EXHIBIT 28D
CERTIFICATEHOLDER'S PAYMENT DATE STATEMENT
First USA Bank, National Association
FIRST CHICAGO MASTER TRUST II
Series 1995-O
February 12, 2002
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 1995-O
Supplement dated as of June 1, 1995 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 February 15, 2002 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 Certificateholders on the Payment Date
per $1,000 interest. $84.952
2. The amount of the distribution set forth in paragraph 1 above in respect of principal on
the Class A Certificates, per $1,000 interest $83.333
3. The amount of the distribution set forth in paragraph 1 above in respect of interest on
the Class A Certificates, per $1,000 interest $1.618
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 $1,955,731,642.86
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 1995-O Certificates $194,719,639.66
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 $170,387,669.80
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 Certificates, per $1,000 interest $340.775
e. The amount of Excess Spread for the Due Period with respect to the current
Distribution Date $5,413,388.36
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 1995-O Certificates, if any $0.00
Series 1995-O
h. The amount of Excess Principal Collections allocated in respect of the Series 1995-O
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) $13,881,663,271.00
b. The amount of Principal Receivables in the Trust represented by the Series 1995-O
Certificates (the "Invested Amount") for the Due Period with respect to the
current Distribution Date $523,259,014.25
c. The amount of Principal Receivables in the Trust represented by the Class A
Certificates (the "Class A Invested Amount") for the Due Period with respect to the $458,333,333.33
current Distribution Date
d. The Invested Percentage with respect to Finance Charge Receivables (including
Interchange) and Defaulted Receivables for the Series 1995-O Certificates for
the Due Period with respect to the current Distribution Date 3.769%
e. The Invested Percentage with respect to Principal Receivables for the Series 1995-O
Certificates for the Due Period with respect to the current Distribution Date 4.116%
f. The Class A Floating Percentage for the Due Period with respect to the current
Distribution Date 87.592%
g. The Class A Principal Percentage for the Due Period with respect to the current
Distribution Date 87.500%
h. The Collateral Floating Percentage for the Due Period with respect to the current
Distribution Date 12.408%
i. 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 $585,425,136.37
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 1995-O
Certificates (the "Investor Default Amount")
1. Investor Default Amount $2,674,649.03
2. Recoveries $124,922.70
3. Net Default Receivables $2,549,726.33
Series 1995-O
b. The Class A Investor Default Amount
1. Investor Default Amount $2,342,780.10
2. Recoveries $109,422.36
3. Net Default Receivables $2,233,357.74
c. The Collateral Investor Default Amount
1. Investor Default Amount $331,868.93
2. Recoveries $15,500.34
3. Net Default Receivables $316,368.59
5. Investor Charge-offs.
-------------------------
a. The amount of the Class A Investor Charge-Offs per $1,000 interest after
reimbursement of any such Class A Investor Charge-Offs for the Due Period with
respect to the current Distribution Date $0.00
b. The amount attributable to Class A Investor Charge-Offs, if any, by which the
principal balance of the Class A Certificates exceeds the Class A 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 $109,012.29
b. The amount of the Interchange Monthly Servicing Fee payable to the Servicer
with respect to the current Distribution Date $545,061.47
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) $5,714,286.00
c. The amount as computed in 7.b as a percentage of the Class A Invested Amount
after giving effect to all reductions thereof on the current Distribution Date 1.371%
8. Collateral Invested Amount
------------------------------
a. The Collateral Invested Amount for the current Distribution Date $64,925,680.92
b. The Collateral Invested Amount after giving effect to all withdrawals, deposits,
and payments on the current Distribution Date $58,422,790.75
Series 1995-O
9. Total Enhancement
---------------------
a. The total Enhancement for the current Distribution Date $70,639,966.92
b. The total Enhancement after giving effect to all withdrawals, deposits
and payments on the current Distribution Date $64,137,076.75
C. The Pool Factor
- -------------------
The Pool Factor (which represents the ratio of the Class A Invested Amount
on the last day of the month ending on the Record Date adjusted for
Class A 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 Initial Invested Amount).
The amount of a Class A Certificateholder's pro rata share of the
Class A Invested Amount can be determined by multiplying the original
denomination of the holder's Class A Certificate by the Pool Factor 83.33333333%
D. Deficit Controlled Amortization Amount
- ------------------------------------------
1. The Deficit Controlled Amortization Amount for the preceding Due Period $0.00