EXHIBIT 99.4
05/99 Page 1
MONTHLY STATEMENT TO CERTIFICATEHOLDERS
SERIES 1995-C
CC MASTER CREDIT CARD TRUST II
(Formerly Chevy Chase Master Credit Card Trust II)
RECEIVABLES
Beginning of the Month Principal Receivables: $ 2,820,943,156.54
Beginning of the Month Finance Charge Receivables: $ 125,840,699.72
Beginning of the Month Discounted Receivables: $ 0.00
Beginning of the Month Total Receivables: $ 2,946,783,856.26
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: $ 2,775,718,774.20
End of the Month Finance Charge Receivables: $ 131,434,056.52
End of the Month Discounted Receivables: $ 0.00
End of the Month Total Receivables: $ 2,907,152,830.72
Special Funding Account Balance $ 0.00
Aggregate Invested Amount (all Master Trust Series) $ 2,330,000,000.00
End of the Month Transferor Amount $ 445,718,774.20
End of the Month Transferor Percentage 16.06%
DELINQUENCIES AND LOSSES
End of the Month Delinquencies: RECEIVABLES
30-59 Days Delinquent $ 64,403,536.46
60-89 Days Delinquent $ 48,059,530.68
90+ Days Delinquent $ 97,880,913.57
05/99 Page 2
Total 30+ Days Delinquent $ 210,343,980.71
Delinquent Percentage 7.24%
Defaulted Accounts During the Month $ 22,278,961.96
Annualized Default Percentage 9.48%
Principal Collections 394,955,543.48
Principal Payment Rate 14.00%
Total Payment Rate 14.96%
INVESTED AMOUNTS
Class A Initial Invested Amount $ 322,000,000.00
Class B Initial Invested Amount $ 28,000,000.00
INITIAL INVESTED AMOUNT $ 350,000,000.00
Class A Invested Amount $ 368,000,000.00
Class B Invested Amount $ 32,000,000.00
INVESTED AMOUNT $ 400,000,000.00
FLOATING ALLOCATION PERCENTAGE 14.18%
PRINCIPAL ALLOCATION PERCENTAGE 14.18%
MONTHLY SERVICING FEE $ 666,666.66
INVESTOR DEFAULT AMOUNT $ 3,159,156.81
CLASS A AVAILABLE FUNDS--
CLASS A FLOATING PERCENTAGE 92.00%
Class A Finance Charge Collections $ 6,427,939.22
Other Amounts $ 0.00
TOTAL CLASS A AVAILABLE FUNDS $ 6,427,939.22
05/99 Page 3
Class A Monthly Interest $ 1,530,394.44
Class A Servicing Fee $ 613,333.33
Class A Investor Default Amount $ 2,906,424.27
TOTAL CLASS A EXCESS SPREAD $ 1,377,787.18
REQUIRED AMOUNT $ 0.00
CLASS B AVAILABLE FUNDS
CLASS B FLOATING PERCENTAGE 8.00%
Class B Finance Charge Collections $ 558,951.23
Other Amounts $ 0.00
TOTAL CLASS B AVAILABLE FUNDS $ 558,951.23
Class B Monthly Interest $ 136,300.00
Class B Servicing Fee $ 53,333.33
TOTAL CLASS B EXCESS SPREAD $ 369,317.90
EXCESS SPREAD --
TOTAL EXCESS SPREAD $ 1,747,105.08
Excess Spread Applied to Required Amount $ 0.00
Excess Spread Applied to Class A Investor $ 0.00
Charge Offs
Excess Spread Applied to Class B $ 252,732.54
Interest, Servicing Fee and Default
Amount
Excess Spread Applied to Reductions of $ 0.00
Class B Invested Amount
05/99 Page 4
Excess Spread Applied to Monthly Cash $ 27,066.67
Collateral Fee
Excess Spread Applied to Cash Collateral $ 0.00
Account
Excess Spread Applied to other amounts owed $ 0.00
Cash Collateral Depositor
TOTAL EXCESS FINANCE CHARGE COLLECTIONS ELIGIBLE
FOR GROUP I $ 1,467,305.87
EXCESS FINANCE CHARGES COLLECTIONS -- GROUP I --
TOTAL EXCESS FINANCE CHARGE COLLECTIONS FOR ALL
SERIES IN GROUP I $ 5,609,279.15
SERIES 1995-C EXCESS FINANCE CHARGE COLLECTIONS --
EXCESS FINANCE CHARGE COLLECTIONS ALLOCATED TO $ 0.00
SERIES 1995-C
Excess Finance Charge Collections Applied to $ 0.00
Required Amount
Excess Finance Charge Collections Applied to $ 0.00
Class A Investor Charge Offs
Excess Finance Charge Collections Applied to $ 0.00
Class B Interest, Servicing Fee and Default Amounts
Excess Finance Charge Collections Applied to $ 0.00
Reductions of Class B Invested Amount
Excess Finance Charge Collections Applied to $ 0.00
Monthly Cash Collateral Fee
Excess Finance Charge Collections Applied to $ 0.00
Cash Collateral Account
Excess Finance Charge Collections Applied to $ 0.00
other amounts owed Cash Collateral Depositor
05/99 Page 5
YIELD AND BASE RATE --
Base Rate (Current Month) 7.17%
Base Rate (Prior Month) 7.20%
Base Rate (Two Months Ago) 7.21%
THREE MONTH AVERAGE BASE RATE 7.19%
Portfolio Yield (Current Month) 11.48%
Portfolio Yield (Prior Month) 11.42%
Portfolio Yield (Two Months Ago) 14.43%
THREE MONTH AVERAGE PORTFOLIO YIELD 12.44%
PRINCIPAL COLLECTIONS --
CLASS A PRINCIPAL PERCENTAGE 92.00%
Class A Principal Collections $ 51,524,320.40
CLASS B PRINCIPAL PERCENTAGE 8.00%
Class B Principal Collections $ 4,480,375.68
TOTAL PRINCIPAL COLLECTIONS $ 56,004,696.08
REALLOCATED PRINCIPAL COLLECTIONS $
$ 0.00
SHARED PRINCIPAL COLLECTIONS ALLOCABLE FROM OTHER $ 0.00
SERIES
CLASS A SCHEDULED AMORTIZATION --
Controlled Amortization Amount $ 0.00
Deficit Controlled Amortization Amount $ 0.00
CONTROLLED DEPOSIT AMOUNT $ 0.00
05/99 Page 6
CLASS B SCHEDULED AMORTIZATION --
Controlled Accumulation Amount $ 0.00
Deficit Controlled Accumulation Amount $ 0.00
CONTROLLED DEPOSIT AMOUNT $ 0.00
EXCESS PRINCIPAL COLLECTIONS ELIGIBLE FOR PRINCIPAL $ 56,004,696.08
SHARING
INVESTOR CHARGE OFFS --
CLASS A INVESTOR CHARGE OFFS $ 0.00
CLASS B INVESTOR CHARGE OFFS $ 0.00
PREVIOUS CLASS A CHARGE OFFS REIMBURSED $ 0.00
PREVIOUS CLASS B CHARGE OFFS REIMBURSED $ 0.00
CASH COLLATERAL ACCOUNT --
Required Cash Collateral Amount $ 52,000,000.00
Available Cash Collateral Amount $ 52,000,000.00
TOTAL DRAW AMOUNT $ 0.00
CASH COLLATERAL ACCOUNT SURPLUS $ 0.00
First USA Bank, NA
as Servicer
By: /s/ TRACIE KLEIN
------------------------------
Tracie H. Klein
First Vice President