Chevy Chase Master Credit Card Trust II
Series 1995-A
1997 Distributions
Pursuant to Section 5.2 (c) of the Chevy Chase Master
Credit Card Trust Series 1995-A Supplement to the
Agreement, Chevy Chase Bank, F.S.B. must provide
the following information on an aggregate basis for the
year ended December 31, 1997:
A. 1. The total amount of the distribution to Class A
Certificateholders during 1997 per $1,000
original certificate principal amount ... 59.25
2. The amount of the distribution set forth
in paragraph 1 above in respect of interest on
the Class A Certificates, per $1,000 original
certificate principal amount ........... 59.25
3. The amount of the distribution set forth
in paragraph 1 above in respect of principal on
the Class A Certificates, per $1,000 original
certificate principal amount ........... 0.00
B. 1. The total amount of the distribution to Class B
Certificateholders during 1997 per $1,000
original certificate principal amount .. 60.37
2. The amount of the distribution set forth
in paragraph 1 above in respect of interest on
the Class B Certificates, per $1,000 original
certificate principal amount ........... 60.37
3. The amount of the distribution set forth
in paragraph 1 above in respect of principal on
the Class B Certificates, per $1,000 original
certificate principal amount ........... 0.00
Page 7
Chevy Chase Master Credit Card Trust II
Series 1995-C
1997 Distributions
Pursuant to Section 5.2 (c) of the Chevy Chase Master
Credit Card Trust Series 1995-C Supplement to the
Agreement, Chevy Chase Bank, F.S.B. must provide
the following information on an aggregate basis for the
year ended December 31, 1997:
A. 1. The total amount of the distribution to Class A
Certificateholders during 1997 per $1,000
original certificate principal amount .. 59.35
2. The amount of the distribution set forth
in paragraph 1 above in respect of interest on
the Class A Certificates, per $1,000 original
certificate principal amount ........... 59.35
3. The amount of the distribution set forth
in paragraph 1 above in respect of principal on
the Class A Certificates, per $1,000 original
certificate principal amount ........... 0.00
B. 1. The total amount of the distribution to Class B
Certificateholders during 1997 per $1,000
original certificate principal amount .. 60.62
2. The amount of the distribution set forth
in paragraph 1 above in respect of interest on
the Class B Certificates, per $1,000 original
certificate principal amount ........... 60.62
3. The amount of the distribution set forth
in paragraph 1 above in respect of principal on
the Class B Certificates, per $1,000 original
certificate principal amount ........... 0.00
Page 8
Chevy Chase Master Credit Card Trust II
Series 1996-A
1997 Distributions
Pursuant to Section 5.2 (c) of the Chevy Chase Master
Credit Card Trust Series 1996-A Supplement to the
Agreement, Chevy Chase Bank, F.S.B. must provide
the following information on an aggregate basis for the
year ended December 31, 1997:
A. 1. The total amount of the distribution to Class A
Certificateholders during 1997 per $1,000
original certificate principal amount .. 58.24
2. The amount of the distribution set forth
in paragraph 1 above in respect of interest on
the Class A Certificates, per $1,000 original
certificate principal amount ........... 58.24
3. The amount of the distribution set forth
in paragraph 1 above in respect of principal on
the Class A Certificates, per $1,000 original
certificate principal amount ........... 0.00
B. 1. The total amount of the distribution to Class B
Certificateholders during 1997 per $1,000
original certificate principal amount .. 60.52
2. The amount of the distribution set forth
in paragraph 1 above in respect of interest on
the Class B Certificates, per $1,000 original
certificate principal amount ........... 60.52
3. The amount of the distribution set forth
in paragraph 1 above in respect of principal on
the Class B Certificates, per $1,000 original
certificate principal amount ........... 0.00
Page 9
Chevy Chase Master Credit Card Trust II
Series 1996-C
1997 Distributions
Pursuant to Section 5.2 (c) of the Chevy Chase Master
Credit Card Trust Series 1996-C Supplement to the
Agreement, Chevy Chase Bank, F.S.B. must provide
the following information on an aggregate basis for the
year ended December 31, 1997:
A. 1. The total amount of the distribution to Class A
Certificateholders during 1997 per $1,000
original certificate principal amount .. 53.35
2. The amount of the distribution set forth
in paragraph 1 above in respect of interest on
the Class A Certificates, per $1,000 original
certificate principal amount ........... 53.35
3. The amount of the distribution set forth
in paragraph 1 above in respect of principal on
the Class A Certificates, per $1,000 original
certificate principal amount ........... 0.00
B. 1. The total amount of the distribution to Class B
Certificateholders during 1997 per $1,000
original certificate principal amount .. 55.53
2. The amount of the distribution set forth
in paragraph 1 above in respect of interest on
the Class B Certificates, per $1,000 original
certificate principal amount ........... 55.53
3. The amount of the distribution set forth
in paragraph 1 above in respect of principal on
the Class B Certificates, per $1,000 original
certificate principal amount ........... 0.00
Page 10