
September 1, 1997 through September 30, 1997 2.31%
---------
(j) The Class A Floating Allocation
with respect to the related Monthly
Period 0.850000
----------
(k) The Class B Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(l) The Collateral Floating Allocation
with respect to the related Monthly
Period 0.075000
----------
(m) The Fixed Investor Percentage with
respect to the related Monthly Period N/A
----------
(n) The Class A Fixed Allocation with
respect to the related Monthly Period N/A
----------
(o) The Class B Fixed Allocation with
respect to the related Monthly Period N/A
----------
(p) The Collateral Fixed Allocation with
respect to the related Monthly Period N/A
----------
3. Delinquent Balances
The aggregate amount of outstanding balances in the Accounts which
were delinquent as of the end of the day on the last day of the
related Monthly Period:
Percentage Aggregate
of Total Account
Receivables Balance
(a) 35 - 64 days: 1.91% 593,944,890.65
------- -----------------
(b) 65 - 94 days: 0.95% 294,343,599.30
------- -----------------
(c) 95 - 124 days: 0.67% 208,100,801.23
------- -----------------
(d) 125 - 154 days: 0.52% 162,316,694.12
------- -----------------
(e) 155 or more days: 0.79% 247,714,995.44
------- -----------------
Total 4.84% 1,506,420,980.74
------- -----------------
4. Investor Default Amount
(a) The Aggregate Investor Default Amount
for the related Monthly Period $2,823,428.20
-----------------
(b) The Class A Investor Default Amount
for the related Monthly Period $2,399,514.14
-----------------
(c) The Class B Investor Default Amount
for the related Monthly Period $211,957.03
-----------------
(d) The Collateral Default Amount for
the related Monthly Period $211,957.03
-----------------
5. Investor Charge Offs
(a) The aggregate amount of Class A
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(b) The aggregate amount of Class A
Investor Charge Offs set forth in
5 (a) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(c) The aggregate amount of Class B
Investor Charge Offs for the related
Monthly Period $ 0.00
-----------------
(d) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (c) above per $1,000 of original
certificate principal amount $ 0.00
-----------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly
Period $ 0.00
-----------------
(f) The aggregate amount of Collateral
Charge Offs set forth in 5 (e) above
per $1,000 of original certificate
principal amount $ 0.00
-----------------
(g) The aggregate amount of Class A
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(h) The aggregate amount of Class A
Investor Charge Offs set forth in 5 (g)
above per $1,000 original certificate
principal amount reimbursed on the
Transfer Date immediately preceding
this Distribution Date $ 0.00
-----------------
(i) The aggregate amount of Class B
Investor Charge Offs reimbursed on
the Transfer Date immediately pre-
ceding this Distribution Date $ 0.00
-----------------
(j) The aggregate amount of Class B
Investor Charge Offs set forth in
5 (i) above per $1,000 original
certificate principal amount
reimbursed on the Transfer Date
immediately preceding this Distri-
bution Date $ 0.00
-----------------
(k) The aggregate amount of Collateral
Charge Offs reimbursed on the Transfer
Date immediately preceding this
Distribution Date $ 0.00
-----------------
(l) The aggregate amount of Collateral
Charge Offs set forth in 5 (k) above
per $1,000 original certificate
principal amount reimbursed on the
Transfer Date immediately preceding
this Distribution Date $ 0.00
-----------------
6. Investor Servicing Fee
(a) The amount of the Class A Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $625,000.01
-----------------
(b) The amount of the Class B Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $55,208.33
-----------------
(c) The amount of the Collateral Servicing
Fee payable by the Trust to the
Servicer for the related Monthly
Period $55,208.33
-----------------
(d) The amount of Servicer Interchange payable
by the Trust to the Servicer for the
related Monthly Period $441,250.00
-----------------
7. Reallocations
(a) The amount of Reallocated Collateral
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(b) The amount of Reallocated Class B
Principal Collections with respect to
this Distribution Date $ 0.00
-----------------
(c) The Collateral Interest as of the
close of business on this Distribution
Date $53,000,000.00
-----------------
(d) The Class B Investor Interest as of the
close of business on this Distribution
Date $53,000,000.00
-----------------
(e) The Class B Adjusted Investor Interest as
of the close of business on this Distribution
Date $53,000,000.00
-----------------
8. Principal Funding Account
(a) The principal amount on deposit in
the Principal Funding Account on
the related Transfer Date (after taking
into account deposits on such date
but prior to withdrawals) $ 0.00
-----------------
(b) The Accumulation Shortfall with
respect to the related Monthly
Period $ 0.00
-----------------
(c) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date to be treated as Class
A Available Funds $ 0.00
-----------------
(d) The Principal Funding Investment
Proceeds deposited in the Finance
Charge Account on the related
Transfer Date to be treated as Class
B Available Funds $ 0.00
-----------------
(e) The amount of all or a portion of the
Reserve Draw Amount deposited in the
Finance Charge Account on the
related Transfer Date from the
Reserve Account $ 0.00
-----------------
(1) The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class A Available Funds $ 0.00
-----------------
(2) The Reserve Draw Amount deposited
in the Finance Charge Account to be
treated as Class B Available Funds $ 0.00
-----------------
(f) Interest Earnings on funds on deposit
in the Reserve Account deposited in the
Finance Charge Account on the related
Transfer Date $ 0.00
-----------------
9. Swap Reserve Fund
(a) The Swap Reserve Draw Amount
on the related Transfer Date $ 0.00
-----------------
(b) The amount of the Swap Reserve Draw Amount
deposited in the Finance Charge Account
on the related Transfer Date to be treated
as Class A Available Fund $ 0.00
-----------------
10. Swap Cash Flows
(a) The amount of the Net Swap Receipt
for the related Transfer Date $ 446,005.00
-----------------
(b) The amount of the Net Swap Payment
for the related Transfer Date $ 0.00
-----------------
11. Available Funds
(a) The amount of Class A Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $ 8,798,844.18
-----------------
(b) The amount of Class B Available Funds
on deposit in the Finance Charge Account
on the related Transfer Date $ 737,834.08
-----------------
(c) The amount of Collateral Available
Funds on deposit in the Finance Charge
Account on the related Transfer Date $ 737,834.08
-----------------
12. Collection of Finance Charge Receivables
(a) The aggregate amount of Collections
of Finance Charge Receivables and Annual
Membership Fees processed during the
related Monthly Period, any Principal
Funding Investment Proceeds, amounts,
if any, withdrawn from the Reserve
Account, amounts, if any, withdrawn from
the Swap Reserve Fund and the Net
Swap Receipt, if any, allocated
in respect of the Class A Certificates $ 9,173,844.18
-----------------
(b) The aggregate amount of Collections of
Finance Charge Receivables and Annual
Membership Fees processed during the
related Monthly Period which were
allocated in respect of the Class B
Certificates $ 770,959.08
-----------------
(c) The aggregate amount of Collections of
Finance Charge Receivables and Annual
Membership Fees processed during the
related Monthly Period which were
allocated in respect of the Collateral
Interest $ 770,959.08
-----------------
13. Portfolio Yield
(a) The Portfolio Yield for the related
Monthly Period 12.66%
--------
(b) The Portfolio Adjusted Yield 3.62%
--------
C. Floating Rate Determinations
LIBOR rates for the related Interest Period:
Class A and Class B determination - 5.65625%
-----------
Collateral Interest determination - 5.65625%
-----------
MBNA AMERICA BANK,
NATIONAL ASSOCIATION,
Servicer
By: Marguerite M. Boylan
Name: Bruce Crescenzo
Title: Vice President