MONTHLY REPORT TO NOTEHOLDERS
FIRST NATIONAL MASTER NOTE TRUST SERIES 2003-1 & 2003-2
MONTHLY PERIOD ENDING: OCTOBER 31, 2005
(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 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 Transfer and Servicing Agreement.
(c) The undersigned is a Servicing Officer.
(d) The date of this Certificate is the Determination Date relating to the
November 15, 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 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.
2003-1 2003-2
A. INFORMATION REGARDING THE PERFORMANCE OF THE RECEIVABLES
1. Principal Receivables
(a) Beginning of Monthly Period Principal Receivables $ 2,116,625,354.40 $ 2,116,625,354.40
(b) End of Monthly Period Principal Receivables $ 2,070,121,062.48 $ 2,070,121,062.48
(c) Average Principal Receivables $ 2,091,246,214.16 $ 2,091,246,214.16
2. End of Monthly Period Trust Receivables $ 2,104,025,195.33 $ 2,104,025,195.33
3. Delinquent Balances
Delinquency Aggregate Account Percentage of
Category Balance Total Receivables
- -------------------------------------------------------------------------------
(a) 30 to 59 days $ 35,209,173.34 1.67%
(b) 60 to 89 days $ 26,066,754.16 1.24%
(c) 90 to 119 days $ 21,027,968.54 1.00%
(d) 120 to 149 days $ 18,330,824.93 0.87%
(e) 150 or more days $ 17,017,722.95 0.81%
Total: $ 117,652,443.92 5.59%
4. Aggregate amount of Collections
(a) Total Collections $ 304,276,776.61 $ 304,276,776.61
(b) Total Collections of Principal Receivables $ 276,917,379.01 $ 276,917,379.01
(c) Total Collections of Finance Charge Receivables $ 27,359,397.60 $ 27,359,397.60
(d) Aggregate Allocation Percentages for Outstanding Series 87.40% 87.40%
(e) Aggregate Allocation Percentage of Collections of
Principal Receivables 87.40% 87.40%
(f) Aggregate Allocation Percentage of Collections of
Finance Charge Receivables 87.40% 87.40%
5. Aggregate amount of Principal Receivables in Accounts which
became Defaulted Accounts during the Monthly Period $ 15,170,684.25 $ 15,170,684.25
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 $ 441,063,968.84 $ 441,063,968.84
(b) Sales net of cash advances during the Monthly Period on Accounts
designated to the Receivables Trust $ 218,915,627.29 $ 218,915,627.29
(c) Total amount of Interchange paid or payable to FNBO with respect to
the Monthly Period $ 8,419,646.27 $ 8,419,646.27
(d) Amount of Interchange allocable to the Receivables Trustee with
respect to the Monthly Period([c] multiplied by [b/a]) $ 4,178,967.85 $ 4,178,967.85
(e) Servicer Interchange amount (1.5% of Collateral Amount at end of prior
Monthly Period) $ 636,986.30 $ 636,986.30
(f) Adjustment of Noteholder Servicing Fee (excess of (e) over (d)) $ 0.00 $ 0.00
7. The aggregate amount of Collections of Finance Charge Receivables for the
Receivables Trust for the Monthly Period
$ 4,178,967.85 $ 4,178,967.85
(a) Interchange $ 2,155,852.54 $ 2,155,852.54
(b) Recoveries $ 27,359,397.60 $ 27,359,397.60
(c) Finance Charges and Fees $ 0.00 $ 0.00
(d) Discount Receivables -------------------------------------------
Total $ 33,694,217.99 $ 33,694,217.99
8. Aggregate Uncovered Dilution Amount for the Monthly Period $ 0.00 $ 0.00
B. INFORMATION REGARDING SERIES 2003-1 & 2003-2 NOTES
1. Collateral Amount at the close of business on the prior Distribution Date $ 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
(b) Reimbursements to be made on the related Distribution Date
from Available Finance Charge Collections $ 0.00 $ 0.00
(c) Collateral Amount at the close of business on the Distribution Date $ 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 $ 415,000,000.00 $ 411,250,000.00
(b) Class B Note Principal Balance $ 38,750,000.00 $ 40,000,000.00
(c) Class C Note Principal Balance $ 46,250,000.00 $ 48,750,000.00
Total Note Principal Balance -------------------------------------------
$ 500,000,000.00 $ 500,000,000.00
3. Allocation Percentages for the Monthly Period
(a) Principal Collections 23.62% 23.62%
(b) Finance Charge Collections 23.62% 23.62%
(c) Default Amounts 23.62% 23.62%
4. Investor Principal Collections processed during the Monthly Period and
allocated to the Series $ 65,407,884.92 $ 65,407,884.92
5. Excess Principal Collections available from other Group I Series
allocated to the Series $ 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 $ 3,583,315.62 $ 3,583,315.62
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
8. AVAILABLE PRINCIPAL COLLECTIONS (4+5+6-7) $ 68,991,200.54 $ 68,991,200.54
9. Principal Accumulation Investment Proceeds $ 0.00 $ 0.00
10. Investor Finance Charge Collections (including Interchange and Recoveries)
processed during the Monthly Period $ 7,958,574.29 $ 7,958,574.29
11. Excess Finance Charge Collections from Group I allocated to the Series $ 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
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
14. AVAILABLE FINANCE CHARGE COLLECTIONS (9+10+11+12+13) $ 7,958,574.29 $ 7,958,574.29
15. Distributions of principal and interest to Noteholders on the
Distribution Date:
(a) Class A Noteholders $ 1,360,623.61 $ 1,351,641.67
(b) Class B Noteholders $ 89,125.00 $ 102,666.67
(c) Class C Noteholders $ 207,521.18 $ 150,312.50
16. Distributions of principal to Noteholders on the Distribution Date:
(a) Class A Noteholders $ 0.00 $ 0.00
(b) Class B Noteholders $ 0.00 $ 0.00
(c) Class C Noteholders $ 0.00 $ 0.00
17. Distributions of interest to Noteholders on the Distribution Date:
(a) Class A Noteholders $ 1,360,623.61 $ 1,351,641.67
(b) Class B Noteholders $ 89,125.00 $ 102,666.67
(c) Class C Noteholders $ 207,521.18 $ 150,312.50
<Table>
18. The aggregate amount of all Principal Receivables in Accounts which
became Defaulted Accounts during the Monthly Period which were allocated to
the Series 2003-1 and 2003-2
(a) Default Amount $ 15,170,684.25 15,170,684.25
(b) Allocation Percentage (B.3.(c) above) 23.62% 23.62%
-------------------------------------------
Total Investor Default Amount (a multiplied by b) $ 3,583,315.62 3,583,315.62
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
(b) Series Allocation Percentage (as defined in the related Indenture
Supplement) 23.62% 23.62%
(c) Total Uncovered Dilution Amount $ 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
21. Noteholder Servicing Fee for the Monthly Period payable to the Servicer
(after adjustment for Servicer Interchange shortfall, if any) $ 849,315.07 $ 849,315.07
22. Ratings of the Class A Notes
Moody's Aaa Aaa
------------------------------------------
S&P AAA AAA
------------------------------------------
Fitch AAA AAA
------------------------------------------
23. Ratings of the Class B Notes
Moody's A2 A2
------------------------------------------
S&P A A
------------------------------------------
Fitch A+ A+
------------------------------------------
24. Ratings of the Class C Notes
Moody's Baa2 Baa2
------------------------------------------
S&P BBB BBB
------------------------------------------
Fitch BBB BBB
-----------------------------------------
25. Note Interest Rate for the Monthly Period
(a) Class A Note Interest Rate 4.07000% 4.08000%
(b) Class B Note Interest Rate 2.76000% 3.08000%
(c) Class C Note Interest Rate 5.57000% 3.70000%
C. QUARTERLY NET YIELD
1. Base Rate for the Monthly Period 5.90% 5.78%
2. Portfolio Yield for the Monthly Period 10.30% 10.30%
3. Net Yield for the Monthly Period (Portfolio Yield MINUS Base Rate) 4.40% 4.52%
4. Quarterly Net Yield for the related Distribution Date 5.11% 5.24%
D. INFORMATION REGARDING THE PRINCIPAL ACCUMULATION ACCOUNT
1. Opening Principal Accumulation Account Balance on the Distribution
Date for the Monthly Period $ 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
(a) Controlled Accumulation Amount $ 0.00 $ 0.00
(b) Accumulation Shortfall $ 0.00 $ 0.00
(c) Controlled Deposit Amount (a+b) $ 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 $ 0.00 $ 0.00
(b) Distribution in reduction of the Class B Notes $ 0.00 $ 0.00
(c) Distribution in reduction of the Class C Notes $ 0.00 $ 0.00
4. Principal Accumulation Account ending balance after deposit or withdrawal
on the Distribution Date for the Monthly Period 0
-------------------------------------------
E. INFORMATION REGARDING THE SPREAD ACCOUNT
1. Opening Available Spread Account Amount on the Distribution Date for the
Monthly Period $ 13,782,838.41 $ 13,999,879.52
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
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 $ 0.00 $ 0.00
4. Spread Account Percentage for the Distribution Date for the Monthly
Period 4.00% 4.00%
5. Closing Required Spread Account Amount for the Distribution Date for the
Monthly Period $ 20,000,000.00 $ 20,000,000.00
6. Amount on deposit in Spread Account after required withdrawals on the
Distribution Date for the Monthly Period (1-(2+3)) $ 13,782,838.41 $ 13,999,8789.52
7. Spread Account Deficiency/(Excess), if any (5 MINUS 6) $ 6,217,161.59 $ 6,000,120.48
8. Amounts deposited pursuant to Section 4.04(a)(vii) or 4.10(e) of the
related Indenture Supplement $ 1,905,889.45 $ 1,959,061.15
9. Remaining Spread Account Deficiency/(Excess), if any (7 minus 8) $ 4,311,272.14 $ 4,041,059.33
F. INFORMATION REGARDING THE RESERVE ACCOUNT
1. Reserve Account Funding Date November 15, 2005 May 15, 2006
2. Opening Available Reserve Account Amount on the Distribution Date for
the Monthly Period $ 2,500,000.00 $ 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
(b) Principal Accumulation Investment Proceeds $ 0.00 $ 0.00
(c) Reserve Draw Amount (a MINUS b) $ 0.00 $ 0.00
4. Required Reserve Account Amount $ 2,500,000.00 $ 0.00
5. Reserve Account Surplus (4-(2-3)) $ 0.00 $ 0.00
G. INFORMATION REGARDING ACCUMULATION PERIOD
1. Accumulation Period Length (months) 3
-------------------------------------------
IN WITNESS thereof, the undersigned has duly executed and delivered this
Certificate the 10th day of November, 2005.
FIRST NATIONAL BANK OF OMAHA, Servicer
By
------------------------------------
Name: Matthew W. Lawver
Title: Sr. Vice President