EXHIBIT 99.9
Dec-2000 1996-C Page 1
MONTHLY STATEMENT TO CERTIFICATEHOLDERS
SERIES 1996-C
CC MASTER CREDIT CARD TRUST II
(Formerly Chevy Chase Master Credit Card Trust II)
RECEIVABLES
- -----------
Beginning of the Month Principal Receivables: $2,942,677,284.07
Beginning of the Month Finance Charge Receivables: $ 146,451,282.84
Beginning of the Month Discounted Receivables: $ 0.00
Beginning of the Month Total Receivables: $3,089,128,566.91
Removed Principal Receivables: $ 0.00
Removed Finance Charge Receivables: $ 0.00
Removed Total Receivables: $ 0.00
Additional Principal Receivables: $ 565,261,781.64
Additional Finance Charge Receivables: $ 29,616,098.84
Additional Total Receivables: $ 594,877,880.48
Discounted Receivables Generated this Period: $ 0.00
End of the Month Principal Receivables: $3,512,448,473.12
End of the Month Finance Charge Receivables: $ 174,535,982.97
End of the Month Discounted Receivables: $ 0.00
End of the Month Total Receivables: $3,686,984,456.09
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 $1,212,448,473.12
End of the Month Transferor Percentage 34.52%
DELINQUENCIES AND LOSSES
- ------------------------
End of the Month Delinquencies:
30-59 Days Delinquent $ 84,242,185.35
60-89 Days Delinquent $ 63,849,209.97
90+ Days Delinquent $ 117,297,473.48
Total 30+ Days Delinquent $ 265,388,868.80
Delinquent Percentage 7.20%
Defaulted Accounts During the Month $ 22,193,888.70
Annualized Default Percentage 9.05%
Dec-2000 1996-C Page 2
Principal Collections $384,076,566.09
Principal Payment Rate 13.05%
Total Payment Rate 14.05%
INVESTED AMOUNTS
- ----------------
Class A Initial Invested Amount $184,500,000.00
Class B Initial Invested Amount $ 19,125,000.00
Class C Initial Invested Amount $ 21,375,000.00
---------------
INITIAL INVESTED AMOUNT $225,000,000.00
Class A Invested Amount $246,000,000.00
Class B Invested Amount $ 25,500,000.00
Class C Invested Amount $ 28,500,000.00
---------------
INVESTED AMOUNT $300,000,000.00
Class A Adjusted Invested Amount $246,000,000.00
Class B Adjusted Invested Amount $ 25,500,000.00
Class C Adjusted Invested Amount $ 28,500,000.00
---------------
ADJUSTED INVESTED AMOUNT $300,000,000.00
PREFUNDED AMOUNT $ 0.00
FLOATING ALLOCATION PERCENTAGE 9.49%
PRINCIPAL ALLOCATION PERCENTAGE 9.49%
Class A Principal Allocation Percentage 82.00%
Class B Principal Allocation Percentage 8.50%
Class C Principal Allocation Percentage 9.50%
COLLECTIONS OF PRINCIPAL RECEIVABLES
DURING THE MONTHLY PERIOD ALLOCATED
TO SERIES 1996-C $36,483,373.58
COLLECTIONS OF FINANCE CHARGE RECEIVABLES
DURING THE MONTHLY PERIOD ALLOCATED TO
SERIES 1996-C $ 4,754,914.48
MONTHLY SERVICING FEE $ 375,000.00
INVESTOR DEFAULT AMOUNT $ 2,008,154.95
Dec-2000 1996-C Page 3
CLASS A AVAILABLE FUNDS
- -----------------------
CLASS A FLOATING ALLOCATION PERCENTAGE 82.00%
Class A Finance Charge Collections $4,206,529.87
Other Amounts $ 0.00
TOTAL CLASS A AVAILABLE FUNDS $4,206,529.87
Class A Monthly Interest $1,497,866.67
Class A Servicing Fee $ 307,500.00
Class A Investor Default Amount $1,646,687.06
TOTAL CLASS A EXCESS SPREAD $ 754,476.14
CLASS A REQUIRED AMOUNT $ 0.00
CLASS B AVAILABLE FUNDS
- -----------------------
CLASS B FLOATING ALLOCATION PERCENTAGE 8.50%
Class B Finance Charge Collections $ 436,042.73
Other Amounts $ 0.00
TOTAL CLASS B AVAILABLE FUNDS $ 436,042.73
Class B Monthly Interest $ 160,593.33
Class B Servicing Fee $ 31,875.00
TOTAL CLASS B EXCESS SPREAD $ 243,574.40
CLASS B INVESTOR DEFAULT AMOUNT $ 170,693.17
CLASS B REQUIRED AMOUNT $ 170,693.17
CLASS C FLOATING ALLOCATION PERCENTAGE 9.50%
CLASS C MONTHLY SERVICING FEE $ 35,625.00
Dec-2000 1996-C Page 4
EXCESS SPREAD
- -------------
TOTAL EXCESS SPREAD $1,449,767.42
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 $ 170,693.17
Excess Spread Applied to Reductions of Class B
Invested Amount $ 0.00
Excess Spread Applied to Class C Required Amount $ 384,828.05
Excess Spread Applied to Reductions of Class C
Invested Amount $ 0.00
Excess Spread Applied to Monthly Cash Collateral Fee $ 62,500.00
Excess Spread Applied to Cash Collateral Account $ 0.00
Excess Spread Applied to Spread Account $ 473,222.43
Excess Spread Applied to Reserve Account
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 $ 358,523.77
Dec-2000 1996-C Page 5
EXCESS FINANCE CHARGE COLLECTIONS -- GROUP I
- --------------------------------------------
TOTAL EXCESS FINANCE CHARGE COLLECTIONS FOR ALL SERIES
IN GROUP I $4,348,837.51
SERIES 1996-C EXCESS FINANCE CHARGE COLLECTIONS
- -----------------------------------------------
EXCESS FINANCE CHARGE COLLECTIONS ALLOCATED TO
SERIES 1996-C $ 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
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) 8.95%
Base Rate (Prior Month) 8.86%
Base Rate (Two Months Ago) 8.86%
-----
THREE MONTH AVERAGE BASE RATE 8.89%
Portfolio Yield (Current Month) 12.49%
Portfolio Yield (Prior Month) 12.43%
Portfolio Yield (Two Months Ago) 13.88%
------
THREE MONTH AVERAGE PORTFOLIO YIELD 12.93%
Dec-2000 1996-C Page 6
PRINCIPAL COLLECTIONS
- ---------------------
TOTAL PRINCIPAL COLLECTIONS $36,483,373.58
INVESTOR DEFAULT AMOUNT $ 2,008,154.95
REALLOCATED PRINCIPAL COLLECTIONS
Allocable to Class C Interests $ 0.00
Allocable to Class B Certficates $ 0.00
SHARED PRINCIPAL COLLECTIONS ALLOCABLE
FROM OTHER SERIES $ 0.00
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 SHARING $38,491,528.53
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 $ 9,000,000.00
Available Cash Collateral Amount $ 9,000,000.00
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