Exhibit 99.10
Page 1
MONTHLY STATEMENT TO CERTIFICATEHOLDERS
SERIES 1998-A
CC MASTER CREDIT CARD TRUST II
(Formerly Chevy Chase Master Credit Card Trust II)
RECEIVABLES
Beginning of the Month Principal Receivables: $ 2,662,186,134.57
Beginning of the Month Finance Charge Receivables: $ 123,715,555.73
Beginning of the Month Discounted Receivables: $ 0.00
Beginning of the Month Total Receivables: $ 2,785,901,690.30
Removed Principal Receivables: $ 0.00
Removed Finance Charge Receivables: $ 0.00
Removed Total Receivables: $ 0.00
Additional Principal Receivables: $ 457,243,563.96
Additional Finance Charge Receivables: $ 24,096,331.49
Additional Total Receivables: $ 481,339,895.45
Discounted Receivables Generated this Period: $ 0.00
End of the Month Principal Receivables: $ 3,082,917,047.88
End of the Month Finance Charge Receivables: $ 149,202,144.54
End of the Month Discounted Receivables: $ 0.00
End of the Month Total Receivables: $ 3,232,119,192.42
Special Funding Account Balance $ 0.00
Aggregate Invested Amount (all Master Trust II Series) $ 2,300,000,000.00
End of the Month Transferor Amount $ 782,917,047.88
End of the Month Transferor Percentage 25.40%
DELINQUENCIES AND LOSSES
End of the Month Delinquencies:
RECEIVABLES
30-59 Days Delinquent $ 63,797,998.85
60-89 Days Delinquent $ 45,398,618.64
90+ Days Delinquent $ 86,915,266.31
Page 2
Total 30+ Days Delinquent $ 196,111,883.80
Delinquent Percentage 6.07%
Defaulted Accounts During the Month $ 18,207,054.22
Annualized Default Percentage 8.21%
Principal Collections 346,386,216.49
Principal Payment Rate 13.01%
Total Payment Rate 13.98%
INVESTED AMOUNTS
Class A Initial Invested Amount $ 370,500,000.00
Class B Initial Invested Amount $ 57,000,000.00
Class C Initial Invested Amount $ 47,500,000.00
INITIAL INVESTED AMOUNT $ 475,000,000.00
Class A Invested Amount $ 468,000,000.00
Class B Invested Amount $ 72,000,000.00
Class C Invested Amount $ 60,000,000.00
INVESTED AMOUNT $ 600,000,000.00
Class A Adjusted Invested Amount $ 468,000,000.00
Class B Adjusted Invested Amount $ 72,000,000.00
Class C Adjusted Invested Amount $ 60,000,000.00
ADJUSTED INVESTED AMOUNT $ 600,000,000.00
PREFUNDED AMOUNT $ 0.00
FLOATING ALLOCATION PERCENTAGE 22.13%
PRINCIPAL ALLOCATION PERCENTAGE 22.13%
Class A Principal Allocation Percentage 78.00%
Class B Principal Allocation Percentage 12.00%
Class C Principal Allocation Percentage 10.00%
COLLECTIONS OF PRINCIPAL RECEIVABLES
DURING THE MONTHLY PERIOD
ALLOCATED TO SERIES 1998-A 76,378,865.53
Page 3
COLLECTIONS OF FINANCE CHARGE RECEIVABLES
DURING THE MONTHLY PERIOD
ALLOCATED TO SERIES 1998-A 9,504,512.54
MONTHLY SERVICING FEE $ 750,000.00
INVESTOR DEFAULT AMOUNT $ 4,029,730.90
CLASS A AVAILABLE FUNDS--
CLASS A FLOATING ALLOCATION PERCENTAGE 78.00%
Class A Finance Charge Collections $ 7,998,519.80
Other Amounts $ 0.00
TOTAL CLASS A AVAILABLE FUNDS $ 7,998,519.80
Class A Monthly Interest $ 2,554,646.25
Class A Servicing Fee $ 585,000.00
Class A Investor Default Amount $ 3,143,190.10
TOTAL CLASS A EXCESS SPREAD $ 1,715,683.45
CLASS A REQUIRED AMOUNT $ 0.00
CLASS B AVAILABLE FUNDS
CLASS B FLOATING ALLOCATION PERCENTAGE 12.00%
Class B Finance Charge Collections $ 1,230,541.48
Other Amounts $ 0.00
TOTAL CLASS B AVAILABLE FUNDS $ 1,230,541.48
Class B Monthly Interest $ 407,522.50
Class B Servicing Fee $ 90,000.00
TOTAL CLASS B EXCESS SPREAD $ 733,018.98
CLASS B INVESTOR DEFAULT AMOUNT 483,567.71
CLASS B REQUIRED AMOUNT 483,567.71
Page 4
CLASS C FLOATING ALLOCATION PERCENTAGE 10.00%
CLASS C MONTHLY SERVICING FEE 75,000.00
EXCESS SPREAD --
TOTAL EXCESS SPREAD $ 3,399,153.69
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 $ 483,567.71
Excess Spread Applied to Reductions of
Class B Invested Amount $ 0.00
Excess Spread Applied to Class C Required Amount $ 771,575.17
Excess Spread Applied to Reductions of
Class C Invested Amount $ 0.00
Excess Spread Applied to Monthly Cash
Collateral Fee $ 125,000.00
Excess Spread Applied to Cash Collateral
Account $ 0.00
Excess Spread Applied to Spread Account $ 2,019,010.81
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 $ 0.00
Page 5
EXCESS FINANCE CHARGES COLLECTIONS -- GROUP I --
TOTAL EXCESS FINANCE CHARGE COLLECTIONS FOR ALL
SERIES IN GROUP I $ 0.00
SERIES 1998-A EXCESS FINANCE CHARGE COLLECTIONS --
EXCESS FINANCE CHARGE COLLECTIONS ALLOCATED TO $ 0.00
SERIES 1998-A
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
Page 6
YIELD AND BASE RATE --
Base Rate (Current Month) 8.89%
Base Rate (Prior Month) 8.92%
Base Rate (Two Months Ago) 8.79%
THREE MONTH AVERAGE BASE RATE 8.87%
Portfolio Yield (Current Month) 12.45%
Portfolio Yield (Prior Month) 12.69%
Portfolio Yield (Two Months Ago) 9.65%
THREE MONTH AVERAGE PORTFOLIO YIELD 11.60%
PRINCIPAL COLLECTIONS --
TOTAL PRINCIPAL COLLECTIONS $ 76,378,865.53
INVESTOR DEFAULT AMOUNT $ 4,029,730.90
REALLOCATED PRINCIPAL COLLECTIONS
Allocable to Class C Interests $ 0.00
Allocable to Class B Certificates $ 0.00
SHARED PRINCIPAL COLLECTIONS ALLOCABLE FROM OTHER $ 0.00
SERIES
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 $ 80,408,596.43
SHARING
Page 7
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 $ 18,000,000.00
Available Cash Collateral Amount $ 18,000,000.00
TOTAL DRAW AMOUNT $ 0.00
CASH COLLATERAL ACCOUNT SURPLUS $ 0.00
First USA Bank, National Association
as Servicer
By: /s/ Tracie Klein
-------------------------------
Tracie H. Klein
First Vice President