Exhibit 99.7


MBNA MASTER CREDIT CARD TRUST II SERIES 1995-D

KEY PERFORMANCE FACTORS
February 28, 1998



Expected B Maturity 7/17/00


Blended Coupon 6.0538%


Excess Protection Level
3 Month Average 4.97%
February, 1998 4.74%
January, 1998 4.86%
December, 1997 5.31%


Cash Yield 16.74%


Investor Charge Offs 4.83%


Base Rate 7.17%


Over 35 Day Delinquency 5.04%


Seller's Interest 15.07%


Total Payment Rate 12.54%


Total Principal Balance $34,488,564,555.67


Investor Participation Amount $500,000,000.00


Seller Participation Amount $5,197,230,037.18