Exhibit 99.7 MBNA MASTER CREDIT CARD TRUST II SERIES 1995-D KEY PERFORMANCE FACTORS June 30, 1999 Expected B Maturity 7/17/00 Blended Coupon 5.9709% Excess Protection Level 3 Month Average 6.07% June, 1999 5.26% May, 1999 7.72% April, 1999 5.22% Cash Yield 17.44% Investor Charge Offs 5.06% Base Rate 7.11% Over 30 Day Delinquency 4.82% Seller's Interest 11.01% Total Payment Rate 13.71% Total Principal Balance $44,380,968,357.42 Investor Participation Amount $500,000,000.00 Seller Participation Amount $4,888,448,838.93