<PAGE>
EXHIBIT 20.2
MONTHLY HOLDERS' STATEMENT
First USA Bank, National Association
--------------------------------------------------------------------------------
First NBC Credit Card Master Trust
Series 1997-1
June 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 June 15, 2000 Distribution Date, and with respect to
the performance of the Trust May-00 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
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 -
<PAGE>
Monthly Holders' Statement
Page 2 (all amounts in dollars except percentages)
5 Information regarding Distribution in respect of the
Collateral Interest
a Total distribution 6.133264
b Amount of distribution in respect of Collateral
Monthly Interest 6.133264
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 10,732,434
b 60-89 days 5,768,619
c 90 days and over 11,126,384
d Total 30+ days delinquent 27,627,437
2 Base Rate
a Current Monthly Period 8.24264%
b Prior Monthly Period 8.17254%
c Second Prior Monthly Period 8.23642%
3 Three Month Average Base Rate 8.21720%
4 Portfolio Yield (gross portfolio yield less net
defaults)
a Current Monthly Period 11.42512%
b Prior Monthly Period 13.54239%
c Second Prior Monthly Period 14.85970%
5 Three Month Average Portfolio Yield 13.27574%
6 Excess Spread Percentage
a Current Monthly Period 3.68248%
b Prior Monthly Period 5.86985%
c Second Prior Monthly Period 7.12328%
7 Three Month Average Excess Spread Percentage 5.55854%
8 Monthly Payment Rate (total collections/beginning
aggregate principal receivables) 13.34689%
9 Portfolio Adjusted Yield 3.18248%
First USA Bank, National Association as Servicer
By: /s/ TRACIE KLEIN
-------------------------------------
Name: Tracie Klein
Title: First Vice President
