Exhibit 99.2
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 1996-3
| Distribution Date: | 5/15/2006 | ||||||||||||||||
Section 5.2 - Supplement | Class A | Class B | Collateral | Total | |||||||||||||
(i) | Monthly Principal Distributed | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
(ii) | Monthly Interest Distributed | 2,434,132.89 | 141,813.47 | 144,048.53 | 2,719,994.89 | ||||||||||||
| Deficiency Amounts | 0.00 | 0.00 | 0.00 | ||||||||||||||
| Additional Interest | 0.00 | 0.00 | 0.00 | ||||||||||||||
| Accrued and Unpaid Interest | 0.00 | 0.00 | |||||||||||||||
(iii) | Collections of Principal Receivables | 71,208,801.05 | 4,045,933.00 | 5,664,520.67 | 80,919,254.72 | ||||||||||||
(iv) | Collections of Finance Charge Receivables | 6,043,127.10 | 343,357.66 | 480,718.93 | 6,867,203.69 | ||||||||||||
(v) | Aggregate Amount of Principal Receivables | 26,449,873,300.41 | |||||||||||||||
Investor Interest | 411,983,000.00 | 23,408,000.00 | 32,772,440.86 | 468,163,440.86 | |||||||||||||
Adjusted Interest | 411,983,000.00 | 23,408,000.00 | 32,772,440.86 | 468,163,440.86 | |||||||||||||
| Series | |||||||||||||||||
| Floating Investor Percentage | 1.77 | % | 88.00 | % | 5.00 | % | 7.00 | % | 100.00 | % | |||||||
| Fixed Investor Percentage | 1.77 | % | 88.00 | % | 5.00 | % | 7.00 | % | 100.00 | % | |||||||
(vi) | Receivables Delinquent (As % of Total Receivables) | ||||||||||||||||
Current | 96.59 | % | |||||||||||||||
30 to 59 days | 1.12 | % | |||||||||||||||
60 to 89 days | 0.76 | % | |||||||||||||||
90 or more days | 1.53 | % | |||||||||||||||
Total Receivables | 100.00 | % | |||||||||||||||
(vii) | Investor Default Amount | 1,539,001.22 | 87,442.78 | 122,424.53 | 1,748,868.54 | ||||||||||||
(viii) | Investor Charge-Offs | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
(ix) | Reimbursed Investor Charge-Offs/Reductions | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
(x) | Net Servicing Fee | 171,659.58 | 9,753.33 | 13,655.18 | 195,068.10 | ||||||||||||
(xi) | Portfolio Yield (Net of Defaulted Receivables) | 13.38 | % | ||||||||||||||
(xii) | Portfolio Supplemented Yield | 13.38 | % | ||||||||||||||
(xiii) | Reallocated Monthly Principal | 0.00 | 0.00 | 0.00 | |||||||||||||
(xiv) | Closing Investor Interest (Class A Adjusted) | 411,983,000.00 | 23,408,000.00 | 32,772,440.86 | 468,163,440.86 | ||||||||||||
(xv) | LIBOR | 4.90125 | % | ||||||||||||||
(xvi) | Principal Funding Account Balance | 0.00 | |||||||||||||||
(xvii) | Accumulation Shortfall | 0.00 | |||||||||||||||
(xviii) | Principal Funding Investment Proceeds | 0.00 | |||||||||||||||
(xix) | Principal Investment Funding Shortfall | 0.00 | |||||||||||||||
(xx) | Available Funds | 5,707,509.33 | 323,850.99 | 453,408.56 | 6,484,768.89 | ||||||||||||
(xxi) | Certificate Rate | 7.09000 | % | 7.27000 | % | 5.65125 | % | ||||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2001-2
| Distribution Date: | 5/15/2006 | |||||||||
| Period Type: | Accumulation | |||||||||
| Section 5.2 - Supplement | Total | |||||||||
| (i) | Monthly Principal Distributed | 500,000,000.00 | 500,000,000.00 | |||||||
| (ii) | Monthly Interest Distributed | |||||||||
| Class A Note Interest Requirement | 1,952,708.33 | |||||||||
| Class B Note Interest Requirement | 170,500.74 | |||||||||
| Net Class C Note Interest Requirement | 201,757.33 | 2,324,966.41 | ||||||||
| (iii) | Collections of Principal Receivables | 102,883,333.33 | ||||||||
| (iv) | Collections of Finance Charge Receivables | 8,731,182.81 | ||||||||
| (v) | Aggregate Amount of Principal Receivables | 26,449,873,300.41 | ||||||||
Investor Interest | 595,238,000.00 | |||||||||
Adjusted Interest | 595,238,000.00 | |||||||||
| Floating Investor Percentage | 2.25 | % | ||||||||
| Fixed Investor Percentage | 2.25 | % | ||||||||
| (vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||
Current | 96.59 | % | ||||||||
30 to 59 days | 1.12 | % | ||||||||
60 to 89 days | 0.76 | % | ||||||||
90 or more days | 1.53 | % | ||||||||
Total Receivables | 100.00 | % | ||||||||
| (vii) | Investor Default Amount | 2,223,567.50 | ||||||||
| (viii) | Investor Charge-Offs | 0.00 | ||||||||
| (ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||
| (x) | Net Servicing Fee | 248,015.83 | ||||||||
| (xi) | Portfolio Yield (Net of Defaulted Receivables) | 13.38 | % | |||||||
| (xii) | Reallocated Monthly Principal | 0.00 | ||||||||
| (xiii) | Accumulation Shortfall | 0.00 | ||||||||
| (xiv) | Principal Funding Investment Proceeds | 0.00 | ||||||||
| (xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||
| (xvi) | Available Investor Finance Charge Collections | 8,244,497.91 | ||||||||
| (xvii) | Note Rate | |||||||||
Class A | 5.02125 | % | ||||||||
Class B | 5.26125 | % | ||||||||
Class C | 5.80125 | % | ||||||||
| (xviii) | Spread Account | 5,952,380.00 | ||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2001-4
| Distribution Date: | 5/15/2006 | |||||||||
| Period Type: | Revolving | |||||||||
Section 5.2 - Supplement | Total | |||||||||
(i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||
(ii) | Monthly Distribution allocable to : | |||||||||
| Class A Note Interest Requirement | 3,283,359.33 | |||||||||
| Class B Note Interest Requirement | 287,534.72 | |||||||||
| Net Class C Note Interest Requirement | 338,947.99 | 3,909,842.05 | ||||||||
(iii) | Collections of Principal Receivables | 172,844,027.66 | ||||||||
(iv) | Collections of Finance Charge Receivables | 14,668,389.47 | ||||||||
(v) | Aggregate Amount of Principal Receivables | 26,449,873,300.41 | ||||||||
Investor Interest | 1,000,000,000.00 | |||||||||
Adjusted Interest | 1,000,000,000.00 | |||||||||
| Floating Investor Percentage | 3.78 | % | ||||||||
| Fixed Investor Percentage | 3.78 | % | ||||||||
(vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||
Current | 96.59 | % | ||||||||
30 to 59 days | 1.12 | % | ||||||||
60 to 89 days | 0.76 | % | ||||||||
90 or more days | 1.53 | % | ||||||||
Total Receivables | 100.00 | % | ||||||||
(vii) | Investor Default Amount | 3,735,594.00 | ||||||||
(viii) | Investor Charge-Offs | 0.00 | ||||||||
(ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||
(x) | Net Servicing Fee | 416,666.67 | ||||||||
(xi) | Portfolio Yield (Net of Defaulted Receivables) | 13.38 | % | |||||||
(xii) | Reallocated Monthly Principal | 0.00 | ||||||||
(xiii) | Accumulation Shortfall | 0.00 | ||||||||
(xiv) | Principal Funding Investment Proceeds | 0.00 | ||||||||
(xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||
(xvi) | Available Investor Finance Charge Collections | 13,850,758.64 | ||||||||
(xvii) | Note Rate | |||||||||
Class A | 5.50000 | % | ||||||||
Class B | 5.28125 | % | ||||||||
Class C | 5.80125 | % | ||||||||
(xviii) | Spread Account | 10,000,000.00 | ||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2001-6
| Distribution Date: | 5/15/2006 | |||||||||
| Period Type: | Revolving | |||||||||
| Section 5.2 - Supplement | Total | |||||||||
| (i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||
| (ii) | Monthly Interest Distributed | |||||||||
| Class A Note Interest Requirement | 3,944,500.00 | |||||||||
| Class B Note Interest Requirement | 351,575.00 | |||||||||
| Net Class C Note Interest Requirement | 423,537.58 | 4,719,612.58 | ||||||||
| (iii) | Collections of Principal Receivables | 207,412,833.19 | ||||||||
| (iv) | Collections of Finance Charge Receivables | 17,602,067.36 | ||||||||
| (v) | Aggregate Amount of Principal Receivables | 26,449,873,300.41 | ||||||||
Investor Interest | 1,200,000,000.00 | |||||||||
Adjusted Interest | 1,200,000,000.00 | |||||||||
| Floating Investor Percentage | 4.54 | % | ||||||||
| Fixed Investor Percentage | 4.54 | % | ||||||||
| (vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||
Current | 96.59 | % | ||||||||
30 to 59 days | 1.12 | % | ||||||||
60 to 89 days | 0.76 | % | ||||||||
90 or more days | 1.53 | % | ||||||||
Total Receivables | 100.00 | % | ||||||||
| (vii) | Investor Default Amount | 4,482,712.80 | ||||||||
| (viii) | Investor Charge-Offs | 0.00 | ||||||||
| (ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||
| (x) | Net Servicing Fee | 500,000.00 | ||||||||
| (xi) | Portfolio Yield (Net of Defaulted Receivables) | 13.36 | % | |||||||
| (xii) | Reallocated Monthly Principal | 0.00 | ||||||||
| (xiii) | Accumulation Shortfall | 0.00 | ||||||||
| (xiv) | Principal Funding Investment Proceeds | 0.00 | ||||||||
| (xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||
| (xvi) | Available Investor Finance Charge Collections | 16,602,067.36 | ||||||||
| (xvii) | Note Rate | |||||||||
Class A | 5.03125 | % | ||||||||
Class B | 5.38125 | % | ||||||||
Class C | 6.00125 | % | ||||||||
| (xviii) | Spread Account | 12,000,000.00 | ||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2002-1
| Distribution Date: | 5/15/2006 | |||||||||
| Period Type: | Revolving | |||||||||
Section 5.2 - Supplement | Total | |||||||||
(i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||
(ii) | Monthly Interest Distributed | |||||||||
| Class A Note Interest Requirement | 3,267,483.33 | |||||||||
| Class B Note Interest Requirement | 288,079.17 | |||||||||
| Net Class C Note Interest Requirement | 344,547.99 | 3,900,110.49 | ||||||||
(iii) | Collections of Principal Receivables | 172,844,027.66 | ||||||||
(iv) | Collections of Finance Charge Receivables | 14,668,389.47 | ||||||||
(v) | Aggregate Amount of Principal Receivables | 26,449,873,300.41 | ||||||||
Investor Interest | 1,000,000,000.00 | |||||||||
Adjusted Interest | 1,000,000,000.00 | |||||||||
| Floating Investor Percentage | 3.78 | % | ||||||||
| Fixed Investor Percentage | 3.78 | % | ||||||||
(vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||
Current | 96.59 | % | ||||||||
30 to 59 days | 1.12 | % | ||||||||
60 to 89 days | 0.76 | % | ||||||||
90 or more days | 1.53 | % | ||||||||
Total Receivables | 100.00 | % | ||||||||
(vii) | Investor Default Amount | 3,735,594.00 | ||||||||
(viii) | Investor Charge-Offs | 0.00 | ||||||||
(ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||
(x) | Net Servicing Fee | 416,666.67 | ||||||||
(xi) | Portfolio Yield (Net of Defaulted Receivables) | 13.36 | % | |||||||
(xii) | Reallocated Monthly Principal | 0.00 | ||||||||
(xiii) | Accumulation Shortfall | 0.00 | ||||||||
(xiv) | Principal Funding Investment Proceeds | 0.00 | ||||||||
(xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||
(xvi) | Available Investor Finance Charge Collections | 13,835,056.14 | ||||||||
(xvii) | Note Rate | |||||||||
Class A | 5.00125 | % | ||||||||
Class B | 5.29125 | % | ||||||||
Class C | 5.88125 | % | ||||||||
(xviii) | Spread Account | 10,000,000.00 | ||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2002-3
| Distribution Date: | 5/15/2006 | |||||||||
| Period Type: | Revolving | |||||||||
| Section 5.2 - Supplement | Total | |||||||||
| (i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||
| (ii) | Monthly Interest Distributed | |||||||||
| Class A Note Interest Requirement | 4,969,825.00 | |||||||||
| Class B Note Interest Requirement | 437,018.75 | |||||||||
| Net Class C Note Interest Requirement | 522,071.92 | 5,928,915.67 | ||||||||
| (iii) | Collections of Principal Receivables | 259,266,041.48 | ||||||||
| (iv) | Collections of Finance Charge Receivables | 22,002,584.20 | ||||||||
| (v) | Aggregate Amount of Principal Receivables | 26,449,873,300.41 | ||||||||
Investor Interest | 1,500,000,000.00 | |||||||||
Adjusted Interest | 1,500,000,000.00 | |||||||||
| Floating Investor Percentage | 5.67 | % | ||||||||
| Fixed Investor Percentage | 5.67 | % | ||||||||
| (vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||
Current | 96.59 | % | ||||||||
30 to 59 days | 1.12 | % | ||||||||
60 to 89 days | 0.76 | % | ||||||||
90 or more days | 1.53 | % | ||||||||
Total Receivables | 100.00 | % | ||||||||
| (vii) | Investor Default Amount | 5,603,391.00 | ||||||||
| (viii) | Investor Charge-Offs | 0.00 | ||||||||
| (ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||
| (x) | Net Servicing Fee | 625,000.00 | ||||||||
| (xi) | Portfolio Yield (Net of Defaulted Receivables) | 13.36 | % | |||||||
| (xii) | Reallocated Monthly Principal | 0.00 | ||||||||
| (xiii) | Accumulation Shortfall | 0.00 | ||||||||
| (xiv) | Principal Funding Investment Proceeds | 0.00 | ||||||||
| (xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||
| (xvi) | Available Investor Finance Charge Collections | 20,752,584.20 | ||||||||
| (xvii) | Note Rate | |||||||||
Class A | 5.07125 | % | ||||||||
Class B | 5.35125 | % | ||||||||
Class C | 5.93125 | % | ||||||||
| (xviii) | Spread Account | 15,000,000.00 | ||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2002-5
| Distribution Date: | 5/15/2006 | |||||||||
| Period Type: | Revolving | |||||||||
| Section 5.2 - Supplement | Total | |||||||||
| (i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||
| (ii) | Monthly Interest Distributed | |||||||||
| Class A Note Interest Requirement | 3,267,483.33 | |||||||||
| Class B Note Interest Requirement | 286,445.83 | |||||||||
| Net Class C Note Interest Requirement | 342,447.99 | 3,896,377.16 | ||||||||
| (iii) | Collections of Principal Receivables | 172,844,027.66 | ||||||||
| (iv) | Collections of Finance Charge Receivables | 14,668,389.47 | ||||||||
| (v) | Aggregate Amount of Principal Receivables | 26,449,873,300.41 | ||||||||
Investor Interest | 1,000,000,000.00 | |||||||||
Adjusted Interest | 1,000,000,000.00 | |||||||||
| Floating Investor Percentage | 3.78 | % | ||||||||
| Fixed Investor Percentage | 3.78 | % | ||||||||
| (vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||
Current | 96.59 | % | ||||||||
30 to 59 days | 1.12 | % | ||||||||
60 to 89 days | 0.76 | % | ||||||||
90 or more days | 1.53 | % | ||||||||
Total Receivables | 100.00 | % | ||||||||
| (vii) | Investor Default Amount | 3,735,594.00 | ||||||||
| (viii) | Investor Charge-Offs | 0.00 | ||||||||
| (ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||
| (x) | Net Servicing Fee | 416,666.67 | ||||||||
| (xi) | Portfolio Yield (Net of Defaulted Receivables) | 13.36 | % | |||||||
| (xii) | Reallocated Monthly Principal | 0.00 | ||||||||
| (xiii) | Accumulation Shortfall | 0.00 | ||||||||
| (xiv) | Principal Funding Investment Proceeds | 0.00 | ||||||||
| (xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||
| (xvi) | Available Investor Finance Charge Collections | 13,835,056.14 | ||||||||
| (xvii) | Note Rate | |||||||||
Class A | 5.00125 | % | ||||||||
Class B | 5.26125 | % | ||||||||
Class C | 5.85125 | % | ||||||||
| (xviii) | Spread Account | 10,000,000.00 | ||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2002-7
| Distribution Date: | 5/15/2006 | |||||||||
| Period Type: | Revolving | |||||||||
| Section 5.2 - Supplement | Total | |||||||||
| (i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||
| (ii) | Monthly Interest Distributed | |||||||||
| Class A Note Interest Requirement | 2,460,412.50 | |||||||||
| Class B Note Interest Requirement | 217,692.71 | |||||||||
| Net Class C Note Interest Requirement | 272,585.96 | 2,950,691.16 | ||||||||
| (iii) | Collections of Principal Receivables | 129,633,020.74 | ||||||||
| (iv) | Collections of Finance Charge Receivables | 11,001,292.10 | ||||||||
| (v) | Aggregate Amount of Principal Receivables | 26,449,873,300.41 | ||||||||
Investor Interest | 750,000,000.00 | |||||||||
Adjusted Interest | 750,000,000.00 | |||||||||
| Floating Investor Percentage | 2.84 | % | ||||||||
| Fixed Investor Percentage | 2.84 | % | ||||||||
| (vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||
Current | 96.59 | % | ||||||||
30 to 59 days | 1.12 | % | ||||||||
60 to 89 days | 0.76 | % | ||||||||
90 or more days | 1.53 | % | ||||||||
Total Receivables | 100.00 | % | ||||||||
| (vii) | Investor Default Amount | 2,801,695.50 | ||||||||
| (viii) | Investor Charge-Offs | 0.00 | ||||||||
| (ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||
| (x) | Net Servicing Fee | 312,500.00 | ||||||||
| (xi) | Portfolio Yield (Net of Defaulted Receivables) | 13.36 | % | |||||||
| (xii) | Reallocated Monthly Principal | 0.00 | ||||||||
| (xiii) | Accumulation Shortfall | 0.00 | ||||||||
| (xiv) | Principal Funding Investment Proceeds | 0.00 | ||||||||
| (xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||
| (xvi) | Available Investor Finance Charge Collections | 10,376,292.10 | ||||||||
| (xvii) | Note Rate | |||||||||
Class A | 5.02125 | % | ||||||||
Class B | 5.33125 | % | ||||||||
Class C | 6.15125 | % | ||||||||
| (xviii) | Spread Account | 7,500,000.00 | ||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2003-2
| Distribution Date: | 5/15/2006 | |||||||||
| Period Type: | Revolving | |||||||||
| Section 5.2 - Supplement | Total | |||||||||
| (i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||
| (ii) | Monthly Interest Distributed | |||||||||
| Class A Note Interest Requirement | 4,387,182.33 | |||||||||
| Class B Note Interest Requirement | 383,107.86 | |||||||||
| Net Class C Note Interest Requirement | 491,710.27 | 5,262,000.46 | ||||||||
| (iii) | Collections of Principal Receivables | 231,610,997.06 | ||||||||
| (iv) | Collections of Finance Charge Receivables | 19,655,641.89 | ||||||||
| (v) | Aggregate Amount of Principal Receivables | 26,449,873,300.41 | ||||||||
Investor Interest | 1,340,000,000.00 | |||||||||
Adjusted Interest | 1,340,000,000.00 | |||||||||
| Floating Investor Percentage | 5.07 | % | ||||||||
| Fixed Investor Percentage | 5.07 | % | ||||||||
| (vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||
Current | 96.59 | % | ||||||||
30 to 59 days | 1.12 | % | ||||||||
60 to 89 days | 0.76 | % | ||||||||
90 or more days | 1.53 | % | ||||||||
Total Receivables | 100.00 | % | ||||||||
| (vii) | Investor Default Amount | 5,005,695.96 | ||||||||
| (viii) | Investor Charge-Offs | 0.00 | ||||||||
| (ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||
| (x) | Net Servicing Fee | 558,333.33 | ||||||||
| (xi) | Portfolio Yield (Net of Defaulted Receivables) | 13.36 | % | |||||||
| (xii) | Reallocated Monthly Principal | 0.00 | ||||||||
| (xiii) | Accumulation Shortfall | 0.00 | ||||||||
| (xiv) | Principal Funding Investment Proceeds | 0.00 | ||||||||
| (xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||
| (xvi) | Available Investor Finance Charge Collections | 18,538,975.22 | ||||||||
| (xvii) | Note Rate | |||||||||
Class A | 5.01125 | % | ||||||||
Class B | 5.25125 | % | ||||||||
Class C | 6.20125 | % | ||||||||
| (xviii) | Spread Account | 13,400,000.00 | ||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2003-3
| Distribution Date: | 5/15/2006 | |||||||||
| Period Type: | Revolving | |||||||||
| Section 5.2 - Supplement | Total | |||||||||
| (i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||
| (ii) | Monthly Interest Distributed | |||||||||
| Class A Note Interest Requirement | 4,665,473.75 | |||||||||
| Class B Note Interest Requirement | 407,409.48 | |||||||||
| Net Class C Note Interest Requirement | 500,955.87 | 5,573,839.10 | ||||||||
| (iii) | Collections of Principal Receivables | 246,302,739.41 | ||||||||
| (iv) | Collections of Finance Charge Receivables | 20,902,454.99 | ||||||||
| (v) | Aggregate Amount of Principal Receivables | 26,449,873,300.41 | ||||||||
Investor Interest | 1,425,000,000.00 | |||||||||
Adjusted Interest | 1,425,000,000.00 | |||||||||
| Floating Investor Percentage | 5.39 | % | ||||||||
| Fixed Investor Percentage | 5.39 | % | ||||||||
| (vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||
Current | 96.59 | % | ||||||||
30 to 59 days | 1.12 | % | ||||||||
60 to 89 days | 0.76 | % | ||||||||
90 or more days | 1.53 | % | ||||||||
Total Receivables | 100.00 | % | ||||||||
| (vii) | Investor Default Amount | 5,323,221.45 | ||||||||
| (viii) | Investor Charge-Offs | 0.00 | ||||||||
| (ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||
| (x) | Net Servicing Fee | 593,750.00 | ||||||||
| (xi) | Portfolio Yield (Net of Defaulted Receivables) | 13.36 | % | |||||||
| (xii) | Reallocated Monthly Principal | 0.00 | ||||||||
| (xiii) | Accumulation Shortfall | 0.00 | ||||||||
| (xiv) | Principal Funding Investment Proceeds | 0.00 | ||||||||
| (xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||
| (xvi) | Available Investor Finance Charge Collections | �� | 19,714,954.99 | |||||||
| (xvii) | Note Rate | |||||||||
Class A | 5.01125 | % | ||||||||
Class B | 5.25125 | % | ||||||||
Class C | 5.98125 | % | ||||||||
| (xviii) | Spread Account | 14,250,000.00 | ||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2003-4
| Distribution Date: | 5/15/2006 | |||||||||
| Period Type: | Revolving | |||||||||
| Section 5.2 - Supplement | Total | |||||||||
| (i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||
| (ii) | Monthly Interest Distributed | |||||||||
| Class A Note Interest Requirement | 2,435,238.75 | |||||||||
| Class B Note Interest Requirement | 219,120.17 | |||||||||
| Net Class C Note Interest Requirement | 263,499.78 | 2,917,858.70 | ||||||||
| (iii) | Collections of Principal Receivables | 125,311,920.05 | ||||||||
| (iv) | Collections of Finance Charge Receivables | 10,634,582.37 | ||||||||
| (v) | Aggregate Amount of Principal Receivables | 26,449,873,300.41 | ||||||||
Investor Interest | 725,000,000.00 | |||||||||
Adjusted Interest | 725,000,000.00 | |||||||||
| Floating Investor Percentage | 2.74 | % | ||||||||
| Fixed Investor Percentage | 2.74 | % | ||||||||
| (vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||
Current | 96.59 | % | ||||||||
30 to 59 days | 1.12 | % | ||||||||
60 to 89 days | 0.76 | % | ||||||||
90 or more days | 1.53 | % | ||||||||
Total Receivables |
| 100.00 | % | |||||||
| (vii) | Investor Default Amount | 2,708,305.65 | ||||||||
| (viii) | Investor Charge-Offs | 0.00 | ||||||||
| (ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||
| (x) | Net Servicing Fee | 302,083.33 | ||||||||
| (xi) | Portfolio Yield (Net of Defaulted Receivables) | 13.36 | % | |||||||
| (xii) | Reallocated Monthly Principal | 0.00 | ||||||||
| (xiii) | Accumulation Shortfall | 0.00 | ||||||||
| (xiv) | Principal Funding Investment Proceeds | 0.00 | ||||||||
| (xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||
| (xvi) | Available Investor Finance Charge Collections | 10,030,415.70 | ||||||||
| (xvii) | Note Rate | |||||||||
Class A | 5.14125 | % | ||||||||
Class B | 5.55125 | % | ||||||||
Class C | 6.15125 | % | ||||||||
| (xviii) | Spread Account | 7,250,000.00 | ||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2003-5
| Distribution Date: | 5/15/2006 | |||||||||
| Period Type: | Revolving | |||||||||
| Section 5.2 - Supplement | Total | |||||||||
| (i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||
| (ii) | Monthly Interest Distributed | |||||||||
| Class A Note Interest Requirement | 3,280,550.00 | |||||||||
| Class B Note Interest Requirement | 284,812.50 | |||||||||
| Net Class C Note Interest Requirement | 340,347.99 | 3,905,710.49 | ||||||||
| (iii) | Collections of Principal Receivables | 172,844,027.66 | ||||||||
| (iv) | Collections of Finance Charge Receivables | 14,668,389.47 | ||||||||
| (v) | Aggregate Amount of Principal Receivables | 26,449,873,300.41 | ||||||||
Investor Interest | 1,000,000,000.00 | |||||||||
Adjusted Interest | 1,000,000,000.00 | |||||||||
| Floating Investor Percentage | 3.78 | % | ||||||||
| Fixed Investor Percentage | 3.78 | % | ||||||||
| (vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||
Current | 96.59 | % | ||||||||
30 to 59 days | 1.12 | % | ||||||||
60 to 89 days | 0.76 | % | ||||||||
90 or more days | 1.53 | % | ||||||||
Total Receivables | 100.00 | % | ||||||||
| (vii) | Investor Default Amount | 3,735,594.00 | ||||||||
| (viii) | Investor Charge-Offs | 0.00 | ||||||||
| (ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||
| (x) | Net Servicing Fee | 416,666.67 | ||||||||
| (xi) | Portfolio Yield (Net of Defaulted Receivables) | 13.36 | % | |||||||
| (xii) | Reallocated Monthly Principal | 0.00 | ||||||||
| (xiii) | Accumulation Shortfall | 0.00 | ||||||||
| (xiv) | Principal Funding Investment Proceeds | 0.00 | ||||||||
| (xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||
| (xvi) | Available Investor Finance Charge Collections | 13,835,056.14 | ||||||||
| (xvii) | Note Rate | |||||||||
Class A | 5.02125 | % | ||||||||
Class B | 5.23125 | % | ||||||||
Class C | 5.82125 | % | ||||||||
| (xviii) | Spread Account | 10,000,000.00 | ||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2003-6
| Distribution Date: | 5/15/2006 | |||||||||
| Period Type: | Revolving | |||||||||
| Section 5.2 - Supplement | Total | |||||||||
| (i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||
| (ii) | Monthly Interest Distributed | |||||||||
| Class A Note Interest Requirement | 6,548,033.33 | |||||||||
| Class B Note Interest Requirement | 571,802.78 | |||||||||
| Net Class C Note Interest Requirement | 663,895.96 | 7,783,732.07 | ||||||||
| (iii) | Collections of Principal Receivables | 345,688,055.31 | ||||||||
| (iv) | Collections of Finance Charge Receivables | 29,336,778.94 | ||||||||
| (v) | Aggregate Amount of Principal Receivables | 26,449,873,300.41 | ||||||||
Investor Interest | 2,000,000,000.00 | |||||||||
Adjusted Interest | 2,000,000,000.00 | |||||||||
| Floating Investor Percentage | 7.56 | % | ||||||||
| Fixed Investor Percentage | 7.56 | % | ||||||||
| (vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||
Current | 96.59 | % | ||||||||
30 to 59 days | 1.12 | % | ||||||||
60 to 89 days | 0.76 | % | ||||||||
90 or more days | 1.53 | % | ||||||||
Total Receivables | 100.00 | % | ||||||||
| (vii) | Investor Default Amount | 7,471,188.00 | ||||||||
| (viii) | Investor Charge-Offs | 0.00 | ||||||||
| (ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||
| (x) | Net Servicing Fee | 833,333.33 | ||||||||
| (xi) | Portfolio Yield (Net of Defaulted Receivables) | 13.36 | % | |||||||
| (xii) | Reallocated Monthly Principal | 0.00 | ||||||||
| (xiii) | Accumulation Shortfall | 0.00 | ||||||||
| (xiv) | Principal Funding Investment Proceeds | 0.00 | ||||||||
| (xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||
| (xvi) | Available Investor Finance Charge Collections | 27,670,112.27 | ||||||||
| (xvii) | Note Rate | |||||||||
Class A | 5.01125 | % | ||||||||
Class B | 5.25125 | % | ||||||||
Class C | 5.70125 | % | ||||||||
| (xviii) | Spread Account | 20,000,000.00 | ||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2004-1
| Distribution Date: | 5/15/2006 | |||||||||
| Period Type: | Revolving | |||||||||
| Section 5.2 - Supplement | Total | |||||||||
| (i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||
| (ii) | Monthly Interest Distributed | |||||||||
| Class A Note Interest Requirement | 4,832,625.00 | |||||||||
| Class B Note Interest Requirement | 416,602.08 | |||||||||
| Net Class C Note Interest Requirement | 463,271.95 | 5,712,499.03 | ||||||||
| (iii) | Collections of Principal Receivables | 259,266,041.48 | ||||||||
| (iv) | Collections of Finance Charge Receivables | 22,002,584.20 | ||||||||
| (v) | Aggregate Amount of Principal Receivables | 26,449,873,300.41 | ||||||||
Investor Interest | 1,500,000,000.00 | |||||||||
Adjusted Interest | 1,500,000,000.00 | |||||||||
| Floating Investor Percentage | 5.67 | % | ||||||||
| Fixed Investor Percentage | 5.67 | % | ||||||||
| (vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||
| Current | 96.59 | % | ||||||||
30 to 59 days | 1.12 | % | ||||||||
60 to 89 days | 0.76 | % | ||||||||
90 or more days | 1.53 | % | ||||||||
Total Receivables | 100.00 | % | ||||||||
| (vii) | Investor Default Amount | 5,603,391.00 | ||||||||
| (viii) | Investor Charge-Offs | 0.00 | ||||||||
| (ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||
| (x) | Net Servicing Fee | 625,000.00 | ||||||||
| (xi) | Portfolio Yield (Net of Defaulted Receivables) | 13.36 | % | |||||||
| (xii) | Reallocated Monthly Principal | 0.00 | ||||||||
| (xiii) | Accumulation Shortfall | 0.00 | ||||||||
| (xiv) | Principal Funding Investment Proceeds | 0.00 | ||||||||
| (xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||
| (xvi) | Available Investor Finance Charge Collections | 20,752,584.20 | ||||||||
| (xvii) | Note Rate | |||||||||
Class A | 4.93125 | % | ||||||||
Class B | 5.10125 | % | ||||||||
Class C | 5.37125 | % | ||||||||
| (xviii) | Spread Account | 15,000,000.00 | ||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
Chase Bank USA, N.A.
Monthly Certificateholder’s Statement
Chase Credit Card Master Trust
Series 2004-2
| Distribution Date: | 5/15/2006 | |||||||||
| Period Type: | Revolving | |||||||||
| Section 5.2 - Supplement | Total | |||||||||
| (i) | Monthly Principal Distributed | 0.00 | 0.00 | |||||||
| (ii) | Monthly Interest Distributed | |||||||||
| Class A Note Interest Requirement | 5,649,495.83 | |||||||||
| Class B Note Interest Requirement | 487,941.32 | |||||||||
| Net Class C Note Interest Requirement | 550,283.97 | 6,687,721.12 | ||||||||
| (iii) | Collections of Principal Receivables | 302,477,048.40 | ||||||||
| (iv) | Collections of Finance Charge Receivables | 25,669,681.57 | ||||||||
| (v) | Aggregate Amount of Principal Receivables | 26,449,873,300.41 | ||||||||
Investor Interest | 1,750,000,000.00 | |||||||||
Adjusted Interest | 1,750,000,000.00 | |||||||||
| Floating Investor Percentage | 6.62 | % | ||||||||
| Fixed Investor Percentage | 6.62 | % | ||||||||
| (vi) | Receivables Delinquent (As % of Total Receivables) | |||||||||
Current | 96.59 | % | ||||||||
30 to 59 days | 1.12 | % | ||||||||
60 to 89 days | 0.76 | % | ||||||||
90 or more days | 1.53 | % | ||||||||
Total Receivables | 100.00 | % | ||||||||
| (vii) | Investor Default Amount | 6,537,289.50 | ||||||||
| (viii) | Investor Charge-Offs | 0.00 | ||||||||
| (ix) | Reimbursed Investor Charge-Offs | 0.00 | ||||||||
| (x) | Net Servicing Fee | 729,166.67 | ||||||||
| (xi) | Portfolio Yield (Net of Defaulted Receivables) | 13.36 | % | |||||||
| (xii) | Reallocated Monthly Principal | 0.00 | ||||||||
| (xiii) | Accumulation Shortfall | 0.00 | ||||||||
| (xiv) | Principal Funding Investment Proceeds | 0.00 | ||||||||
| (xv) | Principal Funding Investment Shortfall | 0.00 | ||||||||
| (xvi) | Available Investor Finance Charge Collections | 24,211,348.24 | ||||||||
| (xvii) | Note Rate | |||||||||
Class A | 4.94125 | % | ||||||||
Class B | 5.12125 | % | ||||||||
Class C | 5.45125 | % | ||||||||
| (xviii) | Spread Account | 17,500,000.00 | ||||||||
| By: | /s/ Patricia M. Garvey | |
| Name: | Patricia M. Garvey | |
| Title: | Vice President |
