<PAGE>
EXHIBIT 99.03
Page 1
MONTHLY CERTIFICATEHOLDERS' STATEMENT
CC MASTER CREDIT CARD TRUST
(Formerly Chevy Chase Master Credit Card Trust)
SERIES 1995-1
Pursuant to the Amended and Restated Pooling and Servicing Agreement dated
as of August 1, 1994, as amended by the First Amendment to the Amended and
Restated Pooling and Servicing Agreement, dated as of September 28, 1994
(hereinafter as such agreement may have been or may be from time to time,
supplemented, amended, or otherwise modified, the "Pooling and Servicing"),
between First USA Bank, National Association, as Seller and Servicer ("First
USA"), and Bankers Trust Company, as trustee (the "Trustee"), First USA as
Servicer is required to prepare certain information each month regarding current
distributions to Certificateholders and the performance of the CC Master Credit
Card Trust (the "Trust") during the previous month. The information which is
required to be prepared with respect to the Distribution Date of June 15, 2000,
and with respect to the performance of the Trust during the month of May, 2000
is set forth below. Certain of the information is presented on the basis of an
original principal amount of $1,000 per Series 1995-1 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 or the Series 1995-1 Supplement dated as of March 1, 1995 between
First USA, as Seller and Servicer, and the Trustee (as amended and supplemented,
the "Series Supplement".
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 $ 73.4960070
(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 $ 2.0674355
<PAGE>
Page 2
(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 $ 71.4285714
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 $ 5.9179860
(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 $ 5.9179860
<PAGE>
Page 3
(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
First USA BANK, National Association,
as Servicer
By /s/ Tracie Klein
_____________________________
Tracie H. Klein
First Vice President
