Exhibit 99.11

MBNA MASTER CREDIT CARD TRUST II SERIES 1996-J

KEY PERFORMANCE FACTORS
May 31, 2001



        Expected B Maturity                                        10/15/03


        Blended Coupon                                              4.3185%



        Excess Protection Level
          3 Month Average   7.82%
          May, 2001   7.75%
          April, 2001   7.57%
          March, 2001   8.14%


        Cash Yield                                  19.67%


        Investor Charge Offs                         5.45%


        Base Rate                                    6.46%


        Over 30 Day Delinquency                      4.84%


        Seller's Interest                            8.52%


        Total Payment Rate                          14.20%


        Total Principal Balance                     $58,203,705,030.43


        Investor Participation Amount               $1,000,000,000.00


        Seller Participation Amount                 $4,958,014,468.9