CC MASTER CREDIT CARD TRUST II
8-K, EX-99.9, 2000-06-12
ASSET-BACKED SECURITIES
Previous: CC MASTER CREDIT CARD TRUST II, 8-K, EX-99.8, 2000-06-12
Next: CC MASTER CREDIT CARD TRUST II, 8-K, EX-99.10, 2000-06-12



<PAGE>

                                                                          Page 1

                                                                    Exhibit 99.9

                     MONTHLY CERTIFICATEHOLDERS' STATEMENT

                        CC MASTER CREDIT CARD TRUST II
              (Formerly Chevy Chase Master Credit Card Trust II)
                                 SERIES 1998-A


Pursuant to the "Pooling and Servicing Agreement"), dated as
of June 1, 1995, (the "Pooling and Servicing Agreement"),
among First USA Bank, National Associaton, as Transferor and
Servicer ("First USA"), 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 1998-A
Certificateholders and the performance of the CC Master
Credit Card Trust II (the "Trust")during the previous month.
The information which is required to be prepared with
respect to the June 15, 2000, Distribution Date (referred to
herein as the "Distribution Date"), and with respect to the
performance of the Trust during the May, 2000, 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
1998-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                                   $ 5.7457639
     Certificateholders, per $1,000
     original certificate principal amount

     (2)  The amount of the distribution
     set forth in paragraph 1 above in
     respect of interest on the Class A                        $ 5.7457639
     Certificates, per $1,000 original
     certificate principal amount

     (3)  The amount of the distribution
     set forth in paragraph 1 above in
     respect of principal of the Class A                       $ 0.0000000
     Certificates, per $1,000 original
     certificate principal amount
<PAGE>

                                                                          Page 2

B)   Class A Investor Charge Offs and
     Reimbursement of Charge Offs
                                                               $ 0.0000000
     (1)  The amount of Class A Investor
     Charge Offs

     (2)  The amount of Class A Investor
     Charge Offs set forth in paragraph 1                      $ 0.0000000
     above, per $1,000 original certificate
     principal amount
                                                               $ 0.0000000
     (3)  The total amount reimbursed in
     respect of Class A Investor Charge Offs

     (4)  The amount set forth in paragraph                    $ 0.0000000
     3 above, per $1,000 original
     certificate principal amount

     (5)  The amount, if any, by which the
     outstanding principal balance of the
     Class A Certificates exceeds the Class                    $ 0.0000000
     A Invested Amount after giving effect
     to all transactions on such Distribution Date

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                                   $ 5.9610417
     Certificateholders, per $1,000
     original certificate principal amount

     (2)  The amount of the distribution
     set forth in paragraph 1 above in
     respect of interest on the Class B                        $ 5.9610417
     Certificates, per $1,000 original
     certificate principal amount

     (3)  The amount of the distribution
     set forth in paragraph 1 above in
     respect of principal on the Class B                       $ 0.0000000
     Certificates, per $1,000 original
     certificate principal amount
<PAGE>

                                                                          Page 3

D)   Class B Investor Charge Offs and
     Reimbursement of Charge Offs
                                                                  $ 0.0000000
     (1)  The amount of Class B Investor
     Charge Offs

     (2)  The amount of Class B Investor
     Charge Offs set forth in paragraph 1                         $ 0.0000000
     above, per $1,000 original certificate
     principal amount
                                                                  $ 0.0000000
     (3)  The total amount reimbursed in
     respect of Class B Investor Charge Offs

     (4)  The amount set forth in paragraph                       $ 0.0000000
     3 above, per $1,000 original
     certificate principal amount

     (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                        $ 0.0000000
     to all transactions on such
     Distribution Date



                                         First USA Bank, National Association,
                                         as Servicer



                                         By      /s/ Tracie Klein
                                             -----------------------------------
                                                     Tracie H. Klein
                                                     First Vice President


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission