12/97 Page 1
MONTHLY STATEMENT TO CERTIFICATEHOLDERS
SERIES 1995-A
CHEVY CHASE MASTER CREDIT CARD TRUST II
RECEIVABLES
Beginning of the Month Principal Receivables: $ 2,013,281,970.56
Beginning of the Month Finance Charge Receivables: $ 73,753,678.58
Beginning of the Month Discounted Receivables: $ 0.00
Beginning of the Month Total Receivables: $ 2,087,035,649.14
Removed Principal Receivables: $ 0.00
Removed Finance Charge Receivables: $ 0.00
Removed Total Receivables: $ 0.00
Additional Principal Receivables: $ 82,521,177.51
Additional Finance Charge Receivables: $ 818,344.35
Additional Total Receivables: $ 83,339,521.86
Discounted Receivables Generated this Period: $ 0.00
End of the Month Principal Receivables: $ 2,121,117,452.26
End of the Month Finance Charge Receivables: $ 74,247,260.51
End of the Month Discounted Receivables: $ 0.00
End of the Month Total Receivables: $ 2,195,364,712.77
Special Funding Account Balance $ 0.00
Aggregate Invested Amount (all Master Trust Series) $ 1,947,200,000.00
End of the Month Transferor Amount $ 173,917,452.26
End of the Month Transferor Percentage 8.20%
DELINQUENCIES AND LOSSES
End of the Month Delinquencies: RECEIVABLES
30-59 Days Delinquent $ 50,276,199.58
60-89 Days Delinquent $ 34,277,376.00
90+ Days Delinquent $ 61,328,788.60
Total 30+ Days Delinquent $ 145,882,364.18
Delinquent Percentage 6.65%
Defaulted Accounts During the Month $ 16,106,800.17
Annualized Default Percentage 9.60%
Principal Collections 213,501,162.08
Principal Payment Rate 10.60%
Total Payment Rate 12.03%
12/97 Page 2
INVESTED AMOUNTS
Class A Initial Invested Amount $ 368,000,000.00
Class B Initial Invested Amount $ 32,000,000.00
INITIAL INVESTED AMOUNT $ 400,000,000.00
Class A Invested Amount $ 368,000,000.00
Class B Invested Amount $ 32,000,000.00
INVESTED AMOUNT $ 400,000,000.00
FLOATING ALLOCATION PERCENTAGE 19.66%
PRINCIPAL ALLOCATION PERCENTAGE 19.66%
MONTHLY SERVICING FEE $ 666,666.66
INVESTOR DEFAULT AMOUNT $ 3,166,596.91
CLASS A AVAILABLE FUNDS--
CLASS A FLOATING PERCENTAGE 92.00%
Class A Finance Charge Collections $ 7,237,345.25
Other Amounts $ 0.00
TOTAL CLASS A AVAILABLE FUNDS $ 7,237,345.25
Class A Monthly Interest $ 1,974,366.72
Class A Servicing Fee $ 613,333.33
Class A Investor Default Amount $ 2,913,269.16
TOTAL CLASS A EXCESS SPREAD $ 1,736,376.04
REQUIRED AMOUNT $ 0.00
CLASS B AVAILABLE FUNDS
CLASS B FLOATING PERCENTAGE 8.00%
Class B Finance Charge Collections $ 629,334.35
Other Amounts $ 0.00
TOTAL CLASS B AVAILABLE FUNDS $ 629,334.35
Class B Monthly Interest $ 174,715.17
Class B Servicing Fee $ 53,333.33
TOTAL CLASS B EXCESS SPREAD $ 401,285.85
12/97 Page 3
EXCESS SPREAD --
TOTAL EXCESS SPREAD $ 2,137,661.89
Excess Spread Applied to Required Amount $ 0.00
Excess Spread Applied to Class A Investor $ 0.00
Charge Offs
Excess Spread Applied to Class B Items $ 253,327.75
Excess Spread Applied to Class B Investor $ 0.00
Charge Offs
Excess Spread Applied to Monthly Cash $ 27,555.56
Collateral Fee
Excess Spread Applied to Cash Collateral $ 0.00
Account
Excess Spread Applied to other amounts owed $ 0.00
Cash Collateral Depositor
TOTAL EXCESS FINANCE CHARGE COLLECTIONS ELIGIBLE FOR
GROUP I $ 1,856,778.58
EXCESS FINANCE CHARGES COLLECTIONS -- GROUP I --
TOTAL EXCESS FINANCE CHARGE COLLECTIONS FOR ALL
SERIES IN GROUP I $ 4,913,116.84
SERIES 1995-A EXCESS FINANCE CHARGE COLLECTIONS --
EXCESS FINANCE CHARGE COLLECTIONS ALLOCATED TO $ 0.00
SERIES 1995-A
Excess Finance Charge Collections Applied to $ 0.00
Required Amount
Excess Finance Charge Collections Applied to $ 0.00
Class A Investor Charge Offs
Excess Finance Charge Collections Applied to $ 0.00
Class B Items
Excess Finance Charge Collections Applied to $ 0.00
Class B Investor Charge Offs
Excess Finance Charge Collections Applied to $ 0.00
Monthly Cash Collateral Fee
Excess Finance Charge Collections Applied to $ 0.00
Cash Collateral Account
Excess Finance Charge Collections Applied to $ 0.00
other amounts owed Cash Collateral Depositor
12/97 Page 4
YIELD AND BASE RATE --
Base Rate (Current Month) 8.24%
Base Rate (Prior Month) 7.95%
Base Rate (Two Months Ago) 7.88%
THREE MONTH AVERAGE BASE RATE 8.02%
Portfolio Yield (Current Month) 14.10%
Portfolio Yield (Prior Month) 9.35%
Portfolio Yield (Two Months Ago) 14.67%
THREE MONTH AVERAGE PORTFOLIO YIELD 12.71%
PRINCIPAL COLLECTIONS --
CLASS A PRINCIPAL PERCENTAGE 92.00%
Class A Principal Collections $ 38,567,789.61
CLASS B PRINCIPAL PERCENTAGE 8.00%
Class B Principal Collections $ 3,353,720.84
TOTAL PRINCIPAL COLLECTIONS $ 41,921,510.45
REALLOCATED PRINCIPAL COLLECTIONS $ 0.00
SHARED PRINCIPAL COLLECTIONS ALLOCABLE FROM OTHER $ 0.00
SERIES
CLASS A AMORTIZATION --
Controlled Amortization Amount $ 0.00
Deficit Controlled Amortization Amount $ 0.00
CONTROLLED DISTRIBUTION AMOUNT $ 0.00
CLASS B AMORTIZATION --
Controlled Amortization Amount $ 0.00
Deficit Controlled Amortization Amount 0.00
CONTROLLED DISTRIBUTION AMOUNT $ 0.00
EXCESS PRINCIPAL COLLECTIONS ELIGIBLE FOR PRINCIPAL $ 41,921,510.45
SHARING
INVESTOR CHARGE OFFS --
CLASS A INVESTOR CHARGE OFFS $ 0.00
12/97 Page 5
CLASS B INVESTOR CHARGE OFFS $ 0.00
PREVIOUS CLASS A CHARGE OFFS REIMBURSED $ 0.00
PREVIOUS CLASS B CHARGE OFFS REIMBURSED $ 0.00
CASH COLLATERAL ACCOUNT --
Required Cash Collateral Amount $ 52,000,000.00
Available Cash Collateral Amount $ 52,000,000.00
INTEREST RATE CAP PAYMENTS --
Class A Interest Rate Cap Paymets $ 0.00
Class B Interest Rate Cap Paymets $ 0.00
TOTAL DRAW AMOUNT $ 0.00
CASH COLLATERAL ACCOUNT SURPLUS $ 0.00
CHEVY CHASE BANK, F.S.B.,
as Servicer
By: ________________________
Mark A. Holles
Vice President