<PAGE>

                                                                    EXHIBIT 99.1

08/00                                                                     Page 1

                     MONTHLY CERTIFICATEHOLDERS' STATEMENT

                        CC MASTER CREDIT CARD TRUST II
              (Formerly Chevy Chase Master Credit Card Trust II)
                                 SERIES 1995-A

     Pursuant to the Pooling and Servicing Agreement dated as of
June 1, 1995, (the "Pooling and Servicing Agreement"), among
First USA Bank, National Association, 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 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
Distribution Date of September 15, 2000, and with respect to the performance
of the Trust during the month of August, 2000 is set forth below. Certain
of the 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.

<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                                $    5.9147570

          (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                                          $    5.9147570

          (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
</TABLE>

<PAGE>

08/00                                                                     Page 2

<TABLE>
<S>                                                                     <C>

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 Distribution to
     the Class B Certificateholders, per
     $1,000 original certificate principal amount.

     (1)  The total amount of the
     distribution to Class B
     Certificateholders, per $1,000
     original certificate principal amount                              $    6.0094791

     (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
     certificate principal amount                                       $    6.0094791


     (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
     certificate principal amount                                       $    0.0000000
</TABLE>

<PAGE>

08/00                                                                     Page 3

<TABLE>
<S>                                                                     <C>

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>

                                           First USA Bank, National Association,
                                           as Servicer

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