<PAGE>
Exhibit 99.1
Series 1997-2 Monthly Certificateholders' Statement for the month of October
2000
<PAGE>
Monthly Certificateholder's Statement
Saks Credit Card Master Trust
Series 1997-2
Pursuant to the Master Pooling and Servicing Agreement dated as of August 21,
1997 (as amended or supplemented, the "Pooling and Servicing Agreement"), as
supplemented by the Series 1997-2 Supplement, dated as of August 21, 1997 (the
"Supplement" and together with the Pooling and Servicing Agreement, the
"Agreement") each between Saks Credit Corporation (as successor to Proffitt's
Credit Corporation) as Transferor, Saks Incorporated (formerly known as
Proffitt's, Inc.) as Servicer, and Norwest Bank Minnesota, National Association,
as Trustee the Servicer is required to prepare certain information each month
regarding distributions to Certificateholders and the performance of the
Trust. The information with respect to Series 1997-2 is set forth below:
Date of the Certificate November 10, 2000
Monthly Period ending: October 31, 2000
Determination Date November 10, 2000
Distribution Date November 15, 2000
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
General
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
201 Amortization Period No 201
202 Early Amortization Period No 202
203 Class A Investor Amount paid in full No 203
204 Class B Investor Amount paid in full No 204
205 Collateral Indebtedness Amount paid in full No 205
206 Saks Incorporated is the Servicer Yes 206
------------------------------------------------------------------------------------------------------------------------------------
Investor Amount
------------------------------------------------------------------------------------------------------------------------------------
as of the end of
as of the end of the prior the relevant
Monthly Period Monthly Period
-------------------------- ----------------
207 Series 1997-2 Investor Amount $ 235,300,000 207(a) $ 235,300,000 207(b)
208 Class A Investor Amount $ 180,000,000 208(a) $ 180,000,000 208(b)
209 Class B Investor Amount $ 20,000,000 209(a) $ 20,000,000 209(b)
210 Collateral Indebtedness Amount $ 21,000,000 210(a) $ 21,000,000 210(b)
211 Class D Investor Amount $ 14,300,000 211(a) $ 14,300,000 211(b)
212 Series 1997-2 Adjusted Investor Amount $ 235,300,000 212(a) $ 235,300,000 212(b)
213 Class A Adjusted Investor Amount $ 180,000,000 213(a) $ 180,000,000 213(b)
214 Principal Account Balance $ - 214(a) $ - 214(b)
215 Class B Adjusted Investor Amount $ 20,000,000 215(a) $ 20,000,000 215(b)
216 Class A Certificate Rate 6.50000% 216
217 Class B Certificate Rate 6.69000% 217
218 Collateral Indebtedness Interest Rate 7.22000% 218
219 Class D Certificate Rate 7.49500% 219
220 Weighted average interest rate for Series 1997-2 6.64088% 220
as of the end of
for the relevant Monthly the relevant
Period Monthly Period
------------------------ ----------------
221 Series 1997-2 Investor Percentage with respect 20.11% 221(a) 19.95% 221(b)
to Finance Charge Receivables
222 Class A 15.39% 222(a) 15.27% 222(b)
223 Class B 1.71% 223(a) 1.70% 223(b)
224 Collateral Indebtedness Amount 1.79% 224(a) 1.78% 224(b)
225 Class D 1.22% 225(a) 1.21% 225(b)
226 Series 1997-2 Investor Percentage with respect 20.11% 226(a) 19.95% 226(b)
to Principal Receivables
227 Class A 15.39% 227(a) 15.27% 227(b)
228 Class B 1.71% 228(a) 1.70% 228(b)
229 Collateral Indebtedness Amount 1.79% 229(a) 1.78% 229(b)
230 Class D 1.22% 230(a) 1.21% 230(b)
231 Series 1997-2 Investor Percentage with respect 20.11% 231(a) 19.95% 231(b)
to Allocable Amounts
232 Class A 15.39% 232(a) 15.27% 232(b)
233 Class B 1.71% 233(a) 1.70% 233(b)
234 Collateral Indebtedness Amount 1.79% 234(a) 1.78% 234(b)
235 Class D 1.22% 235(a) 1.21% 235(b)
------------------------------------------------------------------------------------------------------------------------------------
Series 1997-2 Investor Distributions
------------------------------------------------------------------------------------------------------------------------------------
236 The sum of the daily allocations of collections of Principal $ - 236
Receivables for the relevant Monthly Period
237 Class A distribution of collections of Principal $ - 237
Receivables per $1,000 of original principal amount
</TABLE>
Page 1 of 5
<PAGE>
<TABLE>
<S> <C> <C> <C>
238 Class B distribution of collections of Principal Receivables per $1,000 of $ - 238
original principal amount
239 Collateral Indebtedness Amount distribution of collections of Principal $ - 239
Receivables per $1,000 of original principal amount
240 Class D distribution of collections of Principal Receivables per $1,000 of $ - 240
original principal amount
241 Class A distribution attributable to interest per $1,000 of original $ 5.42 241
principal amount
242 Class B distribution attributable to interest per $1,000 of original $ 5.58 242
principal amount
243 Collateral Indebtedness Amount distribution attributable to interest per $ 6.02 243
$1,000 of original principal amount
244 Class D distribution attributable to interest per $1,000 of original $ - 244
principal amount
245 Monthly Servicing Fee for the next succeeding Distribution Date per $1,000 $ 1.67 245
of original principal amount
-----------------------------------------------------------------------------------------------------------------------
Collections Allocated to Series 1997-2
-----------------------------------------------------------------------------------------------------------------------
246 Series allocation of collections of Principal Receivables $ 48,326,779 246
247 Class A $ 36,969,062 247
248 Class B $ 4,107,674 248
249 Collateral Indebtedness Amount $ 4,313,057 249
250 Class D $ 2,936,987 250
251 Series allocation of collections of Finance Charge Receivables $ 4,612,152 251
252 Class A $ 3,528,208 252
253 Class B $ 392,023 253
254 Collateral Indebtedness Amount $ 411,624 254
255 Class D $ 280,297 255
Available Funds
---------------
256 Class A Available Funds $ 3,528,208 256
257 The amount to be withdrawn from the Reserve Account to be included in $ - 257
Class A Available funds
258 Principal Investment Proceeds to be included in Class A Available Funds $ - 258
259 The amount of investment earnings on amounts held in the Reserve Account $ - 259
to be included in Class A Available funds
260 Class B Available Funds $ 392,023 260
261 The amount to be withdrawn from the Reserve Account to be included in $ - 261
Class B Available funds
262 Principal Investment Proceeds to be included in Class B Available Funds $ - 262
263 The amount of investment earnings on amounts held in the Reserve Account $ - 263
to be included in Class B Available funds
264 Collateral Available Funds $ 411,624 264
265 Class D Available Funds $ 280,297 265
-----------------------------------------------------------------------------------------------------------------------
Application of Collections
-----------------------------------------------------------------------------------------------------------------------
Class A
-------
266 Class A Monthly Interest for the related Distribution Date, plus the amount $ 975,000 266
of any Class A Monthly Interest previously due but not paid plus any additional
interest with respect to interest amounts that were due but not paid on a prior
Distribution date
267 If Saks Incorporated is no longer the Servicer, n amount equal to Class A Servicing $ - 267
fee for the related Distribution Date
268 Class A Allocable Amount $ 763,238 268
269 An amount to be included in the Excess Spread $ 1,789,970 269
Class B
-------
270 Class B Monthly Interest for the related Distribution Date, plus the amount of any $ 111,500 270
Class B Monthly Interest previously due but not paid plus any additional interest
with respect to interest amounts that were due but not paid on a prior Distribution
date
271 If Saks Incorporated is no longer the Servicer, an amount equal to Class B Servicing $ - 271
fee for the related Distribution Date
272 An amount to be included in the Excess Spread $ 280,523 272
</TABLE>
Page 2 of 5
<PAGE>
Collateral
----------
273 If Saks Incorporated is no longer the Servicer,
an amount equal to Collateral Servicing fee for
the related Distribution Date $ - 273
274 An amount to be included in the Excess Spread $ 411,624 274
Class D
-------
275 If Saks Incorporated is no longer the Servicer,
an amount equal to Class D Servicing fee for
the related Distribution Date $ - 275
276 An amount to be included in the Excess Spread $ 280,297 276
277 Available Excess Spread $ 2,762,414 277
278 Available Shared Excess Finance Charge
Collections $ - 278
279 Total Cash Flow available for 1997-2 waterfall $ 2,762,414 279
280 Class A Required Amount is to be used to fund
any deficiency in line266, line267 and line268 $ - 280
281 The aggregate amount of Class A Investor Charge $ - 281
Offs which have not been previously reimbursed
282 Class B Required Amount to the extent
attributable to line270, and line271 $ - 282
283 Class B Allocable Amount $ 84,804 283
284 Any remaining portion of the Class B Required
Amount $ - 284
285 An amount equal to any unreimbursed reductions
of the Class B Investor Amount, if any, due to:
(i) Class B Investor Charge Offs; (ii)
Reallocated Principal Collections; (iii)
reallocations of the Class B Investor Amount to
the Class A Investor Amount $ - 285
286 Collateral Monthly Interest for the related
Distribution Date plus Collateral Monthly
Interest previously due but not paid to the
Collateral Indebtedness Holder plus Collateral
Additional Interest $ 126,350 286
287 Class A Servicing Fee plus Class B Servicing $ 368,333 287
Fee plus Collateral Servicing Fee due for the
relevant Monthly Period and not paid above
288 Class A Servicing Fee plus Class B Servicing
Fee plus Collateral Servicing Fee due but not
distributed to the Servicer for prior Monthly
Periods $ - 288
289 Collateral Allocable Amount $ 89,044 289
290 Any unreimbursed reductions of the Collateral
Indebtedness Amount (CIA), if any, due to: (i)
CIA Charge Offs; (ii) Reallocated Principal
Collections; (iii) reallocations of the CIA to
the Class A or Class B Investor Amount $ - 290
291 The excess, if any, of the Required Cash
Collateral Amount over the Available Collateral
Amount $ - 291
292 An amount equal to Class D Monthly Interest due
but not paid to the Class D Certificateholders
plus Class D Additional Interest $ 89,315 292
293 Class D Servicing Fee due for the relevant
Monthly Period and not paid above $ 23,833 293
294 Class D Servicing Fee due but not distributed
to the Servicer for prior Monthly Periods $ - 294
295 Class D Allocable Amount $ 60,635 295
296 Any unreimbursed reductions of the Class D
Investor Amount, if any, due to: (i) Class D
Investor Charge Offs; (ii) Reallocated
Principal Collections; (iii) reallocations of
the Class D Investor Amount to the Class A or
Class B Investor Amount or CIA $ - 296
297 Aggregate amount of any other amounts due to
the Collateral Indebtedness Holder pursuant to
the Loan Agreement $ - 297
298 Excess, if any, of the Required Reserve Account
Amount over the amount on deposit in the
Reserve Account $ - 298
299 Shared Excess Finance Charge Collections $ 1,920,099 299
-------------------------------------------------------------------------------
Determination of Monthly Principal
-------------------------------------------------------------------------------
300 Class A Monthly Principal (the least of $ - 300
line#301, line#302 and line#208)
301 Available Principal Collections held in the $ 48,326,779 301
Collection Account
302 Class A Accumulation Amount $ - 302
303 Class B Monthly Principal (the least of $ - 303
line#304, line#305 and line#209) (distributable
only after payout of Class A)
304 Available Principal Collections held in the $ 48,326,779 304
Collection Account less portion of such
Collections applied to Class A Monthly Principal
305 Class B Accumulation Amount $ - 305
Page 3 of 5
<PAGE>
<TABLE>
<S> <C> <C> <C>
306 Collateral Monthly Principal (prior to payout
of Class B) (the least of line#307 and line#308) $ - 306
307 Available Principal Collections held in the
Collection Account less portion of such
Collections applied to Class A and Class B
Monthly Principal $ 48,326,779 307
308 Enhancement Surplus $ - 308
309 Class D Monthly Principal $ - 309
310 Available Principal Collections held in the
Collection Account less portion of such
Collections applied to Class A, Class B or
collateral Monthly Principal $ 48,326,779 310
----------------------------------------------------------------------------------------------
Available Enhancement Amount
----------------------------------------------------------------------------------------------
311 Available Enhancement Amount $ 35,300,000 311
312 Amount on Deposit in the Cash Collateral Account $ - 312
----------------------------------------------------------------------------------------------
Reallocated Principal Collections
----------------------------------------------------------------------------------------------
313 Reallocated Principal Collections $ - 313
314 Class D Principal Collections (to the extent
needed to fund Required Amounts) $ - 314
315 Collateral Principal Collections (to the extent
needed to fund Required Amounts) $ - 315
316 Class B Principal Collections (to the extent
needed to fund Required Amounts) $ - 316
----------------------------------------------------------------------------------------------
Investor Default Amounts, Adjustment Amounts, and Allocable Amounts
----------------------------------------------------------------------------------------------
% Amount
- ------
317 Series 1997-2 Default Amount 20.11% 317(a) $ 997,721 317(b)
318 Class A Investor Default Amount 15.39% 318(a) $ 763,238 318(b)
319 Class B Investor Default Amount 1.71% 319(a) $ 84,804 319(b)
320 Collateral Default Amount 1.79% 320(a) $ 89,044 320(b)
321 Class D Investor Default Amount 1.22% 321(a) $ 60,635 321(b)
322 Series 1997-2 Adjustment Amount $ - 322
323 Class A Adjustment Amount $ - 323
324 Class B Adjustment Amount $ - 324
325 Collateral Adjustment Amount $ - 325
326 Class D Adjustment Amount $ - 326
327 Series 1997-2 Allocable Amount $ 997,721 327
328 Class A Allocable Amount $ 763,238 328
329 Class B Allocable Amount $ 84,804 329
330 Collateral Allocable Amount $ 89,044 330
331 Class D Allocable Amount $ 60,635 331
----------------------------------------------------------------------------------------------
Required Amounts
----------------------------------------------------------------------------------------------
332 Class A Required Amount $ - 332
333 Class A Monthly Interest for current
Distribution Date $ 975,000 333
334 Class A Monthly Interest previously due but not paid $ - 334
335 Class A Additional Interest for prior Monthly
Period or previously due but not paid $ - 335
336 Class A Allocable Amount for current
Distribution Date $ - 336
337 Class A Servicing Fee (if Saks Incorporated is
no longer the Servicer) $ - 337
338 Class B Required Amount $ - 338
339 Class B Monthly Interest for current
Distribution Date $ 111,500 339
340 Class B Monthly Interest previously due but not paid $ - 340
341 Class B Additional Interest for prior Monthly
Period or previously due but not paid $ - 341
342 Class B Servicing Fee (if Saks Incorporated is
no longer the Servicer) $ - 342
343 Excess of Class B Allocable Amount over funds
available to make payments $ - 343
344 Collateral Required Amount $ - 344
345 Collateral Monthly Interest for current
Distribution Date $ 126,350 345
346 Collateral Monthly Interest previously due but
not paid $ - 346
347 Collateral Additional Interest for prior
Monthly Period or previously due but not paid $ - 347
</TABLE>
Page 4 of 5
<PAGE>
348 Collateral Servicing Fee (if Saks Incorporated
is no longer the Servicer) $ - 348
349 Excess of Collateral Allocable Amount over
funds available to make payments $ - 349
--------------------------------------------------------------------------------
Reduction of Investor Amounts
--------------------------------------------------------------------------------
Class A
-------
350 Class A Investor Amount reduction $ - 350
351 Class A Investor Charge Off $ - 351
352 Reductions of the Class A Investor Amount $ - 352
Class B
-------
353 Class B Investor Amount reduction $ - 353
354 Class B Investor Charge Off $ - 354
355 Reductions of the Class B Investor Amount $ - 355
356 Reallocated Principal Collections applied to $ - 356
Class A
Collateral
----------
357 Collateral Indebtedness Amount reduction $ - 357
358 Collateral Indebtedness Amount Charge Off $ - 358
359 Reductions of the Collateral Indebtedness Amount $ - 359
360 Reallocated Principal Collections applied to
Class B $ - 360
Class D
-------
361 Class D Investor Amount reduction $ - 361
362 Class D Investor Charge Off $ - 362
363 Reductions of the Class D Investor Amount $ - 363
364 Reallocated Principal Collections applied to
Collateral Indebtedness Amount $ - 364
--------------------------------------------------------------------------------
Servicing Fee
--------------------------------------------------------------------------------
365 Series 1997-2 Servicing Fee $ 392,167 365
366 Class A Servicing Fee $ 300,000 366
367 Class B Servicing Fee $ 33,333 367
368 Collateral Servicing Fee $ 35,000 368
369 Class D Servicing Fee $ 23,833 369
--------------------------------------------------------------------------------
Reserve Account
--------------------------------------------------------------------------------
370 Required Reserve Account Amount ( if applicable) N/A 370
371 Reserve Account Reinvestment Rate (if N/A 371
applicable)
372 Reserve Account balance $ - 372
373 Accumulation Period Length 12 months 373
IN WITNESS WHEREOF, the undersigned has duly executed and delivered this
Certificate this 10th day of November, 2000.
Saks Incorporated,
as Servicer
By /s/ Scott A. Honnold
---------------------
Name: Scott A. Honnold
Title: Vice President and Treasurer
Page 5 of 5
