Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2000-3
Distribution Date: 6/15/2005
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 2,012,500.00
Class B Note Interest Requirement 179,166.67
Net Class C Note Interest Requirement 232,614.40 2,424,281.07
(iii) Collections of Principal Receivables 141,489,711.98
(iv) Collections of Finance Charge Receivables 12,916,838.04
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
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 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,196,045.95
(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 12,172,790.54
(xvii) Note Rate Class A 3.22000%
Class B 3.44000%
Class C 3.79000%
(xviii) Spread Account 8,928,570.00
- ----------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 1,921,850.00
Class B Note Interest Requirement 173,045.83
Net Class C Note Interest Requirement 231,011.86 2,325,907.69
(iii) Collections of Principal Receivables 134,698,227.35
(iv) Collections of Finance Charge Receivables 12,296,831.78
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
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 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,946,636.53
(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 11,588,498.45
(xvii) Note Rate Class A 3.23000%
Class B 3.49000%
Class C 3.94000%
(xviii)Spread Account 8,500,000.00
- ----------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 1,337,500.00
Class B Note Interest Requirement 119,789.75
Net Class C Note Interest Requirement 164,007.05 1,621,296.80
(iii) Collections of Principal Receivables 94,326,474.65
(iv) Collections of Finance Charge Receivables 8,611,225.36
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 1.83%
Fixed Investor Percentage 1.83%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,464,030.63
(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 8,115,193.69
(xvii) Note Rate Class A 3.21000%
Class B 3.45000%
Class C 3.99000%
(xviii) Spread Account 5,952,380.00
- ----------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 2,250,010.00
Class B Note Interest Requirement 202,416.67
Net Class C Note Interest Requirement 275,528.66 2,727,955.33
(iii) Collections of Principal Receivables 158,468,502.77
(iv) Collections of Finance Charge Receivables 14,466,860.92
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
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 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,819,572.39
(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 13,633,527.59
(xvii) Note Rate Class A 5.50000%
Class B 3.47000%
Class C 3.99000%
(xviii) Spread Account 10,000,000.00
- -----------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 2,704,800.00
Class B Note Interest Requirement 249,900.00
Net Class C Note Interest Requirement 348,634.39 3,303,334.39
(iii) Collections of Principal Receivables 190,162,203.32
(iv) Collections of Finance Charge Receivables 17,360,233.11
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
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 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,983,486.87
(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 16,360,233.11
(xvii) Note Rate Class A 3.22000%
Class B 3.57000%
Class C 4.19000%
(xviii) Spread Account 12,000,000.00
- -----------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 2,233,000.00
Class B Note Interest Requirement 203,000.00
Net Class C Note Interest Requirement 281,528.66 2,717,528.66
(iii) Collections of Principal Receivables 158,468,502.77
(iv) Collections of Finance Charge Receivables 14,466,860.92
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
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 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,819,572.39
(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 13,633,527.59
(xvii) Note Rate Class A 3.19000%
Class B 3.48000%
Class C 4.07000%
(xviii) Spread Account 10,000,000.00
- ----------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 3,423,000.00
Class B Note Interest Requirement 309,750.00
Net Class C Note Interest Requirement 427,917.98 4,160,667.98
(iii) Collections of Principal Receivables 237,702,754.16
(iv) Collections of Finance Charge Receivables 21,700,291.38
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
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 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,729,358.59
(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 20,450,291.38
(xvii) Note Rate Class A 3.26000%
Class B 3.54000%
Class C 4.12000%
(xviii) Spread Account 15,000,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
Period Type: Accumulation
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 1,260,000,000.00 1,260,000,000.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 3,297,000.00
Class B Note Interest Requirement 297,500.00
Net Class C Note Interest Requirement 406,542.98 4,001,042.98
(iii) Collections of Principal Receivables 0.00
(iv) Collections of Finance Charge Receivables 21,700,291.38
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
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 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,729,358.59
(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 20,450,291.38
(xvii) Note Rate Class A 3.14000%
Class B 3.40000%
Class C 3.93000%
(xviii) Spread Account 15,000,000.00
- -----------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 2,233,000.00
Class B Note Interest Requirement 201,250.00
Net Class C Note Interest Requirement 279,278.66 2,713,528.66
(iii) Collections of Principal Receivables 158,468,502.77
(iv) Collections of Finance Charge Receivables 14,466,860.92
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
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 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,819,572.39
(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 13,633,527.59
(xvii) Note Rate Class A 3.19000%
Class B 3.45000%
Class C 4.04000%
(xviii) Spread Account 10,000,000.00
- -----------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 2,425,500.00
Class B Note Interest Requirement 220,733.33
Net Class C Note Interest Requirement 315,456.52 2,961,689.85
(iii) Collections of Principal Receivables 174,315,353.05
(iv) Collections of Finance Charge Receivables 15,913,547.01
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.38%
Fixed Investor Percentage 3.38%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,401,529.63
(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 14,996,880.35
(xvii) Note Rate Class A 3.15000%
Class B 3.44000%
Class C 4.14000%
(xviii) Spread Account 11,000,000.00
- -----------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 1,685,250.00
Class B Note Interest Requirement 154,000.00
Net Class C Note Interest Requirement 226,334.04 2,065,584.04
(iii) Collections of Principal Receivables 118,851,377.08
(iv) Collections of Finance Charge Receivables 10,850,145.69
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
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 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,364,679.29
(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 10,225,145.69
(xvii) Note Rate Class A 3.21000%
Class B 3.52000%
Class C 4.34000%
(xviii) Spread Account 7,500,000.00
- -----------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 2,425,500.00
Class B Note Interest Requirement 222,016.67
Net Class C Note Interest Requirement 319,581.55 2,967,098.22
(iii) Collections of Principal Receivables 174,315,353.05
(iv) Collections of Finance Charge Receivables 15,913,547.01
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.38%
Fixed Investor Percentage 3.38%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,401,529.63
(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 14,996,880.35
(xvii) Note Rate Class A 3.15000%
Class B 3.46000%
Class C 4.19000%
(xviii) Spread Account 11,000,000.00
- -----------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 3,297,000.00
Class B Note Interest Requirement 302,750.00
Net Class C Note Interest Requirement 435,792.96 4,035,542.96
(iii) Collections of Principal Receivables 237,702,754.16
(iv) Collections of Finance Charge Receivables 21,700,291.38
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
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 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,729,358.59
(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 20,450,291.38
(xvii) Note Rate Class A 3.14000%
Class B 3.46000%
Class C 4.19000%
(xviii) Spread Account 15,000,000.00
- -----------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 3,001,600.00
Class B Note Interest Requirement 268,893.33
Net Class C Note Interest Requirement 409,408.41 3,679,901.74
(iii) Collections of Principal Receivables 212,347,793.71
(iv) Collections of Finance Charge Receivables 19,385,593.63
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
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 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,798,227.00
(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 18,268,926.97
(xvii) Note Rate Class A 3.20000%
Class B 3.44000%
Class C 4.39000%
(xviii) Spread Account 13,400,000.00
- -----------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 3,192,000.00
Class B Note Interest Requirement 285,950.00
Net Class C Note Interest Requirement 411,865.84 3,889,815.84
(iii) Collections of Principal Receivables 225,817,616.45
(iv) Collections of Finance Charge Receivables 20,615,276.81
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
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 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,292,890.66
(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 19,427,776.81
(xvii) Note Rate Class A 3.20000%
Class B 3.44000%
Class C 4.17000%
(xviii) Spread Account 14,250,000.00
- -----------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 1,689,975.00
Class B Note Interest Requirement 158,170.83
Net Class C Note Interest Requirement 218,789.53 2,066,935.36
(iii) Collections of Principal Receivables 114,889,664.51
(iv) Collections of Finance Charge Receivables 10,488,474.17
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
Investor Interest 725,000,000.00
Adjusted Interest 725,000,000.00
Floating Investor Percentage 2.23%
Fixed Investor Percentage 2.23%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,219,189.98
(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 9,884,307.50
(xvii) Note Rate Class A 3.33000%
Class B 3.74000%
Class C 4.34000%
(xviii) Spread Account 7,250,000.00
- -----------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 2,247,000.00
Class B Note Interest Requirement 199,500.00
Net Class C Note Interest Requirement 277,028.66 2,723,528.66
(iii) Collections of Principal Receivables 158,468,502.77
(iv) Collections of Finance Charge Receivables 14,466,860.92
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
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 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,819,572.39
(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 13,633,527.59
(xvii) Note Rate Class A 3.21000%
Class B 3.42000%
Class C 4.01000%
(xviii) Spread Account 10,000,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 4,480,000.00
Class B Note Interest Requirement 401,333.33
Net Class C Note Interest Requirement 536,057.33 5,417,390.66
(iii) Collections of Principal Receivables 316,937,005.54
(iv) Collections of Finance Charge Receivables 28,933,721.84
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
Investor Interest 2,000,000,000.00
Adjusted Interest 2,000,000,000.00
Floating Investor Percentage 6.14%
Fixed Investor Percentage 6.14%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 11,639,144.78
(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 27,267,055.18
(xvii) Note Rate Class A 3.20000%
Class B 3.44000%
Class C 3.89000%
(xviii) Spread Account 20,000,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 3,276,000.00
Class B Note Interest Requirement 287,875.00
Net Class C Note Interest Requirement 364,917.98 3,928,792.98
(iii) Collections of Principal Receivables 237,702,754.16
(iv) Collections of Finance Charge Receivables 21,700,291.38
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
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 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,729,358.59
(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 20,450,291.38
(xvii) Note Rate Class A 3.12000%
Class B 3.29000%
Class C 3.56000%
(xviii) Spread Account 15,000,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
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: 6/15/2005
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 3,834,250.00
Class B Note Interest Requirement 337,895.83
Net Class C Note Interest Requirement 436,237.65 4,608,383.48
(iii) Collections of Principal Receivables 277,319,879.85
(iv) Collections of Finance Charge Receivables 25,317,006.61
(v) Aggregate Amount of Principal Receivables 32,574,037,787.05
Investor Interest 1,750,000,000.00
Adjusted Interest 1,750,000,000.00
Floating Investor Percentage 5.37%
Fixed Investor Percentage 5.37%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.86%
30 to 59 days 1.27%
60 to 89 days 0.85%
90 or more days 2.02%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 10,184,251.68
(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 23,858,673.28
(xvii) Note Rate Class A 3.13000%
Class B 3.31000%
Class C 3.64000%
(xviii) Spread Account 17,500,000.00
- -------------------------------------------------------------------------------------------------------------------------
By:
--------------------------------------
Name: Patricia M. Garvey
Title: Vice President