Exhibit 99.51
MBNA MASTER CREDIT CARD TRUST II
SERIES 2000-G
KEY PERFORMANCE FACTORS
August 31, 2000
Expected B Maturity 7/15/2005
Blended Coupon 6.9355%
Excess Protection Level
3 Month Average 3.36%
August, 2000 3.36%
July, 2000 N/A
June, 2000 N/A
Cash Yield19.24%
Investor Charge Offs 4.23%
Base Rate11.64%
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$750,000,000.00
Seller Participation Amount$6,039,606,300.19
For purposes of calculating the Base Rate and Excess Protection Level, a
Coupon of 9.64% (41/360) was used. The Base Rate was calculated using a
41 day monthly period, 7/20/00 to 8/31/00.
