EXHIBIT 99.3
05/99 Page 1
MONTHLY CERTIFICATEHOLDERS' STATEMENT
CC MASTER CREDIT CARD TRUST II
(Formerly Chevy Chase Master Credit Card Trust II)
SERIES 1995-C
Pursuant to the Pooling and Servicing Agreement dated as of June 1, 1995,
(the "Pooling and Servicing Agreement"), among First USA Bank, NA, as Transferor
and Servicer ("First USA"), First USA Bank, NA, as Transferor, and Bankers Trust
Company, as trustee (the "Trustee"), First USA, as Servicer, is required to
prepare certain information each month regarding current distributions to
Certificateholders and the performance of the First USA Master Credit Card Trust
II (the "Trust") during the previous month. The information which is required to
be prepared with respect to the Distribution Date of June 15, 1999,and with
respect to the performance of the Trust during the month of May, 1999, is set
forth below. Certain of the information is presented on the basis of an original
principal amount of $1,000 per Series 1995-C Certificate (a "Certificate").
Certain other information is presented based on the aggregate amounts for the
Trust as a whole. Capitalized terms used in this Monthly Statement have their
respective meanings set forth in the Pooling and Servicing Agreement.
A) Information Regarding Distributions
to the Class Certificateholders, per
$1,000 original certificate principal
amount.
(1) The total amount of the distribution
to Class A Certificateholders, per $1,000
original certificate principal amount $ 4.1586805
(2) The amount of the distribution set
forth in paragraph 1 above in respect of
interest on the Class A Certificates, per
$1,000 original certificate principal amount $ 4.1586805
(3) The amount of the distribution set
forth in paragraph 1 above in respect of
principal of the Class A Certificates,per
$1,000 original certificate principal amount $ 0.0000000
05/99 Page 2
B) Class A Investor Charge Offs and
Reimbursement of Charge Offs
(1) The amount of Class A Investor
Charge Offs $ 0.0000000
(2) The amount of Class A Investor Charge
Offs set forth in paragraph 1 above, per
$1,000 original certificate principal amount $ 0.0000000
(3) The total amount reimbursed in
respect of Class A Investor Charge Offs $ 0.0000000
(4) The amount set forth in paragraph
3 above, per $1,000 original certificate
principal amount $ 0.0000000
(5) The amount, if any, by which the
outstanding principal balance of the
Class A Certificates exceeds the Class A
Invested Amount after giving effect to all
transactions on such Distribution Date $ 0.0000000
C) Information Regarding Distributions to the
Class B Certificateholders, per $1,000
original certificate principal amount.
(1) The total amount of the distribution
to Class B Certificatedholders, per $1,000
original certificate principal amount $ 4.2593750
(2) The amount of the distribution set forth
in paragraph 1 above in respect of interest on
the Class B Certificates, per $1,000 original
cerificate principal amount $ 4.2593750
(3) The amount of the distribution set forth
in paragraph 1 above in respect of principal on
the Class B Certificates, per $1,000 original
cerificate principal amount $ 0.0000000
05/99 Page 3
D) Class B Investor Charge Offs and
Reimbursement of Charge Offs
(1) The amount of Class B Investor
Charge Offs $ 0.0000000
(2) The amount of Class B Investor Charge
Offs set forth in paragraph 1 above, per
$1,000 original certificate principal amount $ 0.0000000
(3) The total amount reimbursed in respect
of Class B Investor Charge Offs $ 0.0000000
(4) The amount set forth in paragraph 3
above, per $1,000 original certificate
principal amount $ 0.0000000
(5) The amount, if any, by which the
outstanding principal balance of the Class B
Certificates exceeds the Class B Invested
Amount after giving effect to all transactions
on such Distribution Date $ 0.0000000
First USA Bank, NA,
as Servicer
By /s/ TRACIE KLEIN
--------------------------------
Tracie H. Klein
First Vice President