MONTHLY REPORT TO NOTEHOLDERS
FIRST NATIONAL MASTER NOTE TRUST SERIES 2002-1, 2003-1 & 2003-2
MONTHLY PERIOD ENDING: SEPTEMBER 30, 2005
The undersigned, a duly authorized representative of First National Bank of
Omaha ("FNBO"), as Servicer pursuant to the Transfer and Servicing Agreement
dated as of October 24, 2002 (as amended, the "Transfer and Servicing
Agreement") by and between FNBO, as Servicer, First National Funding LLC, as
Transferor, and First National Master Note Trust, as Issuer, does hereby certify
as follows:
(a) The rights of the Issuer under the Transfer and Servicing Agreement have
been assigned to The Bank of New York, as Indenture Trustee, under the Master
Indenture dated as of October 24, 2002 and as amended on November 17, 2003 (the
"Indenture"), by and between the Issuer and the Indenture Trustee, acknowledged
by the Transferor and Servicer, and as supplemented by the Series 2002-1
Indenture Supplement (dated as of October 24, 2002 and as amended on November
17, 2003), the Series 2003-1 Indenture Supplement (dated as of March 20, 2003
and as amended on November 17, 2003) and the Series 2003-2 Indenture Supplement
(dated as of November 17, 2003), each of which is by and between the Issuer and
Indenture Trustee, acknowledged by the Transferor and Servicer and respectively
referred to herein as the "Indenture Supplement." Capitalized terms used in this
Certificate have their respective meanings set forth in the Transfer and
Servicing Agreement. References herein to certain sections and subsections are
references to the respective sections and subsections of the Transfer and
Servicing Agreement. This Certificate is delivered pursuant to Section 3.04 of
the Transfer and Servicing Agreement and Articles VIII and IX of the Indenture.
(b) FNBO is the Servicer under the Transferor and Servicing Agreement.
(c) The undersigned is a Servicing Officer.
(d) The date of this Certificate is the Determination Date relating to the
October 17, 2005 Distribution Date (the "Distribution Date").
(e) To the knowledge of the undersigned, there are no Liens on any Receivables
in the Trust except as described below:
None
(f) To the knowledge of the undersigned, no Series 2002-1, 2003-1 or 2003-2 Pay
Out Event and no Trust Pay Out Event has occurred except as described below:
None
(g) As of the date hereof the Available Spread Account Amount equals the
Required Spread Account Amount and, if the Reserve Account Funding Date has
occurred, the Available Reserve Account Amount equals the Required Reserve
Account Amount.
<Table>
<Caption>
2002-1 2003-1 2003-2
A. INFORMATION REGARDING THE PERFORMANCE OF THE RECEIVABLES
1. Principal Receivables
(a) Beginning of Monthly Period Principal Receivables $ 2,159,733,915.42 $ 2,159,733,915.42 $ 2,159,733,915.42
(b) End of Monthly Period Principal Receivables $ 2,116,625,354.40 $ 2,116,625,354.40 $ 2,116,625,354.40
(c) Average Principal Receivables $ 2,132,453,356.05 $ 2,132,453,356.05 $ 2,132,453,356.05
2. End of Monthly Period Trust Receivables $ 2,150,341,139.84 $ 2,150,341,139.84 $ 2,150,341,139.84
3. Delinquent Balances
</Table>
<Table>
<Caption>
Delinquency Aggregate Account Percentage of
Category Balance Total Receivables
- --------------------------------------------------------------------------------------------
(a) 30 to 59 days $ 35,630,538.66 1.66%
(b) 60 to 89 days $ 26,127,100.84 1.22%
(c) 90 to 119 days $ 21,480,995.57 1.00%
(d) 120 to 149 days $ 18,425,443.13 0.86%
(e) 150 or more days $ 15,074,540.16 0.70%
Total : $ 116,738,618.36 5.43%
</Table>
<Table>
<Caption>
4. Aggregate amount of Collections
(a) Total Collections $ 312,265,726.76 $ 312,265,726.76 $ 312,265,726.76
(b) Total Collections of Principal Receivables $ 284,448,070.85 $ 284,448,070.85 $ 284,448,070.85
</Table>
<Table>
(c) Total Collections of Finance Charge Receivables $ 27,817,655.91 $ 27,817,655.91 $ 27,817,655.91
(d) Aggregate Allocation Percentages for Outstanding Series 85.98% 85.98% 85.98%
(e) Aggregate Allocation Percentage of Collections of
Principal Receivables 85.98% 85.98% 85.98%
(f) Aggregate Allocation Percentage of Collections of Finance
Charge Receivables 85.98% 85.98% 85.98%
5. Aggregate amount of Principal Receivables in Accounts which
became Defaulted Accounts during the Monthly Period $ 14,571,868.65 $ 14,571,868.65 $ 14,571,868.65
6. Calculation of Interchange allocable to the Issuer for the
Monthly Period
(a) Sales net of cash advances during the Monthly Period on
all FNBO MasterCard and VISA accounts $420,978,421.83 $420,978,421.83 $420,978,421.83
(b) Sales net of cash advances during the Monthly Period on
Accounts designated to the Receivables Trust $216,227,457.93 $216,227,457.93 $216,227,457.93
(c) Total amount of Interchange paid or payable to FNBO with
respect to the Monthly Period $ 8,220,949.19 $ 8,220,949.19 $ 8,220,949.19
(d) Amount of Interchange allocable to the Receivables Trustee
with respect to the Monthly Period ([c] multiplied by [b/a]) $ 4,222,532.21 $ 4,222,532.21 $ 4,222,532.21
(e) Servicer Interchange amount (1.5% of Collateral Amount at
end of prior Monthly Period) $ 493,150.68 $ 616,438.36 $ 616,438.36
(f) Adjustment of Noteholder Servicing Fee (excess of (e) over (d)) $ 0.00 $ 0.00 $ 0.00
7. The aggregate amount of Collections of Finance Charge Receivables
for the Receivables Trust for the Monthly Period
(a) Interchange $ 4,222,532.21 $ 4,222,532.21 $ 4,222,532.21
(b) Recoveries $ 1,374,662.68 $ 1,374,662.68 $ 1,374,662.68
(c) Finance Charges and Fees $ 27,817,655.91 $ 27,817,655.91 $ 27,817,655.91
(d) Discount Receivables $ 0.00 $ 0.00 $ 0.00
-----------------------------------------------------
Total $ 33,414,850.80 $ 33,414,850.80 $ 33,414,850.80
8. Aggregate Uncovered Dilution Amount for the Monthly Period $ 0.00 $ 0.00 $ 0.00
B. INFORMATION REGARDING SERIES 2002-1, 2003-1 & 2003-2 NOTES
1. Collateral Amount at the close of business on the prior
Distribution Date $400,000,000.00 $500,000,000.00 $500,000,000.00
(a) Reductions due to Investor Charge-Offs (including Uncovered
Dilution Amounts) to be made on the related Distribution Date $ 0.00 $ 0.00 $ 0.00
(b) Reimbursements to be made on the related Distribution Date
from Available Finance Charge Collections $ 0.00 $ 0.00 $ 0.00
(c) Collateral Amount at the close of business on the
Distribution Date $400,000,000.00 $500,000,000.00 $500,000,000.00
2. Note Principal Balance at the close of business on the
Distribution Date during the Monthly Period
(a) Class A Note Principal Balance $332,000,000.00 $415,000,000.00 $411,250,000.00
(b) Class B Note Principal Balance $ 31,000,000.00 $ 38,750,000.00 $ 40,000,000.00
(c) Class C Note Principal Balance $ 37,000,000.00 $ 46,250,000.00 $ 48,750,000.00
-----------------------------------------------------
Total Note Principal Balance $400,000,000.00 $500,000,000.00 $500,000,000.00
3. Allocation Percentages for the Monthly Period
(a) Principal Collections 18.52% 23.15% 23.15%
(b) Finance Charge Collections 18.52% 23.15% 23.15%
(c) Default Amounts 18.52% 23.15% 23.15%
4. Investor Principal Collections processed during the Monthly
Period and allocated to the Series $ 52,679,782.72 $ 65,849,728.40 $ 65,849,728.40
5. Excess Principal Collections available from other Group I Series
allocated to the Series $102,925,317.85 $ 0.00 $ 0.00
6. Aggregate amounts treated as Available Principal Collections
pursuant to subsections 4.04(a)(v) and (vi) of the related
Indenture Supplement $ 2,698,710.07 $ 3,373,387.59 $ 3,373,387.59
7. Reallocated Principal Collections (up to the Monthly Principal
Reallocation Amount) applied pursuant to Section 4.06 of the related
Indenture Supplement $ 0.00 $ 0.00 $ 0.00
</Table>
8. AVAILABLE PRINCIPAL COLLECTIONS (4+5+6-7) $ 158,303,810.65 $ 69,223,115.99 $ 69,223,115.99
9. Principal Accumulation Investment Proceeds $ 0.00 $ 0.00 $ 0.00
10. Investor Finance Charge Collections (including Interchange
and Recoveries) processed during the Monthly Period $ 6,188,430.37 $ 7,735,537.96 $ 7,735,537.96
11. Excess Finance Charge Collections from Group I allocated to
the Series $ 0.00 $ 0.00 $ 0.00
12. Reserve Account withdrawals pursuant to Section 4.10(b) or
(d) of the related Indenture Supplement $ 0.00 $ 0.00 $ 0.00
13. Excess amounts from Spread Account to be treated as
Available Finance Charge Collections pursuant to Section 4.12(g)
of the related Indenture Supplement $ 0.00 $ 0.00 $ 0.00
14. AVAILABLE FINANCE CHARGE COLLECTIONS (9+10+11+12+13) $ 6,188,430.37 $ 7,735,537.96 $ 7,735,537.96
15. Distributions of principal and interest to Noteholders on
the Distribution Date:
(a) Class A Noteholders $ 1,144,479.25 $ 1,426,910.18 $ 1,417,671.97
(b) Class B Noteholders $ 114,855.14 $ 89,125.00 $ 102,666.67
(c) Class C Noteholders $ 160,765.16 $ 220,689.79 $ 150,312.50
16. Distributions of principal to Noteholders on the
Distribution Date:
(a) Class A Noteholders $ 332,000,000.00 $ 0.00 $ 0.00
(b) Class B Noteholders $ 31,000,000.00 $ 0.00 $ 0.00
(c) Class C Noteholders $ 37,000,000.00 $ 0.00 $ 0.00
17. Distributions of interest to Noteholders on the
Distribution Date:
(a) Class A Noteholders $ 333,144,479.25 $ 1,426,910.18 $ 1,417,671.97
(b) Class B Noteholders $ 31,114,855.14 $ 89,125.00 $ 102,666.67
(c) Class C Noteholders $ 37,160,765.16 $ 220,689.79 $ 150,312.50
18. The aggregate amount of all Principal Receivables in
Accounts which became Defaulted Accounts during the Monthly
Period which were allocated to the Series 2002-1, 2003-1
and 2003-2
(a) Default Amount $ 14,571,868.65 $ 14,571,868.65 $ 14,571,868.65
(b) Allocation Percentage (B.3.(c) above) 18.52% 23.15% 23.15%
-------------------------------------------------------
Total Investor Default Amount (a multiplied by b) $ 2,698,710.07 $ 3,373,387.59 $ 3,373,387.59
19. The aggregate amount of Uncovered Dilution Amount
allocated to the Series for the Monthly Period
(a) Dilutions not covered by Transferor $ 0.00 $ 0.00 $ 0.00
(b) Series Allocation Percentage (as defined in the
related Indenture Supplement) 18.52% 23.15% 23.15%
(c) Total Uncovered Dilution Amount $ 0.00 $ 0.00 $ 0.00
20. The aggregate amount of Investor Charge-Offs (including
any Uncovered Dilution Amount not covered by the Transferor)
for the Monthly Period $ 0.00 $ 0.00 $ 0.00
21. Noteholder Servicing Fee for the Monthly Period payable
to the Servicer (after adjustment for Servicer Interchange
shortfall, if any) $ 657,534.25 $ 821,917.81 $ 821,917.81
22. Ratings of the Class A Notes
Moody's Aaa Aaa Aaa
-------------------------------------------------------
S&P AAA AAA AAA
-------------------------------------------------------
Fitch AAA AAA AAA
-------------------------------------------------------
23. Ratings of the Class B Notes
Moody's A2 A2 A2
-------------------------------------------------------
S&P A A A
-------------------------------------------------------
Fitch A+ A+ A+
-------------------------------------------------------
24. Ratings of the Class C Notes
Moody's Baa2 Baa2 Baa2
-------------------------------------------------------
S&P BBB BBB BBB
-------------------------------------------------------
Fitch BBB BBB BBB
-------------------------------------------------------
25. Note Interest Rate for the Monthly Period
(a) Class A Note Interest Rate 3.87813% 3.86813% 3.87813%
(b) Class B Note Interest Rate 4.16813% 2.76000% 3.08000%
(c) Class C Note Interest Rate 4.88813% 5.36813% 3.70000%
C. QUARTERLY NET YIELD
1. Base Rate for the Monthly Period 6.32% 6.23% 6.07%
2. Portfolio Yield for the Monthly Period 10.61% 10.61% 10.61%
3. Net Yield for the Monthly Period (Portfolio Yield MINUS
Base Rate) 4.30% 4.39% 4.55%
4. Quarterly Net Yield for the related Distribution Date 4.42% 4.49% 4.62%
D. INFORMATION REGARDING THE PRINCIPAL ACCUMULATION ACCOUNT
1. Opening Principal Accumulation Account Balance on the
Distribution Date for the Monthly Period $ 241,696,189.35 $ 0.00 $ 0.00
2. Controlled Deposit Amount to be deposited to the Principal
Accumulation Account on the Distribution Date for the Monthly
Period $ 0.00 $ 0.00 $ 0.00
(a) Controlled Accumulation Amount $ 158,303,810.65 $ 0.00 $ 0.00
(b) Accumulation Shortfall $ 0.00 $ 0.00 $ 0.00
(c) Controlled Deposit Amount (a+b) $ 158,303,810.65 $ 0.00 $ 0.00
3. Amounts withdrawn from the Principal Accumulation Account
for distribution to Noteholders on the related Distribution Date
(a) Distribution in reduction of the Class A Notes $ 332,000,000.00 $ 0.00 $ 0.00
(b) Distribution in reduction of the Class B Notes $ 31,000,000.00 $ 0.00 $ 0.00
(c) Distribution in reduction of the Class C Notes $ 37,000,000.00 $ 0.00 $ 0.00
4. Principal Accumulation Account ending balance after deposit
or withdrawal on the Distribution Date for the Monthly Period $ 0.00 $ 0.00
------------------------------------
E. INFORMATION REGARDING THE SPREAD ACCOUNT
1. Opening Available Spread Account Amount on the Distribution
Date for the Monthly Period $ 9,504,902.15 $ 11,950,848.49 $ 12,101,489.25
2. Aggregate amount required to be withdrawn pursuant to
Section 4.12(c) of the related Indenture Supplement for
distribution to Class C Noteholders pursuant to Section 4.04(a)(iv)
of the related Indenture Supplement $ 0.00 $ 0.00 $ 0.00
3. Aggregate amount required to be withdrawn pursuant to
Section 4.12(d) of the related Indenture Supplement for
distribution in reduction of the Class C Note Principal Balance $ 9,504,902.15 $ 0.00 $ 0.00
4. Spread Account Percentage for the Distribution Date for the
Monthly Period 5.25% 5.25% 5.25%
5. Closing Required Spread Account Amount for the Distribution
Date for the Monthly Period $ - $ 26,250,000.00 $ 26,250,000.00
6. Amount on deposit in Spread Account after required withdrawals
on the Distribution Date for the Monthly Period (1-(2+3)) $ - $ 11,950,848.49 $ 12,101,489.25
7. Spread Account Deficiency/(Excess), if any (5 MINUS 6) $ 0.00 $ 14,299,151.51 $ 14,148,510.75
8. Amounts deposited pursuant to Section 4.04(a)(vii) or
4.10(e) of the related Indenture Supplement $ 0.00 $ 1,831,989.92 $ 1,898,390.27
9. Remaining Spread Account Deficiency/(Excess), if any
(7 minus 8) $ 0.00 $ 12,467,161.59 $ 12,250,120.48
F. INFORMATION REGARDING THE RESERVE ACCOUNT
1. Reserve Account Funding Date July 1, 2005 November 14, 2005 May 15, 2006
2. Opening Available Reserve Account Amount on the
Distribution Date for the Monthly Period $ 2,000,000.00 $ 0.00 $ 0.00
3. Aggregate amount required to be withdrawn pursuant to
Section 4.10(d) of the related Indenture Supplement for
inclusion in Available Finance Charge Collections:
(a) Covered Amount $ 0.00 $ 0.00 $ 0.00
(b) Principal Accumulation Investment Proceeds $ 0.00 $ 0.00 $ 0.00
(c) Reserve Draw Amount (a MINUS b) $ 0.00 $ 0.00 $ 0.00
4. Required Reserve Account Amount $ 0.00 $ 0.00 $ 0.00
5. Reserve Account Surplus (4-(2-3)) $ 2,000,000.00 $ 0.00 $ 0.00
G. INFORMATION REGARDING ACCUMULATION PERIOD
1. Accumulation Period Length (months) 2 3
-------------------------------------------------------
IN WITNESS thereof, the undersigned has duly executed and delivered this
Certificate the 12th day of October, 2005.
FIRST NATIONAL BANK OF OMAHA, Servicer
By
-----------------------------------
Name: Matthew W. Lawver
Title: Sr. Vice President