1. Capitalized terms used in this certificate have their respective meanings set forth in the Indenture, dated as of May 1, 2002 and the Asset Pool One Supplement, dated as of May 1, 2002, each between Bank One Issuance Trust and Wells Fargo Bank...
Exhibit 99.2
BANK ONE ISSUANCE TRUST
Asset Pool One Monthly Servicer's Certificate
Monthly Period: June 2002
1. Capitalized terms used in this certificate have their respective meanings set forth in the Indenture, dated as of May 1,
2002 and the Asset Pool One Supplement, dated as of May 1, 2002, each between Bank One Issuance Trust and Xxxxx Fargo Bank
Minnesota, National Association, and the Amended and Restated Pooling and Servicing Agreement, dated as of March 28, 2002,
between First USA Bank, National Association and The Bank of New York (Delaware).
2. First USA Bank, National Association is, as of the date hereof, the Transferor, Servicer and Administrator under the
Transfer and Servicing Agreement.
3. The undersigned is a Servicing Officer.
4. Collateral of Asset Pool One as of the last day of the related Monthly Period
Collateral Certificates 3,000,000,000.00
Principal Receivables 0.00
Excess Funding Amount 0.00
----
TOTAL 3,000,000,000.00
5a. The Nominal Liquidation Amount of Asset Pool One notes as of the last day of the related
Monthly Period
ONEseries 2,750,000,000.00
----------------
TOTAL 2,750,000,000.00
5b. Asset Pool One Transferor Amount as of the last day of the related Monthly Period 250,000,000.00
5c. Asset Pool One Required Transferor Amount for the related Monthly Period 0.00
6a. The aggregate amount of Collections of Principal Receivables received by Asset Pool One
for the related Monthly Period 403,955,195.41
6b. The aggregate amount of Collections of Principal Receivables allocated pursuant to Section
3.3 of the Asset Pool One Supplement for the related Monthly Period
ONEseries 91.67% 370,292,262.46
------ --------------
TOTAL 91.67% 370,292,262.46
7a. The aggregate amount of Collections of Finance Charge Receivables received by Asset
Pool One for the related Monthly Period 41,058,038.30
7b. The aggregate amount of Collections of Finance Charge Receivables allocated pursuant to
subsection 3.2(a) of the Asset Pool One Supplement for the related Monthly Period
ONEseries 91.67% 37,636,535.11
------ -------------
TOTAL 91.67% 37,636,535.11
8a. The Asset Pool One Servicing Fee for the related Monthly Period 3,750,000.00
8b. The Asset Pool One Servicing Fee allocated to each Series pursuant to subsection 3.4(b) of
the Asset Pool One Supplement for the related Monthly Period
ONEseries 91.67% 3,437,500.00
------ ------------
TOTAL 91.67% 3,437,500.00
9a. The Asset Pool One Default Amount for the related Monthly Period 14,358,423.44
9b. The Asset Pool One Default Amount allocated to each Series pursuant to subsection 3.2(b)
of the Asset Pool One Supplement for the related Monthly Period
ONEseries 91.67% 13,161,888.15
------ -------------
TOTAL 91.67% 13,161,888.15
10. The percentage of outstanding balances in Asset Pool One that were delinquent as of the
end of the day of the last day of the related Monthly Period.
30-59 days 1.28%
60-89 days 0.88%
90-119 days 0.72%
120-149 days 0.58%
150-179 days 0.51%
-----
TOTAL 3.97%
IN WITNESS WHEREOF, the undersigned has duly executed and delivered this
Certificate on this 11th day of July 2002.
FIRST USA BANK, National Association
as Servicer
By: /s/ Xxxxxx Xxxxx
----------------------------------
Xxxxxx Xxxxx
First Vice President
