Exhibit 99.2



LOGO



1601 Market
Street

Philadelphia, PA 19103-2499



Independent Accountants Report



Bank One, Delaware, National Association

The Bank of New York:



We have examined the
accompanying managements assertion that Bank One, Delaware, National Association (the Servicer) maintained effective internal control over the loan servicing of consumer credit card receivables in the Wachovia Credit Card Master
Trust (the Trust) in accordance with the Amended and Restated Pooling and Servicing Agreement dated as of June 4, 1999 (the Agreement), by and between the First National Bank of Atlanta (FNB Atlanta) and The Bank
of New York (Delaware) as Trustee (the Trustee), and as assumed by the Assumption Agreement, dated as of July 27, 2001, by and among the Servicer, FNB Atlanta and the Trustee, based upon criteria established by the Committee of
Sponsoring Organizations of the Treadway Commission (COSO) as described in Internal Control  Integrated Framework during the period November 1, 2002 through October 31, 2003. Such criteria for testing managements assertion
included controls related to the following:



| | segregation of Trust loans to indicate appropriate ownership.
|- | -------------------------------------------------------------



| | timely compliance with the Agreement when either specifics with respect to a transaction or other issues or concerns are identified.
|- | ------------------------------------------------------------------------------------------------------------------------------------



| | distribution of payments to the Trustee in accordance with the Agreement.
|- | -------------------------------------------------------------------------



| | the accuracy and completeness of the Monthly Servicers Certificates in accordance with the Agreement.
|- | ------------------------------------------------------------------------------------------------------



| | the review and approval of the Monthly Servicers Certificates prior to distribution in accordance with the Agreement.
|- | ----------------------------------------------------------------------------------------------------------------------



Management is responsible for the Servicers compliance with those requirements. Our
responsibility is to express an opinion on managements assertion about the Servicers compliance based on our examination.



Our examination was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants and, accordingly, included
examining, on a test basis, evidence about the Servicers compliance with those requirements and performing such other procedures as we considered necessary in the circumstances. We believe that our examination provides a reasonable basis for
our opinion. Our examination does not provide a legal determination on the Servicers compliance with specified requirements.



LOGO



---

LOGO



In our opinion managements assertion that
the Servicer complied with the aforementioned requirements during the period November 1, 2002 through October 31, 2003 is fairly stated, in all material respects.



LOGO



December 8, 2003



---

ASSERTION BY BANK ONE, DELAWARE, NATIONAL ASSOCIATION



The management of Bank One, Delaware, National Association (the Servicer) is
responsible for maintaining effective internal control over the loan servicing for consumer credit card receivables in the Wachovia Credit Card Master Trust (the Trust), in accordance with the Amended and Restated Pooling and Servicing
Agreement dated as of June 4, 1999 (the Agreement), by and between the First National Bank of Atlanta (FNB Atlanta) and The Bank of New York (Delaware) as Trustee (the Trustee) and as assumed by the Assumption
Agreement, dated as of July 27, 2001, by and among the Servicer, FNB Atlanta, and the Trustee, including ensuring adequate controls are in place to ensure:



| | segregation of Trust loans such to indicate appropriate ownership.
|- | ------------------------------------------------------------------



| | compliance with the Agreement is appropriately addressed in a timely manner when either specifics with respect to a transaction or other issues or concerns are identified.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | distribution of payments to the Trustee are made in accordance with the Agreement.
|- | ----------------------------------------------------------------------------------



| | the Monthly Servicers Certificates contain accurate and complete information in accordance with the Agreement.
|- | ---------------------------------------------------------------------------------------------------------------



| | appropriate review and approval of the Monthly Servicers Certificates prior to distribution in accordance with Agreement.
|- | --------------------------------------------------------------------------------------------------------------------------



Management has performed an evaluation of the control environment and based on this
evaluation, management believes that the Servicer maintained effective internal control over the loan servicing for consumer credit card receivables in the Trust during the period November 1, 2002 through October 31, 2003, based upon criteria
established by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) as described in Internal Control  Integrated Framework.



|                                                     |  |  |  |                                  
|---------------------------------------------------- |  |  |  | ---------------------------------
|                                                     |  | 
|/s/ Michael Looney                                   |  |  |  |                                  
|                                                     |  |  |  |                                  
|Michael Looney Executive Vice President - Operations |  |  |  |                                  
|                                                     |  | 
|/s/ David Penkrot                                    |  |  |  | /s/ Randy Redcay                 
|                                                     |  |  |  |                                  
|David Penkrot Controller                             |  |  |  | Randy Redcay First Vice President







---

LOGO



1601 Market
Street

Philadelphia, PA 19103-2499



Independent Accountants Report



Bank One, Delaware, National Association

The Bank of New York



We have examined the
accompanying managements assertion, that Bank One, Delaware, National Association (the Servicer), complied with Sections 3.2, 3.4, 4.2 and 4.3 of the Amended and Restated Pooling and Servicing Agreement dated as of June 4, 1999,
(the Agreement), by and between The First National Bank of Atlanta (FNB Atlanta) and The Bank of New York (Delaware) as Trustee (the Trustee) of the Wachovia Credit Card Master Trust, and as assumed by the
Assumption Agreement, dated as of July 27, 2001, by and among the Servicer, FNB Atlanta and the Trustee and Section 7, Article IV of the Series 1999-1 and Series 2000-1 Supplements to the Agreement dated March 24, 1999 and August 1, 2000,
respectively, during the period November 1, 2002 through October 31, 2003. Management is responsible for the Servicers compliance with those requirements. Our responsibility is to express an opinion on managements assertion about the
Servicers compliance based on our examination.



Our examination was
conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants and, accordingly, included examining, on a test basis, evidence about the Servicers compliance with those requirements and
performing such other procedures as we considered necessary in the circumstances. We believe that our examination provides a reasonable basis for our opinion. Our examination does not provide a legal determination on the Servicers compliance
with specified requirements.



In performing this examination, we have assumed
the accuracy of the reports prepared by the Servicers third-party credit card processor and did not extend our assessment to the relevant aspects of the Servicers compliance that are the responsibility of the third party credit card
processor. Accordingly, our assessment does not extend to these aspects of the Servicers compliance that are the responsibility of the third party credit card processor, and we do not express any form of assurance on those compliance aspects.



In our opinion, managements assertion that the Servicer complied with
the aforementioned requirements during the period November 1, 2002 to October 31, 2003 is fairly stated, in all material respects.



LOGO

December 8, 2003



LOGO



---

ASSERTION BY BANK ONE, DELAWARE, NATIONAL ASSOCIATION



The management of Bank One, Delaware, National Association (the Servicer) is
responsible for complying with the requirements of Sections 3.2, 3.4, 4.2 and 4.3 of the Amended and Restated Pooling and Servicing Agreement, dated as of June 4, 1999, as amended (the Agreement) and Section 7, Article IV of the
respective Amended and Restated Pooling and Servicing Agreement Supplements, noted in Attachment A (the Supplements), related to each Credit Card Master Trust Series listed, as amended from time to time (together, the
Agreements) between the Servicer and The Bank of New York (Delaware) (as Trustee for the various Certificateholders and Enhancement Providers of the Wachovia Credit Card Master Trust).



Management has performed an evaluation of the Servicers compliance with the Agreements
and based on this evaluation management believes that the Servicer has complied with the requirements of the sections of the Agreements referred to above during the period from November 1, 2002 to October 31, 2003.



In providing this assertion on compliance, we have assumed the accuracy of the reports
prepared by the Servicers third party credit card processor and did not extend our assessment to the relevant aspects of the Servicers compliance that are the responsibility of the third party credit card processor. Accordingly, and in
accordance with Section 3.6(a) of the Agreement, our assessment does not extend to these aspects of the Servicers compliance that are the responsibility of the third party credit card processor, and we do not express any form of assurance on
these compliance aspects.



|                                                    
|----------------------------------------------------
|                                                    
|/s/ Michael Looney                                  
|                                                    
|Michael Looney Executive Vice President - Operations



|                         |  |  |  |                                  
|------------------------ |  |  |  | ---------------------------------
|                         |  | 
|/s/ David Penkrot        |  |  |  | /s/ Randy Redcay                 
|                         |  |  |  |                                  
|David Penkrot Controller |  |  |  | Randy Redcay First Vice President