Exhibit 99.45
MBNA MASTER CREDIT CARD TRUST II
SERIES 2000-D
KEY PERFORMANCE FACTORS
December 31, 2000
Expected B Maturity 4/16/2007
Blended Coupon 7.0390%
Excess Protection Level
3 Month Average 4.22%
December, 2000 0.18%
November, 2000 6.32%
October, 2000 6.15%
Cash Yield19.79%
Investor Charge Offs10.15%
Base Rate 9.47%
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$850,000,000.00
Seller Participation Amount$5,990,287,874.98
