Page 1
03/99
EXHIBIT 99.10
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: $ 2,673,458,907.69
Beginning of the Month Finance Charge Receivables: $ 131,033,039.35
Beginning of the Month Discounted Receivables: $ 0.00
Beginning of the Month Total Receivables: $ 2,804,491,947.04
Removed Principal Receivables: $ 0.00
Removed Finance Charge Receivables: $ 0.00
Removed Total Receivables: $ 0.00
Additional Principal Receivables: $ 47,647,525.13
Additional Finance Charge Receivables: $ 832,096.18
Additional Total Receivables: $ 48,479,621.31
Discounted Receivables Generated this Period: $ 0.00
End of the Month Principal Receivables: $ 2,604,843,793.93
End of the Month Finance Charge Receivables: $ 122,723,791.84
End of the Month Discounted Receivables: $ 0.00
End of the Month Total Receivables: $ 2,727,567,585.77
Special Funding Account Balance $ 0.00
Aggregate Invested Amount (all Master Trust II Series) $ 2,330,000,000.00
End of the Month Transferor Amount $ 274,843,793.93
End of the Month Transferor Percentage 10.55%
DELINQUENCIES AND LOSSES
End of the Month Delinquencies:
RECEIVABLES
30-59 Days Delinquent $ 67,807,866.49
60-89 Days Delinquent $ 44,718,045.02
90+ Days Delinquent $ 96,005,313.63
Page 2
03/99
Total 30+ Days Delinquent $ 208,531,225.14
Delinquent Percentage 7.65%
Defaulted Accounts During the Month $ 20,557,139.80
Annualized Default Percentage 9.23%
Principal Collections 397,629,148.50
Principal Payment Rate 14.87%
Total Payment Rate 15.94%
INVESTED AMOUNTS
Class A Initial Invested Amount $ 407,160,000.00
Class B Initial Invested Amount $ 62,640,000.00
Class C Initial Invested Amount $ 52,200,000.00
INITIAL INVESTED AMOUNT $ 522,000,000.00
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 22.51%
PRINCIPAL ALLOCATION PERCENTAGE 22.51%
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 89,476,166.07
Page 3
03/99
COLLECTIONS OF FINANCE CHARGE RECEIVABLES
DURING THE MONTHLY PERIOD
ALLOCATED TO SERIES 1998-A 11,093,520.93
MONTHLY SERVICING FEE $ 1,000,000.00
INVESTOR DEFAULT AMOUNT $ 4,627,412.17
CLASS A AVAILABLE FUNDS--
CLASS A FLOATING ALLOCATION PERCENTAGE 78.00%
Class A Finance Charge Collections $ 9,237,946.34
Other Amounts $ 0.00
TOTAL CLASS A AVAILABLE FUNDS $ 9,237,946.34
Class A Monthly Interest $ 2,050,766.25
Class A Servicing Fee $ 780,000.00
Class A Investor Default Amount $ 3,609,381.49
TOTAL CLASS A EXCESS SPREAD $ 2,797,798.60
CLASS A REQUIRED AMOUNT $ 0.00
CLASS B AVAILABLE FUNDS
CLASS B FLOATING ALLOCATION PERCENTAGE 12.00%
Class B Finance Charge Collections $ 1,421,222.50
Other Amounts $ 0.00
TOTAL CLASS B AVAILABLE FUNDS $ 1,421,222.50
Class B Monthly Interest $ 331,002.50
Class B Servicing Fee $ 120,000.00
TOTAL CLASS B EXCESS SPREAD $ 970,220.00
CLASS B INVESTOR DEFAULT AMOUNT 555,289.46
CLASS B REQUIRED AMOUNT 555,289.46
Page 4
03/99
CLASS C FLOATING ALLOCATION PERCENTAGE 10.00%
CLASS C MONTHLY SERVICING FEE 100,000.00
EXCESS SPREAD --
TOTAL EXCESS SPREAD $ 4,852,370.69
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 $ 555,289.46
Excess Spread Applied to Reductions of $ 0.00
Class B Invested Amount
Excess Spread Applied to Class C Required Amount $ 769,576.64
Excess Spread Applied to Reductions of
Class C Invested Amount $ 0.00
Excess Spread Applied to Monthly Cash $ 125,000.00
Collateral Fee
Excess Spread Applied to Cash Collateral $ 0.00
Account
Excess Spread Applied to Spread Account $ 0.00
Excess Spread Applied to Reserve Account $ 0.00
Excess Spread Applied to other amounts owed to $ 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 $ 3,402,504.59
Page 5
03/99
EXCESS FINANCE CHARGES COLLECTIONS -- GROUP I --
TOTAL EXCESS FINANCE CHARGE COLLECTIONS FOR ALL
SERIES IN GROUP I $ 13,365,516.35
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
03/99
YIELD AND BASE RATE --
Base Rate (Current Month) 7.20%
Base Rate (Prior Month) 7.20%
Base Rate (Two Months Ago) 7.27%
THREE MONTH AVERAGE BASE RATE 7.22%
Portfolio Yield (Current Month) 14.43%
Portfolio Yield (Prior Month) 11.87%
Portfolio Yield (Two Months Ago) 13.41%
THREE MONTH AVERAGE PORTFOLIO YIELD 13.24%
PRINCIPAL COLLECTIONS --
TOTAL PRINCIPAL COLLECTIONS $ 89,476,166.07
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 $ 89,476,166.07
SHARING
Page 7
03/99
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, NA
as Servicer
/s/ Tracie H. Klein
By: __________________________
Tracie H. Klein
First Vice President