Exhibit 99.13

MBNA MASTER CREDIT CARD TRUST II SERIES 1996-D

KEY PERFORMANCE FACTORS
May 31, 2000



Expected B Maturity 05/15/01


Blended Coupon 6.7055%



Excess Protection Level
3 Month Average 5.70%
May, 2000 5.70%
April, 2000 5.49%
March, 2000 5.89%


Cash Yield 19.29%


Investor Charge Offs 4.66%


Base Rate 8.93%


Over 30 Day Delinquency 4.70%


Seller's Interest 9.50%


Total Payment Rate 14.38%


Total Principal Balance $52,496,626,963.52


Investor Participation Amount $1,000,000,000.00


Seller Participation Amount $4,987,826,445.03