Exhibit 99.7


MBNA MASTER CREDIT CARD TRUST II SERIES 1995-D

KEY PERFORMANCE FACTORS
August 31, 1999



Expected B Maturity 7/17/00


Blended Coupon 6.0075%


Excess Protection Level
3 Month Average 5.80%
August, 1999 6.04%
July, 1999 6.08%
June, 1999 5.26%


Cash Yield 18.20%


Investor Charge Offs 4.78%


Base Rate 7.39%


Over 30 Day Delinquency 4.81%


Seller's Interest 7.19%


Total Payment Rate 14.37%


Total Principal Balance $46,158,397,644.87


Investor Participation Amount $500,000,000.00


Seller Participation Amount $3,316,578,126.38