Exhibit 99.2

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 1996-3

Distribution Date: 4/17/2006

Section 5.2 - Supplement
				Class A		Class B		Collateral		Total
(i)	Monthly Principal Distributed			0.00		0.00		0.00		0.00
(ii)	Monthly Interest Distributed			2,434,132.89		141,813.47		165,190.17		2,741,136.53
	Deficiency Amounts			0.00		0.00				0.00
	Additional Interest			0.00		0.00				0.00
	Accrued and Unpaid Interest							0.00		0.00
(iii)	Collections of Principal Receivables			81,681,642.91		4,640,977.66		6,497,614.74		92,820,235.30
(iv)	Collections of Finance Charge Receivables			6,966,568.25		395,825.63		554,176.86		7,916,570.74
(v)	Aggregate Amount of Principal Receivables									27,255,186,464.25
	Investor Interest			411,983,000.00		23,408,000.00		32,772,440.86		468,163,440.86
	Adjusted Interest			411,983,000.00		23,408,000.00		32,772,440.86		468,163,440.86
		Series
	Floating Investor Percentage	1.72	%	88.00	%	5.00	%	7.00	%	100.00	%
	Fixed Investor Percentage	1.72	%	88.00	%	5.00	%	7.00	%	100.00	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current									96.70	%
	30 to 59 days									1.09	%
	60 to 89 days									0.74	%
	90 or more days									1.47	%
	Total Receivables									100.00	%
(vii)	Investor Default Amount			1,211,305.93		68,823.83		96,357.01		1,376,486.77
(viii)	Investor Charge-Offs			0.00		0.00		0.00		0.00
(ix)	Reimbursed Investor Charge-Offs/Reductions			0.00		0.00		0.00		0.00
(x)	Net Servicing Fee			171,659.58		9,753.33		13,655.18		195,068.10
(xi)	Portfolio Yield (Net of Defaulted Receivables)									16.40	%
(xii)	Portfolio Supplemented Yield									16.40	%
(xiii)	Reallocated Monthly Principal					0.00		0.00		0.00
(xiv)	Closing Investor Interest (Class A Adjusted)			411,983,000.00		23,408,000.00		32,772,440.86		468,163,440.86
(xv)	LIBOR									4.74875	%
(xvi)	Principal Funding Account Balance									0.00
(xvii)	Accumulation Shortfall									0.00
(xviii)	Principal Funding Investment Proceeds									0.00
(xix)	Principal Investment Funding Shortfall									0.00
(xx)	Available Funds			6,630,892.35		376,318.96		526,866.49		7,534,077.81
(xxi)	Certificate Rate			7.09000	%	7.27000	%	5.49875	%

By:	/s/ Patricia M. Garvey
Name:	Patricia M. Garvey
Title:	Vice President

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2001-2

		Distribution Date: 4/17/2006
		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	2,231,510.42
	Class B Note Interest Requirement	195,122.75
	Net Class C Note Interest Requirement	211,153.23		2,637,786.39
(iii)	Collections of Principal Receivables			118,014,621.39
(iv)	Collections of Finance Charge Receivables			10,065,381.70
(v)	Aggregate Amount of Principal Receivables			27,255,186,464.25
	Investor Interest			595,238,000.00
	Adjusted Interest			595,238,000.00
	Floating Investor Percentage			2.18	%
	Fixed Investor Percentage			2.18	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current			96.70	%
	30 to 59 days			1.09	%
	60 to 89 days			0.74	%
	90 or more days			1.47	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			1,750,109.39
(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)			16.40	%
(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			9,578,623.56
(xvii)	Note Rate               Class A	4.86875	%
	Class B	5.10875	%
	Class C	5.64875	%
(xviii)	Spread Account			5,952,380.00

By:	/s/ Patricia M. Garvey
Name:	Patricia M. Garvey
Title:	Vice President

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2001-4

		Distribution Date: 4/17/2006
		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	3,752,248.50
	Class B Note Interest Requirement	329,094.79
	Net Class C Note Interest Requirement	354,732.47		4,436,075.76
(iii)	Collections of Principal Receivables			198,264,595.66
(iv)	Collections of Finance Charge Receivables			16,909,843.97
(v)	Aggregate Amount of Principal Receivables			27,255,186,464.25
	Investor Interest			1,000,000,000.00
	Adjusted Interest			1,000,000,000.00
	Floating Investor Percentage			3.67	%
	Fixed Investor Percentage			3.67	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current			96.70	%
	30 to 59 days			1.09	%
	60 to 89 days			0.74	%
	90 or more days			1.47	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			2,940,184.25
(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)			16.40	%
(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			16,092,090.09
(xvii)	Note Rate               Class A	5.50000	%
	Class B	5.12875	%
	Class C	5.64875	%
(xviii)	Spread Account			10,000,000.00

By:	/s/ Patricia M. Garvey
Name:	Patricia M. Garvey
Title:	Vice President

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2001-6

		Distribution Date: 4/17/2006
		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	4,507,965.00
	Class B Note Interest Requirement	402,613.75
	Net Class C Note Interest Requirement	445,471.59		5,356,050.34
(iii)	Collections of Principal Receivables			237,917,514.79
(iv)	Collections of Finance Charge Receivables			20,291,812.76
(v)	Aggregate Amount of Principal Receivables			27,255,186,464.25
	Investor Interest			1,200,000,000.00
	Adjusted Interest			1,200,000,000.00
	Floating Investor Percentage			4.40	%
	Fixed Investor Percentage			4.40	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current			96.70	%
	30 to 59 days			1.09	%
	60 to 89 days			0.74	%
	90 or more days			1.47	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			3,528,221.10
(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)			16.38	%
(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			19,291,812.76
(xvii)	Note Rate              Class A	4.87875	%
	Class B	5.22875	%
	Class C	5.84875	%
(xviii)	Spread Account			12,000,000.00

By:	/s/ Patricia M. Garvey
Name:	Patricia M. Garvey
Title:	Vice President

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2002-1

		Distribution Date: 4/17/2006
		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	3,733,537.50
	Class B Note Interest Requirement	329,736.46
	Net Class C Note Interest Requirement	361,326.23		4,424,600.18
(iii)	Collections of Principal Receivables			198,264,595.66
(iv)	Collections of Finance Charge Receivables			16,909,843.97
(v)	Aggregate Amount of Principal Receivables			27,255,186,464.25
	Investor Interest			1,000,000,000.00
	Adjusted Interest			1,000,000,000.00
	Floating Investor Percentage			3.67	%
	Fixed Investor Percentage			3.67	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current			96.70	%
	30 to 59 days			1.09	%
	60 to 89 days			0.74	%
	90 or more days			1.47	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			2,940,184.25
(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)			16.38	%
(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			16,076,510.64
(xvii)	Note Rate                Class A	4.84875	%
	Class B	5.13875	%
	Class C	5.72875	%
(xviii)	Spread Account			10,000,000.00

By:	/s/ Patricia M. Garvey
Name:	Patricia M. Garvey
Title:	Vice President

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2002-3

		Distribution Date: 4/17/2006
		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	5,681,156.25
	Class B Note Interest Requirement	500,379.69
	Net Class C Note Interest Requirement	548,177.06		6,729,713.00
(iii)	Collections of Principal Receivables			297,396,893.49
(iv)	Collections of Finance Charge Receivables			25,364,765.95
(v)	Aggregate Amount of Principal Receivables			27,255,186,464.25
	Investor Interest			1,500,000,000.00
	Adjusted Interest			1,500,000,000.00
	Floating Investor Percentage			5.50	%
	Fixed Investor Percentage			5.50	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current			96.70	%
	30 to 59 days			1.09	%
	60 to 89 days			0.74	%
	90 or more days			1.47	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			4,410,276.37
(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)			16.38	%
(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			24,114,765.95
(xvii)	Note Rate              Class A	4.91875	%
	Class B	5.19875	%
	Class C	5.77875	%
(xviii)	Spread Account			15,000,000.00

By:	/s/ Patricia M. Garvey
Name:	Patricia M. Garvey
Title:	Vice President

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2002-5

		Distribution Date: 4/17/2006
		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	3,733,537.50
	Class B Note Interest Requirement	327,811.46
	Net Class C Note Interest Requirement	358,851.22		4,420,200.17
(iii)	Collections of Principal Receivables			198,264,595.66
(iv)	Collections of Finance Charge Receivables			16,909,843.97
(v)	Aggregate Amount of Principal Receivables			27,255,186,464.25
	Investor Interest			1,000,000,000.00
	Adjusted Interest			1,000,000,000.00
	Floating Investor Percentage			3.67	%
	Fixed Investor Percentage			3.67	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current			96.70	%
	30 to 59 days			1.09	%
	60 to 89 days			0.74	%
	90 or more days			1.47	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			2,940,184.25
(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)			16.38	%
(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			16,076,510.64
(xvii)	Note Rate              Class A	4.84875	%
	Class B	5.10875	%
	Class C	5.69875	%
(xviii)	Spread Account			10,000,000.00

By:	/s/ Patricia M. Garvey
Name:	Patricia M. Garvey
Title:	Vice President

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2002-7

Distribution Date:	4/17/2006
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	2,811,703.13
	Class B Note Interest Requirement	249,227.34
	Net Class C Note Interest Requirement	287,700.98		3,348,631.45
(iii)	Collections of Principal Receivables			148,698,446.74
(iv)	Collections of Finance Charge Receivables			12,682,382.98
(v)	Aggregate Amount of Principal Receivables			27,255,186,464.25
	Investor Interest			750,000,000.00
	Adjusted Interest			750,000,000.00
	Floating Investor Percentage			2.75	%
	Fixed Investor Percentage			2.75	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current			96.70	%
	30 to 59 days			1.09	%
	60 to 89 days			0.74	%
	90 or more days			1.47	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			2,205,138.19
(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)			16.38	%
(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			12,057,382.98
(xvii)	Note Rate               Class A	4.86875	%
	Class B	5.17875	%
	Class C	5.99875	%
(xviii)	Spread Account			7,500,000.00

By:	/s/ Patricia M. Garvey
Name:	Patricia M. Garvey
Title:	Vice President

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2003-2

Distribution Date:	4/17/2006
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	5,013,258.25
	Class B Note Interest Requirement	438,407.52
	Net Class C Note Interest Requirement	519,553.23		5,971,219.00
(iii)	Collections of Principal Receivables			265,674,558.18
(iv)	Collections of Finance Charge Receivables			22,659,190.92
(v)	Aggregate Amount of Principal Receivables			27,255,186,464.25
	Investor Interest			1,340,000,000.00
	Adjusted Interest			1,340,000,000.00
	Floating Investor Percentage			4.92	%
	Fixed Investor Percentage			4.92	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current			96.70	%
	30 to 59 days			1.09	%
	60 to 89 days			0.74	%
	90 or more days			1.47	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			3,939,846.89
(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)			16.38	%
(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			21,542,524.25
(xvii)	Note Rate              Class A	4.85875	%
	Class B	5.09875	%
	Class C	6.04875	%
(xviii)	Spread Account			13,400,000.00

By:	/s/ Patricia M. Garvey
Name:	Patricia M. Garvey
Title:	Vice President

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2003-3

Distribution Date:	4/17/2006
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	5,331,263.44
	Class B Note Interest Requirement	466,216.95
	Net Class C Note Interest Requirement	526,646.18		6,324,126.57
(iii)	Collections of Principal Receivables			282,527,048.81
(iv)	Collections of Finance Charge Receivables			24,096,527.66
(v)	Aggregate Amount of Principal Receivables			27,255,186,464.25
	Investor Interest			1,425,000,000.00
	Adjusted Interest			1,425,000,000.00
	Floating Investor Percentage			5.23	%
	Fixed Investor Percentage			5.23	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current			96.70	%
	30 to 59 days			1.09	%
	60 to 89 days			0.74	%
	90 or more days			1.47	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			4,189,762.56
(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)			16.38	%
(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			22,909,027.66
(xvii)	Note Rate               Class A	4.85875	%
	Class B	5.09875	%
	Class C	5.82875	%
(xviii)	Spread Account			14,250,000.00

By:	/s/ Patricia M. Garvey
Name:	Patricia M. Garvey
Title:	Vice President

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2003-4

Distribution Date:	4/17/2006
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	2,784,969.69
	Class B Note Interest Requirement	251,154.35
	Net Class C Note Interest Requirement	278,111.14		3,314,235.18
(iii)	Collections of Principal Receivables			143,741,831.85
(iv)	Collections of Finance Charge Receivables			12,259,636.88
(v)	Aggregate Amount of Principal Receivables			27,255,186,464.25
	Investor Interest			725,000,000.00
	Adjusted Interest			725,000,000.00
	Floating Investor Percentage			2.66	%
	Fixed Investor Percentage			2.66	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current			96.70	%
	30 to 59 days			1.09	%
	60 to 89 days			0.74	%
	90 or more days			1.47	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			2,131,633.58
(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)			16.38	%
(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			11,655,470.21
(xvii)	Note Rate               Class A	4.98875	%
	Class B	5.39875	%
	Class C	5.99875	%
(xviii)	Spread Account			7,250,000.00

By:	/s/ Patricia M. Garvey
Name:	Patricia M. Garvey
Title:	Vice President

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2003-5

Distribution Date:	4/17/2006
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	3,748,937.50
	Class B Note Interest Requirement	325,886.46
	Net Class C Note Interest Requirement	356,376.25		4,431,200.20
(iii)	Collections of Principal Receivables			198,264,595.66
(iv)	Collections of Finance Charge Receivables			16,909,843.97
(v)	Aggregate Amount of Principal Receivables			27,255,186,464.25
	Investor Interest			1,000,000,000.00
	Adjusted Interest			1,000,000,000.00
	Floating Investor Percentage			3.67	%
	Fixed Investor Percentage			3.67	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current			96.70	%
	30 to 59 days			1.09	%
	60 to 89 days			0.74	%
	90 or more days			1.47	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			2,940,184.25
(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)			16.38	%
(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			16,076,510.64
(xvii)	Note Rate               Class A	4.86875	%
	Class B	5.07875	%
	Class C	5.66875	%
(xviii)	Spread Account			10,000,000.00

By:	/s/ Patricia M. Garvey
Name:	Patricia M. Garvey
Title:	Vice President

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2003-6

Distribution Date:	4/17/2006
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	7,482,475.00
	Class B Note Interest Requirement	654,339.58
	Net Class C Note Interest Requirement	692,952.40		8,829,766.98
(iii)	Collections of Principal Receivables			396,529,191.32
(iv)	Collections of Finance Charge Receivables			33,819,687.94
(v)	Aggregate Amount of Principal Receivables			27,255,186,464.25
	Investor Interest			2,000,000,000.00
	Adjusted Interest			2,000,000,000.00
	Floating Investor Percentage			7.34	%
	Fixed Investor Percentage			7.34	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current			96.70	%
	30 to 59 days			1.09	%
	60 to 89 days			0.74	%
	90 or more days			1.47	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			5,880,368.50
(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)			16.38	%
(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			32,153,021.27
(xvii)	Note Rate               Class A	4.85875	%
	Class B	5.09875	%
	Class C	5.54875	%
(xviii)	Spread Account			20,000,000.00

By:	/s/ Patricia M. Garvey
Name:	Patricia M. Garvey
Title:	Vice President

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2004-1

Distribution Date:	4/17/2006
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	5,519,456.25
	Class B Note Interest Requirement	476,317.19
	Net Class C Note Interest Requirement	478,895.14		6,474,668.58
(iii)	Collections of Principal Receivables			297,396,893.49
(iv)	Collections of Finance Charge Receivables			25,364,765.95
(v)	Aggregate Amount of Principal Receivables			27,255,186,464.25
	Investor Interest			1,500,000,000.00
	Adjusted Interest			1,500,000,000.00
	Floating Investor Percentage			5.50	%
	Fixed Investor Percentage			5.50	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current			96.70	%
	30 to 59 days			1.09	%
	60 to 89 days			0.74	%
	90 or more days			1.47	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			4,410,276.37
(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)			16.38	%
(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			24,114,765.95
(xvii)	Note Rate              Class A	4.77875	%
	Class B	4.94875	%
	Class C	5.21875	%
(xviii)	Spread Account			15,000,000.00

By:	/s/ Patricia M. Garvey
Name:	Patricia M. Garvey
Title:	Vice President

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2004-2

Distribution Date:	4/17/2006
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	6,452,840.63
	Class B Note Interest Requirement	557,949.22
	Net Class C Note Interest Requirement	570,261.05		7,581,050.90
(iii)	Collections of Principal Receivables			346,963,042.40
(iv)	Collections of Finance Charge Receivables			29,592,226.95
(v)	Aggregate Amount of Principal Receivables			27,255,186,464.25
	Investor Interest			1,750,000,000.00
	Adjusted Interest			1,750,000,000.00
	Floating Investor Percentage			6.42	%
	Fixed Investor Percentage			6.42	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current			96.70	%
	30 to 59 days			1.09	%
	60 to 89 days			0.74	%
	90 or more days			1.47	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			5,145,322.44
(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)			16.38	%
(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			28,133,893.61
(xvii)	Note Rate              Class A	4.78875	%
	Class B	4.96875	%
	Class C	5.29875	%
(xviii)	Spread Account			17,500,000.00

By:	/s/ Patricia M. Garvey
Name:	Patricia M. Garvey
Title:	Vice President