<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) May 10, 1999
------------
FIRST USA BANK, NATIONAL ASSOCIATION
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
(As Servicer on behalf of FIRST USA CREDIT CARD MASTER TRUST)
<TABLE>
<S> <C> <C>
Laws of the United States 33-99362 51-0269396
------------------------- -------- ----------
(State or other jurisdiction (Commission File Number) (IRS Employer Identification
of incorporation or Number)
organization)
</TABLE>
201 North Walnut Street, Wilmington, Delaware 19801
- --------------------------------------------------------------------------------
(Address of principal executive offices) (Zip Code)
302/594-4117
- --------------------------------------------------
Registrant's telephone number, including area code
N/A
- --------------------------------------------------------------------------------
(Former name, former address and former fiscal year,
if changed since last report)
<PAGE>
Item 5. Other Events.
The Registrant hereby amends and restates in its entirety Exhibit 99.05 as
previously filed on May 19, 1999 on a Form 8-K dated as of May 10, 1999.
Item 7. Financial Statements and Exhibits.
(c) Exhibits
(99.05) Monthly Certificateholders' Statement of the Trust which contains
information relating to the Series 1995-2 Certificates.
<PAGE>
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
FIRST USA BANK, NATIONAL ASSOCIATION
As Servicer
By: /s/ Tracie H.Klein
--------------------
Name: Tracie H. Klein
Title: First Vice President
Date: May 16, 2000
------------
<PAGE>
EXHIBIT 99.05
MONTHLY CERTIFICATEHOLDERS' STATEMENT
First USA Bank, N.A.
-----------------------------------------------
FIRST USA CREDIT CARD MASTER TRUST, SERIES 1995-2
-----------------------------------------------
Monthly Period: 04/01/99 to
04/30/99
Distribution Date: 05/17/99
Transfer Date: 05/14/99
Under Section 5.02 of the Pooling and Servicing Agreement dated as of
September 1, 1992 (the "Pooling and Servicing Agreement") by and between First
USA Bank, N.A. (the "Bank") and The Bank of New York (Delaware), as trustee (the
"Trustee") the Bank, as Servicer, is required to prepare certain information
each month regarding current distributions to Certificateholders and the
performance of the First USA Credit Card Master Trust (the "Trust") during the
previous month. The information which is required to be prepared with respect to
the Distribution Date noted above and with respect to the performance of the
Trust during the month noted above is set forth below. Certain information is
presented on the basis of an original principal amount of $1,000 per Series
1995-2 Certificate (a "Certificate"). Certain other information is presented
based on the aggregate amount for the Trust as a whole. Capitalized terms used
in this Monthly Certificateholders' Statement have their respective meanings set
forth in the Pooling and Servicing Agreement.
A. Information Regarding the Current Monthly Distribution.
-------------------------------------------------------
1. The total amount of the distribution to
Certificateholders on the Distribution Date per
$1,000 original certificate principal amount
Class A $4.60222223
Class B 4.76666673
Collateral Inv. Amt. 5.02888886
---------------------
Total (weighted avg.) $4.65771574
2. The amount of the distribution set forth in
paragraph 1 above in respect of interest on
the Certificates, per $1,000 original
certificate principal amount
Class A $4.60222223
Class B 4.76666673
Collateral Inv. Amt. 5.02888886
---------------------
Total (weighted avg.) $4.65771574
<PAGE>
MONTHLY CERTIFICATEHOLDERS' STATEMENT Series 1995-2
Page 2
3. The amount of the distribution set forth in
paragraph 1 above in respect of principal on
the Certificates, per $1,000 original
certificate principal amount
Class A $0.00
Class B 0.00
Collateral Inv. Amt. 0.00
----------------------
Total $0.00
B. Information Regarding the Performance of the Trust
--------------------------------------------------
1. Allocation of Principal Receivables
-----------------------------------
The aggregate amount of Allocations of Principal
Receivables processed during the Monthly Period
which were allocated in respect of the
Certificates
Class A $96,508,809.75
Class B 7,554,563.59
Collateral Inv. Amt. 12,196,324.55
----------------------
Total $116,259,697.89
======================
2. Allocation of Finance Charge Receivables
----------------------------------------
(a) The aggregate amount of Allocations of
Finance Charge Receivables processed
during the Monthly Period which were
allocated in respect of the Certificates
Class A $9,920,339.50
Class B 777,093.26
Collateral Inv. Amt. 1,255,073.26
----------------------
Total $11,952,506.02
======================
(b) Principal Funding Investment Proceeds
(to Class A) N/A
(c) Withdrawals from Reserve Account
(to Class A) N/A
----------------------
Class A Available Funds $9,920,339.50
======================
3. Principal Receivables/Investor Percentages
------------------------------------------
(a) The aggregate amount of Principal
Receivables in the Trust as of the last
day of the Monthly Period $32,877,574,735.25
<PAGE>
MONTHLY CERTIFICATEHOLDERS' STATEMENT Series 1995-2
Page 3
(b) Invested Amount as of the last day
of the preceding month (Adjusted Class A
Invested Amount during Accumulation Period)
Class A $660,000,000.00
Class B 51,700,000.00
Collateral Inv. Amt. 83,500,000.00
----------------------
Total $795,200,000.00
(c) The Floating Allocation Percentage:
The Invested Amount set forth in paragraph
3(b) above as a percentage of the aggregate
amount of Principal Receivables as of the
Record Date set forth in paragraph 3(a)
above
Class A 2.007%
Class B 0.157%
Collateral Inv. Amt. 0.254%
----------------------
Total 2.418%
(d) During the Amortization Period: The
Invested Amount as of _______ (the
last day of the Revolving Period)
Class A N/A
Class B N/A
Collateral Inv. Amt. N/A
----------------------
Total N/A
(e) The Fixed/Floating Allocation Percentage:
The Invested Amount set forth in paragraph
3(d) above as a percentage of the aggregate
amount of Principal Receivables set forth
in paragraph 3(a) above
Class A N/A
Class B N/A
Collateral Inv. Amt. N/A
----------------------
Total N/A
4. Delinquent Balances.
--------------------
The aggregate amount of outstanding balances
in the Accounts which were delinquent as of
the end of the day on the last day of the
Monthly Period
(a) 35 - 64 days $438,475,257.95
(b) 65 - 94 days $305,272,254.96
(c) 95 - 124 days $250,671,294.22
(d) 125 - 154 days $219,358,847.96
(e) 155 - 184 days $178,696,149.82
(f) 185 or more days $0.00
----------------------
Total $1,392,473,804.91
======================
<PAGE>
MONTHLY CERTIFICATEHOLDERS' STATEMENT Series 1995-2
Page 4
5. Monthly Investor Default Amount.
--------------------------------
(a) The aggregate amount of all defaulted
Principal Receivables written off as
uncollectible during the Collection
Period allocable to the Invested Amount
(the aggregate "Investor Default Amount")
Class A $2,769,627.84
Class B 216,954.18
Collateral Inv. Amt. 350,399.89
----------------------
Total $3,336,981.91
======================
6. Investor Charge-Offs & Reimbursements of Charge-Offs.
-----------------------------------------------------
(a) The aggregate amount of Class A Investor
Charge-Offs and the reductions in the
Class B Invested Amount and the Collateral
Invested Amount
Class A $0.00
Class B 0.00
Collateral Inv. Amt. 0.00
----------------------
Total $0.00
======================
(b) The amounts set forth in paragraph 6(a)
above, per $1,000 original certificate
principal amount (which will have the
effect of reducing, pro rata, the amount
of each Certificateholder's investment)
Class A $0.00
Class B 0.00
Collateral Inv. Amt. 0.00
----------------------
Total $0.00
======================
(c) The aggregate amount of Class A Investor
Charge-Offs reimbursed and the reimbursement
of reductions in the Class B Invested Amount
and the Collateral Invested Amount
Class A $0.00
Class B 0.00
Collateral Inv. Amt. 0.00
----------------------
Total $0.00
======================
<PAGE>
MONTHLY CERTIFICATEHOLDERS' STATEMENT Series 1995-2
Page 5
(d) The amount set forth in paragraph 6(c)
above, per $1,000 interest (which will
have the effect of increasing, pro rata,
the amount of each Certificateholder's
investment)
Class A $0.00
Class B 0.00
Collateral Inv. Amt. 0.00
----------------------
Total $0.00
======================
7. Investor Servicing Fee.
-----------------------
(a) The amount of the Investor Monthly
Servicing Fee payable by the Trust
to the Servicer for the Monthly
Period
Class A $825,000.00
Class B 64,625.00
Collateral Inv. Amt. 104,375.00
----------------------
Total $994,000.00
======================
8. Reallocated Principal Collections
---------------------------------
The amount of Reallocated Collateral and Class B
Principal Collections applied in respect of
Interest Shortfalls, Investor Default Amounts
or Investor Charge-Offs for the prior month
Class B $0.00
Collateral Inv. Amt. 0.00
----------------------
Total $0.00
======================
9. Collateral Invested Amount
--------------------------
(a) The amount of the Collateral Invested
Amount as of the close of business on
the related Distribution Date after
giving effect to withdrawals, deposits
and payments to be made in respect of
the preceding month $83,500,000.00
(b) The Required Collateral Invested Amount
as of the close of business on the
related Distribution Date after giving
effect to withdrawals, deposits and
payments to be made in respect of the
preceding month $83,500,000.00
<PAGE>
MONTHLY CERTIFICATEHOLDERS' STATEMENT Series 1995-2
Page 6
10. The Pool Factor.
----------------
The Pool Factor (which represents the ratio of the amount of the
Investor Interest on the last day of the Monthly Period to the amount of
the Investor Interest as of the Closing Date). The amount of a
Certificateholder's pro rata share of the Investor Participation Amount
can be determined by multiplying the original denomination of the
holder's Certificate by the Pool Factor
Class A 1.00000000
Class B 1.00000000
----------------------
Total (weighted avg.) 1.00000000
11. The Portfolio Yield
-------------------
The Portfolio Yield for the related Monthly Period 13.00%
12. The Base Rate
-------------
The Base Rate for the related Monthly Period 7.24%
C. Information Regarding the Principal Funding Account
---------------------------------------------------
1. Accumulation Period
-------------------
(a) Accumulation Period commencement date 01/31/02
(b) Accumulation Period length (months) 1
(c) Accumulation Period Factor 8.00
(d) Required Accumulation Factor Number 8
(e) Controlled Accumulation Amount $660,000,000.00
(f) Minimum Payment Rate (last 12 months) 13.90%
2. Principal Funding Account
-------------------------
Beginning Balance $0.00
Plus: Principal Collections for Related Monthly
Period from Principal Account N/A
Plus: Interest on Principal Funding Account
Balance for Related Monthly Period N/A
Less: Withdrawals to Finance Charge Account N/A
Less: Withdrawals to Distribution Account 0.00
----------------------
Ending Balance $0.00
<PAGE>
MONTHLY CERTIFICATEHOLDERS' STATEMENT Series 1995-2
Page 7
3. Accumulation Shortfall
----------------------
The Controlled Deposit Amount for the
previous Monthly Period N/A
Less: The amount deposited into the Principal
Funding Account for the previous Monthly
Period N/A
----------------------
Accumulation Shortfall N/A
======================
Aggregate Accumulation Shortfalls N/A
======================
4. Principal Funding Investment Shortfall
--------------------------------------
Covered Amount N/A
Less: Principal Funding Investment Proceeds N/A
----------------------
Principal Funding Investment Shortfall N/A
D. Information Regarding the Reserve Account
-----------------------------------------
1. Required Reserve Account Analysis
---------------------------------
(a) Required Reserve Account Amount percentage
(0.5% of Class A Invested Amount or other
amount designated by Transferor) 0.00%
(b) Required Reserve Account Amount ($) $0.00
(c) Required Reserve Account Balance after
effect of any transfers on the Related
Transfer Date $0.00
(d) Reserve Draw Amount transferred to the
Finance Charge Account on the Related
Transfer Date $0.00
2. Reserve Account Investment Proceeds
-----------------------------------
Reserve Account Investment Proceeds transferred to
the Finance Charge Account on the Related Transfer
Date N/A
3. Withdrawals from the Reserve Account
------------------------------------
Total Withdrawals from the Reserve Account transferred
to the Finance Charge Account on the Related Transfer
Date (1(d) plus 2 above) N/A
4. The Portfolio Adjusted Yield
----------------------------
The Portfolio Adjusted Yield for the related Mthly
Period 7.31%
<PAGE>
MONTHLY CERTIFICATEHOLDERS' STATEMENT
Signature Page
First USA Bank, N.A.
as Servicer
By: /s/ Tracie Klein
-------------------------------------
Tracie Klein
Vice President
