Exhibit 99.7

MBNA MASTER CREDIT CARD TRUST II SERIES 1995-I

KEY PERFORMANCE FACTORS
June 30, 2000



        Expected B Maturity                                       11/15/00


        Blended Coupon                                            6.8474%



        Excess Protection Level
          3 Month Average  5.36%
          June, 2000  4.89%
          May, 2000  5.69%
          April, 2000  5.48%


        Cash Yield                                  18.75%


        Investor Charge Offs                        4.56%


        Base Rate                                   9.30%


        Over 30 Day Delinquency                     4.60%


        Seller's Interest                           12.05%


        Total Payment Rate                          14.03%


        Total Principal Balance                     $54,839,173,315.51


        Investor Participation Amount               $750,000,000.00


        Seller Participation Amount                 $6,607,972,797.02