Exhibit 99.28

MBNA MASTER CREDIT CARD TRUST II

SERIES 1997-N

KEY PERFORMANCE FACTORS
May 31, 2000



Expected B Maturity 11/15/00


Blended Coupon 6.8151%


Excess Protection Level
3 Month Average 5.70%
May, 2000 5.55%
April, 2000 5.63%
March, 2000 5.93%


Cash Yield 19.29%


Investor Charge Offs 4.66%


Base Rate 9.08%


Over 30 Day Delinquency 4.70%


Seller's Interest 9.50%


Total Payment Rate 14.38%


Total Principal Balance $52,496,626,963.52


Investor Participation Amount $900,000,000.00


Seller Participation Amount $4,987,826,445.03