EXHIBIT 99.4
08/00 Page 1
MONTHLY STATEMENT TO CERTIFICATEHOLDERS
SERIES 1995-C
CC MASTER CREDIT CARD TRUST II
(Formerly Chevy Chase Master Credit Card Trust II)
RECEIVABLES
Beginning of the Month Principal Receivables: $ 3,082,917,047.88
Beginning of the Month Finance Charge Receivables: $ 149,202,144.54
Beginning of the Month Discounted Receivables: $ 0.00
Beginning of the Month Total Receivables: $ 3,232,119,192.42
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: $ 3,036,593,343.96
End of the Month Finance Charge Receivables: $ 145,670,192.00
End of the Month Discounted Receivables: $ 0.00
End of the Month Total Receivables: $ 3,182,263,535.96
Special Funding Account Balance $ 0.00
Aggregate Invested Amount (all Master Trust Series) $ 2,300,000,000.00
End of the Month Transferor Amount $ 736,593,343.96
End of the Month Transferor Percentage 24.26%
DELINQUENCIES AND LOSSES
End of the Month Delinquencies: RECEIVABLES
30-59 Days Delinquent $ 65,330,687.81
60-89 Days Delinquent $ 44,342,751.49
90+ Days Delinquent $ 89,079,888.59
08/00 Page 2
Total 30+ Days Delinquent $ 198,753,327.89
Delinquent Percentage 6.25%
Defaulted Accounts During the Month $ 18,281,021.35
Annualized Default Percentage 7.12%
Principal Collections 420,652,403.18
Principal Payment Rate 13.64%
Total Payment Rate 14.62%
INVESTED AMOUNTS
Class A Initial Invested Amount $ 322,000,000.00
Class B Initial Invested Amount $ 28,000,000.00
INITIAL INVESTED AMOUNT $ 350,000,000.00
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 12.97%
PRINCIPAL ALLOCATION PERCENTAGE 12.97%
MONTHLY SERVICING FEE $ 500,000.00
INVESTOR DEFAULT AMOUNT $ 2,371,907.68
CLASS A AVAILABLE FUNDS--
CLASS A FLOATING PERCENTAGE 92.00%
Class A Finance Charge Collections $ 6,654,238.72
Other Amounts $ 0.00
TOTAL CLASS A AVAILABLE FUNDS $ 6,654,238.72
08/00 Page 3
Class A Monthly Interest $ 2,179,799.44
Class A Servicing Fee $ 460,000.00
Class A Investor Default Amount $ 2,182,155.07
TOTAL CLASS A EXCESS SPREAD $ 1,832,284.21
REQUIRED AMOUNT $ 0.00
CLASS B AVAILABLE FUNDS
CLASS B FLOATING PERCENTAGE 8.00%
Class B Finance Charge Collections $ 578,629.45
Other Amounts $ 0.00
TOTAL CLASS B AVAILABLE FUNDS $ 578,629.45
Class B Monthly Interest $ 192,992.22
Class B Servicing Fee $ 40,000.00
TOTAL CLASS B EXCESS SPREAD $ 345,637.23
EXCESS SPREAD --
TOTAL EXCESS SPREAD $ 2,177,921.44
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 $ 189,752.61
Interest, Servicing Fee and Default
Amount
Excess Spread Applied to Reductions of $ 0.00
Class B Invested Amount
08/00 Page 4
Excess Spread Applied to Monthly Cash $ 26,720.38
Collateral Fee
Excess Spread Applied to Cash Collateral $ 0.00
Account
Excess Spread Applied to other amounts owed $ 610.57
Cash Collateral Depositor
TOTAL EXCESS FINANCE CHARGE COLLECTIONS ELIGIBLE
FOR GROUP I $ 1,960,837.88
EXCESS FINANCE CHARGES COLLECTIONS -- GROUP I --
TOTAL EXCESS FINANCE CHARGE COLLECTIONS FOR ALL
SERIES IN GROUP I $ 11,110.861.40
SERIES 1995-C EXCESS FINANCE CHARGE COLLECTIONS --
EXCESS FINANCE CHARGE COLLECTIONS ALLOCATED TO $ 0.00
SERIES 1995-C
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 Interest, Servicing Fee and Default Amounts
Excess Finance Charge Collections Applied to $ 0.00
Reductions of Class B Invested Amount
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
08/00 Page 5
YIELD AND BASE RATE --
Base Rate (Current Month) 8.89%
Base Rate (Prior Month) 8.90%
Base Rate (Two Months Ago) 8.92%
THREE MONTH AVERAGE BASE RATE 8.90%
Portfolio Yield (Current Month) 14.58%
Portfolio Yield (Prior Month) 12.45%
Portfolio Yield (Two Months Ago) 12.69%
THREE MONTH AVERAGE PORTFOLIO YIELD 13.24%
PRINCIPAL COLLECTIONS --
CLASS A PRINCIPAL PERCENTAGE 92.00%
Class A Principal Collections $ 50,212,116.38
CLASS B PRINCIPAL PERCENTAGE 8.00%
Class B Principal Collections $ 4,366,270.99
TOTAL PRINCIPAL COLLECTIONS $ 54,578,387.37
INVESTOR DEFAULT AMOUNT $ 2,371,907.68
REALLOCATED PRINCIPAL COLLECTIONS $ 0.00
SHARED PRINCIPAL COLLECTIONS ALLOCABLE FROM OTHER $ 0.00
SERIES
CLASS A SCHEDULED AMORTIZATION --
Controlled Amortization Amount $ 0.00
Deficit Controlled Amortization Amount $ 0.00
CONTROLLED DEPOSIT AMOUNT $ 0.00
08/00 Page 6
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 $ 56,950,295.05
SHARING
INVESTOR CHARGE OFFS --
CLASS A INVESTOR CHARGE OFFS $ 0.00
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
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