CC Master Credit Card Trust Ii 8-K Financial statements and exhibits

Exhibit 99.5

MONTHLY STATEMENT TO CERTIFICATEHOLDERS

SERIES 1996-C

CC MASTER CREDIT CARD TRUST II

(Formerly Chevy Chase Master Credit Card Trust II)

RECEIVABLES
Beginning of the Month Principal Receivables:	$2,565,112,351.55
Beginning of the Month Finance Charge Receivables:	$127,843,753.06
Beginning of the Month Discounted Receivables:	$0.00
Beginning of the Month Total Receivables:	$2,692,956,104.61
Removed Principal Receivables:	$0.00
Removed Finance Charge Receivables:	$0.00
Removed Total Receivables:	$0.00
Additional Principal Receivables:	$0.00
Additional Finance Charge Receivables:	$0.00
Additional Total Receivables:	$0.00
Discounted Receivables Generated this Period:	$0.00
End of the Month Principal Receivables:	$2,567,606,869.18
End of the Month Finance Charge Receivables:	$127,804,091.72
End of the Month Discounted Receivables:	$0.00
End of the Month Total Receivables:	$2,695,410,960.90
Special Funding Account Balance	$0.00
Aggregate Adjusted Invested Amount (all Master Trust II Series)	$888,600,000.00
End of the Month Transferor Amount	$1,679,006,869.18
End of the Month Transferor Percentage	65.39%
DELINQUENCIES AND LOSSES
End of the Month Delinquencies:
30-59 Days Delinquent	$60,566,499.34
60-89 Days Delinquent	$44,213,930.21
90+ Days Delinquent	$87,225,545.51
Total 30+ Days Delinquent	$192,005,975.06
Delinquent Percentage	7.12%
Defaulted Accounts During the Month	$16,005,714.61
Annualized Default Percentage	7.49%

Principal Collections	$265,373,653.81
Principal Payment Rate	10.35%
Total Payment Rate	11.18%
INVESTED AMOUNTS
Class A Initial Invested Amount	$184,500,000.00
Class B Initial Invested Amount	$19,125,000.00
Class C Initial Invested Amount	$21,375,000.00
INITIAL INVESTED AMOUNT	$225,000,000.00
Class A Invested Amount	$246,000,000.00
Class B Invested Amount	$25,500,000.00
Class C Invested Amount	$28,500,000.00
INVESTED AMOUNT	$300,000,000.00
Class A Adjusted Invested Amount	$246,000,000.00
Class B Adjusted Invested Amount	$25,500,000.00
Class C Adjusted Invested Amount	$28,500,000.00
ADJUSTED INVESTED AMOUNT	$300,000,000.00
PREFUNDED AMOUNT	$0.00
FLOATING ALLOCATION PERCENTAGE	11.70%
PRINCIPAL ALLOCATION PERCENTAGE	11.70%
Class A Principal Allocation Percentage	82.00%
Class B Principal Allocation Percentage	8.50%
Class C Principal Allocation Percentage	9.50%
COLLECTIONS OF PRINCIPAL RECEIVABLES
DURING THE MONTHLY PERIOD ALLOCATED
TO SERIES 1996-C	$31,036,494.77
COLLECTIONS OF FINANCE CHARGE RECEIVABLES
DURING THE MONTHLY PERIOD ALLOCATED TO
SERIES 1996-C	$4,135,440.26
MONTHLY SERVICING FEE	$375,000.00
INVESTOR DEFAULT AMOUNT	$1,871,931.41

CLASS A AVAILABLE FUNDS
CLASS A FLOATING ALLOCATION PERCENTAGE	82.00%
Class A Finance Charge Collections	$3,698,561.02
Other Amounts	$0.00
TOTAL CLASS A AVAILABLE FUNDS	$3,698,561.02
Class A Monthly Interest	$322,251.46
Class A Servicing Fee	$307,500.00
Class A Investor Default Amount	$1,534,983.76
TOTAL CLASS A EXCESS SPREAD	$1,533,825.80
CLASS A REQUIRED AMOUNT	$0.00
CLASS B AVAILABLE FUNDS
CLASS B FLOATING ALLOCATION PERCENTAGE	8.50%
Class B Finance Charge Collections	$383,387.45
Other Amounts	$0.00
TOTAL CLASS B AVAILABLE FUNDS	$383,387.45
Class B Monthly Interest	$38,564.32
Class B Servicing Fee	$31,875.00
TOTAL CLASS B EXCESS SPREAD	$312,948.13
CLASS B INVESTOR DEFAULT AMOUNT	$159,114.17
CLASS B REQUIRED AMOUNT	$159,114.17
CLASS C FLOATING ALLOCATION PERCENTAGE	9.50%
CLASS C MONTHLY SERVICING FEE	$35,625.00

EXCESS SPREAD
TOTAL EXCESS SPREAD	$2,239,640.75
Excess Spread Applied to Class A Required Amount	$0.00
Excess Spread Applied to Class A Investor Charge Offs	$0.00
Excess Spread Applied to Class B Required Amount	$159,114.17
Excess Spread Applied to Reductions of Class B Invested Amount	$0.00
Excess Spread Applied to Class C Required Amount	$235,046.24
Excess Spread Applied to Reductions of Class C Invested Amount	$0.00
Excess Spread Applied to Monthly Cash Collateral Fee	$62,500.00
Excess Spread Applied to Cash Collateral Account	$0.00
Excess Spread Applied to Spread Account	$0.00
Excess Spread Applied to Reserve Account	$1,500,000.00
Excess Spread Applied to other amounts owed to Cash Collateral Depositor	$0.00
Excess Spread Applied to other amounts owed to Spread Account Residual Interest Holders	$0.00
TOTAL EXCESS FINANCE CHARGE COLLECTIONS ELIGIBLE FOR GROUP I	$282,980.34

EXCESS FINANCE CHARGE COLLECTIONS—GROUP I
TOTAL EXCESS FINANCE CHARGE COLLECTIONS FOR ALL SERIES IN GROUP I	$5,150,100.68
SERIES 1996-C EXCESS FINANCE CHARGE COLLECTIONS
EXCESS FINANCE CHARGE COLLECTIONS ALLOCATED TO SERIES 1996-C	$0.00
Excess Finance Charge Collections applied to Class A Required Amount	$0.00
Excess Finance Charge Collections applied to Class A Investor Charge Offs	$0.00
Excess Finance Charge Collections applied to Class B Required Amount	$0.00
Excess Finance Charge Collections applied to Reductions of Class B Invested Amount	$0.00
Excess Finance Charge Collections applied to Class C Required Amount	$0.00
Excess Finance Charge Collections applied to Reductions of Class C Invested Amount	$0.00
Excess Finance Charge Collections applied to Monthly Cash Collateral Fee	$0.00
Excess Finance Charge Collections applied to other amounts owed Cash Collateral Depositor	$0.00
Excess Finance Charge Collections applied to other amounts owed to Spread Account Residual Interest Holders	$0.00
YIELD AND BASE RATE
Base Rate (Current Month)	3.62%
Base Rate (Prior Month)	4.04%
Base Rate (Two Months Ago)	4.06%
THREE MONTH AVERAGE BASE RATE	3.91%
Portfolio Yield (Current Month)	10.55%
Portfolio Yield (Prior Month)	12.29%
Portfolio Yield (Two Months Ago)	11.52%
THREE MONTH AVERAGE PORTFOLIO YIELD	11.45%

PRINCIPAL COLLECTIONS
TOTAL PRINCIPAL COLLECTIONS	$31,036,494.77
INVESTOR DEFAULT AMOUNT	$1,871,931.41
REALLOCATED PRINCIPAL COLLECTIONS
Allocable to Class C Interests	$0.00
Allocable to Class B Certificates	$0.00
SHARED PRINCIPAL COLLECTIONS ALLOCABLE FROM OTHER SERIES	$0.00
CLASS A SCHEDULED ACCUMULATION—
Controlled Accumulation Amount	$0.00
Deficit Controlled Accumulation Amount	$0.00
CONTROLLED DEPOSIT AMOUNT	$0.00
CLASS B SCHEDULED ACCUMULATION—
Controlled Accumulation Amount	$0.00
Deficit Controlled Accumulation Amount	$0.00
CONTROLLED DEPOSIT AMOUNT	$0.00
EXCESS PRINCIPAL COLLECTIONS ELIGIBLE FOR PRINCIPAL SHARING	$32,908,426.18
INVESTOR CHARGE OFFS
CLASS A INVESTOR CHARGE OFFS	$0.00
CLASS B INVESTOR CHARGE OFFS	$0.00
CLASS C INVESTOR CHARGE OFFS	$0.00
PREVIOUS CLASS A CHARGE OFFS REIMBURSED	$0.00
PREVIOUS CLASS B REDUCTIONS REIMBURSED	$0.00
PREVIOUS CLASS C REDUCTIONS REIMBURSED	$0.00
CASH COLLATERAL ACCOUNT
Required Cash Collateral Amount	$9,000,000.00
Available Cash Collateral Amount	$9,000,000.00
TOTAL DRAW AMOUNT	$0.00
CASH COLLATERAL ACCOUNT SURPLUS	$0.00

Bank One, Delaware, National Association (Formerly First USA Bank, National Association) as Servicer
By:	/S/    MICHAEL J. GRUBB
	Michael J. Grubb First Vice President