Exhibit 99.26

MBNA MASTER CREDIT CARD TRUST II

SERIES 1998-D

KEY PERFORMANCE FACTORS
February 28, 2001



Expected B Maturity 7/15/03


Blended Coupon 5.8390%


Excess Protection Level
3 Month Average 5.08%
February, 2001 7.57%
January, 2001 7.10%
December, 2000 0.55%


Cash Yield19.48%


Investor Charge Offs 4.62%


Base Rate 7.29%


Over 30 Day Delinquency 5.13%


Seller's Interest 8.26%


Total Payment Rate13.44%


Total Principal Balance$57,174,868,500.05


Investor Participation Amount$559,000,000.00


Seller Participation Amount$4,724,177,938.56