Exhibit 99.3
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: | | $2,226,037,563.71 |
Beginning of the Month Finance Charge Receivables: | | $108,339,060.55 |
Beginning of the Month Discounted Receivables: | | $0.00 |
Beginning of the Month Total Receivables: | | $2,334,376,624.26 |
| |
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: | | $2,241,245,454.11 |
End of the Month Finance Charge Receivables: | | $108,925,085.08 |
End of the Month Discounted Receivables: | | $0.00 |
End of the Month Total Receivables: | | $2,350,170,539.19 |
| |
Special Funding Account Balance | | $0.00 |
Aggregate Adjusted Invested Amount (all Master Trust II Series) | | $54,000,000.00 |
End of the Month Transferor Amount | | $2,187,245,454.11 |
End of the Month Transferor Percentage | | 97.59% |
| |
DELINQUENCIES AND LOSSES | | |
| |
End of the Month Delinquencies: | | |
| |
30-59 Days Delinquent | | $46,855,566.03 |
60-89 Days Delinquent | | $33,407,147.14 |
90+ Days Delinquent | | $79,473,413.72 |
| |
Total 30+ Days Delinquent | | $159,736,126.89 |
Delinquent Percentage | | 6.80% |
| |
Defaulted Accounts During the Month | | $15,969,969.13 |
Annualized Default Percentage | | 8.61% |
Principal Collections | | $280,814,006.86 |
Principal Payment Rate | | 12.61% |
Total Payment Rate | | 13.19% |
| |
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 | | $0.00 |
Class B Invested Amount | | $25,500,000.00 |
Class C Invested Amount | | $28,500,000.00 |
| | |
|
INVESTED AMOUNT | | $54,000,000.00 |
| |
Class A Adjusted Invested Amount | | $0.00 |
Class B Adjusted Invested Amount | | $12,750,000.00 |
Class C Adjusted Invested Amount | | $28,500,000.00 |
| | |
|
ADJUSTED INVESTED AMOUNT | | $41,250,000.00 |
| |
PREFUNDED AMOUNT | | $0.00 |
| |
FLOATING ALLOCATION PERCENTAGE | | 3.65% |
PRINCIPAL ALLOCATION PERCENTAGE | | 13.48% |
| |
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 | | $37,844,914.85 |
| |
COLLECTIONS OF FINANCE CHARGE RECEIVABLES DURING THE MONTHLY PERIOD ALLOCATED TO SERIES 1996-C | | $990,008.79 |
| |
MONTHLY SERVICING FEE | | $67,500.00 |
| |
INVESTOR DEFAULT AMOUNT | | $583,499.05 |
CLASS A AVAILABLE FUNDS | | |
| |
CLASS A FLOATING ALLOCATION PERCENTAGE | | 33.61% |
| |
Class A Finance Charge Collections | | $471,578.88 |
Other Amounts | | $0.00 |
| |
TOTAL CLASS A AVAILABLE FUNDS | | $471,578.88 |
| |
Class A Monthly Interest | | $0.00 |
Class A Servicing Fee | | $0.00 |
Class A Investor Default Amount | | $196,093.94 |
| |
TOTAL CLASS A EXCESS SPREAD | | $275,484.94 |
| |
CLASS A REQUIRED AMOUNT | | $0.00 |
| |
CLASS B AVAILABLE FUNDS | | |
| |
CLASS B FLOATING ALLOCATION PERCENTAGE | | 31.35% |
| |
Class B Finance Charge Collections | | $342,267.07 |
Other Amounts | | $0.00 |
| |
TOTAL CLASS B AVAILABLE FUNDS | | $342,267.07 |
| |
Class B Monthly Interest | | $33,760.94 |
Class B Servicing Fee | | $31,875.00 |
| |
TOTAL CLASS B EXCESS SPREAD | | $276,631.13 |
CLASS B INVESTOR DEFAULT AMOUNT | | $182,941.30 |
CLASS B REQUIRED AMOUNT | | $182,941.30 |
| |
CLASS C FLOATING ALLOCATION PERCENTAGE | | 35.04% |
| |
CLASS C MONTHLY SERVICING FEE | | $35,625.00 |
EXCESS SPREAD | | |
| |
TOTAL EXCESS SPREAD | | $899,024.88 |
| |
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 | | $182,941.30 |
| |
Excess Spread Applied to Reductions of Class B Invested Amount | | $0.00 |
| |
Excess Spread Applied to Class C Required Amount | | $256,308.08 |
| |
Excess Spread Applied to Reductions of Class C Invested Amount | | $0.00 |
| |
Excess Spread Applied to Monthly Cash Collateral Fee | | $11,250.00 |
| |
Excess Spread Applied to Cash Collateral Account | | $0.00 |
| |
Excess Spread Applied to Spread Account | | $0.00 |
| |
Excess Spread Applied to Reserve Account | | $0.00 |
| |
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 | | $448,525.50 |
EXCESS FINANCE CHARGE COLLECTIONS—GROUP I | | |
| |
TOTAL EXCESS FINANCE CHARGE COLLECTIONS FOR ALL SERIES IN GROUP I | | $448,525.50 |
| |
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) | | 3.90% |
Base Rate (Prior Month) | | 1.81% |
Base Rate (Two Months Ago) | | 2.22% |
| | |
|
THREE MONTH AVERAGE BASE RATE | | 2.64% |
| |
Portfolio Yield (Current Month) | | 2.45% |
Portfolio Yield (Prior Month) | | 4.31% |
Portfolio Yield (Two Months Ago) | | 5.54% |
| | |
|
THREE MONTH AVERAGE PORTFOLIO YIELD | | 4.10% |
PRINCIPAL COLLECTIONS | | |
| |
TOTAL PRINCIPAL COLLECTIONS | | $37,844,914.85 |
| |
INVESTOR DEFAULT AMOUNT | | $583,499.05 |
| |
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 | | $12,750,000.00 |
Deficit Controlled Accumulation Amount | | $0.00 |
CONTROLLED DEPOSIT AMOUNT | | $12,750,000.00 |
| |
EXCESS PRINCIPAL COLLECTIONS ELIGIBLE FOR | | |
PRINCIPAL SHARING | | $25,678,413.90 |
| |
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 | | $3,000,000.00 |
Available Cash Collateral Amount | | $3,000,000.00 |
| |
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/ RANDY J. REDCAY
|
| | | | | Randy J. Redcay First Vice President |
