Exhibit 99.32
MBNA MASTER CREDIT CARD TRUST II
SERIES 1999-A
KEY PERFORMANCE FACTORS
December 31, 2000
Expected B Maturity 2/17/2004
Blended Coupon 6.8523%
Excess Protection Level
3 Month Average 4.41%
December, 2000 0.37%
November, 2000 6.51%
October, 2000 6.34%
Cash Yield19.79%
Investor Charge Offs10.15%
Base Rate 9.28%
Over 30 Day Delinquency 4.72%
Seller's Interest10.47%
Total Payment Rate13.35%
Total Principal Balance$57,190,978,436.47
Investor Participation Amount$500,000,000.00
Seller Participation Amount$5,990,287,874.98
