EXHIBIT 99.6
09/00 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: $ 3,036,593,343.96
Beginning of the Month Finance Charge Receivables: $ 145,670,192.00
Beginning of the Month Discounted Receivables: $ 0.00
Beginning of the Month Total Receivables: $ 3,182,263,535.96
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: $ 3,005,089,625.25
End of the Month Finance Charge Receivables: $ 152,398,233.47
End of the Month Discounted Receivables: $ 0.00
End of the Month Total Receivables: $ 3,157,487,858.72
Special Funding Account Balance $ 0.00
Aggregate Invested Amount (all Master Trust Series) $ 2,300,000,000.00
End of the Month Transferor Amount $ 705,089,625.25
End of the Month Transferor Percentage 23.46%
DELINQUENCIES AND LOSSES
End of the Month Delinquencies: RECEIVABLES
30-59 Days Delinquent $ 68,157,511.87
60-89 Days Delinquent $ 47,465,638.01
90+ Days Delinquent $ 89,867,533.32
09/00 Page 2
Total 30+ Days Delinquent $ 205,490,683.20
Delinquent Percentage 6.51%
Defaulted Accounts During the Month $ 18,830,152.79
Annualized Default Percentage 7.44%
Principal Collections 351,290,984.44
Principal Payment Rate 11.57%
Total Payment Rate 12.44%
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 14.82%
PRINCIPAL ALLOCATION PERCENTAGE 14.82%
MONTHLY SERVICING FEE $ 562,500.00
INVESTOR DEFAULT AMOUNT $ 2,790,478.00
CLASS A AVAILABLE FUNDS--
CLASS A FLOATING PERCENTAGE 82.00%
Class A Finance Charge Collections $ 5,883,784.77
Other Amounts $ 0.00
TOTAL CLASS A AVAILABLE FUNDS $ 5,883,784.77
09/00 Page 3
Class A Monthly Interest $ 2,151,564.69
Class A Servicing Fee $ 461,250.00
Class A Investor Default Amount $ 2,288,191.96
TOTAL CLASS A EXCESS SPREAD $ 982,778.12
REQUIRED AMOUNT $ 0.00
CLASS B AVAILABLE FUNDS
CLASS B FLOATING PERCENTAGE 8.50%
Class B Finance Charge Collections $ 609,904.51
Other Amounts $ 0.00
TOTAL CLASS B AVAILABLE FUNDS $ 609,904.51
Class B Monthly Interest $ 230,438.98
Class B Servicing Fee $ 47,812.50
TOTAL CLASS B EXCESS SPREAD $ 331,653.03
CLASS B INVESTOR DEFAULT AMOUNT 237,190.63
CLASS B REQUIRED AMOUNT 237,190.63
EXCESS SPREAD --
TOTAL EXCESS SPREAD $ 1,942,651.64
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 $ 237,190.63
Excess Spread Applied to Reductions of $ 0.00
Class B Invested Amount
09/00 Page 4
Excess Spread Applied to Class C Required Amount $ 545,652.68
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 $ 1,066,058.33
Excess Spread Applied to Reserve Account $ 0.00
Excess Spread Applied to other amounts owed $ 0.00
Cash Collateral Depositor
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 $ 2,373,698.34
SERIES 1996-A EXCESS FINANCE CHARGE COLLECTIONS --
EXCESS FINANCE CHARGE COLLECTIONS ALLOCATED TO $ 0.00
SERIES 1996-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
09/00 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) 8.87%
Base Rate (Prior Month) 8.87%
Base Rate (Two Months Ago) 8.88%
THREE MONTH AVERAGE BASE RATE 8.87%
Portfolio Yield (Current Month) 11.69%
Portfolio Yield (Prior Month) 14.58%
Portfolio Yield (Two Months Ago) 12.45%
THREE MONTH AVERAGE PORTFOLIO YIELD 12.91%
PRINCIPAL COLLECTIONS --
TOTAL PRINCIPAL COLLECTIONS $ 52,058,513.62
INVESTOR DEFAULT AMOUNT $ 2,790,478.00
REALLOCATED PRINCIPAL COLLECTIONS
Allocable to Class C Interests $ 0.00
Allocable to Class B Certificates $ 0.00
09/00 Page 6
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
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 $ 54,848,991.62
SHARING
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
09/00 Page 7
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