EXHIBIT 99.6
Page 1
MONTHLY STATEMENT TO CERTIFICATEHOLDERS
SERIES 1996-A
CC MASTER CREDIT CARD TRUST II
(Formerly Chevy Chase Master Credit Card Trust II)
RECEIVABLES
Beginning of the Month Principal Receivables: $ 2,724,412,350.06
Beginning of the Month Finance Charge Receivables: $ 122,550,039.88
Beginning of the Month Discounted Receivables: $ 0.00
Beginning of the Month Total Receivables: $ 2,846,962,389.94
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: $ 2,642,515,677.67
End of the Month Finance Charge Receivables: $ 125,027,951.06
End of the Month Discounted Receivables: $ 0.00
End of the Month Total Receivables: $ 2,767,543,628.73
Special Funding Account Balance $ 0.00
Aggregate Invested Amount (all Master Trust Series) $ 2,300,000,000.00
End of the Month Transferor Amount $ 342,515,677.67
End of the Month Transferor Percentage 12.96%
DELINQUENCIES AND LOSSES
End of the Month Delinquencies: RECEIVABLES
30-59 Days Delinquent $ 61,053,470.27
60-89 Days Delinquent $ 45,830,613.41
90+ Days Delinquent $ 101,518,284.91
Page 2
Total 30+ Days Delinquent $ 208,402,368.59
Delinquent Percentage 7.53%
Defaulted Accounts During the Month $ 20,063,362.42
Annualized Default Percentage 8.84%
Principal Collections 375,517,214.43
Principal Payment Rate 13.78%
Total Payment Rate 14.72%
INVESTED AMOUNTS
Class A Initial Invested Amount $ 369,000,000.00
Class B Initial Invested Amount $ 38,250,000.00
Class C Initial Invested Amount $ 42,750,000.00
INITIAL INVESTED AMOUNT $ 450,000,000.00
Class A Invested Amount $ 369,000,000.00
Class B Invested Amount $ 38,250,000.00
Class C Invested Amount $ 42,750,000.00
INVESTED AMOUNT $ 450,000,000.00
FLOATING ALLOCATION PERCENTAGE 16.52%
PRINCIPAL ALLOCATION PERCENTAGE 16.52%
MONTHLY SERVICING FEE $ 562,500.00
INVESTOR DEFAULT AMOUNT $ 3,313,925.76
CLASS A AVAILABLE FUNDS--
CLASS A FLOATING PERCENTAGE 82.00%
Class A Finance Charge Collections $ 6,359,022.43
Other Amounts $ 0.00
TOTAL CLASS A AVAILABLE FUNDS $ 6,359,022.43
Page 3
Class A Monthly Interest $ 1,705,497.50
Class A Servicing Fee $ 461,250.00
Class A Investor Default Amount $ 2,717,419.12
TOTAL CLASS A EXCESS SPREAD $ 1,474,855.81
REQUIRED AMOUNT $ 0.00
CLASS B AVAILABLE FUNDS
CLASS B FLOATING PERCENTAGE 8.50%
Class B Finance Charge Collections $ 659,166.95
Other Amounts $ 0.00
TOTAL CLASS B AVAILABLE FUNDS $ 659,166.95
Class B Monthly Interest $ 183,483.13
Class B Servicing Fee $ 47,812.50
TOTAL CLASS B EXCESS SPREAD $ 427,871.32
CLASS B INVESTOR DEFAULT AMOUNT 281,683.69
CLASS B REQUIRED AMOUNT 281,683.69
EXCESS SPREAD --
TOTAL EXCESS SPREAD $ 2,586,005.62
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 $ 281,683.69
Excess Spread Applied to Reductions of
Class B Invested Amount $ 0.00
Page 4
Excess Spread Applied to Class C Required Amount $ 540,673.58
Excess Spread Applied to Reductions of
Class C Invested Amount $ 0.00
Excess Spread Applied to Monthly Cash $ 93,750.00
Collateral Fee
Excess Spread Applied to Cash Collateral $ 0.00
Account
Excess Spread Applied to Spread Account $ 1,669,898.35
Excess Spread Applied to Reserve Account $ 0.00
Excess Spread Applied to other amounts owed
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 $ 0.00
EXCESS FINANCE CHARGES COLLECTIONS -- GROUP I --
TOTAL EXCESS FINANCE CHARGE COLLECTIONS FOR ALL
SERIES IN GROUP I $ 0.00
SERIES 1996-A EXCESS FINANCE CHARGE COLLECTIONS --
EXCESS FINANCE CHARGE COLLECTIONS ALLOCATED TO
SERIES 1996-A $ 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
Page 5
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) 8.04%
Base Rate (Prior Month) 8.71%
Base Rate (Two Months Ago) 7.68%
THREE MONTH AVERAGE BASE RATE 8.14%
Portfolio Yield (Current Month) 11.84%
Portfolio Yield (Prior Month) 13.48%
Portfolio Yield (Two Months Ago) 11.77%
THREE MONTH AVERAGE PORTFOLIO YIELD 12.36%
PRINCIPAL COLLECTIONS --
TOTAL PRINCIPAL COLLECTIONS $ 62,025,304.86
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
Page 6
CLASS A SCHEDULED AMORTIZATION --
Controlled Amortization Amount $ 0.00
Deficit Controlled Amortization Amount $ 0.00
CONTROLLED DEPOSIT AMOUNT $ 0.00
CLASS B SCHEDULED AMORTIZATION --
Controlled Accumulation Amount $ 0.00
Deficit Controlled Accumulation Amount $ 0.00
CONTROLLED DEPOSIT AMOUNT $ 0.00
EXCESS PRINCIPAL COLLECTIONS ELIGIBLE FOR PRINCIPAL SHARING $ 62,025,304.86
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 CHARGE OFFS REIMBURSED $ 0.00
PREVIOUS CLASS C CHARGE OFFS REIMBURSED $ 0.00
CASH COLLATERAL ACCOUNT --
Required Cash Collateral Amount $ 13,500,000.00
Available Cash Collateral Amount $ 13,500,000.00
Page 7
TOTAL DRAW AMOUNT $ 0.00
CASH COLLATERAL ACCOUNT SURPLUS $ 0.00
First USA Bank, NA
as Servicer
By: /s/ Tracie Klein
-----------------------
Tracie H. Klein
First Vice President