EXHIBIT 28K
First USA Bank, National Association
FIRST CHICAGO MASTER TRUST II
Series 1999-X
June 12, 2000
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of June 1, 1990 as amended and restated as of September 1,
1999, by and between First USA Bank, National Association, as Seller and
Servicer ("First USA"), and Norwest Bank Minnesota, National Association, as
Trustee, (the "Trustee"), as amended and supplemented by the Series 1999-X
Supplement dated as of June 1, 1999 by and between First USA and the Trustee,
First USA, as Servicer, is required to prepare certain information for each
Payment Date regarding current distributions to Class A Certificateholders and
the performance of the First Chicago Master Trust II (the "Trust") during the
previous period. The information which is required to be prepared with respect
to the distribution on the June 15, 2000 Payment Date and with respect to the
performance of the Trust during the Due Period for such Payment Date is set
forth below. Certain of the information is presented on the aggregate amounts
for the Trust as a whole. All capitalized terms used herein shall have the
respective meanings set forth in the Pooling and Servicing Agreement.
A. Information Regarding the Current Distribution (Stated on the Basis of $1,000
Original Principal Amount)
1. The total amount of the distribution to Class A Adjusted
Certificateholders on the Payment Date per $1,000 interest. $ 5.746
2. The amount of the distribution set forth in paragraph 1 above in
respect of principal on the Class A Adjusted Certificates, per $1,000
interest $ 0.000
3. The amount of the distribution set forth in paragraph 1 above in
respect of interest on the Class A Adjusted Certificates, per $1,000
interest $ 5.746
B. Information Regarding the Performance of the Trust
1. Collections of Receivables
-----------------------------
a. The aggregate amount of Collections of Receivables processed for
the Due Period with respect to the current Distribution Date
which were allocated in respect of the Investor Certificates of
all Series $323,046,332.32
b. The aggregate amount of Collections of Receivables processed for
the Due Period with respect to the current Distribution Date
which were allocated in respect of the Series 1999-X Certificates $ 16,485,007.87
c. The aggregate amount of Collections of Receivables processed for
the Due Period with respect to the current Distribution Date
which were allocated in respect of the Class A Certificates $ 14,424,381.89
d. The amount of Collections of Receivables processed for the Due
Period with respect to the current Distribution Date which were
allocated in respect of the Class A Adjusted Certificates, per
$1,000 interest $ 19.233
e. The amount of Excess Spread for the Due Period with respect to
the current Distribution Date $ 5,607,090.85
f. The amount of Reallocated Principal Collections for the Due
Period with respect to the current Distribution Date allocated in
respect of the Class A Certificates $ 0.00
g. The amount of Excess Finance Charge Collections allocated in
respect of the Series 1999-X Certificates, if any $ 0.00
Series 1999-X
h. The amount of Excess Principal Collections allocated in respect
of the Series 1999-X Certificates, if any $ 0.00
2. Receivables in Trust
-------------------------
a. Aggregate Principal Receivables for the Due Period with respect
to the current Distribution Date (which reflects the Principal
Receivables represented by the Exchangeable Seller's Certificate
and by the Investor Certificates of all Series) $14,532,282,987.84
b. The amount of Principal Receivables in the Trust represented by
the Series 1999-X Certificates (the "Adjusted Invested Amount")
for the Due Period with respect to the current Distribution $ 857,142,857.00
c. The amount of Principal Receivables in the Trust represented by
the Class A Certificates (the "Class A Adjusted Invested Amount")
for the Due Period with respect to the current Distribution
Date $ 750,000,000.00
d. The Invested Amount for the Due Period with respect to the
current Distribution Date $ 857,142,857.00
e. The Class A Invested Amount for the Due Period with respect to
the current Distribution Date $ 750,000,000.00
f. The Invested Percentage with respect to Finance Charge
Receivables (including Interchange) and Defaulted Receivables for
the Series 1999-X Certificates for the Due Period with respect to
the current Distribution Date 5.898%
g. The Invested Percentage with respect to Principal Receivables for
the Series 1999-X Certificates for the Due Period with respect to
the current Distribution Date 5.898%
h. The Class A Floating Percentage for the Due Period with respect
to the current Distribution Date 87.500%
i. The Class A Principal Percentage for the Due Period with respect
to the current Distribution Date 87.500%
j. The Collateral Floating Percentage for the Due Period with
respect to the current Distribution Date 12.500%
k. The Collateral Principal Percentage for the Due Period with
respect to the current Distribution Date 12.500%
3. Delinquent Balances
------------------------
The aggregate amount of outstanding balances in the Accounts
which were 30 or more days delinquent as of the end of the Due
Period for the current Distribution Date $ 627,715,264.06
Series 1999-X
4. Investor Default Amount
----------------------------
a. The aggregate amount of all Defaulted Receivables written off as
uncollectible during the Due Period with respect to the current
Distribution Date allocable to the Series 1999-X Certificates
(the "Investor Default Amount")
1. Investor Default Amount $7,302,883.05
2. Recoveries $ 205,208.70
3. Net Default Receivables $7,097,674.35
b. The Class A Investor Default Amount
1. Investor Default Amount $6,390,022.67
2. Recoveries $ 179,557.61
3. Net Default Receivables $6,210,465.06
c. The Collateral Investor Default Amount
1. Investor Default Amount $ 912,860.38
2. Recoveries $ 25,651.09
3. Net Default Receivables $ 887,209.29
5. Investor Charge-offs.
-------------------------
a. The amount of the Class A Adjusted Investor Charge-Offs per
$1,000 interest after reimbursement of any such Class A Adjusted
Investor Charge-Offs for the Due Period with respect to the
current Distribution Date $ 0.00
b. The amount attributable to Class A Adjusted Investor Charge-Offs,
if any, by which the principal balance of the Class A Adjusted
Certificates exceeds the Class A Adjusted Invested Amount as of
the end of the day on the Record Date with respect to the current
Distribution Date $ 0.00
c. The amount of the Collateral Charge-Offs,if any, for the Due
Period with respect to the current Distribution Date $ 0.00
6. Monthly Servicing Fee
--------------------------
a. The amount of the Monthly Servicing Fee payable from available
funds by the Trust to the Servicer with respect to the current
Distribution Date $ 178,571.43
b. The amount of the Interchange Monthly Servicing Fee payable to the
Servicer with respect to the current Distribution Date $ 892,857.14
7. Available Cash Collateral Amount
-------------------------------------
a The amount, if any, withdrawn from the Cash Collateral Account for
the current Distribution Date (the "Withdrawal Amount") $ 0.00
b. The amount available to be withdrawn from the Cash Collateral
Account as of the end of the day on the current Distribution Date,
after giving effect to all withdrawals, deposits and payments to
be made on such Distribution Date (the "Available Cash Collateral
Amount" for the next Distribution Date) $8,571,429.00
Series 1999-X
c. The amount as computed in 7.b as a percentage of the Class A
Adjusted Invested Amount after giving effect to all reductions
thereof on the current Distribution Date 1.143%
8. Collateral Invested Amount
-------------------------------
a. The Collateral Invested Amount for the current Distribution Date $107,142,857.00
b. The Collateral Invested Amount after giving effect to all
withdrawals, deposits, and payments on the current Distribution
Date $107,142,857.00
9. Total Enhancement
----------------------
a. The total Enhancement for the current Distribution Date $115,714,286.00
b. The total Enhancement after giving effect to all withdrawals,
deposits and payments on the current Distribution Date $115,714,286.00
C. The Pool Factor
-------------------
The Pool Factor (which represents the ratio of the Class A
Adjusted Invested Amount on the last day of the month ending on
the Record Date adjusted for Class A Adjusted Investor Charge-
Offs set forth in B.5.a above and for the distributions of
principal set forth in A.2 above to the Class A Adjusted Initial
Invested Amount). The amount of a Class A Adjusted
Certificateholder's pro rata share of the Class A Adjusted
Invested Amount can be determined by multiplying the original
denomination of the holder's Class A Adjusted Certificate by the
Pool Factor 100.00000000%
D. Principal Funding Account
-----------------------------
1. The Principal Funding Investment Proceeds deposited in the
Collection Account for the current Distribution Date to be
treated as Class A Available Funds $ 0.00
2. The Excess Principal Funding Investment Proceeds for the
current Distribution Date $ 0.00
3. The Principal Funding Account Balance as of the end of the
day on the current Distribution Date $ 0.00
4. The Deficit Controlled Accumulation Amount for the preceding
Due Period $ 0.00
E. Reserve Account
-------------------
1. The Reserve Draw Amount for the current Distribution Date $ 0.00
2. The amount on deposit in the Reserve Account as of the end
of the day on the current Distribution Date (the "Available
Reserve Account Amount" for the next Distribution Date) $ 0.00
CERTIFICATEHOLDER'S PAYMENT DATE STATEMENT
Signature Page
First USA Bank, National Association
as Servicer
By: /s/ ▇▇▇▇▇▇ ▇▇▇▇▇
----------------------------------
▇▇▇▇▇▇ ▇▇▇▇▇
Title: FIRST VICE PRESIDENT