Exhibit 99.2
CHASE BANK USA, NATIONAL ASSOCIATION
WACHOVIA CREDIT CARD MASTER TRUST
SERIES 2000-1
MONTHLY SERVICING CERTIFICATE
Pursuant to the Amended and Restated Pooling and Servicing Agreement, dated as of June 4, 1999 (as may be amended, from time to time, the “Agreement”), as supplemented by the Series 2000-1 Supplement (as amended and Supplemented, the “Series Supplement”), each originally between The First National Bank of Atlanta (“FNBA”) as Servicer and Transferor and The Bank of New York (“BONY”), as Trustee, Chase Bank USA, National Association (“the Bank”), as successor Servicer to FNBA pursuant to an Assumption Agreement for Wachovia dated as of July 27, 2001, by and among, FNBA, BONY, and The Bank, is required to prepare certain information each month regarding distributions to Certificateholders and the performance of the Trust. The information with respect to the applicable Distribution Date and Monthly Period is set forth below.
Monthly Period: | 2/28/2005 | |
Transfer Date: | 3/14/2005 | |
Distribution Date: | 3/15/2005 | |
Period | 55 | |
(Revolving = 0-48, Controlled Accumulation =49-60) | ||
Current LIBOR Rate | 2.59000% | |
Julian Days in Current Period | 28 | |
Coupon Period
| 2/15/2005-3/14/2005 |
ORIGINAL DEAL PARAMETERS | |||||
Class A Initial Investor Interest | $ | 637,500,000.00 | |||
Class B Initial Investor Interest | $ | 52,500,000.00 | |||
Collateral Initial Investor Interest | $ | 60,000,000.00 | |||
Total Initial Investor Interest | $ | 750,000,000.00 | |||
Prior Month’s Spread Account Balance | $ | 0.00 | |||
Increase(Decrease) in Spread Account during the current period | $ | 0.00 | |||
Amount on Deposit in Spread Account | $ | 0.00 | |||
Class A Certificate Rate | 2/15/2005-3/14/2005 | 2.74000% | |||
Class B Certificate Rate | 2/15/2005-3/14/2005 | 2.97000% | |||
Collateral Certificate Rate | 2/15/2005-3/14/2005 | 3.39000% | |||
Servicing Fee Percentage | 1.50000% | ||||
Discount Percentage | 0.00000% | ||||
3/3/2005 Page 1
I. RECEIVABLES IN THE TRUST | ||
Beginning of the Period Principal Receivables | $2,269,267,085.62 | |
Beginning of the Period Finance Charge Receivables | $55,601,402.51 | |
Beginning of the Period Discounted Receivables | $0.00 | |
Beginning of the Period Total Receivables | $2,324,868,488.13 | |
Removed Principal Receivables | $0.00 | |
Removed Finance Charge Receivables | $0.00 | |
Removed Total Receivables | $0.00 | |
Additional Principal Receivables | $0.00 | |
Additional Finance Charge Receivables | $0.00 | |
Additional Total Receivables | $0.00 | |
End of Period Principal Receivables | $2,223,331,528.16 | |
End of Period Finance Charge Receivables | $58,995,915.72 | |
End of Period Discounted Receivables | $0.00 | |
End of Period Total Receivables | $2,282,327,443.88 | |
II. INVESTED AMOUNTS AND ALLOCATION PERCENTAGES | ||
Class A Initial Investor Interest | $637,500,000.00 | |
Class B Initial Investor Interest | $52,500,000.00 | |
Collateral Initial Investor Interest | $60,000,000.00 | |
Total Initial Investor Interest | $750,000,000.00 | |
Class A Investor Interest | $637,500,000.00 | |
Class B Investor Interest | $52,500,000.00 | |
Collateral Investor Interest | $30,201,065.36 | |
Total Investor Interest | $720,201,065.36 | |
Class A Adjusted Investor Interest | $289,772,727.30 | |
Adjusted Investor Interest | $372,473,792.66 | |
Floating Allocation Percentage | 19.1898% | |
Class A Floating Allocation Percentage | 79.8514% | |
Class B Floating Allocation Percentage | 12.0560% | |
Collateral Floating Allocation Percentage | 8.0926% | |
Fixed Investor Percentage | 33.0503% | |
Class A Fixed Allocation Percentage | 85.0000% | |
Class B Fixed Allocation Percentage | 7.0000% | |
Collateral Fixed Allocation Percentage | 8.0000% | |
Total Servicing Fee | $465,592.24 | |
Investor Defaulted Amount | $2,373,083.82 | |
3/3/2005 Page2
III. SELLER’S INTEREST, RETAINED INTEREST AND EXCESS FUNDING ACCOUNT | ||||
Beginning Seller’s Interest | $1,833,799,223.14 | |||
Ending Seller’s Interest | $1,850,857,735.50 | |||
Required Seller’s Interest | $112,314,965.34 | |||
Current Month Deposit into Excess Funding Account | $0.00 | |||
Amount on deposit in Excess Funding Account | $0.00 | |||
IV. PERFORMANCE SUMMARY | ||||
COLLECTIONS: | ||||
Collections of Principal Receivables | $198,303,270.17 | |||
Collections of Finance Charge Receivables | $27,099,328.96 | |||
Collections of Interchange (Series 2000-1) | $981,142.34 | |||
Servicer Interchange | $310,394.82 | |||
Net Interchange | $670,747.52 | |||
Collections of Recoveries | $1,078,933.92 | |||
Total Finance Charge Collections | $29,159,405.22 | |||
Total Payment Collections | $225,402,599.13 | |||
Total Collections | $227,462,675.39 | |||
DELINQUENCIES AND LOSSES: | ||||
End of the month delinquencies: | ||||
30 days delinquent | $22,176,389.54 | |||
60 days delinquent | $15,244,652.39 | |||
90 days delinquent | $12,154,759.58 | |||
120 + days delinquent | $20,320,701.76 | |||
Total 30 + days delinquent | $69,896,503.27 | |||
Gross Charge-Offs during the month | $12,366,379.85 | |||
Recoveries during the month | $1,078,933.92 | |||
Net Charge-Offs during the month | $11,287,445.93 | |||
Defaulted Amount (excluding recoveries) | $12,366,379.85 | |||
| # of Accounts | Amount | |||
Total amount/number of Accounts in Trust (at end of month) | 758,602 | $2,282,327,443.88 | ||
3/3/2005 Page 3
V. AVAILABLE SERIES 2000-1 FINANCE CHARGE COLLECTIONS | ||
Available Series 2000-1 Finance Charge Collections | $6,078,100.40 | |
Class A Available Finance Charge Collections | $5,600,014.93 | |
Class A Interest | $1,358,583.33 | |
Class A Deficiency Amount | $0.00 | |
Class A Additional Interest | $0.00 | |
Class A Investor Defaulted Amount | $1,894,941.13 | |
Class A Servicing Fee (if Wachovia) | $120,738.64 | |
Accrued and Unpaid Class A Servicing Fee | $0.00 | |
Servicing Fee (ifnot Wachovia) | $0.00 | |
Excess Spread Class A | $2,225,751.83 | |
Class B Available Finance Charge Collections | $732,775.71 | |
Class B Interest | $121,275.00 | |
Class B Deficiency Amount | $0.00 | |
Class B Additional Interest | $0.00 | |
Class B Servicing Fee (if Wachovia) | $21,875.00 | |
Accrued and Unpaid Class B Servicing Fee | $0.00 | |
Servicing Fee (ifnot Wachovia) | $0.00 | |
Excess Spread Class B | $589,625.71 | |
Collateral Available Finance Charge Collections | $491,875.20 | |
Servicing Fee (ifnot Wachovia) | $0.00 | |
Excess Spread Collateral | $491,875.20 | |
Total Excess Finance Charge Collections | $3,307,252.74 | |
Class A Required Amount | $0.00 | |
Class A Investor Charge-off Reimbursement | $0.00 | |
Class B Required Amount | $0.00 | |
Collateral Interest | $79,630.14 | |
Collateral Deficiency Amount | $0.00 | |
Collateral Additional Interest | $0.00 | |
3/3/2005 Page 4
Collateral Accrued and Unpaid Collateral Interest | $0.00 | |
Class B Investor Defaulted Amount | $286,098.96 | |
Collateral Servicing Fee (if Wachovia) | $12,583.78 | |
Collateral Investor Defaulted Amount | $192,043.73 | |
Collateral Investor Charge-Off Reimbursement | $0.00 | |
Deposit to Reserve Account | $184,028.87 | |
Deposit to Spread Account | $2,552,867.26 | |
Shared Excess Finance Charge Collections | $0.00 | |
VI. YIELD and BASE RATE | ||
Base Rate | ||
Base Rate (current month) | 3.6328% | |
Base Rate (prior month) | 3.7006% | |
Base Rate (2 months ago) | 4.3173% | |
3 Month Average Base Rate | 3.8836% | |
Portfolio Yield | ||
Portfolio Yield (current month) | 7.9344% | |
Portfolio Yield (prior month) | 7.7734% | |
Portfolio Yield (2 months ago) | 9.2314% | |
3 Month Average Portfolio Yield | 8.3131% | |
Portfolio Adjusted Yield | 4.4295% | |
VII. PORTFOLIO PERFORMANCE RATES | ||
Gross Charge-Offs ((% of Total Receivables Outstanding (at beginning of month)) | 6.3830% | |
Gross Charge-Offs ((% of Principal Receivables Outstanding (at beginning of month)) | 6.5394% | |
Monthly Payment Rate ((% of Total Receivables Outstanding (at beginning of month)) | 9.6953% | |
Gross Yield (annualized) | 11.8884% | |
Portfolio Yield (3 month average) | 8.3131% | |
Base Rate (3 month average) | 3.8836% | |
Excess Finance Charge Collections % (Current Month Including Servicer Interchange) | 4.2536% | |
3/3/2005 Page 5
VIII. PRINCIPAL COLLECTIONS | ||
Class A Principal Allocation Percentage | 85.0000% | |
Class A Monthly Principal | $55,708,883.07 | |
Class B Principal Allocation Percentage | 7.0000% | |
Class B Monthly Principal | $4,587,790.37 | |
Collateral Principal Allocation Percentage | 8.0000% | |
Collateral Monthly Principal | $5,243,189.00 | |
Total Monthly Principal | $65,539,862.44 | |
Reallocated Principal Collections | $0.00 | |
Shared Principal Collections allocable from other Series | $0.00 | |
IX. INVESTOR CHARGE-OFFS | ||
CLASS A INVESTOR CHARGE-OFFS | ||
Class A Investor Charge-Offs | $0.00 | |
Class A Investor Charge-Offs per $1,000 original certificate principal amount | $0.00 | |
Total amount reimbursed in respect of Class A Investor Charge-Offs | $0.00 | |
Total amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount | $0.00 | |
The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Interest after giving effect to all transactions on such Distribution Date. | $0.00 | |
CLASS B INVESTOR CHARGE-OFFS | ||
Class B Investor Charge-Offs | $0.00 | |
Class B Investor Charge-Offs per $1,000 original certificate principal amount | $0.00 | |
Total amount reimbursed in respect of Class B Investor Charge-Offs | $0.00 | |
Total amount reimbursed in respect of Class B Investor Charge-Offs per $1,000 original certificate principal amount | $0.00 | |
The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Interest after giving effect to all transactions on such Distribution Date. | $0.00 | |
COLLATERAL INVESTOR CHARGE-OFFS | ||
Collateral Investor Charge-Offs | $0.00 | |
Collateral Investor Charge-Offs per $1,000 original certificate principal amount | $0.00 | |
Total amount reimbursed in respect of Collateral Investor Charge-Offs | $0.00 | |
Total amount reimbursed in respect of Collateral Investor Charge-Offs per $1,000 original certificate principal amount | $0.00 | |
The amount, if any, by which the outstanding principal balance of the Collateral Certificates exceeds the Collateral Investor Interest after giving effect to all transactions on such Distribution Date. | $0.00 | |
3/3/2005 Page 6
X. AMORTIZATION | ||
Current Monthly Amount deposited in Principal Funding Account | $57,954,545.45 | |
Cumulative Amount Deposited in Principal Funding Account prior to current month | $347,727,272.70 | |
Current Month Accumulation Shortfall | $0.00 | |
Current Month Principal Funding Account Investment Proceeds | $557,016.58 | |
Current Month Reserve Account Amount Deposited in the Finance Charge Account | $184,028.87 | |
Cumulative Reserve Account Amount | $3,187,500.00 | |
Required Reserve Account Draw Amount | $184,028.87 | |
Amount Withdrawn From Principal Funding Account Deposited Into Distribution Account | $0.00 | |
Cumulative Class A principal paid (as of prior distribution dates) | $0.00 | |
Class A Principal Payments | $0.00 | |
Class A Principal Payments per $1,000 original principal certificate amount | $0.00 | |
Total Class A Principal Paid | $0.00 | |
Cumulative Class B principal paid (as of prior distribution dates) | $0.00 | |
Class B Principal Payments | $0.00 | |
Class B Principal Payments per $1,000 original principal certificate amount | $0.00 | |
Total Class B Principal Paid | $0.00 | |
Cumulative Collateral principal paid (as of prior distribution dates) | $29,798,934.64 | |
Collateral Principal Payments | $5,039,525.58 | |
Collateral Principal Payments per $1,000 original principal certificate amount | $83.99 | |
Total Collateral Principal Paid | $34,838,460.22 | |
Principal Paid to Transferor Certificateholder | $0.00 | |
CHASE BANK USA, NATIONAL ASSOCIATION, as Servicer Date: March 08, 2005 | ||
| By: | /S/ PATRICIA GARVEY | |
Name: | Patricia Garvey | |
Title: | Vice President | |
3/3/2005 Page 7
