4/98 Page 1 MONTHLY CERTIFICATEHOLDERS' STATEMENT CHEVY CHASE MASTER CREDIT CARD TRUST II SERIES 1996-A Pooling and Servicing Agreement"), among Chevy Chase Bank, F.S.B., ("Chevy Chase"), as Transferor and Servicer, CCB Holding Corporation, as Transferor, and Bankers Trust Company, as trustee (the "Trustee"). Chevy Chase as Servicer is required to prepare certain information each month regarding current distributions to Series 1996-A Certificateholders an the performance of the Chevy Chase Master Credit Card Trust II (the "Trust") during the previous month. The information that is required to be prepared with respect to the May 15, 1998, Distribution Date (referred to herein as the "Distribution Date"), and with respect to the performance of the Trust during the April, 1998, 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 $ 4.8385417 (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 $ 4.8385417 (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 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 4/98 Page 2 (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 $ 5.0260416 (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 $ 5.0260416 (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 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 CHEVY CHASE BANK, F.S.B., Servicer Mark A. Holles By ________________________ Mark A. Holles Vice President 4/98 Page 3