Chase Bank USA, N.A.
Monthly Certificateholder's Statement
CHASE CREDIT CARD MASTER TRUST
Series 2001-1
Distribution Date: 2/15/2006
Period Type: Accumulation
Section 5.2 - Supplement Total
- --------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 714,000,000.00 714,000,000.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 2,651,518.33
Class B Note Interest Requirement 233,421.81
Net Class C Note Interest Requirement 264,843.59 3,149,783.73
(iii) Collections of Principal Receivables 160,236,643.95
(iv) Collections of Finance Charge Receivables 12,552,365.94
(v) Aggregate Amount of Principal Receivables 28,783,449,287.47
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.95%
Fixed Investor Percentage 2.95%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 97.14%
30 to 59 days 0.95%
60 to 89 days 0.63%
90 or more days 1.28%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,654,982.64
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 354,166.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.66%
(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 11,856,506.45
(xvii) Note Rate Class A 4.61000%
Class B 4.87000%
Class C 5.32000%
(xviii) Spread Account 25,500,000.00
- --------------------------------------------------------------------------------------------------------------
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: 2/15/2006
Period Type: Revolving
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,848,750.00
Class B Note Interest Requirement 162,115.46
Net Class C Note Interest Requirement 190,147.37 2,201,012.84
(iii) Collections of Principal Receivables 112,210,517.03
(iv) Collections of Finance Charge Receivables 8,790,170.82
(v) Aggregate Amount of Principal Receivables 28,783,449,287.47
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 2.07%
Fixed Investor Percentage 2.07%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 97.14%
30 to 59 days 0.95%
60 to 89 days 0.63%
90 or more days 1.28%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 1,859,231.24
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 248,015.83
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.65%
(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 8,297,339.43
(xvii) Note Rate Class A 4.59000%
Class B 4.83000%
Class C 5.37000%
(xviii) Spread Account 17,857,140.00
- -----------------------------------------------------------------------------------------------------------------------
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: 2/15/2006
Period Type: Revolving
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Distribution allocable to:
Class A Note Interest Requirement 3,108,809.67
Class B Note Interest Requirement 273,486.11
Net Class C Note Interest Requirement 319,443.41 3,701,739.19
(iii) Collections of Principal Receivables 188,513,698.77
(iv) Collections of Finance Charge Receivables 14,767,489.35
(v) Aggregate Amount of Principal Receivables 28,783,449,287.47
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.47%
Fixed Investor Percentage 3.47%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 97.14%
30 to 59 days 0.95%
60 to 89 days 0.63%
90 or more days 1.28%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,123,508.99
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 416,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.65%
(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 13,939,522.58
(xvii) Note Rate Class A 5.50000%
Class B 4.85000%
Class C 5.37000%
(xviii) Spread Account 30,000,000.00
- -----------------------------------------------------------------------------------------------------------------------
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: 2/15/2006
Period Type: Revolving
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 3,735,200.00
Class B Note Interest Requirement 334,950.00
Net Class C Note Interest Requirement 395,712.47 4,465,862.47
(iii) Collections of Principal Receivables 226,216,438.52
(iv) Collections of Finance Charge Receivables 17,720,987.22
(v) Aggregate Amount of Principal Receivables 28,783,449,287.47
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 4.17%
Fixed Investor Percentage 4.17%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 97.14%
30 to 59 days 0.95%
60 to 89 days 0.63%
90 or more days 1.28%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,748,210.79
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 500,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.64%
(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 16,720,987.22
(xvii) Note Rate Class A 4.60000%
Class B 4.95000%
Class C 5.57000%
(xviii) Spread Account 36,000,000.00
- -----------------------------------------------------------------------------------------------------------------------
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: 2/15/2006
Period Type: Revolving
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 3,092,366.67
Class B Note Interest Requirement 274,050.00
Net Class C Note Interest Requirement 320,994.75 3,687,411.42
(iii) Collections of Principal Receivables 188,513,698.77
(iv) Collections of Finance Charge Receivables 14,767,489.35
(v) Aggregate Amount of Principal Receivables 28,783,449,287.47
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.47%
Fixed Investor Percentage 3.47%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 97.14%
30 to 59 days 0.95%
60 to 89 days 0.63%
90 or more days 1.28%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,123,508.99
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 416,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.64%
(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 13,934,156.01
(xvii) Note Rate Class A 4.57000%
Class B 4.86000%
Class C 5.45000%
(xviii) Spread Account 30,000,000.00
- -----------------------------------------------------------------------------------------------------------------------
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: 2/15/2006
Period Type: Revolving
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 4,709,600.00
Class B Note Interest Requirement 416,150.00
Net Class C Note Interest Requirement 487,086.70 5,612,836.70
(iii) Collections of Principal Receivables 282,770,548.15
(iv) Collections of Finance Charge Receivables 22,151,234.02
(v) Aggregate Amount of Principal Receivables 28,783,449,287.47
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 5.21%
Fixed Investor Percentage 5.21%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 97.14%
30 to 59 days 0.95%
60 to 89 days 0.63%
90 or more days 1.28%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,685,263.48
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 625,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.64%
(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 20,901,234.02
(xvii) Note Rate Class A 4.64000%
Class B 4.92000%
Class C 5.50000%
(xviii) Spread Account 45,000,000.00
- -----------------------------------------------------------------------------------------------------------------------
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: 2/15/2006
Period Type: Revolving
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 3,092,366.67
Class B Note Interest Requirement 272,358.33
Net Class C Note Interest Requirement 318,812.30 3,683,537.30
(iii) Collections of Principal Receivables 188,513,698.77
(iv) Collections of Finance Charge Receivables 14,767,489.35
(v) Aggregate Amount of Principal Receivables 28,783,449,287.47
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.47%
Fixed Investor Percentage 3.47%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 97.14%
30 to 59 days 0.95%
60 to 89 days 0.63%
90 or more days 1.28%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,123,508.99
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 416,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.64%
(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 13,934,156.01
(xvii) Note Rate Class A 4.57000%
Class B 4.83000%
Class C 5.42000%
(xviii) Spread Account 30,000,000.00
- -----------------------------------------------------------------------------------------------------------------------
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: 2/15/2006
Period Type: Revolving
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 2,329,425.00
Class B Note Interest Requirement 207,229.17
Net Class C Note Interest Requirement 255,478.37 2,792,132.54
(iii) Collections of Principal Receivables 141,385,274.07
(iv) Collections of Finance Charge Receivables 11,075,617.01
(v) Aggregate Amount of Principal Receivables 28,783,449,287.47
Investor Interest 750,000,000.00
Adjusted Interest 750,000,000.00
Floating Investor Percentage 2.61%
Fixed Investor Percentage 2.61%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 97.14%
30 to 59 days 0.95%
60 to 89 days 0.63%
90 or more days 1.28%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,342,631.74
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 312,500.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.64%
(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 10,450,617.01
(xvii) Note Rate Class A 4.59000%
Class B 4.90000%
Class C 5.72000%
(xviii) Spread Account 22,500,000.00
- -----------------------------------------------------------------------------------------------------------------------
By:
-------------------------------------
Name: Patricia M. Garvey
Title: Vice President
CHASE BANK USA, N.A.
MONTHLY CERTIFICATEHOLDER'S STATEMENT
CHASE CREDIT CARD MASTER TRUST
SERIES 2003-2
Distribution Date: 2/15/2006
Period Type: Revolving
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 4,152,838.67
Class B Note Interest Requirement 364,204.56
Net Class C Note Interest Requirement 461,292.49 4,978,335.71
(iii) Collections of Principal Receivables 252,608,356.35
(iv) Collections of Finance Charge Receivables 19,788,435.72
(v) Aggregate Amount of Principal Receivables 28,783,449,287.47
Investor Interest 1,340,000,000.00
Adjusted Interest 1,340,000,000.00
Floating Investor Percentage 4.66%
Fixed Investor Percentage 4.66%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 97.14%
30 to 59 days 0.95%
60 to 89 days 0.63%
90 or more days 1.28%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,185,502.04
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 558,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.64%
(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 18,671,769.06
(xvii) Note Rate Class A 4.58000%
Class B 4.82000%
Class C 5.77000%
(xviii) Spread Account 40,200,000.00
- -----------------------------------------------------------------------------------------------------------------------
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: 2/15/2006
Period Type: Revolving
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 4,416,265.00
Class B Note Interest Requirement 387,307.08
Net Class C Note Interest Requirement 467,737.53 5,271,309.61
(iii) Collections of Principal Receivables 268,632,020.74
(iv) Collections of Finance Charge Receivables 21,043,672.32
(v) Aggregate Amount of Principal Receivables 28,783,449,287.47
Investor Interest 1,425,000,000.00
Adjusted Interest 1,425,000,000.00
Floating Investor Percentage 4.95%
Fixed Investor Percentage 4.95%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 97.14%
30 to 59 days 0.95%
60 to 89 days 0.63%
90 or more days 1.28%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,451,000.31
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 593,750.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.64%
(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 19,856,172.32
(xvii) Note Rate Class A 4.58000%
Class B 4.82000%
Class C 5.55000%
(xviii) Spread Account 42,750,000.00
- -----------------------------------------------------------------------------------------------------------------------
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: 2/15/2006
Period Type: Revolving
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 2,310,647.50
Class B Note Interest Requirement 209,315.56
Net Class C Note Interest Requirement 247,093.16 2,767,056.22
(iii) Collections of Principal Receivables 136,672,431.60
(iv) Collections of Finance Charge Receivables 10,706,429.78
(v) Aggregate Amount of Principal Receivables 28,783,449,287.47
Investor Interest 725,000,000.00
Adjusted Interest 725,000,000.00
Floating Investor Percentage 2.52%
Fixed Investor Percentage 2.52%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 97.14%
30 to 59 days 0.95%
60 to 89 days 0.63%
90 or more days 1.28%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,264,544.02
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 302,083.33
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.64%
(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 10,102,263.11
(xvii) Note Rate Class A 4.71000%
Class B 5.12000%
Class C 5.72000%
(xviii) Spread Account 21,750,000.00
- -----------------------------------------------------------------------------------------------------------------------
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: 2/15/2006
Period Type: Revolving
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 3,105,900.00
Class B Note Interest Requirement 270,666.67
Net Class C Note Interest Requirement 316,655.93 3,693,222.60
(iii) Collections of Principal Receivables 188,513,698.77
(iv) Collections of Finance Charge Receivables 14,767,489.35
(v) Aggregate Amount of Principal Receivables 28,783,449,287.47
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.47%
Fixed Investor Percentage 3.47%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 97.14%
30 to 59 days 0.95%
60 to 89 days 0.63%
90 or more days 1.28%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,123,508.99
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 416,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.64%
(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 13,934,156.01
(xvii) Note Rate Class A 4.59000%
Class B 4.80000%
Class C 5.39000%
(xviii) Spread Account 30,000,000.00
- -----------------------------------------------------------------------------------------------------------------------
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: 2/15/2006
Period Type: Revolving
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 6,198,266.67
Class B Note Interest Requirement 543,588.89
Net Class C Note Interest Requirement 615,856.63 7,357,712.19
(iii) Collections of Principal Receivables 377,027,397.53
(iv) Collections of Finance Charge Receivables 29,534,978.69
(v) Aggregate Amount of Principal Receivables 28,783,449,287.47
Investor Interest 2,000,000,000.00
Adjusted Interest 2,000,000,000.00
Floating Investor Percentage 6.95%
Fixed Investor Percentage 6.95%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 97.14%
30 to 59 days 0.95%
60 to 89 days 0.63%
90 or more days 1.28%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,247,017.98
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 833,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.64%
(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 27,868,312.03
(xvii) Note Rate Class A 4.58000%
Class B 4.82000%
Class C 5.27000%
(xviii) Spread Account 60,000,000.00
- -----------------------------------------------------------------------------------------------------------------------
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: 2/15/2006
Period Type: Revolving
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 4,567,500.00
Class B Note Interest Requirement 395,004.17
Net Class C Note Interest Requirement 451,961.26 5,414,465.43
(iii) Collections of Principal Receivables 282,770,548.15
(iv) Collections of Finance Charge Receivables 22,151,234.02
(v) Aggregate Amount of Principal Receivables 28,783,449,287.47
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 5.21%
Fixed Investor Percentage 5.21%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 97.14%
30 to 59 days 0.95%
60 to 89 days 0.63%
90 or more days 1.28%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,685,263.48
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 625,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.64%
(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 20,901,234.02
(xvii) Note Rate Class A 4.50000%
Class B 4.67000%
Class C 4.94000%
(xviii) Spread Account 45,000,000.00
- -----------------------------------------------------------------------------------------------------------------------
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: 2/15/2006
Period Type: Revolving
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 5,340,591.67
Class B Note Interest Requirement 462,811.81
Net Class C Note Interest Requirement 537,484.28 6,340,887.75
(iii) Collections of Principal Receivables 329,898,972.84
(iv) Collections of Finance Charge Receivables 25,843,106.36
(v) Aggregate Amount of Principal Receivables 28,783,449,287.47
Investor Interest 1,750,000,000.00
Adjusted Interest 1,750,000,000.00
Floating Investor Percentage 6.08%
Fixed Investor Percentage 6.08%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 97.14%
30 to 59 days 0.95%
60 to 89 days 0.63%
90 or more days 1.28%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,466,140.73
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 729,166.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.64%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 24,384,773.02
(xvii) Note Rate Class A 4.51000%
Class B 4.69000%
Class C 5.02000%
(xviii) Spread Account 52,500,000.00
- -----------------------------------------------------------------------------------------------------------------------
By:
-------------------------------------
Name: Patricia M. Garvey
Title: Vice President