EXHIBIT 99.5
Page 1
MONTHLY CERTIFICATEHOLDERS' STATEMENT
CC MASTER CREDIT CARD TRUST II
(Formerly Chevy Chase Master Credit Card Trust II)
SERIES 1996-A
Pursuant to the Pooling and Servicing Agreement dated as of June 1, 1995
(the "Pooling and Servicing Agreement"), among First USA Bank, NA, (First USA"),
as Transferor and Servicer, First USA, 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 Series 1996-A
Certificateholders and the performance of the First USA Master Credit Card Trust
II (the "Trust") during the previous month. The information that is required to
be prepared with respect to the July 15, 1999, Distribution Date (referred to
herein as the "Distribution Date"), and with respect to the performance of the
Trust during the June, 1999, Monthly Period (referred to herein as the Monthly
Period") is set forth below. Certain of the information is presented on the
basis of an original principal amount of $1,000 per Series 1996-A 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 A 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 $ 4.2812500
(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 $ 4.2812500
(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
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 $ 4.4687501
(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 $ 4.4687501
(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
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