EX-99.2 3 dex992.htm ASSET POOL ONE MONTHLY SERVICER'S CERTIFICATE Asset Pool One Monthly Servicer's Certificate

Exhibit 99.2

CHASE ISSUANCE TRUST

Asset Pool One Monthly Servicer’s Certificate

Monthly Period: February 2006

 

1.

   Capitalized terms used in this certificate have their respective meanings set forth in the Second Amended and Restated Indenture, dated as March 14, 2006 (as amended, supplemented or otherwise modified, the “Indenture”), and the Amended and Restated Asset Pool One Supplement, dated as of October 15, 2004 (as amended, supplemented or otherwise modified, the “Asset Pool One Supplement”), each between the Chase Issuance Trust and Wells Fargo Bank, National Association as Indenture Trustee and Collateral Agent, and, with respect to the First USA Credit Card Master Trust, the Second Amended and Restated Pooling and Servicing Agreement, dated as of March 14, 2006 (as amended, supplemented or otherwise modified, the “FUSA Pooling and Servicing Agreement”), by and between Chase Bank USA, National Association and the Bank of New York (Delaware) or, with respect to the Chase Credit Card Master Trust, the Fourth Amended and Restated Pooling and Servicing Agreement, dated as of March 14, 2006 (as amended, supplemented or otherwise modified, the “Chase Pooling and Servicing Agreement”), by and between Chase Bank USA, National Association, as transferor and as servicer, and the Bank of New York, as trustee of the Chase Credit Master Trust.

2.

   Chase Bank USA, 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
          Beginning Balance    Ending Balance     Highest Invested
Amount during the
Monthly Period *
  

Collateral Certificates:

       
  

First USA Credit Card MT 2002-CC*

   28,000,000,000.00    30,000,000,000.00     30,000,000,000.00
  

Chase Credit Card MT 2004-CC*

   500,000,000.00    3,000,000,000.00     3,000,000,000.00
  

Principal Receivables

   14,161,649,474.01    13,733,518,580.49    
  

Excess Funding Amount

   0.00    0.00    
                
  

TOTAL

   42,661,649,474.01    46,733,518,580.49    
                

5a.

  

The Nominal Liquidation Amount of Asset Pool One notes as of the last day of the related Monthly Period.

 

 
  

CHASEseries

        42,460,000,000.00
            
  

TOTAL

        42,460,000,000.00

5b.

  

Asset Pool One Transferor Amount as of the last day of the related Monthly Period

 

  4,273,518,580.49

5c.

  

Asset Pool One Required Transferor Amount for the related Monthly Period

 

  549,340,743.22

5d.

  

Asset Pool One Pool Balance for the related Monthly Period

 

  46,733,518,580.49

5e.

  

Asset Pool One Minimum Balance for the related Monthly Period

 

  42,460,000,000.00

6a.

   The aggregate amount of Collections of Principal Receivables received by Asset Pool One for the related Monthly Period.      9,201,376,792.87

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     
  

CHASEseries

      90.03 %   8,284,071,125.22
                
  

TOTAL

      90.03 %   8,284,071,125.22

7a.

   The aggregate amount of Collections of Finance Charge Receivables received by Asset Pool One for the related Monthly Period.      622,087,575.90

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     
  

CHASEseries

      90.03 %   560,070,285.23
                
  

TOTAL

      90.03 %   560,070,285.23

8a.

  

The Asset Pool One Servicing Fee for the related Monthly Period.

     58,952,061.84

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     
  

CHASEseries

      90.03 %   53,075,000.00
                
  

TOTAL

      90.03 %   53,075,000.00


9a.

  

The Asset Pool One Default Amount for the related Monthly Period

     95,416,139.97  

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     
  

CHASEseries

   90.03 %   85,903,893.28  
               
  

TOTAL

   90.03 %   85,903,893.28  

10.

   The percentage of outstanding balances in Asset Pool One that were delinquent as of the close of business on the last day of the related Monthly Period.     
  

30-59 days

     0.95 %
  

60-89 days

     0.56 %
  

90-119 days

     0.46 %
  

120-149 days

     0.40 %
  

150-179 days

     0.32 %
  

180 or more days

     0.00 %
           
  

TOTAL

     2.69 %

IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate on this 13th day of March 2006.

 

CHASE BANK USA, NATIONAL ASSOCIATION, as Servicer
By:  

/s/ Patricia Garvey

  Patricia Garvey
  Vice President