|
Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2000-3
Distribution Date: 4/15/2005
Period Type: Revolving
<TABLE>
<CAPTION>
Section 5.2 - Supplement Total
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,898,750.00
Class B Note Interest Requirement 170,069.44
Net Class C Note Interest Requirement 224,012.31
2,292,831.76
(iii) Collections of Principal Receivables 142,510,614.85
(iv) Collections of Finance Charge Receivables 12,897,778.23
(v) Aggregate Amount of Principal Receivables
32,619,288,832.88
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.74%
Fixed Investor Percentage 2.74%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,687,748.82
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 744,047.50
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections
12,153,730.73
(xxii) Note Rate Class A 2.94000%
Class B 3.16000%
Class C 3.51000%
-------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-1
Distribution Date: 4/15/2005
Period Type: Revolving
<TABLE>
<CAPTION>
Section 5.2 - Supplement Total
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,813,758.33
Class B Note Interest Requirement 164,467.92
Net Class C Note Interest Requirement 223,141.40
2,201,367.65
(iii) Collections of Principal Receivables 135,670,127.04
(iv) Collections of Finance Charge Receivables 12,278,686.84
(v) Aggregate Amount of Principal Receivables
32,619,288,832.88
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.61%
Fixed Investor Percentage 2.61%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,462,737.59
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 708,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections
11,570,353.51
(xxii) Note Rate Class A 2.95000%
Class B 3.21000%
Class C 3.66000%
-------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-2
Distribution Date: 4/15/2005
Period Type: Revolving
<TABLE>
<CAPTION>
Section 5.2 - Supplement Total
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,261,527.78
Class B Note Interest Requirement 113,736.61
Net Class C Note Interest Requirement 158,569.87
1,533,834.25
(iii) Collections of Principal Receivables 95,007,076.56
(iv) Collections of Finance Charge Receivables 8,598,518.82
(v) Aggregate Amount of Principal Receivables
32,619,288,832.88
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 1.82%
Fixed Investor Percentage 1.82%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,125,165.88
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 496,031.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections
8,102,487.16
(xxii) Note Rate Class A 2.93000%
Class B 3.17000%
Class C 3.71000%
-------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-4
Distribution Date: 4/15/2005
Period Type: Revolving
<TABLE>
<CAPTION>
Section 5.2 - Supplement Total
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Distribution allocable to :
Class A Note Interest Requirement 2,122,477.00
Class B Note Interest Requirement 192,286.11
Net Class C Note Interest Requirement 266,394.26
2,581,157.37
(iii) Collections of Principal Receivables 159,611,914.17
(iv) Collections of Finance Charge Receivables 14,445,513.93
(v) Aggregate Amount of Principal Receivables
32,619,288,832.88
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.07%
Fixed Investor Percentage 3.07%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,250,279.51
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 833,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections
13,612,180.60
(xxii) Note Rate Class A 5.50000%
Class B 3.19000%
Class C 3.71000%
-------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-6
Distribution Date: 4/15/2005
Period Type: Revolving
<TABLE>
<CAPTION>
Section 5.2 - Supplement Total
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 2,551,920.00
Class B Note Interest Requirement 237,976.67
Net Class C Note Interest Requirement 338,273.15
3,128,169.82
(iii) Collections of Principal Receivables 191,534,297.00
(iv) Collections of Finance Charge Receivables 17,334,616.72
(v) Aggregate Amount of Principal Receivables
32,619,288,832.88
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 3.68%
Fixed Investor Percentage 3.68%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,300,335.42
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,000,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections
16,334,616.72
(xxii) Note Rate Class A 2.94000%
Class B 3.29000%
Class C 3.91000%
-------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-1
Distribution Date: 4/15/2005
Period Type: Revolving
<TABLE>
<CAPTION>
Section 5.2 - Supplement Total
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 2,104,900.00
Class B Note Interest Requirement 192,888.89
Net Class C Note Interest Requirement 272,594.26
2,570,383.15
(iii) Collections of Principal Receivables 159,611,914.17
(iv) Collections of Finance Charge Receivables 14,445,513.93
(v) Aggregate Amount of Principal Receivables
32,619,288,832.88
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.07%
Fixed Investor Percentage 3.07%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,250,279.51
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 833,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections
13,612,180.60
(xxii) Note Rate Class A 2.91000%
Class B 3.20000%
Class C 3.79000%
-------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-2
Distribution Date: 4/15/2005
Period Type: Accumulation
<TABLE>
<CAPTION>
Section 5.2 - Supplement Total
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 224,000,000.00
224,000,000.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 0.00
Class B Note Interest Requirement 264,981.11
Net Class C Note Interest Requirement 372,952.00 637,933.11
(iii) Collections of Principal Receivables 223,456,679.83
(iv) Collections of Finance Charge Receivables 3,235,795.12
(v) Aggregate Amount of Principal Receivables
32,619,288,832.88
Investor Interest 224,000,000.00
Adjusted Interest 224,000,000.00
Floating Investor Percentage 0.69%
Fixed Investor Percentage 4.29%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 1,176,062.61
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 186,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections
3,049,128.45
(xxii) Note Rate Class A 2.86000%
Class B 3.14000%
Class C 3.71000%
-------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-3
Distribution Date: 4/15/2005
Period Type: Revolving
<TABLE>
<CAPTION>
Section 5.2 - Supplement Total
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 3,233,300.00
Class B Note Interest Requirement 294,758.33
Net Class C Note Interest Requirement 414,703.93
3,942,762.26
(iii) Collections of Principal Receivables 239,417,871.25
(iv) Collections of Finance Charge Receivables 21,668,270.90
(v) Aggregate Amount of Principal Receivables
32,619,288,832.88
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.60%
Fixed Investor Percentage 4.60%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.68%
30 to 59 days 1.22%
60 to 89 days 0.98%
90 or more days 2.12%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,875,419.27
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,250,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.71%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections
20,418,270.90
(xxii) Note Rate Class A 2.98000%
Class B 3.26000%
Class C 3.84000%
-------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-4
Distribution Date: 4/15/2005
Period Type: Revolving
<TABLE>
<CAPTION>
Section 5.2 - Supplement Total
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 3,103,100.00
Class B Note Interest Requirement 282,100.00
Net Class C Note Interest Requirement 392,616.43
3,777,816.43
(iii) Collections of Principal Receivables 239,417,871.25
(iv) Collections of Finance Charge Receivables 21,668
| 
