Page 1
EXHIBIT 99.8
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: $ 2,604,843,793.93
Beginning of the Month Finance Charge Receivables: $ 122,723,791.84
Beginning of the Month Discounted Receivables: $ 0.00
Beginning of the Month Total Receivables: $ 2,727,567,585.77
Removed Principal Receivables: $ 0.00
Removed Finance Charge Receivables: $ 0.00
Removed Total Receivables: $ 0.00
Additional Principal Receivables: $ 300,008,585.07
Additional Finance Charge Receivables: $ 1,190,029.67
Additional Total Receivables: $ 301,198,614.74
Discounted Receivables Generated this Period: $ 0.00
End of the Month Principal Receivables: $ 2,820,943,156.54
End of the Month Finance Charge Receivables: $ 125,840,699.72
End of the Month Discounted Receivables: $ 0.00
End of the Month Total Receivables: $ 2,946,783,856.26
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 $ 490,943,156.54
End of the Month Transferor Percentage 17.40%
DELINQUENCIES AND LOSSES
End of the Month Delinquencies:
RECEIVABLES
30-59 Days Delinquent $ 67,440,045.93
60-89 Days Delinquent $ 45,311,276.08
90+ Days Delinquent $ 93,778,222.51
Page 2
Total 30+ Days Delinquent $ 206,529,544.52
Delinquent Percentage 7.01%
Defaulted Accounts During the Month $ 22,526,871.40
Annualized Default Percentage 10.38%
Principal Collections 355,565,739.19
Principal Payment Rate 13.65%
Total Payment Rate 14.66%
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 11.49%
PRINCIPAL ALLOCATION PERCENTAGE 11.49%
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 40,797,277.59
Page 3
COLLECTIONS OF FINANCE CHARGE RECEIVABLES
DURING THE MONTHLY PERIOD
ALLOCATED TO SERIES 1996-C 5,068,392.72
MONTHLY SERVICING FEE $ 500,000.00
INVESTOR DEFAULT AMOUNT $ 2,588,337.52
CLASS A AVAILABLE FUNDS--
CLASS A FLOATING ALLOCATION PERCENTAGE 82.00%
Class A Finance Charge Collections $ 4,463,582.03
Other Amounts $ 0.00
TOTAL CLASS A AVAILABLE FUNDS $ 4,463,582.03
Class A Monthly Interest $ 1,107,820.00
Class A Servicing Fee $ 410,000.00
Class A Investor Default Amount $ 2,122,436.77
TOTAL CLASS A EXCESS SPREAD $ 823,325.26
CLASS A REQUIRED AMOUNT $ 0.00
CLASS B AVAILABLE FUNDS
CLASS B FLOATING ALLOCATION PERCENTAGE 8.50%
Class B Finance Charge Collections $ 462,688.38
Other Amounts $ 0.00
TOTAL CLASS B AVAILABLE FUNDS $ 462,688.38
Class B Monthly Interest $ 120,161.67
Class B Servicing Fee $ 42,500.00
TOTAL CLASS B EXCESS SPREAD $ 300,026.71
CLASS B INVESTOR DEFAULT AMOUNT 220,008.69
CLASS B REQUIRED AMOUNT 220,008.69
Page 4
CLASS C FLOATING ALLOCATION PERCENTAGE 9.50%
CLASS C MONTHLY SERVICING FEE 47,500.00
EXCESS SPREAD --
TOTAL EXCESS SPREAD $ 1,592,974.28
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 $ 220,008.69
Excess Spread Applied to Reductions of $ 0.00
Class B Invested Amount
Excess Spread Applied to Class C Required Amount $ 394,757.06
Excess Spread Applied to Reductions of
Class C Invested Amount $ 0.00
Excess Spread Applied to Monthly Cash $ 62,500.00
Collateral Fee
Excess Spread Applied to Cash Collateral $ 0.00
Account
Excess Spread Applied to Spread Account $ 915,708.53
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 $ 0.00
Page 5
EXCESS FINANCE CHARGES COLLECTIONS -- GROUP I --
TOTAL EXCESS FINANCE CHARGE COLLECTIONS FOR ALL
SERIES IN GROUP I $ 4,819,492.83
SERIES 1996-C EXCESS FINANCE CHARGE COLLECTIONS --
EXCESS FINANCE CHARGE COLLECTIONS ALLOCATED TO $ 0.00
SERIES 1996-C
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
YIELD AND BASE RATE --
Base Rate (Current Month) 7.16%
Base Rate (Prior Month) 7.18%
Base Rate (Two Months Ago) 7.17%
THREE MONTH AVERAGE BASE RATE 7.17%
Portfolio Yield (Current Month) 11.42%
Portfolio Yield (Prior Month) 14.44%
Portfolio Yield (Two Months Ago) 11.86%
THREE MONTH AVERAGE PORTFOLIO YIELD 12.57%
PRINCIPAL COLLECTIONS --
TOTAL PRINCIPAL COLLECTIONS $ 40,797,277.59
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 $ 40,797,277.59
SHARING
Page 7
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, NA
as Servicer
By: /s Tracie H. Klein
-------------------------------
Tracie H. Klein
First Vice President