Exhibit 99.50
MBNA MASTER CREDIT CARD TRUST II
SERIES 2000-F
KEY PERFORMANCE FACTORS
August 31, 2000
Expected B Maturity 6/15/2005
Blended Coupon 6.9503%
Excess Protection Level
3 Month Average 4.05%
August, 2000 5.49%
July, 2000 2.60%
June, 2000 N/A
Cash Yield19.18%
Investor Charge Offs 4.51%
Base Rate 9.18%
Over 30 Day Delinquency 4.84%
Seller's Interest10.94%
Total Payment Rate14.32%
Total Principal Balance$55,220,806,818.68
Investor Participation Amount$882,400,000.00
Seller Participation Amount$6,039,606,300.19
