Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2000-3
Distribution Date: 5/16/2005
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 1,991,588.54
Class B Note Interest Requirement 177,805.99
Net Class C Note Interest Requirement 241,030.12 2,410,424.65
(iii) Collections of Principal Receivables 133,309,447.51
(iv) Collections of Finance Charge Receivables 12,334,437.00
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.73%
Fixed Investor Percentage 2.73%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,029,610.46
(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) 10.05%
(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 11,590,389.50
(xxii) Note Rate Class A 3.08375%
Class B 3.30375%
Class C 3.65375%
- --------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 1,902,140.63
Class B Note Interest Requirement 171,833.11
Net Class C Note Interest Requirement 239,342.38 2,313,316.11
(iii) Collections of Principal Receivables 126,910,614.33
(iv) Collections of Finance Charge Receivables 11,742,385.90
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.60%
Fixed Investor Percentage 2.60%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,788,189.93
(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) 10.05%
(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 11,034,052.57
(xxii) Note Rate Class A 3.09375%
Class B 3.35375%
Class C 3.80375%
- --------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 1,323,420.14
Class B Note Interest Requirement 118,894.22
Net Class C Note Interest Requirement 169,915.13 1,612,229.49
(iii) Collections of Principal Receivables 88,872,965.00
(iv) Collections of Finance Charge Receivables 8,222,958.00
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
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 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,353,073.64
(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) 10.05%
(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 7,726,926.33
(xxii) Note Rate Class A 3.07375%
Class B 3.31375%
Class C 3.85375%
- --------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 2,226,456.17
Class B Note Interest Requirement 200,951.04
Net Class C Note Interest Requirement 285,454.25 2,712,861.45
(iii) Collections of Principal Receivables 149,306,605.10
(iv) Collections of Finance Charge Receivables 13,814,571.65
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.06%
Fixed Investor Percentage 3.06%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,633,164.62
(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) 10.05%
(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 12,981,238.31
(xxii) Note Rate Class A 5.50000%
Class B 3.33375%
Class C 3.85375%
- --------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 2,676,695.00
Class B Note Interest Requirement 248,374.58
Net Class C Note Interest Requirement 361,145.09 3,286,214.67
(iii) Collections of Principal Receivables 179,167,926.12
(iv) Collections of Finance Charge Receivables 16,577,485.97
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 3.67%
Fixed Investor Percentage 3.67%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,759,797.54
(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) 10.05%
(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 15,577,485.97
(xxii) Note Rate Class A 3.08375%
Class B 3.43375%
Class C 4.05375%
- --------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 2,208,879.17
Class B Note Interest Requirement 201,553.82
Net Class C Note Interest Requirement 291,654.25 2,702,087.23
(iii) Collections of Principal Receivables 149,306,605.10
(iv) Collections of Finance Charge Receivables 13,814,571.65
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.06%
Fixed Investor Percentage 3.06%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,633,164.62
(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) 10.05%
(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 12,981,238.31
(xxii) Note Rate Class A 3.05375%
Class B 3.34375%
Class C 3.93375%
- --------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 3,389,268.75
Class B Note Interest Requirement 307,755.73
Net Class C Note Interest Requirement 443,293.86 4,140,318.34
(iii) Collections of Principal Receivables 223,959,907.65
(iv) Collections of Finance Charge Receivables 20,721,857.47
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.59%
Fixed Investor Percentage 4.59%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,449,746.93
(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) 10.05%
(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 19,471,857.47
(xxii) Note Rate Class A 3.12375%
Class B 3.40375%
Class C 3.98375%
- --------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 3,259,068.75
Class B Note Interest Requirement 295,097.40
Net Class C Note Interest Requirement 421,206.36 3,975,372.50
(iii) Collections of Principal Receivables 223,959,907.65
(iv) Collections of Finance Charge Receivables 20,721,857.47
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.59%
Fixed Investor Percentage 4.59%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,449,746.93
(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) 10.05%
(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 19,471,857.47
(xxii) Note Rate Class A 3.00375%
Class B 3.26375%
Class C 3.79375%
- --------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 2,208,879.17
Class B Note Interest Requirement 199,745.49
Net Class C Note Interest Requirement 289,329.25 2,697,953.90
(iii) Collections of Principal Receivables 149,306,605.10
(iv) Collections of Finance Charge Receivables 13,814,571.65
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.06%
Fixed Investor Percentage 3.06%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,633,164.62
(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) 10.05%
(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 12,981,238.31
(xxii) Note Rate Class A 3.05375%
Class B 3.31375%
Class C 3.90375%
- --------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 2,397,940.42
Class B Note Interest Requirement 219,056.98
Net Class C Note Interest Requirement 326,787.16 2,943,784.55
(iii) Collections of Principal Receivables 164,237,265.61
(iv) Collections of Finance Charge Receivables 15,196,028.81
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.36%
Fixed Investor Percentage 3.36%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,196,481.08
(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) 10.05%
(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 14,279,362.14
(xxii) Note Rate Class A 3.01375%
Class B 3.30375%
Class C 4.00375%
- --------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 1,667,509.38
Class B Note Interest Requirement 152,973.70
Net Class C Note Interest Requirement 234,434.47 2,054,917.54
(iii) Collections of Principal Receivables 111,979,953.82
(iv) Collections of Finance Charge Receivables 10,360,928.73
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 750,000,000.00
Adjusted Interest 750,000,000.00
Floating Investor Percentage 2.29%
Fixed Investor Percentage 2.29%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,224,873.46
(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) 10.05%
(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 9,735,928.73
(xxii) Note Rate Class A 3.07375%
Class B 3.38375%
Class C 4.20375%
- --------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 2,397,940.42
Class B Note Interest Requirement 220,383.09
Net Class C Note Interest Requirement 331,049.66 2,949,373.16
(iii) Collections of Principal Receivables 164,237,265.61
(iv) Collections of Finance Charge Receivables 15,196,028.81
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.36%
Fixed Investor Percentage 3.36%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,196,481.08
(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) 10.05%
(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 14,279,362.14
(xxii) Note Rate Class A 3.01375%
Class B 3.32375%
Class C 4.05375%
- --------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 3,259,068.75
Class B Note Interest Requirement 300,522.40
Net Class C Note Interest Requirement 451,431.36 4,011,022.50
(iii) Collections of Principal Receivables 223,959,907.65
(iv) Collections of Finance Charge Receivables 20,721,857.47
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.59%
Fixed Investor Percentage 4.59%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,449,746.93
(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) 10.05%
(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 19,471,857.47
(xxii) Note Rate Class A 3.00375%
Class B 3.32375%
Class C 4.05375%
- --------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 2,969,590.75
Class B Note Interest Requirement 266,851.23
Net Class C Note Interest Requirement 424,048.71 3,660,490.69
(iii) Collections of Principal Receivables 200,070,850.83
(iv) Collections of Finance Charge Receivables 18,511,526.01
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 1,340,000,000.00
Adjusted Interest 1,340,000,000.00
Floating Investor Percentage 4.10%
Fixed Investor Percentage 4.10%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,548,440.59
(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) 10.05%
(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 17,394,859.34
(xxii) Note Rate Class A 3.06375%
Class B 3.30375%
Class C 4.25375%
- ------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 3,157,960.31
Class B Note Interest Requirement 283,778.36
Net Class C Note Interest Requirement 426,651.05 3,868,389.72
(iii) Collections of Principal Receivables 212,761,912.26
(iv) Collections of Finance Charge Receivables 19,685,764.60
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 1,425,000,000.00
Adjusted Interest 1,425,000,000.00
Floating Investor Percentage 4.36%
Fixed Investor Percentage 4.36%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,027,259.58
(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) 10.05%
(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 18,498,264.60
(xxii) Note Rate Class A 3.06375%
Class B 3.30375%
Class C 4.03375%
- ------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 1,674,855.73
Class B Note Interest Requirement 157,488.88
Net Class C Note Interest Requirement 226,619.97 2,058,964.58
(iii) Collections of Principal Receivables 108,247,288.70
(iv) Collections of Finance Charge Receivables 10,015,564.44
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
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 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,084,044.35
(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) 10.05%
(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 9,411,397.78
(xxii) Note Rate Class A 3.19375%
Class B 3.60375%
Class C 4.20375%
- ------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 2,223,345.83
Class B Note Interest Requirement 197,937.15
Net Class C Note Interest Requirement 287,004.25 2,708,287.23
(iii) Collections of Principal Receivables 149,306,605.10
(iv) Collections of Finance Charge Receivables 13,814,571.65
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.06%
Fixed Investor Percentage 3.06%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,633,164.62
(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) 10.05%
(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 12,981,238.31
(xxii) Note Rate Class A 3.07375%
Class B 3.28375%
Class C 3.87375%
- ------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 4,432,225.00
Class B Note Interest Requirement 398,285.42
Net Class C Note Interest Requirement 555,408.47 5,385,918.89
(iii) Collections of Principal Receivables 298,613,210.19
(iv) Collections of Finance Charge Receivables 27,629,143.29
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 2,000,000,000.00
Adjusted Interest 2,000,000,000.00
Floating Investor Percentage 6.11%
Fixed Investor Percentage 6.11%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 11,266,329.24
(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) 10.05%
(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 25,962,476.62
(xxii) Note Rate Class A 3.06375%
Class B 3.30375%
Class C 3.75375%
- ------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 3,237,368.75
Class B Note Interest Requirement 285,151.56
Net Class C Note Interest Requirement 378,193.86 3,900,714.17
(iii) Collections of Principal Receivables 223,959,907.65
(iv) Collections of Finance Charge Receivables 20,721,857.47
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.59%
Fixed Investor Percentage 4.59%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,449,746.93
(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) 10.05%
(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 19,471,857.47
(xxii) Note Rate Class A 2.98375%
Class B 3.15375%
Class C 3.42375%
- ------------------------------------------------------------------------------------------------------------------------------
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: 5/16/2005
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 3,789,588.54
Class B Note Interest Requirement 334,786.55
Net Class C Note Interest Requirement 452,076.16 4,576,451.25
(iii) Collections of Principal Receivables 261,286,558.92
(iv) Collections of Finance Charge Receivables 24,175,500.38
(v) Aggregate Amount of Principal Receivables 32,714,161,504.22
Investor Interest 1,750,000,000.00
Adjusted Interest 1,750,000,000.00
Floating Investor Percentage 5.35%
Fixed Investor Percentage 5.35%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.82%
30 to 59 days 1.19%
60 to 89 days 0.89%
90 or more days 2.10%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 9,858,038.08
(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) 10.05%
(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 22,717,167.05
(xxii) Note Rate Class A 2.99375%
Class B 3.17375%
Class C 3.50375%
- --------------------------------------------------------------------------------------------------------------------
By:
-------------------------------------
Name: Patricia M. Garvey
Title: Vice President