Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2000-3
Distribution Date: 4/15/2005
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 1,898,750.00
Class B Note Interest Requirement 170,069.44
Net Class C Note Interest Requirement 224,012.31 2,292,831.76
(iii) Collections of Principal Receivables 142,510,614.85
(iv) Collections of Finance Charge Receivables 12,897,778.23
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.74%
Fixed Investor Percentage 2.74%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,687,748.82
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 744,047.50
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 12,153,730.73
(xxii) Note Rate Class A 2.94000%
Class B 3.16000%
Class C 3.51000%
- -------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-1
Distribution Date: 4/15/2005
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 1,813,758.33
Class B Note Interest Requirement 164,467.92
Net Class C Note Interest Requirement 223,141.40 2,201,367.65
(iii) Collections of Principal Receivables 135,670,127.04
(iv) Collections of Finance Charge Receivables 12,278,686.84
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.61%
Fixed Investor Percentage 2.61%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,462,737.59
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 708,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 11,570,353.51
(xxii) Note Rate Class A 2.95000%
Class B 3.21000%
Class C 3.66000%
- -------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
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: 4/15/2005
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 1,261,527.78
Class B Note Interest Requirement 113,736.61
Net Class C Note Interest Requirement 158,569.87 1,533,834.25
(iii) Collections of Principal Receivables 95,007,076.56
(iv) Collections of Finance Charge Receivables 8,598,518.82
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 1.82%
Fixed Investor Percentage 1.82%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,125,165.88
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 496,031.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 8,102,487.16
(xxii) Note Rate Class A 2.93000%
Class B 3.17000%
Class C 3.71000%
- -------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
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: 4/15/2005
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 2,122,477.00
Class B Note Interest Requirement 192,286.11
Net Class C Note Interest Requirement 266,394.26 2,581,157.37
(iii) Collections of Principal Receivables 159,611,914.17
(iv) Collections of Finance Charge Receivables 14,445,513.93
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.07%
Fixed Investor Percentage 3.07%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,250,279.51
(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) 10.71%
(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 13,612,180.60
(xxii) Note Rate Class A 5.50000%
Class B 3.19000%
Class C 3.71000%
- -------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
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: 4/15/2005
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 2,551,920.00
Class B Note Interest Requirement 237,976.67
Net Class C Note Interest Requirement 338,273.15 3,128,169.82
(iii) Collections of Principal Receivables 191,534,297.00
(iv) Collections of Finance Charge Receivables 17,334,616.72
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 3.68%
Fixed Investor Percentage 3.68%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,300,335.42
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,000,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 16,334,616.72
(xxii) Note Rate Class A 2.94000%
Class B 3.29000%
Class C 3.91000%
- -------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
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: 4/15/2005
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 2,104,900.00
Class B Note Interest Requirement 192,888.89
Net Class C Note Interest Requirement 272,594.26 2,570,383.15
(iii) Collections of Principal Receivables 159,611,914.17
(iv) Collections of Finance Charge Receivables 14,445,513.93
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.07%
Fixed Investor Percentage 3.07%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,250,279.51
(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) 10.71%
(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 13,612,180.60
(xxii) Note Rate Class A 2.91000%
Class B 3.20000%
Class C 3.79000%
- -------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-2
Distribution Date: 4/15/2005
Period Type: Accumulation
Section 5.2 - Supplement Total
- -------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 224,000,000.00 224,000,000.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 0.00
Class B Note Interest Requirement 264,981.11
Net Class C Note Interest Requirement 372,952.00 637,933.11
(iii) Collections of Principal Receivables 223,456,679.83
(iv) Collections of Finance Charge Receivables 3,235,795.12
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 224,000,000.00
Adjusted Interest 224,000,000.00
Floating Investor Percentage 0.69%
Fixed Investor Percentage 4.29%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 1,176,062.61
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 186,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 3,049,128.45
(xxii) Note Rate Class A 2.86000%
Class B 3.14000%
Class C 3.71000%
- -------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
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: 4/15/2005
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 3,233,300.00
Class B Note Interest Requirement 294,758.33
Net Class C Note Interest Requirement 414,703.93 3,942,762.26
(iii) Collections of Principal Receivables 239,417,871.25
(iv) Collections of Finance Charge Receivables 21,668,270.90
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.60%
Fixed Investor Percentage 4.60%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,875,419.27
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,250,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 20,418,270.90
(xxii) Note Rate Class A 2.98000%
Class B 3.26000%
Class C 3.84000%
- -------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-4
Distribution Date: 4/15/2005
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 3,103,100.00
Class B Note Interest Requirement 282,100.00
Net Class C Note Interest Requirement 392,616.43 3,777,816.43
(iii) Collections of Principal Receivables 239,417,871.25
(iv) Collections of Finance Charge Receivables 21,668,270.90
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.60%
Fixed Investor Percentage 4.60%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,875,419.27
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,250,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 20,418,270.90
(xxii) Note Rate Class A 2.86000%
Class B 3.12000%
Class C 3.65000%
- -------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
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: 4/15/2005
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 2,104,900.00
Class B Note Interest Requirement 191,080.56
Net Class C Note Interest Requirement 270,269.26 2,566,249.82
(iii) Collections of Principal Receivables 159,611,914.17
(iv) Collections of Finance Charge Receivables 14,445,513.93
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.07%
Fixed Investor Percentage 3.07%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,250,279.51
(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) 10.71%
(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 13,612,180.60
(xxii) Note Rate Class A 2.91000%
Class B 3.17000%
Class C 3.76000%
- -------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-6
Distribution Date: 4/15/2005
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 2,283,563.33
Class B Note Interest Requirement 209,525.56
Net Class C Note Interest Requirement 305,821.19 2,798,910.08
(iii) Collections of Principal Receivables 175,573,105.58
(iv) Collections of Finance Charge Receivables 15,890,065.33
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.37%
Fixed Investor Percentage 3.37%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,775,307.47
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 916,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 14,973,398.66
(xxii) Note Rate Class A 2.87000%
Class B 3.16000%
Class C 3.86000%
- -------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
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: 4/15/2005
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 1,589,525.00
Class B Note Interest Requirement 146,475.00
Net Class C Note Interest Requirement 220,139.44 1,956,139.44
(iii) Collections of Principal Receivables 119,708,935.62
(iv) Collections of Finance Charge Receivables 10,834,135.45
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 750,000,000.00
Adjusted Interest 750,000,000.00
Floating Investor Percentage 2.30%
Fixed Investor Percentage 2.30%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,937,709.64
(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) 10.71%
(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 10,209,135.45
(xxii) Note Rate Class A 2.93000%
Class B 3.24000%
Class C 4.06000%
- -------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-8
Distribution Date: 4/15/2005
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 2,283,563.33
Class B Note Interest Requirement 210,851.67
Net Class C Note Interest Requirement 310,083.69 2,804,498.69
(iii) Collections of Principal Receivables 175,573,105.58
(iv) Collections of Finance Charge Receivables 15,890,065.33
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.37%
Fixed Investor Percentage 3.37%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,775,307.47
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 916,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 14,973,398.66
(xxii) Note Rate Class A 2.87000%
Class B 3.18000%
Class C 3.91000%
- -------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2003-1
Distribution Date: 4/15/2005
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 3,103,100.00
Class B Note Interest Requirement 287,525.00
Net Class C Note Interest Requirement 422,841.41 3,813,466.41
(iii) Collections of Principal Receivables 239,417,871.25
(iv) Collections of Finance Charge Receivables 21,668,270.90
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.60%
Fixed Investor Percentage 4.60%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,875,419.27
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,250,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 20,418,270.90
(xxii) Note Rate Class A 2.86000%
Class B 3.18000%
Class C 3.91000%
- -------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
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: 4/15/2005
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 2,830,258.67
Class B Note Interest Requirement 255,240.22
Net Class C Note Interest Requirement 398,508.36 3,484,007.25
(iii) Collections of Principal Receivables 213,879,964.98
(iv) Collections of Finance Charge Receivables 19,356,988.67
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 1,340,000,000.00
Adjusted Interest 1,340,000,000.00
Floating Investor Percentage 4.11%
Fixed Investor Percentage 4.11%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,035,374.55
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,116,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 18,240,322.00
(xxii) Note Rate Class A 2.92000%
Class B 3.16000%
Class C 4.11000%
- -----------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
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: 4/15/2005
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 3,009,790.00
Class B Note Interest Requirement 271,430.83
Net Class C Note Interest Requirement 399,490.58 3,680,711.41
(iii) Collections of Principal Receivables 227,446,977.69
(iv) Collections of Finance Charge Receivables 20,584,857.36
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 1,425,000,000.00
Adjusted Interest 1,425,000,000.00
Floating Investor Percentage 4.37%
Fixed Investor Percentage 4.37%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,481,648.31
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,187,500.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 19,397,357.36
(xxii) Note Rate Class A 2.92000%
Class B 3.16000%
Class C 3.89000%
- -----------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
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: 4/15/2005
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 1,599,470.83
Class B Note Interest Requirement 151,206.81
Net Class C Note Interest Requirement 212,801.48 1,963,479.12
(iii) Collections of Principal Receivables 115,718,637.77
(iv) Collections of Finance Charge Receivables 10,472,997.60
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 725,000,000.00
Adjusted Interest 725,000,000.00
Floating Investor Percentage 2.22%
Fixed Investor Percentage 2.22%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,806,452.65
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 604,166.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 9,868,830.94
(xxii) Note Rate Class A 3.05000%
Class B 3.46000%
Class C 4.06000%
- -----------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
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: 4/15/2005
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 2,119,366.67
Class B Note Interest Requirement 189,272.22
Net Class C Note Interest Requirement 267,944.26 2,576,583.15
(iii) Collections of Principal Receivables 159,611,914.17
(iv) Collections of Finance Charge Receivables 14,445,513.93
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.07%
Fixed Investor Percentage 3.07%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,250,279.51
(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) 10.71%
(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 13,612,180.60
(xxii) Note Rate Class A 2.93000%
Class B 3.14000%
Class C 3.73000%
- -----------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
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: 4/15/2005
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 4,224,266.67
Class B Note Interest Requirement 380,955.56
Net Class C Note Interest Requirement 517,288.57 5,122,510.79
(iii) Collections of Principal Receivables 319,223,828.33
(iv) Collections of Finance Charge Receivables 28,891,027.87
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 2,000,000,000.00
Adjusted Interest 2,000,000,000.00
Floating Investor Percentage 6.13%
Fixed Investor Percentage 6.13%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 10,500,559.03
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,666,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 27,224,361.20
(xxii) Note Rate Class A 2.92000%
Class B 3.16000%
Class C 3.61000%
- -----------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
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: 4/15/2005
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 3,081,400.00
Class B Note Interest Requirement 272,154.17
Net Class C Note Interest Requirement 349,603.93 3,703,158.10
(iii) Collections of Principal Receivables 239,417,871.25
(iv) Collections of Finance Charge Receivables 21,668,270.90
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.60%
Fixed Investor Percentage 4.60%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,875,419.27
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,250,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 20,418,270.90
(xxii) Note Rate Class A 2.84000%
Class B 3.01000%
Class C 3.28000%
- -----------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
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: 4/15/2005
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 3,607,625.00
Class B Note Interest Requirement 319,622.92
Net Class C Note Interest Requirement 418,721.23 4,345,969.15
(iii) Collections of Principal Receivables 279,320,849.79
(iv) Collections of Finance Charge Receivables 25,279,649.38
(v) Aggregate Amount of Principal Receivables 32,619,288,832.88
Investor Interest 1,750,000,000.00
Adjusted Interest 1,750,000,000.00
Floating Investor Percentage 5.36%
Fixed Investor Percentage 5.36%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 9,187,989.15
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,458,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(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 23,821,316.05
(xxii) Note Rate Class A 2.85000%
Class B 3.03000%
Class C 3.36000%
- -------------------------------------------------------------------------------------------------------------------
By:
-------------------------------------
Name: Patricia M. Garvey
Title: Vice President