<PAGE>

                                                                     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.

<TABLE>
<S>                                                                                           <C>
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
</TABLE>
<PAGE>

                                                                   Series 1999-X

<TABLE>
<S>                                                                                       <C>
          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
</TABLE>
<PAGE>

                                                                   Series 1999-X

<TABLE>
<S>                                                                                            <C>
          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
</TABLE>
<PAGE>

                                                                   Series 1999-X

<TABLE>
<S>                                                                                        <C>
          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
</TABLE>
<PAGE>

CERTIFICATEHOLDER'S PAYMENT DATE STATEMENT
Signature Page


                                        First USA Bank, National Association
                                         as Servicer


                                        By: /s/ Tracie Klein
                                           ----------------------------------
                                                TRACIE KLEIN
                                        Title:  FIRST VICE PRESIDENT