<PAGE>
EXHIBIT 20.2
MONTHLY HOLDERS' STATEMENT
First USA Bank, National Association
--------------------------------------------------------------------------------
First NBC Credit Card Master Trust
Series 1997-1
July 12, 2000
--------------------------------------------------------------------------------
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of August 1, 1997 by and between First USA Bank, National
Association as successor Transferor and Servicer to Bank One Louisiana, N.A. (as
successor to First National Bank of Commerce ("FNBC")), and The First National
Bank of Chicago, as Trustee, (the "Trustee"), as amended and supplemented by the
Series 1997-1 Supplement dated as of August 1, 1997 by and between First USA
Bank, National Association and the Trustee, First USA Bank, National
Association, as Servicer, is required to prepare certain information for each
Distribution Date regarding current distributions to Certificateholders and the
performance of the First NBC Credit Card Master Trust ("the Trust") during the
previous period. The information which is required to be prepared with respect
to the Distribution of the July 17, 2000 Distribution Date, and with respect to
the performance of the Trust June-00 during the Month ending is set forth below.
Certain of the information is presented on the basis of an original principal
amount of $1,000 per Series 1997-1 Certificate (a "Certificate"). Certain other
information is presented based on the aggregate amounts for the Trust as a
whole. Capitalized terms used in this Monthly Statement have their respective
meanings set forth in the Pooling and Servicing Agreement and the Supplement.
A Series 1997-1 Certificates
<TABLE>
<S> <C>
1 Information regarding Payments in respect of the Class A Certificates
(per $1,000 original certificate principal amount)
a Total Payment 5.125000
b Amount of Payment in respect of Class A Monthly Interest 5.125000
c Amount of Payment in respect of Class A Overdue Monthly Interest -
d Amount of Payment in respect of Class A Additional Interest -
e Amount of Payment in respect of Class A Principal -
2 Class A Investor Charge-Offs/Reimbursement of Class A Investor Charge-Offs
a Total amount of Class A Investor Charge-Offs -
b Amount of Class A Investor Charge-Offs per $1,000 original certificate
principal amount -
c Total amount reimbursed in respect of Class A Investor Charge-Offs -
d Amount reimbursed in respect of Class A Investor Charge-Offs
per $1,000 original principal amount -
e The amount, if any, by which the outstanding Principal Balance of the Class A
Certificates exceeds the Class A Adjusted Investor Interest after
giving effect to all transactions on such Distribution Date -
3 Information regarding Payments in respect of the Class B Certificates
(per $1,000 original certificate principal amount)
a Total Payment 5.291667
b Amount of Payment in respect of Class B Monthly Interest 5.291667
c Amount of Payment in respect of Class B Overdue Monthly Interest -
d Amount of Payment in respect of Class B Additional Interest -
e Amount of Payment in respect of Class B Principal -
4 Amount of reductions in Class B Investor Interest pursuant to clauses (c), (d) and (e)
of the definition of Class B Investor Interest
a Amount of reductions in Class B Investor Interest -
b Amount of reductions in Class B Investor Interest per $1,000 original certificate
principal amount -
c Total amount reimbursed in respect of reductions of Class B Investor
Interest -
d Amount reimbursed in respect of
reductions of Class B Investor Interest per $1,000 original certificate principal
amount -
e The amount, if any, by which the outstanding Principal Balance of the Class B
Certificates exceeds the Class B Investor Interest after giving effect to all
transactions on such Distribution Date -
</TABLE>
<PAGE>
Monthly Holders' Statement
Page 2 (all amounts in dollars except percentages)
<TABLE>
<S> <C>
5 Information regarding Distribution in respect of the Collateral Interest
a Total distribution 6.445556
b Amount of distribution in respect of Collateral Monthly Interest 6.445556
c Amount of distribution in respect of Collateral Overdue Interest -
d Amount of distribution in respect of Collateral Monthly Principal -
6 Amount of reductions in Collateral Interest pursuant to clauses (c), (d) and (e)
of the definition of Collateral Interest
a Amount of reductions in Collateral Interest -
b Total amount reimbursed in respect of reductions of Collateral Interest -
B Trust Performance
1 Delinquencies
a 30-59 days 10,590,521
b 60-89 days 6,072,532
c 90 days and over 10,381,036
d Total 30+ days delinquent 27,044,088
2 Base Rate
a Current Monthly Period 8.26700%
b Prior Monthly Period 8.24264%
c Second Prior Monthly Period 8.17254%
3 Three Month Average Base Rate 8.22739%
4 Portfolio Yield (gross portfolio yield less net defaults)
a Current Monthly Period 13.86670%
b Prior Monthly Period 11.42512%
c Second Prior Monthly Period 13.54239%
5 Three Month Average Portfolio Yield 12.94474%
6 Excess Spread Percentage
a Current Monthly Period 6.09969%
b Prior Monthly Period 3.68248%
c Second Prior Monthly Period 5.86985%
7 Three Month Average Excess Spread Percentage 5.21734%
8 Monthly Payment Rate (total collections/beginning aggregate principal receivables) 13.45180%
9 Portfolio Adjusted Yield 5.59969%
</TABLE>
First USA Bank, National Association as Servicer
By: /s/ Tracie Klein
-------------------------
Name: Tracie Klein
Title: First Vice President
