Exhibit 99.6
11/99 Page 1
MONTHLY STATEMENT TO CERTIFICATEHOLDERS
SERIES 1996-A
CC MASTER CREDIT CARD TRUST II
(Formerly Chevy Chase Master Credit Card Trust II)
RECEIVABLES
Beginning of the Month Principal Receivables: $ 2,753,674,330.53
Beginning of the Month Finance Charge Receivables: $ 123,890,810.08
Beginning of the Month Discounted Receivables: $ 0.00
Beginning of the Month Total Receivables: $ 2,877,565,140.61
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: $ 2,725,549,059.35
End of the Month Finance Charge Receivables: $ 124,951,710.79
End of the Month Discounted Receivables: $ 0.00
End of the Month Total Receivables: $ 2,850,500,770.14
Special Funding Account Balance $ 0.00
Aggregate Invested Amount (all Master Trust Series) $ 2,300,000,000.00
End of the Month Transferor Amount $ 425,549,059.35
End of the Month Transferor Percentage 15.61%
DELINQUENCIES AND LOSSES
End of the Month Delinquencies: RECEIVABLES
30-59 Days Delinquent $ 67,466,551.65
60-89 Days Delinquent $ 47,177,357.26
90+ Days Delinquent $ 102,431,865.87
11/99 Page 2
Total 30+ Days Delinquent $ 217,075,744.78
Delinquent Percentage 7.62%
Defaulted Accounts During the Month $ 19,626,588.85
Annualized Default Percentage 8.55%
Principal Collections 364,480,052.15
Principal Payment Rate 13.24%
Total Payment Rate 14.17%
INVESTED AMOUNTS
Class A Initial Invested Amount $ 369,000,000.00
Class B Initial Invested Amount $ 38,250,000.00
Class C Initial Invested Amount $ 42,750,000.00
INITIAL INVESTED AMOUNT $ 450,000,000.00
Class A Invested Amount $ 369,000,000.00
Class B Invested Amount $ 38,250,000.00
Class C Invested Amount $ 42,750,000.00
INVESTED AMOUNT $ 450,000,000.00
FLOATING ALLOCATION PERCENTAGE 16.34%
PRINCIPAL ALLOCATION PERCENTAGE 16.34%
MONTHLY SERVICING FEE $ 562,500.00
INVESTOR DEFAULT AMOUNT $ 3,207,337.90
CLASS A AVAILABLE FUNDS --
CLASS A FLOATING PERCENTAGE 82.00%
Class A Finance Charge Collections $ 6,250,054.16
Other Amounts $ 0.00
TOTAL CLASS A AVAILABLE FUNDS $ 6,250,054.16
11/99 Page 3
Class A Monthly Interest $ 1,715,081.25
Class A Servicing Fee $ 461,250.00
Class A Investor Default Amount $ 2,630,017.08
TOTAL CLASS A EXCESS SPREAD $ 1,443,705.83
REQUIRED AMOUNT $ 0.00
CLASS B AVAILABLE FUNDS
CLASS B FLOATING PERCENTAGE 8.50%
Class B Finance Charge Collections $ 647,871.45
Other Amounts $ 0.00
TOTAL CLASS B AVAILABLE FUNDS $ 647,871.45
Class B Monthly Interest $ 184,954.69
Class B Servicing Fee $ 47,812.50
TOTAL CLASS B EXCESS SPREAD $ 415,104.26
CLASS B INVESTOR DEFAULT AMOUNT 272,623.72
CLASS B REQUIRED AMOUNT 272,623.72
EXCESS SPREAD --
TOTAL EXCESS SPREAD $ 2,529,464.23
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 $ 272,623.72
Excess Spread Applied to Reductions of $ 0.00
Class B Invested Amount
11/99 Page 4
Excess Spread Applied to Class C Required Amount $ 533,676.79
Excess Spread Applied to Reductions of
Class C Invested Amount $ 0.00
Excess Spread Applied to Monthly Cash $ 93,750.00
Collateral Fee
Excess Spread Applied to Cash Collateral $ 0.00
Account
Excess Spread Applied to Spread Account $ 1,629,413.72
Excess Spread Applied to Reserve Account $ 0.00
Excess Spread Applied to other amounts owed $ 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
EXCESS FINANCE CHARGES COLLECTIONS -- GROUP I --
TOTAL EXCESS FINANCE CHARGE COLLECTIONS FOR ALL
SERIES IN GROUP I $ 3,562,240.99
SERIES 1996-A EXCESS FINANCE CHARGE COLLECTIONS --
EXCESS FINANCE CHARGE COLLECTIONS ALLOCATED TO $ 0.00
SERIES 1996-A
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
11/99 Page 5
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
YIELD AND BASE RATE --
Base Rate (Current Month) 7.68%
Base Rate (Prior Month) 7.66%
Base Rate (Two Months Ago) 7.63%
THREE MONTH AVERAGE BASE RATE 7.66%
Portfolio Yield (Current Month) 11.77%
Portfolio Yield (Prior Month) 14.61%
Portfolio Yield (Two Months Ago) 11.44%
THREE MONTH AVERAGE PORTFOLIO YIELD 12.61%
PRINCIPAL COLLECTIONS --
TOTAL PRINCIPAL COLLECTIONS $ 59,562,601.22
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
11/99 Page 6
CLASS A SCHEDULED AMORTIZATION --
Controlled Amortization Amount $ 0.00
Deficit Controlled Amortization Amount $ 0.00
CONTROLLED DEPOSIT AMOUNT $ 0.00
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 $ 59,562,601.22
SHARING
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 CHARGE OFFS REIMBURSED $ 0.00
PREVIOUS CLASS C CHARGE OFFS REIMBURSED $ 0.00
CASH COLLATERAL ACCOUNT --
Required Cash Collateral Amount $ 13,500,000.00
Available Cash Collateral Amount $ 13,500,000.00
11/99 Page 7
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