<PAGE>
10/00 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 November 15, 2000, and with respect to the
performance of the Trust during the month of October, 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".
<TABLE>
<S> <C>
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 $ 0.0000000
<PAGE>
10/00 Page 2
(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 $ 0.0000000
(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
(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.
<PAGE>
10/00 Page 3
(1) The total amount of the
distribution to Class B
Certificatedholders, per $1,000
original certificate principal amount $ 505.8083334
(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 $ 5.8083334
(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 $ 500.0000000
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
</TABLE>
<PAGE>
10/00 Page 4
First USA BANK, National Association,
as Servicer
By /s/ Tracie H. Klein
-----------------------------
Tracie H. Klein
First Vice President
