EXHIBIT 99.7
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: $3,098,024,749.89
Beginning of the Month Finance Charge Receivables: $162,066,884.47
Beginning of the Month Discounted Receivables: $0.00
Beginning of the Month Total Receivables: $3,260,091,634.36
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: $3,024,287,762.59
End of the Month Finance Charge Receivables: $158,594,189.53
End of the Month Discounted Receivables: $0.00
End of the Month Total Receivables: $3,182,881,952.12
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 $724,287,762.59
End of the Month Transferor Percentage 23.95%
DELINQUENCIES AND LOSSES
- ------------------------
End of the Month Delinquencies:
30-59 Days Delinquent $68,778,881.00
60-89 Days Delinquent $48,978,616.74
90+ Days Delinquent $93,509,301.68
Total 30+ Days Delinquent $211,266,799.42
Delinquent Percentage 6.64%
Defaulted Accounts During the Month $25,369,964.00
Annualized Default Percentage 9.83%
Jul-2001 1996-A Page 2
Principal Collections $415,771,399.34
Principal Payment Rate 13.42%
Total Payment Rate 14.30%
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
Class A Adjusted Invested Amount $184,500,000.00
Class B Adjusted Invested Amount $38,250,000.00
Class C Adjusted Invested Amount $42,750,000.00
---------------
ADJUSTED INVESTED AMOUNT $265,500,000.00
PREFUNDED AMOUNT $0.00
FLOATING ALLOCATION PERCENTAGE 14.53%
PRINCIPAL ALLOCATION PERCENTAGE 14.53%
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-A $60,392,393.45
COLLECTIONS OF FINANCE CHARGE RECEIVABLES
DURING THE MONTHLY PERIOD ALLOCATED TO
SERIES 1996-A $7,316,622.59
MONTHLY SERVICING FEE $562,500.00
INVESTOR DEFAULT AMOUNT $3,685,084.77
Jul-2001 1996-A Page 3
CLASS A AVAILABLE FUNDS
- -----------------------
CLASS A FLOATING ALLOCATION PERCENTAGE 82.00%
Class A Finance Charge Collections $6,460,880.54
Other Amounts $0.00
TOTAL CLASS A AVAILABLE FUNDS $6,460,880.54
Class A Monthly Interest $1,223,850.00
Class A Servicing Fee $461,250.00
Class A Investor Default Amount $3,021,769.51
TOTAL CLASS A EXCESS SPREAD $1,754,011.03
REQUIRED AMOUNT $0.00
CLASS B AVAILABLE FUNDS
- -----------------------
CLASS B FLOATING ALLOCATION PERCENTAGE 8.50%
Class B Finance Charge Collections $669,725.44
Other Amounts $0.00
TOTAL CLASS B AVAILABLE FUNDS $669,725.44
Class B Monthly Interest $134,034.38
Class B Servicing Fee $47,812.50
TOTAL CLASS B EXCESS SPREAD $487,878.56
CLASS B INVESTOR DEFAULT AMOUNT $313,232.21
CLASS B REQUIRED AMOUNT $313,232.21
CLASS C FLOATING ALLOCATION PERCENTAGE 9.50%
Jul-2001 1996-A Page 4
EXCESS SPREAD
- -------------
TOTAL EXCESS SPREAD $2,936,968.70
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 $313,232.21
Excess Spread Applied to Reductions of Class B
Invested Amount $0.00
Excess Spread Applied to Class C Required Amount $522,151.80
Excess Spread Applied to Reductions of Class C
Invested Amount $0.00
Excess Spread Applied to Monthly Cash Collateral Fee $93,750.00
Excess Spread Applied to Cash Collateral Account $0.00
Excess Spread Applied to Spread Account $0.00
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 $2,007,834.69
Jul-2001 1996-A Page 5
EXCESS FINANCE CHARGE COLLECTIONS -- GROUP I
- --------------------------------------------
TOTAL EXCESS FINANCE CHARGE COLLECTIONS FOR ALL SERIES
IN GROUP I $10,381,471.68
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
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) 6.08%
Base Rate (Prior Month) 6.23%
Base Rate (Two Months Ago) 6.37%
-----
THREE MONTH AVERAGE BASE RATE 6.23%
Portfolio Yield (Current Month) 11.18%
Portfolio Yield (Prior Month) 10.13%
Portfolio Yield (Two Months Ago) 11.07%
------
THREE MONTH AVERAGE PORTFOLIO YIELD 10.79%
Jul-2001 1996-A Page 6
PRINCIPAL COLLECTIONS
- ---------------------
TOTAL PRINCIPAL COLLECTIONS $60,392,393.45
INVESTOR DEFAULT AMOUNT $3,685,084.77
REALLOCATED PRINCIPAL COLLECTIONS
Allocable to Class C Interests $0.00
Allocable to Class B Certficates $0.00
SHARED PRINCIPAL COLLECTIONS ALLOCABLE
FROM OTHER SERIES 120,422,521.78
CLASS A SCHEDULED ACCUMULATION --
Controlled Accumulation Amount $184,500,000.00
Deficit Controlled Accumulation Amount $0.00
CONTROLLED DEPOSIT AMOUNT $184,500,000.00
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 $0.00
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 $7,965,000.00
Available Cash Collateral Amount $13,500,000.00
TOTAL DRAW AMOUNT $0.00
CASH COLLATERAL ACCOUNT SURPLUS $5,535,000.00
First USA Bank, National Association
as Servicer
By: /s/ Tracie Klein
-------------------------
Tracie H. Klein
First Vice President