Exhibit 99.5


MBNA MASTER CREDIT CARD TRUST II SERIES 1995-D

KEY PERFORMANCE FACTORS
September 30, 1999



Expected B Maturity 7/17/00


Blended Coupon 6.0219%


Excess Protection Level
3 Month Average 6.01%
September, 1999 5.90%
August, 1999 6.04%
July, 1999 6.08%


Cash Yield 18.00%


Investor Charge Offs 4.60%


Base Rate 7.50%


Over 30 Day Delinquency 4.90%


Seller's Interest 6.99%


Total Payment Rate 14.16%


Total Principal Balance $45,780,732,257.76


Investor Participation Amount $500,000,000.00


Seller Participation Amount $3,198,912,739.27