Exhibit 99.29

MBNA MASTER CREDIT CARD TRUST II

SERIES 1998-J

KEY PERFORMANCE FACTORS
May 31, 2001



Expected B Maturity 9/15/03


Blended Coupon 5.2816%


Excess Protection Level
3 Month Average 7.56%
May, 2001 6.92%
April, 2001 7.29%
March, 2001 8.48%


Cash Yield19.67%


Investor Charge Offs 5.45%


Base Rate 7.29%


Over 30 Day Delinquency 4.84%


Seller's Interest 8.52%


Total Payment Rate14.20%


Total Principal Balance$58,203,705,030.43


Investor Participation Amount$750,000,000.00


Seller Participation Amount$4,958,014,468.94