424B2 1 d722527d424b2.htm PROSPECTUS SUPPLEMENT Prospectus Supplement
Table of Contents

Filed Pursuant to Rule 424(b)(2)
Registration No. 333-192048

 

Prospectus Supplement dated May 7, 2014

(to Prospectus dated February 10, 2014)

Chase Issuance Trust

Issuing Entity

Chase Bank USA, National Association

Sponsor, Depositor, Originator, Administrator and Servicer

CHASEseries

$825,000,000 Class A(2014-5) Notes

 

The issuing entity will issue and sell:   

Class A(2014-5) Notes

Principal amount

   $825,000,000

Interest rate

   One-month LIBOR plus 0.37% per annum

Interest payment dates

   15th day of each calendar month, beginning June 16, 2014

Scheduled principal payment date

  

April 15, 2019

Legal maturity date

   April 15, 2021

Expected issuance date

   May 14, 2014

Price to public

   $825,000,000 (or 100.00000%)

Underwriting discount

   $2,268,750 (or 0.27500%)

Proceeds to the issuing entity

   $822,731,250 (or 99.72500%)

The Class A(2014-5) notes are a tranche of the Class A notes of the CHASEseries.

For a description of how the interest rate for the Class A(2014-5) notes is determined see “Transaction Summary” and “Glossary” in this prospectus supplement and “Summary—Interest” in the accompanying prospectus.

The assets of the issuing entity include:

 

  Credit card receivables that arise in certain revolving credit card accounts owned by Chase Bank USA, National Association; and

 

  The collection account, the excess funding account and any other supplemental accounts, including the interest funding account and the principal funding account.

The assets of the issuing entity may include in the future:

 

  Additional credit card receivables that arise in revolving credit card accounts owned by Chase Bank USA, National Association or by one of its affiliates; and

 

  One or more collateral certificates, each representing an undivided interest in a securitization special purpose entity whose assets consist primarily of credit card receivables arising in revolving credit card accounts owned by Chase Bank USA, National Association or by one of its affiliates.

Enhancement for the Class A(2014-5) notes is provided in the form of outstanding subordinated notes as described in “Transaction Summary” in this prospectus supplement and in “Summary—Subordination, Credit Enhancement” in the accompanying prospectus.

Neither the SEC nor any state securities commission has approved the Class A(2014-5) notes or determined that this prospectus supplement or the accompanying prospectus is truthful, accurate or complete. Any representation to the contrary is a criminal offense.

Underwriters

 

J.P. Morgan    
  RBC Capital Markets  
    RBS

 

You should consider the discussion under “Risk Factors” beginning on page 11 of the accompanying prospectus before you purchase any notes.

 

The notes are obligations of the issuing entity only and are not interests in or obligations of Chase Bank USA, National Association, any of its affiliates or any other person or entity.

 

The notes are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other governmental agency or instrumentality.

 


Table of Contents

Table of Contents

 

Underwriting

     S-2   

Glossary

     S-4   

Annex I Other Outstanding Classes and Tranches

     A-I-1   

Annex II Portfolio Information Tables

     A-II-2   
 

 

i


Table of Contents

Important Notice about Information Presented in this Prospectus Supplement and the Accompanying Prospectus

We provide information to you about the CHASEseries notes in two separate documents that progressively provide more detail: (a) this prospectus supplement, which will describe the specific terms of the Class A(2014-5) notes and financial and other information about the issuing entity’s assets through March 31, 2014 and (b) the accompanying prospectus, which provides specific information about the CHASEseries notes and general information about all of the notes that may be issued by the issuing entity, some of which may not apply to the Class A(2014-5) notes, and financial and other information about the issuing entity’s assets through December 31, 2013.

This prospectus supplement may be used to offer and sell the Class A(2014-5) notes only if accompanied by the accompanying prospectus.

This prospectus supplement may supplement disclosure in the accompanying prospectus. If the terms of the Class A(2014-5) notes vary between this prospectus supplement and the accompanying prospectus, you should rely on the information in this prospectus supplement.

You should rely only on the information provided in this prospectus supplement and the accompanying prospectus including the information incorporated by reference. We have not authorized anyone to provide you with different information. We are not offering the Class A(2014-5) notes in any state where the offer is not permitted. We do not claim the accuracy of the information in this prospectus supplement or the accompanying prospectus as of any date other than the dates stated on their respective covers.

We include cross-references in this prospectus supplement and in the accompanying prospectus to captions in these materials where you can find further related discussions. The Table of Contents in this prospectus supplement and in the accompanying prospectus provide the pages on which these captions are located.

Capital Requirements Regulation

None of Chase Bank USA, National Association, Chase Issuance Trust, the Owner Trustee, the Indenture Trustee or any affiliate makes any representation or agreement that it is undertaking or will have undertaken to comply with the requirements of Articles 404-410 of Regulation (EU) No. 575/2013 of the European Parliament and of the Council of June 26, 2013, known as the Capital Requirements Regulation (“CRR”), which came into effect in all member states of the European Union on January 1, 2014, and replace and in some respects amend Article 122a of Directive 2006/48/EC (as amended by Directive 2009/111/EC), known as Article 122a of the Capital Requirements Directive or CRD Article 122a. As a result, a European Union regulated credit institution (and any other entity required to comply with the CRR and/or any corresponding national implementing measures) seeking to invest in the Class A(2014-5) notes (either on the closing date or thereafter) will generally be unable to satisfy the requirements of the CRR in respect of such investment. Failure to comply with one or more of the requirements set out in the CRR may result in the imposition of a penal capital charge on the notes acquired by applicable noteholders that are subject to the CRR. Prospective noteholders are responsible for analyzing their own regulatory position and are advised to consult with their own advisors regarding the suitability of the notes for investment and compliance with the CRR.

 

ii


Table of Contents

Transaction Summary

 

Issuing Entity:

   Chase Issuance Trust

Sponsor, Depositor, Originator, Administrator and Servicer:

   Chase Bank USA, National Association or “Chase USA”

Owner Trustee:

   Wilmington Trust Company

Indenture Trustee and Collateral Agent:

   Wells Fargo Bank, National Association

Expected Issuance Date:

   May 14, 2014

Annual Servicing Fee:

   1.5%

Clearance and Settlement:

   DTC/Clearstream/Euroclear

Trust Assets:

   Receivables originated in VISA® and MasterCard® accounts, including recoveries on charged-off receivables and interchange

Notes Offered by this Prospectus Supplement:

   Class A(2014-5)

Principal Amount:

   $825,000,000

Enhancement:

   subordination of the Class B notes and the Class C notes

Class A Required Subordinated Amount of Class C Notes:

   8.13953% of the adjusted outstanding dollar principal amount of the Class A(2014-5) notes

Class A Required Subordinated Amount of Class B Notes:

   8.13953% of the adjusted outstanding dollar principal amount of the Class A(2014-5) notes

Aggregate Outstanding Dollar Principal Amount of CHASEseries notes on Expected Issuance Date (including
the Class A(2014-5) notes):

   $35,545,000,000

Aggregate Outstanding Dollar Principal Amount of Class A notes on Expected Issuance Date (including
the Class A(2014-5) notes):

   $29,310,000,000

Aggregate Outstanding Dollar Principal Amount of Class B notes on Expected Issuance Date:

   $3,090,000,000

Aggregate Outstanding Dollar Principal Amount of Class C notes on Expected Issuance Date:

   $3,145,000,000

Interest Rate:

   One-month LIBOR plus 0.37% per annum*

Interest Accrual Method:

   actual/360

Initial LIBOR Determination Date

   May 12, 2014*

Interest Payment Dates:

   monthly on the 15th (unless the 15th is not a business day, in which case it will be the next business day)

First Interest Payment Date:

   June 16, 2014

Scheduled Commencement of Accumulation Period:

   April 1, 2018

Scheduled Principal Payment Date:

   April 15, 2019

Legal Maturity Date:

   April 15, 2021

Price to Public:

   $825,000,000 (or 100.00000%)

Underwriting Discount:

   $2,268,750 (or 0.27500%)

Net proceeds from the sale of the Class A(2014-5) notes net of estimated expenses:

   $822,461,250 (or 99.69227%)

CUSIP/ISIN:

   161571GN8 / US161571GN89

 

* For a description of LIBOR and LIBOR Determination Date, see Glossary on page S-4.

 

iii


Table of Contents

Use of Proceeds

The proceeds from the sale of the Class A(2014-5) notes offered by this prospectus supplement will be used to make deposits to the Class C reserve subaccounts for outstanding Class C notes in an aggregate amount of $12,375,000 and the remaining proceeds, in the amount of $810,356,250 before deduction of issuance expenses, will be paid to Chase USA. The estimated expenses are $270,000. Therefore, the proceeds, net of the deposits to the Class C reserve subaccounts and issuance expenses, will be approximately $810,086,250. Chase USA will use the remaining net proceeds for its general corporate purposes.

 

S-1


Table of Contents

Underwriting

Subject to the terms and conditions of the underwriting agreement for the offered notes, the issuing entity has agreed to sell to each of the underwriters named below, and each of those underwriters has severally agreed to purchase, the principal amount of the offered notes opposite its name:

 

Underwriters

   Principal Amount  

J.P. Morgan Securities LLC

   $ 275,000,000   

RBC Capital Markets, LLC

     275,000,000   

RBS Securities, Inc.

     275,000,000   
  

 

 

 

Total

   $ 825,000,000   
  

 

 

 

The several underwriters have agreed, subject to the terms and conditions of the underwriting agreement, to purchase all $825,000,000 aggregate principal amount of the offered notes if any of the offered notes are not purchased.

The underwriters have advised the issuing entity that the several underwriters propose initially to offer the offered notes to the public at the public offering price on the cover page of this prospectus supplement, and to certain dealers at that public offering price less a concession not in excess of 0.16500% of the principal amount of the offered notes. The underwriters may allow, and those dealers may reallow to other dealers, a concession not in excess of 0.08250% of the principal amount.

After the public offering, the public offering price and other selling terms may be changed by the underwriters.

Each underwriter of the offered notes has represented and agreed that:

 

   

it has complied and will comply with all applicable provisions of the Financial Services and Markets Act 2000 with respect to anything done by it in relation to the offered notes in, from or otherwise involving the United Kingdom; and

 

   

it has only communicated or caused to be communicated and it will only communicate or cause to be communicated any invitation or inducement to engage in investment activity (within the meaning of section 21 of the Financial Services and Markets Act 2000) received by it in connection with the issue or sale of any offered notes in circumstances in which section 21(1) of the Financial Services and Markets Act 2000 does not apply to the issuing entity.

Further, in relation to each Member State of the European Economic Area which has implemented the Prospectus Directive (each, a Relevant Member State), each underwriter of the Class A(2014-5) notes has represented and agreed that from and including the date on which the Prospectus Directive is implemented in the Relevant Member State it has not made and will not make an offer of the Class A(2014-5) notes to the public in that Relevant Member State other than to any legal entity which is a qualified investor as defined in the Prospectus Directive; provided, that no such offer of the Class A(2014-5) notes shall require the issuing entity or an underwriter to publish a prospectus pursuant to Article 3 of the Prospectus Directive or supplement a prospectus pursuant to Article 16 of the Prospectus Directive.

 

S-2


Table of Contents

For the purposes of the above paragraph and this paragraph, as applicable, (A) the expression an “offer of the Class A(2014-5) notes to the public” in relation to any Class A(2014-5) notes in any Relevant Member State means the communication in any form and by any means of sufficient information on the terms of the offer and the Class A(2014-5) notes to be offered so as to enable an investor to decide to purchase or subscribe the Class A(2014-5) notes, as the same may be varied in that Relevant Member State by any measure implementing the Prospectus Directive in that Relevant Member State, (B) the expression “Prospectus Directive” means Directive 2003/71/EC (and amendments thereto, including the 2010 PD Amending Directive, to the extent implemented in the Relevant Member State), and includes any relevant implementing measure in each Relevant Member State, (C) the expression “2010 PD Amending Directive” means Directive 2010/73/EU and (D) the countries comprising the “European Economic Area” are Austria, Belgium, Bulgaria, Cyprus, Czech Republic, Denmark, Estonia, Finland, France, Germany, Greece, Hungary, Iceland, Ireland, Italy, Latvia, Liechtenstein, Lithuania, Luxembourg, Malta, Netherlands, Norway, Poland, Portugal, Romania, Slovakia, Slovenia, Spain, Sweden and the United Kingdom.

In connection with the sale of the offered notes, the underwriters may engage in:

 

   

over-allotments, in which members of the syndicate selling the offered notes sell more notes than the issuing entity actually sold to the syndicate, creating a syndicate short position;

 

   

stabilizing transactions, in which purchases and sales of the offered notes may be made by the members of the selling syndicate at prices that do not exceed a specified maximum;

 

   

syndicate covering transactions, in which members of the selling syndicate purchase the offered notes in the open market after the distribution has been completed in order to cover syndicate short positions; and

 

   

penalty bids, by which the underwriter reclaims a selling concession from a syndicate member when any of the offered notes originally sold by that syndicate member are purchased in a syndicate covering transaction to cover syndicate short positions.

These stabilizing transactions, syndicate covering transactions and penalty bids may cause the price of the offered notes to be higher than it would otherwise be. These transactions, if commenced, may be discontinued at any time.

The issuing entity and Chase USA will, jointly and severally, indemnify the underwriters against certain liabilities, including liabilities under applicable securities laws, or contribute to payments the underwriters may be required to make in respect of those liabilities. The issuing entity’s obligation to indemnify the underwriters will be limited to available finance charge collections after making all required payments and required deposits under the indenture.

The issuing entity will receive proceeds of $822,731,250 from the sale of the offered notes. This amount represents 99.72500% of the principal amount of those notes and is net of the underwriting discount of $2,268,750. The underwriting discount represents 0.27500% of the principal amount of those notes. Deposits will be made to Class C reserve subaccounts for outstanding Class C notes in an aggregate amount of $12,375,000. The issuing entity will pay these proceeds to Chase USA which will use the proceeds as described in “Use of Proceeds” in this prospectus supplement. Additional issuance expenses are estimated to be $270,000.

J.P. Morgan Securities LLC is a wholly owned subsidiary of JPMorgan Chase & Co. and an affiliate of Chase USA and of JPMorgan Chase Bank, National Association.

 

S-3


Table of Contents

Glossary

This prospectus supplement uses defined terms such as those found below. You can find a listing of defined terms used but not defined in this prospectus supplement in the “Glossary of Defined Terms” beginning on page 126 in the accompanying prospectus.

“LIBOR” means, as of any LIBOR Determination Date, the rate for deposits in United States dollars for a one-month period which appears on Reuters Screen LIBOR01 Page or on such comparable system as is customarily used to quote LIBOR as of 11:00 a.m., London time, on that date. If this rate does not appear on Reuters Screen LIBOR01 Page or on a comparable system as is customarily used to quote LIBOR, the rate for that LIBOR Determination Date will be determined on the basis of the rates at which deposits in United States dollars are offered by four major banks selected by the beneficiary of the issuing entity at approximately 11:00 a.m., London time, on that day to prime banks in the London interbank market for a one-month period. The indenture trustee will request the principal London office of each of the banks to provide a quotation of its rate. If at least two quotations are provided, the rate for that LIBOR Determination Date will be the arithmetic mean of the quotations. If fewer than two quotations are provided, the rate for that LIBOR Determination Date will be the arithmetic mean of the rates quoted by major banks in New York City, selected by the beneficiary of the issuing entity, at approximately 11:00 a.m., New York City time, on that day for loans in United States dollars to leading European banks for a one-month period.

“LIBOR Determination Date” means (1) May 12, 2014 for the period from and including the issuance date through but excluding June 16, 2014 and (2) for each interest period thereafter, the second London Business Day prior to each interest payment date on which that interest period commences.

“London Business Day” means any Business Day on which dealings in deposits in United States dollars are transacted in the London interbank market.

 

S-4


Table of Contents

Annex I

Other Outstanding Classes and Tranches

The following classes and tranches of CHASEseries notes are expected to be outstanding on the issuance date. The information provided in this Annex I is an integral part of the prospectus supplement.

CHASEseries

 

Class A

 

Issuance Date

  Nominal
Liquidation
Amount
   

Note Interest Rate

  Scheduled
Principal
Payment Date
  Legal Maturity
Date

Class A(2004-3)

  May 12, 2004   $ 675,000,000      One Month LIBOR + 0.17%   June 16, 2014   February 15, 2017

Class A(2006-2)

  February 22, 2006   $ 425,000,000      5.16%   February 16, 2016   April 16, 2018

Class A(2006-6)

  October 30, 2006   $ 200,000,000      One Month LIBOR + 0.03%   October 15, 2015   December 15, 2017

Class A(2007-2)

  February 21, 2007   $ 400,000,000      One Month LIBOR + 0.05%   February 15, 2017   April 15, 2019

Class A(2007-3)

  February 15, 2007   $ 450,000,000      5.23%   February 15, 2017   April 15, 2019

Class A(2007-5)

  April 11, 2007/
April 26, 2007/
May 22, 2007
  $ 470,000,000      One Month LIBOR + 0.04%   March 15, 2017   March 15, 2019

Class A(2007-7)

  May 9, 2007   $ 215,000,000      One Month LIBOR + 0.02%   June 16, 2014   June 15, 2017

Class A(2007-8)

  May 30, 2007   $ 200,000,000      One Month LIBOR + 0.02%   March 16, 2015   March 15, 2017

Class A(2007-12)

  August 1, 2007   $ 405,000,000      One Month LIBOR + 0.05%   August 15, 2017   August 15, 2019

Class A(2008-2)

  February 20, 2008   $ 1,035,000,000      One Month LIBOR + 0.90%   February 17, 2015   February 15, 2017

Class A(2008-8)

  May 16, 2008   $ 800,000,000      One Month LIBOR + 1.20%   May 15, 2015   May 15, 2017

Class A(2012-1)

  May 22, 2012   $ 1,600,000,000      One Month LIBOR + 0.10%   May 15, 2014   May 16, 2016

Class A(2012-2)

  June 5, 2012   $ 750,000,000      One Month LIBOR + 0.27%   May 15, 2017   May 15, 2019

Class A(2012-3)

  June 18, 2012   $ 1,500,000,000      0.79%   June 15, 2015   June 15, 2017

Class A(2012-4)

  July 26, 2012   $ 1,500,000,000      1.58%   August 15, 2019   August 16, 2021

Class A(2012-5)

  September 13, 2012   $ 1,150,000,000      0.59%   August 17, 2015   August 15, 2017

Class A(2012-6)

  September 13, 2012   $ 700,000,000      One Month LIBOR + 0.13%   August 17, 2015   August 15, 2017

Class A(2012-7)

  October 9, 2012   $ 750,000,000      2.16%   September 15, 2022   September 16, 2024

Class A(2012-8)

  November 21, 2012/
December 13, 2012
  $ 1,600,000,000      0.54%   October 15, 2015   October 16, 2017

Class A(2012-9)

  November 21, 2012   $ 350,000,000      One Month LIBOR + 0.15%   October 15, 2015   October 16, 2017

Class A(2012-10)

  December 21, 2012   $ 900,000,000      One Month LIBOR + 0.26%   December 15, 2017   December 16, 2019

Class A(2013-1)

  February 21, 2013   $ 750,000,000      1.30%   February 15, 2018   February 18, 2020

Class A(2013-2)

  February 26, 2013   $ 1,150,000,000      One Month LIBOR + 0.10%   February 17, 2015   February 15, 2017

Class A(2013-3)

  April 19, 2013   $ 625,000,000      One Month LIBOR + 0.28%   April 16, 2018   April 15, 2020

Class A(2013-4)

  May 23, 2013/
June 11, 2013
  $ 1,085,000,000      One Month LIBOR + 0.10%   May 15, 2015   May 15, 2017

Class A(2013-5)

  May 23, 2013   $ 400,000,000      0.47%   May 15, 2015   May 15, 2017

Class A(2013-6)

  July 18, 2013   $ 900,000,000      One Month LIBOR + 0.42%   July 16, 2018   July 15, 2020

Class A(2013-7)

  September 30, 2013   $ 775,000,000      One Month LIBOR + 0.43%   September 17, 2018   September 15, 2020

Class A(2013-8)

  October 31, 2013   $ 1,250,000,000      1.01%   October 17, 2016   October 15, 2018

Class A(2013-9)

  December 13, 2013   $ 750,000,000      One Month LIBOR + 0.42%   November 15, 2018   November 16, 2020

Class A(2014-1)

  January 27, 2014   $ 1,750,000,000      1.15%   January 17, 2017   January 15, 2019

Class A(2014-2)

  April 2, 2014   $ 625,000,000      2.77%   March 15, 2021   March 15, 2023

Class A(2014-3)

  April 2, 2014   $ 1,425,000,000      One Month LIBOR + 0.20%   May 16, 2016   May 15, 2018

Class A(2014-4)

  April 16, 2014   $ 925,000,000      Three Month LIBOR + 0.13%   April 15, 2016   April 16, 2018

 

A-1-1


Table of Contents

Class B

 

Issuance Date

   Nominal
Liquidation
Amount
   

Note Interest Rate

  Scheduled
Principal
Payment Date
  Legal Maturity
Date

Class B(2007-1)

  February 21, 2007    $ 515,000,000      One Month LIBOR + 0.25%   February 15, 2017   April 15, 2019

Class B(2010-3)

  May 26, 2010    $ 75,000,000      One Month LIBOR + 0.96%   August 15, 2017   August 15, 2019

Class B(2012-1)

  May 23, 2012    $ 750,000,000      One Month LIBOR + 0.55%   May 15, 2015   May 15, 2017

Class B(2012-2)

  September 13, 2012    $ 1,000,000,000      One Month LIBOR + 0.61%   September 15, 2017   September 16, 2019

Class B(2013-1)

  December 12, 2013    $ 750,000,000      One Month LIBOR + 0.70%   December 17, 2018   December 15, 2020

 

Class C

  

Issuance Date

   Nominal
Liquidation
Amount
   

Note Interest Rate

  Scheduled
Principal
Payment Date
  Legal Maturity
Date

Class C(2004-2)

   June 30, 2004    $ 165,000,000      One Month LIBOR + 0.80%   June 16, 2014   February 15, 2017

Class C(2007-1)

   February 21, 2007    $ 405,000,000      One Month LIBOR + 0.46%   February 15, 2017   April 15, 2019

Class C(2010-3)

   May 26, 2010    $ 75,000,000      One Month LIBOR + 1.60%   August 15, 2017   August 15, 2019

Class C(2012-1)

   May 23, 2012    $ 750,000,000      One Month LIBOR + 0.96%   May 15, 2015   May 15, 2017

Class C(2012-2)

   September 13, 2012    $ 1,000,000,000      One Month LIBOR + 0.96%   September 15, 2017   September 16, 2019

Class C(2013-1)

   December 12, 2013    $ 750,000,000      One Month LIBOR + 1.00%   December 17, 2018   December 15, 2020

 

A-1-2


Table of Contents

Annex II

Portfolio Information Tables

The information presented in the tables that follow is current as of March 31, 2014, unless otherwise noted, and incorporates by reference certain reports that we subsequently file with the SEC. We incorporate by reference any monthly reports on Form 10-D and current reports on Form 8-K subsequently filed by or on behalf of the issuing entity prior to the termination of the offering of the notes. Information that we file later with the SEC that is incorporated by reference will automatically update the information in this prospectus supplement.

Delinquency and Loss Experience

The following tables describe the delinquency and loss experience for each of the periods shown for the Trust Portfolio and include all receivables included in the Trust Portfolio as of the date specified in the tables. There can be no assurance that the delinquency and loss experience for the Issuing Entity Receivables will be similar to the historical experience set forth below because, among other things, economic and financial conditions affecting the ability of cardholders to make payments may be different from those that have prevailed during the periods reflected below. Additionally, loss and delinquency percentages for the Trust Portfolio may be reduced as a result of the addition of newly originated receivables which generally have lower delinquency and loss levels in early periods than they do in later periods as the related accounts become more seasoned. The addition of these receivables to the Trust Portfolio increases the outstanding receivables balance for the Trust Portfolio, which is the denominator used to calculate the percentages set forth below. Customer behavior may change in response to requirements of consumer protection laws, such as the CARD Act. For more information on historic delinquencies and losses for the Trust Portfolio, see the information referenced in the static pool data tables starting on page A-II-9 of this prospectus supplement.

 

A-II-1


Table of Contents

Delinquency Experience

Chase Issuance Trust

(dollars in thousands)

 

     As of March 31,                      
     2014                      
     Number of
Accounts
     Amount of
Receivables(1)
     Percentage
of Total
Receivables
                     

Pool Balance

     24,951,443       $ 41,671,536         100.00        
  

 

 

    

 

 

    

 

 

         

Number of Days Delinquent:

                

30-59 days

     32,201       $ 184,288         0.44        

60-89 days

     20,347         131,022         0.31           

90-119 days

     17,456         117,864         0.29           

120-149 days

     13,942         102,335         0.25           

150-179 days

     13,073         100,590         0.24           

180 or more days

     174         1,027         0.00           
  

 

 

    

 

 

    

 

 

         

Total

     97,193       $ 637,126         1.53        
  

 

 

    

 

 

    

 

 

         
     As of December 31,  
     2013     2012  
     Number of
Accounts
     Amount of
Receivables(1)
     Percentage
of Total
Receivables
    Number of
Accounts
     Amount of
Receivables(1)
     Percentage
of Total
Receivables
 

Pool Balance(2)

     24,992,148       $ 44,955,768         100.00     25,662,632       $ 48,968,170         100.00
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Number of Days Delinquent:

                

30-59 days

     36,947       $ 203,970         0.45     46,520       $ 262,045         0.54

60-89 days

     24,346         155,637         0.35        32,570         210,114         0.43   

90-119 days

     19,830         133,753         0.30        27,070         181,435         0.37   

120-149 days

     14,635         105,684         0.24        19,574         139,172         0.28   

150-179 days

     13,345         99,352         0.22        17,590         131,293         0.27   

180 or more days

     174         982         0.00        169         1,126         0.00   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total

     109,277       $ 699,378         1.56     143,493       $ 925,185         1.89
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

     As of December 31,  
     2011     2010  
     Number of
Accounts
     Amount of
Receivables(1)
     Percentage
of Total
Receivables
    Number of
Accounts
     Amount of
Receivables(1)
     Percentage
of Total
Receivables
 

Pool Balance(2)

     23,611,648       $ 47,683,787         100.00     29,554,010       $ 61,482,209         100.00
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Number of Days Delinquent:

                

30-59 days

     56,983       $ 321,087         0.67     87,238       $ 523,937         0.85

60-89 days

     39,690         251,091         0.53        65,574         449,412         0.73   

90-119 days

     33,933         221,694         0.47        59,765         416,055         0.68   

120-149 days

     29,340         199,006         0.42        53,400         381,497         0.62   

150-179 days

     26,657         187,690         0.39        49,473         361,261         0.59   

180 or more days

     168         1,009         0.00        178         1,079         0.00   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total

     186,771       $ 1,181,577         2.48     315,628       $ 2,133,241         3.47
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

(1) The amount of receivables reflected includes all principal, finance charge and fee amounts due from cardholders as of the date specified.
(2) Includes the outstanding amount of the collateral certificate issued by the First USA Credit Card Master Trust and the outstanding amount of receivables in the issuing entity, as applicable. The collateral certificate issued by the First USA Credit Card Master Trust was paid in full and cancelled as of December 16, 2013.

 

A-II-2


Table of Contents

The total credit card receivables in the issuing entity that were delinquent as a percentage of receivables outstanding decreased from 3.47% at December 31, 2010 to 2.48% at December 31, 2011, decreased to 1.89% at December 31, 2012, decreased to 1.56% at December 31, 2013 and decreased to 1.53% at March 31, 2014.

Loss Experience

Chase Issuance Trust

(dollars in thousands)

 

    Three Months  Ended
March 31, 2014
    Year Ended December 31,  
      2013     2012     2011     2010  

Average Pool Balance(1)

  $ 41,960,964      $ 43,941,587      $ 43,180,753      $  47,075,292      $ 71,277,879   

Gross Losses(2)

    347,816        1,614,818        1,951,147        2,828,060        6,697,770   

Recoveries(3)

    39,940        226,565        286,600        432,684        597,277   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Losses(4)

  $ 307,876      $ 1,388,253      $ 1,664,547      $ 2,395,376      $ 6,100,493   

Net Losses as a percentage of Average Pool Balance

    2.93 %(5)      3.16     3.85     5.09     8.56

 

(1) Includes the outstanding amount of the collateral certificate issued by the First USA Credit Card Master Trust and the outstanding amount of principal receivables in the issuing entity, as applicable. The collateral certificate issued by the First USA Credit Card Master Trust was paid in full and cancelled as of December 16, 2013.
(2) Gross Losses are charge-offs of principal receivables. Gross Losses do not include the amount of any reductions in principal receivables due to fraud, returned goods or customer disputes, the amount of which instead results in the reduction of the Transferor Amount. The number of accounts experiencing a loss for the three months ended March 31, 2014 was 59,099.
(3) Recoveries are amounts received on previously charged-off receivables. Recoveries as a percentage of Gross Losses for the three months ended March 31, 2014 were 11.48% and for each of the years ended December 31, 2013, 2012, 2011 and 2010 were 14.03%, 14.69%, 15.30% and 8.92%, respectively.
(4) Net Losses are Gross Losses minus Recoveries. Net Losses do not include any reductions in principal receivables due to fraud, returned goods or customer disputes, the amount of which instead results in the reduction of the Transferor Amount. Net Losses as a percentage of Gross Losses for the three months ended March 31, 2014 were 88.52% and for each of the years ended December 31, 2013, 2012, 2011 and 2010 were 85.97%, 85.31%, 84.70% and 91.08%, respectively.
(5) Annualized.

The net loss percentage for the issuing entity decreased from 8.56% for 2010 to 5.09% for 2011, decreased to 3.85% for 2012, decreased to 3.16% for 2013 and decreased to 2.93% for the three months ended March 31, 2014.

The delinquency and net loss percentages for the Trust Portfolio at any time reflect, among other factors, the quality of the related credit card loans in the Trust Portfolio, the average seasoning of the related revolving credit card accounts in the Trust Portfolio, the success of Chase USA’s collection efforts and general economic conditions.

The Trust Portfolio continues to reflect a well-seasoned portfolio that has good national geographic diversification. Future charge-offs in the Trust Portfolio and overall credit quality for the Trust Portfolio are subject to uncertainties which may cause actual results to differ from current and historical performance. These uncertainties could include the direction and level of credit card loan delinquencies, changes in customer behavior, bankruptcy trends and changes in the bankruptcy law, the rate of unemployment, portfolio seasoning, interest rate movements, and portfolio mix, among others.

 

A-II-3


Table of Contents

Revenue Experience

The revenue experience for the issuing entity for the three months ended March 31, 2014 and for each of the years ended December 31, 2013, 2012, 2011 and 2010 is described in the following table.

The revenue experience for the issuing entity in the following table is calculated on a cash basis. Finance charges, fees and interchange are comprised of monthly periodic finance charges, annual membership fees and other credit card fees, interchange amounts and discounted principal collections from principal receivables arising between June 1, 2009 and June 30, 2010.

Revenue Experience

Chase Issuance Trust

(dollars in thousands)

 

    Three Months Ended
March 31, 2014
    Year Ended December 31,  
      2013     2012     2011     2010  

Finance Charges, Fees and Interchange(1)

  $ 1,852,439      $ 7,838,315      $ 7,558,845      $ 8,416,430      $ 14,422,936   

Yield from Finance Charges, Fees and Interchange(2)

    17.90 %(3)      17.84     17.51     17.88 %     20.23

 

(1) Finance Charges, Fees and Interchange include the finance charges, fees and Interchange received with respect to the collateral certificate issued by the First USA Credit Card Master Trust and the outstanding amount of principal receivables in the issuing entity, as applicable. The collateral certificate issued by the First USA Credit Card Master Trust was paid in full and cancelled as of December 16, 2013.
(2) Yield from Finance Charges, Fees and Interchange is the result of dividing finance charges, fees, interchange amounts and discounted principal collections from principal receivables arising between June 1, 2009 and June 30, 2010, by the Average Pool Balance for the periods indicated.
(3) Annualized.

The revenue experience will be affected by numerous factors, including the monthly periodic finance charges on the credit card receivables, the amount of the annual membership fees, other fees and interchange amounts, changes in the delinquency and loss rates on the credit card receivables, the percentage of revolving credit card accounts bearing finance charges at promotional rates, changes in the level of delinquencies on the credit card receivables and the percentage of cardholders who pay their balances in full each month and do not incur monthly periodic finance charges, which may in turn be caused by a variety of factors, including seasonal variations, the availability of other sources of credit and general economic conditions. Accordingly, revenue experience will be affected by future changes in the types of charges and fees assessed by Chase USA on the revolving credit card accounts and on the types of additional revolving credit card accounts added to the issuing entity from time to time.

The revenue experience from periodic finance charges and fees—other than annual fees—depends in part upon the collective preference of cardholders to use their credit cards as revolving debt instruments for purchases and cash advances and to pay account balances over several months—as opposed to convenience use, where cardholders pay off their entire balance each month, thereby avoiding periodic finance charges on their purchases—and upon other credit card related services for which the cardholder pays a fee.

 

A-II-4


Table of Contents

Principal Payment Rates

The following table sets forth the highest and lowest cardholder monthly principal payment rates for the Trust Portfolio during any month in the periods shown and the average of the cardholder monthly principal payment rates for all months in the periods shown. The cardholder monthly principal payment rate for each month is calculated as a percentage of the Pool Balance as of the first day of that month, subject to adjustment for additions and removals of assets that occur in that month. Payment rates shown in the table are based on amounts which are deemed payments of principal receivables with respect to the revolving credit card accounts.

Cardholder Monthly Principal Payment Rates

Chase Issuance Trust

 

     Three Months  Ended
March 31, 2014
  Year Ended December 31,  

Receivables Principal Payment Rate(1)

     2013     2012     2011     2010  

Lowest Month

   25.73%     24.66     23.67     22.00     18.00

Highest Month

   27.87%     28.04     26.30     25.11     23.69

Monthly Average

   27.05%     26.66     25.26     24.02     21.13

 

(1) Based on the Pool Balance, which includes the outstanding principal amount of the collateral certificate issued by the First USA Credit Card Master Trust and the outstanding amount of principal receivables in the issuing entity, as applicable. The collateral certificate issued by the First USA Credit Card Master Trust was paid in full and cancelled as of December 16, 2013.

Composition of Issuing Entity Receivables

As of March 31, 2014:

 

   

the Issuing Entity Receivables included $41,671,536,348 in total receivables;

 

   

the accounts in the issuing entity had an average total receivables balance of $1,670, including accounts with a zero balance and an average credit limit of $10,647;

 

   

the percentage of the aggregate total receivables balance in the Issuing Entity Receivables to the aggregate total credit limit was 15.7%;

 

   

the average age of the accounts, the receivables of which are in the Issuing Entity Receivables, was approximately 146 months;

 

   

for the March 2014 monthly period, 4.08% of the accounts in the issuing entity received the minimum payment due and 20.65% of the accounts in the issuing entity received a full balance payment; and

 

   

of the accounts in the issuing entity, approximately 12.3% related to cardholders with billing addresses in California, 9.4% in New York, 7.8% in Texas, 6.1% in Illinois and 5.7% in Florida; no other single state accounts for more than 5% of the accounts in the issuing entity. Since the largest number of accountholders (based on billing addresses) whose accounts were included in the issuing entity were in California, New York, Texas, Illinois and Florida, adverse economic conditions affecting accountholders residing in these states could affect timely payment by the related accountholders of amounts due on the accounts and, accordingly, the actual rates of delinquencies and losses with respect to the issuing entity.

 

A-II-5


Table of Contents

The following tables summarize the Issuing Entity Receivables in the issuing entity by various criteria as of March 31, 2014. Receivables in the following tables include principal, finance charge and fee receivables held directly by the issuing entity. Because the composition of the Issuing Entity Receivables may change over time, these tables are not necessarily indicative of the composition of the receivables in the issuing entity at any future time.

Composition by Account Balance

Chase Issuance Trust

 

Account Balance Range

   Number
of
Accounts
     Percentage  of
Total

Number
of Accounts
    Amount of
Receivables
    Percentage of
Total Amount
of Receivables
 

Credit Balance

     211,938         0.8   $ (37,621,034     (0.1 )% 

No Balance

     13,436,688         54.0        0        0.0   

$0.01 to $5,000.00

     8,568,515         34.3        12,141,917,309        29.2   

$5,000.01 to $10,000.00

     1,604,555         6.4        11,396,701,469        27.4   

$10,000.01 to $15,000.00

     637,117         2.6        7,770,591,824        18.6   

$15,000.01 to $20,000.00

     274,927         1.1        4,725,901,724        11.3   

$20,000.01 to $25,000.00

     131,901         0.5        2,936,424,395        7.0   

$25,000.01 to $50,000.00

     83,227         0.3        2,565,738,515        6.2   

$50,000.01 or More

     2,575         0.0        171,882,146        0.4   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total

     24,951,443         100.0   $ 41,671,536,348        100.0
  

 

 

    

 

 

   

 

 

   

 

 

 

Composition by Credit Limit

Chase Issuance Trust

 

Credit Limit Range

   Number
of
Accounts
     Percentage  of
Total

Number
of Accounts
    Amount of
Receivables
     Percentage of
Total Amount
of Receivables
 

$0.00 to $5,000.00

     9,171,576         36.8   $ 3,135,206,227         7.5

$5,000.01 to $10,000.00

     4,565,998         18.3        6,550,941,144         15.7   

$10,000.01 to $15,000.00

     4,350,381         17.4        8,122,745,943         19.5   

$15,000.01 to $20,000.00

     2,622,541         10.5        7,009,865,147         16.8   

$20,000.01 to $25,000.00

     2,217,063         8.9        7,360,846,640         17.7   

$25,000.01 to $50,000.00

     1,994,076         8.0        9,119,684,905         21.9   

$50,000.01 or More

     29,808         0.1        372,246,342         0.9   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

     24,951,443         100.0   $ 41,671,536,348         100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

Composition by Period of Delinquency

Chase Issuance Trust

 

Payment Status (Days Contractually Delinquent)

   Number of
Accounts
     Percentage of
Total Number
of Accounts
    Amount of
Receivables
     Percentage of
Total Amount
of Receivables
 

Not Delinquent

     24,721,010         99.0   $ 40,420,701,706         97.1

Up to 29 Days

     133,240         0.5        613,708,309         1.5   

30 to 59 Days

     32,201         0.1        184,288,460         0.4   

60 to 89 Days

     20,347         0.1        131,022,364         0.3   

90 to 119 Days

     17,456         0.1        117,863,236         0.3   

120 to 149 Days

     13,942         0.1        102,334,611         0.2   

150 to 179 Days

     13,073         0.1        100,590,196         0.2   

180 or More Days

     174         0.0        1,027,466         0.0   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

     24,951,443         100.0   $ 41,671,536,348         100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

 

A-II-6


Table of Contents

Composition by Account Age

Chase Issuance Trust

 

Age Range

   Number of
Accounts
     Percentage of
Total  Number

of Accounts
    Amount of
Receivables
     Percentage of
Total Amount
of Receivables
 

Less than or equal to 6 Months

     0         0.0   $ 0         0.0

Over 6 Months to 12 Months

     0         0.0        0         0.0   

Over 12 Months to 24 Months

     0         0.0        0         0.0   

Over 24 Months to 36 Months

     0         0.0        0         0.0   

Over 36 Months to 48 Months

     0         0.0        0         0.0   

Over 48 Months to 60 Months

     507,975         2.0        697,792,339         1.7   

Over 60 Months to 120 Months

     12,541,835         50.3        19,585,295,898         47.0   

Over 120 Months

     11,901,633         47.7        21,388,448,111         51.3   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

     24,951,443         100.0   $ 41,671,536,348         100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

Credit Risk Management

Chase USA primarily uses a proprietary credit scoring model to assess the credit risk of potential and existing cardholders. However, Chase USA is including FICO®1 score information for a random sample of the Trust Portfolio in this prospectus consistent with the credit card industry’s acceptance of FICO scores as a general indicator of credit risk. A FICO score is a measurement determined by Fair, Isaac & Company using information collected by the major credit bureaus to assess an individual’s credit risk. A FICO score is based on a borrower’s historical credit data, including, among other things, payment history, delinquencies on accounts, levels of outstanding indebtedness, length of credit history, types of credit, and bankruptcy experience. FICO scores are based on independent third party information, the accuracy of which cannot be verified by Chase USA. FICO scores may vary by credit bureau depending on credit history available at each credit bureau. FICO scores provided by each credit bureau may also vary depending on which version of FICO is used. FICO scores range from approximately 250 to approximately 900. A FICO score purports to be a measurement of the relative degree of risk a borrower represents to a lender, i.e., a borrower with a higher score is statistically expected to be less likely to default in payment than a borrower with a lower score. Although FICO scores are generally accepted as having a good ability to rank-order the risk of a wide variety of types of consumer loans, they should not be used to draw inferences about the performance of any individual credit card account or set of accounts. Chase USA has not made, nor will it make, any representation as to the actual performance of the receivables arising in any credit card account or that a particular credit score should be relied upon as a basis for an expectation that the cardholder will repay the receivables arising in any credit card account in accordance with the terms of that account.

 

1 

FICO® is a federally registered servicemark of Fair, Isaac & Company.

 

A-II-7


Table of Contents

The following table sets forth FICO scores for a statistically significant random sample of credit card accounts included in the Trust Portfolio for the period shown. The FICO scores set forth below are Experian/Fair Isaac Risk Model (Version 08) scores. Because the composition of the Trust Portfolio is expected to change over time, there can be no assurance that the FICO score distribution for the Trust Portfolio in future periods will be similar to the information set forth below. In addition, FICO scores may change over time, depending on the conduct of the cardholder and changes in credit score technology.

Chase Issuance Trust

FICO® Scores

 

     As of February 28, 2014  

FICO Score Range(1)

   Amount of
Receivables
     Percentage of
Total Amount of
Receivables
 

No FICO Score

   $ 49,011,468         2.35

Less Than 600

     69,340,550         3.33   

600 to 659

     169,709,927         8.15   

660 to 719

     538,263,539         25.84   

720 and Above

     1,256,830,818         60.33   
  

 

 

    

 

 

 

Total

   $ 2,083,156,302         100.00
  

 

 

    

 

 

 

 

(1) The FICO scores are Experian/Fair Isaac Risk Model (Version 08) scores.

Static Pool Information

Static pool information regarding the Trust Portfolio in the tables that follow forms an integral part of this prospectus supplement. Static pool information consists of net losses, delinquencies, yield, payment rate, percentage of accounts making minimum payments and percentage of accounts making full payments for the issuing entity.

 

A-II-8


Table of Contents

Chase Issuance Trust Portfolio

Static Pool Data

(dollars in thousands)

 

    

2014

 

Principal Receivables Outstanding

  

Jan-14

    

Feb-14

    

Mar-14

 

2013

        

2012

        

2011

        

2010

        

2009

   $ 1,360,512       $ 1,312,035       $ 1,306,180   

Prior to 2009

     40,531,856         39,234,605         38,959,861   
  

 

 

    

 

 

    

 

 

 

Total

     $41,892,368         $40,546,640         $40,266,041   
  

 

 

    

 

 

    

 

 

 

Total Receivables Outstanding

     Jan-14         Feb-14         Mar-14   

2013

        

2012

        

2011

        

2010

        

2009

   $ 1,398,633       $ 1,350,487       $ 1,342,937   

Prior to 2009

     41,984,960         40,672,623         40,328,599   
  

 

 

    

 

 

    

 

 

 

Total

     $43,383,593         $42,023,110         $41,671,536   
  

 

 

    

 

 

    

 

 

 

Net Losses as a percentage of Principal

    Receivables Outstanding

     Jan-14         Feb-14         Mar-14   

2013

        

2012

        

2011

        

2010

        

2009

     2.90%         2.84%         2.89%   

Prior to 2009

     2.91%         2.82%         3.08%   

Total

     2.91%         2.82%         3.07%   

Percentage of Total Receivables

    Delinquent 30+ Days

     Jan-14         Feb-14         Mar-14   

2013

        

2012

        

2011

        

2010

        

2009

     1.58%         1.57%         1.52%   

Prior to 2009

     1.57%         1.58%         1.53%   

Total

     1.57%         1.58%         1.53%   

Yield from Finance Charges, Fees, and

    Interchange

     Jan-14         Feb-14         Mar-14   

2013

        

2012

        

2011

        

2010

        

2009

     16.46%         18.47%         19.10%   

Prior to 2009

     16.93%         18.42%         18.46%   

Total

     16.91%         18.42%         18.48%   

 

A-II-9


Table of Contents

Chase Issuance Trust Portfolio

Static Pool Data

(dollars in thousands)

 

    

2014

Receivables Principal Payment Rate

   Jan-14    Feb-14    Mar-14

2013

        

2012

        

2011

        

2010

        

2009

   32.86%    30.77%    33.19%

Prior to 2009

   27.71%    25.56%    27.36%

Total

   27.87%    25.73%    27.55%

Percentage of Total Accounts making Minimum Payment

   Jan-14    Feb-14    Mar-14

2013

        

2012

        

2011

        

2010

        

2009

   4.01%    3.87%    3.83%

Prior to 2009

   4.28%    4.15%    4.09%

Total

   4.27%    4.14%    4.08%

Percentage of Total Accounts making Full Payment

   Jan-14    Feb-14    Mar-14

2013

        

2012

        

2011

        

2010

        

2009

   20.83%    20.83%    21.09%

Prior to 2009

   20.68%    20.57%    20.63%

Total

   20.69%    20.58%    20.65%

 

A-II-10


Table of Contents

Chase Issuance Trust Portfolio

Static Pool Data

(dollars in thousands)

 

   

2013

 

Principal Receivables Outstanding (1)

 

Jan-13

   

Feb-13

   

Mar-13

   

Apr-13

   

May-13

   

Jun-13

   

Jul-13

   

Aug-13

   

Sep-13

   

Oct-13

   

Nov-13

   

Dec-13

 

2012

                       

2011

                       

2010

                       

2009

  $ 1,450,228      $ 1,407,370      $ 1,392,557      $ 1,397,067      $ 1,398,814      $ 1,403,996      $ 1,399,295      $ 1,400,255      $ 1,382,596      $ 1,370,390      $ 1,366,680      $ 1,412,672   

2008

    4,665,729        4,537,963        4,482,801        4,480,010        4,474,455        4,479,742        4,458,470        4,450,233        4,395,116        4,345,620        4,327,247        4,440,370   

Prior to 2008

    39,592,728        38,475,693        38,053,603        38,095,780        38,005,504        37,989,811        37,681,001        37,611,935        37,047,200        36,634,810        36,523,458        37,590,842   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    $45,708,685        $44,421,026        $43,928,961      $ 43,972,857      $ 43,878,773      $ 43,873,549      $ 43,538,766      $ 43,462,423      $ 42,824,912      $ 42,350,820      $ 42,217,385      $ 43,443,884   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Receivables     Outstanding (1)

 

Jan-13

   

Feb-13

   

Mar-13

   

Apr-13

   

May-13

   

Jun-13

   

Jul-13

   

Aug-13

   

Sep-13

   

Oct-13

   

Nov-13

   

Dec-13

 

2012

                       

2011

                       

2010

                       

2009

  $ 1,491,066      $ 1,449,255      $ 1,432,797      $ 1,437,380      $ 1,439,812      $ 1,444,589      $ 1,439,333      $ 1,439,832      $ 1,422,000      $ 1,409,158      $ 1,405,702      $ 1,451,012   

2008

    4,811,489        4,684,570        4,623,473        4,621,420        4,614,487        4,619,760        4,596,676        4,588,329        4,532,117        4,480,631        4,462,394        4,572,807   

Prior to 2008

    41,209,184        40,084,622        39,590,229        39,624,401        39,501,244        39,472,562        39,131,854        39,048,303        38,463,577        38,021,397        37,900,777        38,931,949   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    $47,511,739        $46,218,447        $45,646,499      $ 45,683,201      $ 45,555,543      $ 45,536,911      $ 45,167,863      $ 45,076,464      $ 44,417,694      $ 43,911,186      $ 43,768,873      $ 44,955,768   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Losses as a percentage of Principal

     Receivables Outstanding (1)

 

Jan-13

   

Feb-13

   

Mar-13

   

Apr-13

   

May-13

   

Jun-13

   

Jul-13

   

Aug-13

   

Sep-13

   

Oct-13

   

Nov-13

   

Dec-13

 

2012

                       

2011

                       

2010

                       

2009

    3.31%        3.40%        3.51%        3.19%        3.41%        3.03%        3.11%        2.88%        2.54%        2.72%        3.04%        3.14%   

2008

    3.54%        3.63%        3.76%        3.53%        3.48%        3.28%        3.07%        3.11%        2.75%        3.01%        3.19%        3.09%   

Prior to 2008

    3.35%        3.32%        3.44%        3.50%        3.32%        3.17%        3.00%        3.14%        2.62%        2.80%        2.96%        3.07%   

Total

    3.37%        3.35%        3.48%        3.49%        3.34%        3.18%        3.01%        3.13%        2.63%        2.82%        2.99%        3.07%   

Percentage of Total Receivables
    Delinquent 30+ Days (1)

 

Jan-13

   

Feb-13

   

Mar-13

   

Apr-13

   

May-13

   

Jun-13

   

Jul-13

   

Aug-13

   

Sep-13

   

Oct-13

   

Nov-13

   

Dec-13

 

2012

                       

2011

                       

2010

                       

2009

    1.92%        1.88%        1.77%        1.67%        1.56%        1.57%        1.57%        1.57%        1.59%        1.64%        1.66%        1.58%   

2008

    2.02%        1.96%        1.86%        1.78%        1.67%        1.65%        1.65%        1.65%        1.68%        1.72%        1.73%        1.70%   

Prior to 2008

    1.86%        1.85%        1.79%        1.69%        1.60%        1.57%        1.56%        1.53%        1.56%        1.59%        1.60%        1.54%   

Total

    1.88%        1.86%        1.80%        1.70%        1.60%        1.58%        1.57%        1.54%        1.57%        1.60%        1.62%        1.56%   

Yield from Finance Charges, Fees, and

    Interchange (1)

 

Jan-13

   

Feb-13

   

Mar-13

   

Apr-13

   

May-13

   

Jun-13

   

Jul-13

   

Aug-13

   

Sep-13

   

Oct-13

   

Nov-13

   

Dec-13

 

2012

                       

2011

                       

2010

                       

2009

    16.29%        18.29%        19.06%        18.00%        19.09%        19.02%        18.31%        17.67%        17.51%        17.25%        16.89%        18.68%   

2008

    15.30%        16.71%        16.93%        16.19%        16.77%        16.42%        16.22%        16.04%        16.38%        16.14%        16.03%        17.38%   

Prior to 2008

    16.75%        18.34%        18.57%        17.74%        18.37%        18.02%        17.85%        17.65%        18.01%        17.97%        17.74%        19.22%   

Total

    16.59%        18.17%        18.42%        17.59%        18.23%        17.89%        17.70%        17.48%        17.83%        17.76%        17.54%        19.02%   

 

A-II-11


Table of Contents
   

2013

 

Receivables Principal Payment Rate (1)

 

Jan-13

 

Feb-13

 

Mar-13

 

Apr-13

   

May-13

   

Jun-13

   

Jul-13

   

Aug-13

   

Sep-13

   

Oct-13

   

Nov-13

   

Dec-13

 

2012

                       

2011

                       

2010

                       

2009

  31.70%   29.73%   32.57%     31.13%        33.26%        31.50%        32.77%        31.89%        31.76%        31.98%        30.02%        33.54%   

2008

  24.93%   23.29%   25.50%     24.44%        26.07%        24.72%        25.83%        25.12%        25.11%        25.32%        23.81%        26.56%   

Prior to 2008

  26.67%   24.64%   26.83%     25.61%        27.61%        26.37%        27.67%        26.81%        26.91%        27.24%        25.56%        28.01%   

Total

  26.65%   24.66%   26.87%     25.67%        27.63%        26.37%        27.64%        26.80%        26.88%        27.20%        25.52%        28.04%   

Percentage of Total Accounts making

    Minimum Payment (1)

 

Jan-13

 

Feb-13

 

Mar-13

 

Apr-13

   

May-13

   

Jun-13

   

Jul-13

   

Aug-13

   

Sep-13

   

Oct-13

   

Nov-13

   

Dec-13

 

2012

                       

2011

                       

2010

                       

2009

  4.05%   4.08%   4.06%     3.81%        3.95%        3.93%        4.15%        4.08%        4.10%        4.10%        4.00%        4.31%   

2008

  4.96%   5.02%   4.98%     4.64%        4.84%        4.74%        4.98%        4.90%        4.94%        4.92%        4.79%        5.11%   

Prior to 2008

  4.45%   4.48%   4.45%     4.17%        4.30%        4.17%        4.40%        4.32%        4.36%        4.35%        4.22%        4.50%   

Total

  4.49%   4.52%   4.49%     4.20%        4.34%        4.22%        4.45%        4.37%        4.41%        4.40%        4.27%        4.56%   

Percentage of Total Accounts making Full

    Payment (1)

 

Jan-13

 

Feb-13

 

Mar-13

 

Apr-13

   

May-13

   

Jun-13

   

Jul-13

   

Aug-13

   

Sep-13

   

Oct-13

   

Nov-13

   

Dec-13

 

2012

                       

2011

                       

2010

                       

2009

  22.19%   22.18%   22.49%     22.61%        22.37%        22.30%        21.96%        21.80%        21.47%        21.23%        21.06%        20.82%   

2008

  19.98%   20.06%   20.23%     20.39%        20.24%        20.05%        19.80%        19.66%        19.46%        19.27%        19.16%        18.94%   

Prior to 2008

  21.53%   21.49%   21.56%     21.71%        21.74%        21.58%        21.53%        21.39%        21.23%        21.10%        21.00%        20.92%   

Total

  21.40%   21.37%   21.46%     21.60%        21.60%        21.44%        21.36%        21.23%        21.05%        20.91%        20.80%        20.71%   

 

(1) Based on the Pool Balance, which includes the outstanding principal amount of the collateral certificate issued by the First USA Credit Card Master Trust and the outstanding amount of principal receivables in the issuing entity, as applicable. The collateral certificate issued by the First USA Credit Card Master Trust was paid in full and cancelled as of December 16, 2013.

 

A-II-12


Table of Contents

Static Pool Information

Chase Issuance Trust Portfolio

Static Pool Data

(dollars in thousands)

 

    

2012

 

Principal Receivables Outstanding (1)

  

Jan-12

    

Feb-12

    

Mar-12

    

Apr-12

    

May-12

    

Jun-12

    

Jul-12

    

Aug-12

    

Sep-12

    

Oct-12

    

Nov-12

   

Dec-12

 

2011

                                  

2010

                                  

2009

     $  1,346,361         $  1,306,902         $  1,291,090         $  1,300,670         $  1,298,528         $  1,288,620         $  1,288,789       $   1,292,004         $  1,277,588         $  1,448,038       $   1,451,099      $   1,493,523   

2008

     4,502,333         4,376,327         4,299,105         4,298,441         4,249,509         4,206,548         4,191,627         4,187,509         4,139,795         4,678,797         4,681,627        4,785,437   

2007

     4,436,543         4,304,338         4,224,847         4,222,892         4,128,689         4,084,007         4,065,134         4,058,691         4,000,768         4,512,394         4,507,532        4,610,321   

Prior to 2007

     34,209,180         33,279,152         32,746,168         32,836,882         32,509,210         32,171,302         31,945,391         31,904,584         31,475,669         35,356,948         35,378,902        36,269,113   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     $44,494,417         $43,266,719         $42,561,210         $42,658,885         $42,185,936         $41,750,477         $41,490,941         $41,442,788         $40,893,820         $45,996,177       $ 46,019,160      $ 47,158,394   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total Receivables Outstanding (1)

  

Jan-12

    

Feb-12

    

Mar-12

    

Apr-12

    

May-12

    

Jun-12

    

Jul-12

    

Aug-12

    

Sep-12

    

Oct-12

    

Nov-12

   

Dec-12

 

2011

                                  

2010

                                  

2009

     $  1,378,816         $  1,340,469         $  1,323,931         $  1,333,514         $  1,332,780         $  1,323,131         $  1,323,273       $   1,326,344       $   1,312,635         $  1,487,494       $   1,490,960      $   1,533,744   

2008

     4,628,989         4,503,822         4,423,577         4,423,669         4,374,551         4,333,551         4,317,486         4,314,196         4,268,297         4,822,058         4,825,347        4,929,770   

2007

     4,587,500         4,455,644         4,372,082         4,370,078         4,272,844         4,229,243         4,208,323         4,201,972         4,145,316         4,671,326         4,665,973        4,768,442   

Prior to 2007

     35,749,347         34,806,909         34,225,744         34,303,126         33,947,173         33,602,655         33,342,621         33,285,507         32,851,936         36,858,470         36,864,531        37,736,214   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     $46,344,652         $45,106,844         $44,345,334         $44,430,387         $43,927,349         $43,488,581         $43,191,703       $ 43,128,019       $ 42,578,184         $47,839,348       $ 47,846,811      $ 48,968,170   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net Losses as a percentage of Principal

    Receivables Outstanding (1)

  

Jan-12

    

Feb-12

    

Mar-12

    

Apr-12

    

May-12

    

Jun-12

    

Jul-12

    

Aug-12

    

Sep-12

    

Oct-12

    

Nov-12

   

Dec-12

 

2011

                                  

2010

                                  

2009

     3.95%         3.87%         4.05%         3.85%         3.82%         3.53%         3.87%         3.50%         3.17%         3.22%         3.34%        3.28%   

2008

     4.60%         4.12%         4.55%         4.42%         4.04%         3.82%         4.85%         3.61%         3.64%         3.62%         3.56%        3.78%   

2007

     4.80%         4.21%         4.44%         4.59%         4.38%         3.98%         4.65%         3.66%         3.56%         3.83%         3.47%        3.67%   

Prior to 2007

     4.15%         3.92%         4.09%         4.13%         3.86%         3.66%         4.56%         3.61%         3.54%         3.42%         3.26%        3.51%   

Total

     4.25%         3.97%         4.17%         4.19%         3.93%         3.71%         4.58%         3.61%         3.54%         3.47%         3.31%        3.54%   

Percentage of Total Receivables

    Delinquent 30+ Days (1)

  

Jan-12

    

Feb-12

    

Mar-12

    

Apr-12

    

May-12

    

Jun-12

    

Jul-12

    

Aug-12

    

Sep-12

    

Oct-12

    

Nov-12

   

Dec-12

 

2011

                                  

2010

                                  

2009

     2.37%         2.28%         2.18%         2.06%         1.96%         1.96%         1.92%         1.93%         2.01%         2.03%         2.03%        1.97%   

2008

     2.63%         2.56%         2.42%         2.28%         2.18%         2.17%         2.04%         2.06%         2.15%         2.14%         2.16%        2.06%   

2007

     2.68%         2.65%         2.55%         2.39%         2.23%         2.22%         2.10%         2.10%         2.18%         2.12%         2.16%        2.09%   

Prior to 2007

     2.40%         2.38%         2.31%         2.18%         2.07%         2.04%         1.90%         1.88%         1.92%         1.89%         1.92%        1.84%   

Total

     2.45%         2.42%         2.34%         2.21%         2.09%         2.06%         1.93%         1.92%         1.97%         1.94%         1.97%        1.89%   

Yield from Finance Charges, Fees, and

    Interchange (1)

  

Jan-12

    

Feb-12

    

Mar-12

    

Apr-12

    

May-12

    

Jun-12

    

Jul-12

    

Aug-12

    

Sep-12

    

Oct-12

    

Nov-12

   

Dec-12

 

2011

                                  

2010

                                  

2009

     16.22%         17.74%         18.36%         18.06%         18.48%         18.54%         18.48%         18.10%         16.93%         16.91%         17.50%        17.74%   

2008

     15.06%         16.11%         16.03%         16.05%         16.10%         15.92%         16.36%         16.43%         15.89%         15.88%         16.48%        16.43%   

2007

     16.13%         17.23%         17.19%         17.15%         17.19%         17.08%         17.54%         17.58%         17.03%         17.22%         17.81%        17.76%   

Prior to 2007

     16.56%         17.71%         17.75%         17.78%         17.76%         17.60%         17.92%         18.05%         17.47%         17.60%         18.23%        18.24%   

Total

     16.35%         17.50%         17.54%         17.55%         17.56%         17.41%         17.74%         17.84%         17.25%         17.37%         17.99%        18.00%   

 

 

A-II-13


Table of Contents
    

2012

 

Receivables Principal Payment Rate (1)

  

Jan-12

  

Feb-12

  

Mar-12

  

Apr-12

  

May-12

  

Jun-12

  

Jul-12

  

Aug-12

  

Sep-12

  

Oct-12

  

Nov-12

   

Dec-12

 

2011

                                  

2010

                                  

2009

   30.94%    29.57%    31.26%    31.03%    32.36%    30.53%    32.00%    32.00%    29.98%    30.92%      30.17     31.28

2008

   23.64%    22.67%    23.99%    23.74%    24.84%    23.77%    25.01%    25.06%    23.48%    24.15%      23.49     24.43

2007

   24.62%    23.58%    24.84%    24.62%    26.01%    24.92%    26.21%    26.23%    24.67%    25.46%      24.94     25.88

Prior to 2007

   25.13%    23.58%    24.90%    24.61%    25.96%    24.93%    26.25%    26.15%    24.70%    25.48%      24.83     26.01

Total

   25.10%    23.67%    25.00%    24.72%    26.04%    24.98%    26.30%    26.23%    24.74%    25.52%      24.87     26.00

Percentage of Total Accounts making
    Minimum Payment (1)

  

Jan-12

  

Feb-12

  

Mar-12

  

Apr-12

  

May-12

  

Jun-12

  

Jul-12

  

Aug-12

  

Sep-12

  

Oct-12

  

Nov-12

   

Dec-12

 

2011

                                  

2010

                                  

2009

   4.13%    3.99%    3.90%    3.82%    3.92%    3.96%    4.14%    3.99%    3.92%    4.11%      4.03     4.14

2008

   5.32%    5.15%    5.02%    4.87%    5.01%    5.00%    5.18%    5.00%    4.91%    5.09%      5.02     5.10

2007

   5.64%    5.44%    5.31%    5.17%    5.20%    5.18%    5.33%    5.15%    5.04%    5.23%      5.11     5.21

Prior to 2007

   4.89%    4.77%    4.67%    4.51%    4.54%    4.51%    4.63%    4.47%    4.37%    4.52%      4.45     4.50

Total

   4.99%    4.86%    4.75%    4.60%    4.64%    4.61%    4.74%    4.58%    4.49%    4.64%      4.56     4.63

Percentage of Total Accounts making Full
    Payment (1)

  

Jan-12

  

Feb-12

  

Mar-12

  

Apr-12

  

May-12

  

Jun-12

  

Jul-12

  

Aug-12

  

Sep-12

  

Oct-12

  

Nov-12

   

Dec-12

 

2011

                                  

2010

                                  

2009

   23.52%    23.51%    23.75%    23.84%    23.37%    23.26%    22.83%    22.62%    22.18%    22.59%      22.33     21.96

2008

   20.66%    20.67%    20.80%    20.98%    20.83%    20.60%    20.34%    20.29%    20.06%    20.44%      20.23     19.87

2007

   20.02%    20.09%    20.25%    20.39%    20.19%    19.98%    19.71%    19.63%    19.48%    19.89%      19.73     19.33

Prior to 2007

   22.51%    22.46%    22.54%    22.66%    22.42%    22.29%    22.05%    21.94%    21.75%    22.26%      22.10     21.77

Total

   22.07%    22.05%    22.14%    22.28%    22.05%    21.89%    21.65%    21.54%    21.34%    21.82%      21.65     21.31

 

(1) Based on the Pool Balance, which includes the outstanding principal amount of the collateral certificate issued by the First USA Credit Card Master Trust and the outstanding amount of principal receivables in the issuing entity, as applicable. The collateral certificate issued by the First USA Credit Card Master Trust was paid in full and cancelled as of December 16, 2013.

 

A-II-14


Table of Contents

Chase Issuance Trust Portfolio

Static Pool Data

(dollars in thousands)

 

   

2011

 

Principal Receivables Outstanding (1)

 

Jan-11

   

Feb-11

   

Mar-11

   

Apr-11

   

May-11

   

Jun-11

   

Jul-11

   

Aug-11

   

Sep-11

   

Oct-11

   

Nov-11

   

Dec-11

 

2010

                       

2009

    $  1,474,722        $  1,431,014        $  1,414,826        $  1,280,198        $  1,295,712        $  1,300,376        $  1,311,450        $  1,332,314        $  1,320,648        $  1,326,466        $  1,345,842        $  1,383,171   

2008

    5,110,886        4,958,683        4,860,390        4,361,736        4,360,580        4,368,267        4,405,450        4,479,955        4,450,352        4,471,853        4,523,012        4,614,133   

2007

    5,183,893        5,009,971        4,905,953        4,397,719        4,386,872        4,379,667        4,404,163        4,466,359        4,423,256        4,434,226        4,473,481        4,559,529   

2006

    5,532,208        5,355,912        5,227,233        4,674,589        4,678,923        4,674,939        4,702,599        4,764,885        4,729,598        4,742,649        4,770,613        4,853,895   

Prior to 2006

    34,615,523        33,527,340        32,949,868        29,656,931        29,666,890        29,591,058        29,603,675        29,923,775        29,535,129        29,492,931        29,713,721        30,414,773   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    $51,917,232        $50,282,920        $49,358,270        $44,371,173        $44,388,977        $44,314,307        $44,427,337        $44,967,288        $44,458,983        $44,468,125        $44,826,669        $45,825,501   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Receivables Outstanding (1)

 

Jan-11

   

Feb-11

   

Mar-11

   

Apr-11

   

May-11

   

Jun-11

   

Jul-11

   

Aug-11

   

Sep-11

   

Oct-11

   

Nov-11

   

Dec-11

 

2010

                       

2009

    $  1,506,969        $  1,464,077        $  1,445,690        $  1,308,032        $  1,324,746        $  1,329,089        $  1,340,338        $  1,361,668        $  1,350,560        $  1,356,858        $  1,377,175        $  1,414,937   

2008

    5,252,993        5,099,233        4,991,716        4,480,675        4,478,092        4,485,801        4,522,614        4,599,355        4,571,159        4,593,980        4,647,511        4,739,040   

2007

    5,368,224        5,191,168        5,075,294        4,550,098        4,536,878        4,528,652        4,551,707        4,614,700        4,572,153        4,583,251        4,623,917        4,709,708   

2006

    5,769,436        5,588,150        5,445,222        4,869,891        4,870,434        4,864,351        4,889,235        4,951,485        4,915,605        4,927,673        4,956,257        5,038,373   

Prior to 2006

    36,522,043        35,390,681        34,707,409        31,218,805        31,186,866        31,081,226        31,059,440        31,364,720        30,955,199        30,892,786        31,102,452        31,781,729   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    $54,419,665        $52,733,309        $51,665,331        $46,427,501        $46,397,016        $46,289,119        $46,363,334        $46,891,928        $46,364,676        $46,354,548        $46,707,312        $47,683,787   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Losses as a percentage of Principal
    Receivables Outstanding (1)

 

Jan-11

   

Feb-11

   

Mar-11

   

Apr-11

   

May-11

   

Jun-11

   

Jul-11

   

Aug-11

   

Sep-11

   

Oct-11

   

Nov-11

   

Dec-11

 

2010

                       

2009

    4.80%        4.96%        4.91%        4.58%        4.81%        4.13%        3.94%        3.91%        3.64%        3.64%        3.70%        3.98%   

2008

    6.13%        6.29%        6.32%        5.89%        5.82%        5.21%        4.84%        4.83%        4.38%        4.32%        4.44%        4.43%   

2007

    6.51%        6.91%        6.73%        6.16%        6.29%        5.56%        5.26%        5.25%        4.57%        4.43%        4.52%        4.40%   

2006

    7.20%        7.36%        6.97%        6.61%        6.48%        5.77%        5.64%        5.41%        4.78%        4.71%        4.93%        4.73%   

Prior to 2006

    5.72%        5.97%        5.76%        5.35%        5.46%        4.71%        4.60%        4.48%        3.95%        4.06%        3.99%        3.93%   

Total

    5.97%        6.21%        6.02%        5.60%        5.67%        4.94%        4.78%        4.67%        4.13%        4.18%        4.18%        4.11%   

Percentage of Total Receivables
    Delinquent 30+ Days (1)

 

Jan-11

   

Feb-11

   

Mar-11

   

Apr-11

   

May-11

   

Jun-11

   

Jul-11

   

Aug-11

   

Sep-11

   

Oct-11

   

Nov-11

   

Dec-11

 

2010

                       

2009

    2.82%        2.74%        2.57%        2.42%        2.25%        2.21%        2.21%        2.27%        2.31%        2.40%        2.41%        2.39%   

2008

    3.58%        3.45%        3.20%        2.98%        2.79%        2.70%        2.67%        2.65%        2.69%        2.74%        2.75%        2.67%   

2007

    3.84%        3.69%        3.43%        3.19%        2.97%        2.89%        2.82%        2.76%        2.81%        2.80%        2.79%        2.74%   

2006

    4.02%        3.88%        3.64%        3.38%        3.14%        3.04%        2.98%        2.91%        2.96%        2.97%        2.97%        2.91%   

Prior to 2006

    3.22%        3.13%        2.94%        2.74%        2.54%        2.47%        2.40%        2.35%        2.41%        2.42%        2.41%        2.35%   

Total

    3.39%        3.29%        3.08%        2.86%        2.66%        2.59%        2.52%        2.48%        2.53%        2.55%        2.54%        2.48%   

Yield from Finance Charges, Fees, and
    Interchange (1)

 

Jan-11

   

Feb-11

   

Mar-11

   

Apr-11

   

May-11

   

Jun-11

   

Jul-11

   

Aug-11

   

Sep-11

   

Oct-11

   

Nov-11

   

Dec-11

 

2010

                       

2009

    17.24%        19.04%        19.95%        18.17%        19.47%        19.77%        18.38%        17.71%        17.27%        16.76%        17.03%        17.27%   

2008

    16.29%        17.54%        17.65%        16.40%        17.22%        17.17%        16.59%        16.28%        16.25%        15.80%        15.95%        15.97%   

2007

    17.12%        18.55%        18.76%        17.38%        18.20%        18.22%        17.58%        17.34%        17.35%        16.85%        17.07%        17.08%   

2006

    16.49%        17.97%        18.05%        16.75%        17.66%        17.74%        17.19%        16.84%        16.94%        16.36%        16.45%        16.50%   

Prior to 2006

    17.54%        19.05%        19.37%        18.05%        18.81%        18.87%        18.18%        17.85%        17.93%        17.52%        17.74%        17.94%   

Total

    17.25%        18.74%        19.02%        17.69%        18.49%        18.54%        17.87%        17.53%        17.58%        17.14%        17.33%        17.48%   

 

A-II-15


Table of Contents
   

2011

Receivables Principal Payment Rate (1)

 

Jan-11

 

Feb-11

 

Mar-11

 

Apr-11

 

May-11

 

Jun-11

 

Jul-11

 

Aug-11

 

Sep-11

 

Oct-11

 

Nov-11

 

Dec-11

2010

                       

2009

  31.31%   29.33%   33.04%   30.87%   32.93%   32.25%   31.75%   31.70%   30.74%   29.93%   29.06%   30.43%

2008

  23.17%   21.69%   24.67%   22.94%   24.56%   24.21%   24.09%   23.94%   23.32%   22.61%   21.90%   22.94%

2007

  23.69%   22.29%   25.23%   23.54%   25.05%   24.73%   24.62%   24.65%   23.99%   23.31%   22.75%   23.89%

2006

  19.64%   18.62%   21.22%   19.74%   21.15%   20.91%   20.92%   20.78%   20.33%   19.71%   19.33%   20.30%

Prior to 2006

  24.15%   22.23%   24.97%   23.31%   25.48%   25.23%   25.37%   25.05%   24.70%   24.13%   23.44%   24.92%

Total

  23.73%   22.00%   24.80%   23.14%   25.11%   24.83%   24.89%   24.65%   24.21%   23.60%   22.95%   24.29%

Percentage of Total Accounts making
    Minimum Payment (1)

   
   

Jan-11

 

Feb-11

 

Mar-11

 

Apr-11

 

May-11

 

Jun-11

 

Jul-11

 

Aug-11

 

Sep-11

 

Oct-11

 

Nov-11

 

Dec-11

2010

                       

2009

  3.65%   3.68%   3.72%   3.54%   3.79%   3.84%   3.95%   3.84%   3.94%   3.88%   3.94%   4.31%

2008

  4.95%   4.99%   5.05%   4.67%   5.03%   4.97%   5.11%   4.99%   5.14%   5.04%   5.14%   5.54%

2007

  5.31%   5.34%   5.62%   5.04%   5.36%   5.28%   5.40%   5.24%   5.40%   5.31%   5.39%   5.90%

2006

  6.14%   6.17%   6.39%   5.78%   6.05%   5.95%   6.08%   5.91%   6.06%   5.99%   6.03%   6.51%

Prior to 2006

  4.77%   4.82%   4.96%   4.50%   4.66%   4.56%   4.64%   4.55%   4.63%   4.55%   4.59%   4.88%

Total

  4.97%   5.01%   5.16%   4.69%   4.90%   4.82%   4.92%   4.80%   4.91%   4.83%   4.88%   5.22%

Percentage of Total Accounts making Full
    Payment (1)

 

Jan-11

 

Feb-11

 

Mar-11

 

Apr-11

 

May-11

 

Jun-11

 

Jul-11

 

Aug-11

 

Sep-11

 

Oct-11

 

Nov-11

 

Dec-11

2010

                       

2009

  24.67%   24.70%   24.76%   25.13%   24.91%   24.64%   24.13%   23.87%   23.64%   23.22%   23.19%   23.45%

2008

  22.08%   22.15%   21.90%   22.42%   22.36%   21.90%   21.51%   21.40%   21.31%   20.89%   20.80%   20.65%

2007

  20.89%   20.97%   20.10%   21.36%   20.72%   20.38%   20.05%   20.04%   19.96%   19.63%   19.59%   19.96%

2006

  17.72%   17.86%   17.19%   18.35%   18.16%   17.88%   17.58%   17.58%   17.47%   17.19%   17.16%   17.26%

Prior to 2006

  24.47%   24.37%   23.85%   24.62%   24.55%   24.37%   24.07%   24.14%   23.85%   23.51%   23.54%   23.45%

Total

  23.04%   23.01%   22.49%   23.32%   23.17%   22.93%   22.61%   22.62%   22.41%   22.07%   22.07%   22.07%

 

(1) Based on the Pool Balance, which includes the outstanding principal amount of the collateral certificate issued by the First USA Credit Card Master Trust and the outstanding amount of principal receivables in the issuing entity, as applicable. The collateral certificate issued by the First USA Credit Card Master Trust was paid in full and cancelled as of December 16, 2013.

 

A-II-16


Table of Contents

Chase Issuance Trust Portfolio

Static Pool Data

(dollars in thousands)

 

   

2010

 

Principal Receivables Outstanding (1)

 

Jan-10

   

Feb-10

   

Mar-10

   

Apr-10

   

May-10

   

Jun-10

   

Jul-10

   

Aug-10

   

Sep-10

   

Oct-10

   

Nov-10

   

Dec-10

 

2009

    $  2,053,148        $  2,001,520        $  1,863,007        $  1,868,001        $  1,881,401        $  1,869,400        $  1,861,481        $  1,755,966        $  1,725,099        $  1,587,799        $  1,612,744        $  1,656,933   

2008

    8,067,156        7,768,902        7,131,501        7,032,654        6,973,684        6,876,558        6,795,180        6,296,574        6,160,457        5,636,014        5,660,622        5,742,149   

2007

    8,400,787        8,122,733        7,465,271        7,347,142        7,251,759        7,118,913        7,006,097        6,479,430        6,324,621        5,764,772        5,780,887        5,850,205   

2006

    9,127,811        8,833,297        8,090,692        7,930,257        7,797,313        7,650,297        7,519,474        6,937,290        6,775,556        6,171,058        6,158,951        6,212,491   

2005

    8,220,642        7,951,063        7,280,554        7,138,890        7,021,457        6,891,387        6,769,194        6,262,842        6,111,417        5,567,494        5,557,291        5,613,622   

Prior to 2005

    48,741,714        47,252,878        43,500,393        42,839,402        42,110,297        41,350,632        40,556,476        37,310,138        36,327,837        33,081,005        33,057,384        33,608,771   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    $84,611,258        $81,930,393        $75,331,418        $74,156,346        $73,035,911        $71,757,187        $70,507,902        $65,042,240        $63,424,987        $57,808,142        $57,827,879        $58,684,171   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Receivables Outstanding (1)

 

Jan-10

   

Feb-10

   

Mar-10

   

Apr-10

   

May-10

   

Jun-10

   

Jul-10

   

Aug-10

   

Sep-10

   

Oct-10

   

Nov-10

   

Dec-10

 

2009

    $  2,110,074        $  2,063,049        $  1,918,656        $  1,924,866        $  1,942,344        $  1,930,892        $  1,917,756        $  1,803,602        $  1,769,455        $  1,626,134        $  1,650,164        $  1,692,499   

2008

    8,360,322        8,067,306        7,395,223        7,296,898        7,238,795        7,142,913        7,039,333        6,506,065        6,357,354        5,806,621        5,826,675        5,899,936   

2007

    8,798,705        8,520,323        7,813,707        7,690,694        7,591,623        7,456,793        7,318,175        6,748,404        6,578,807        5,986,327        5,996,418        6,055,718   

2006

    9,644,227        9,345,781        8,541,247        8,372,593        8,231,606        8,079,015        7,917,272        7,282,227        7,102,361        6,456,472        6,435,869        6,476,815   

2005

    8,708,838        8,434,373        7,706,377        7,556,160        7,429,538        7,293,340        7,141,842        6,587,705        6,418,443        5,834,966        5,816,375        5,860,294   

Prior to 2005

    52,414,632        50,884,165        46,732,740        45,997,555        45,192,739        44,372,145        43,379,412        39,766,913        38,658,200        35,122,524        35,033,258        35,496,948   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    $90,036,798        $87,314,997        $80,107,950        $78,838,766        $77,626,645        $76,275,098        $74,713,790        $68,694,916        $66,884,620        $60,833,044        $60,758,759        $61,482,210   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Losses as a percentage of Principal
    Receivables Outstanding (1)

 

Jan-10

   

Feb-10

   

Mar-10

   

Apr-10

   

May-10

   

Jun-10

   

Jul-10

   

Aug-10

   

Sep-10

   

Oct-10

   

Nov-10

   

Dec-10

 

2009

    3.53%        4.15%        4.93%        5.37%        5.72%        5.57%        5.59%        6.04%        5.57%        5.11%        5.51%        5.64%   

2008

    9.57%        8.61%        8.85%        8.76%        8.76%        8.21%        7.87%        8.18%        8.01%        7.14%        7.36%        7.23%   

2007

    12.08%        10.31%        10.16%        10.04%        10.24%        9.29%        8.70%        8.91%        8.57%        7.64%        8.09%        7.81%   

2006

    13.58%        11.46%        11.23%        11.18%        11.10%        10.44%        9.60%        9.81%        9.38%        8.41%        8.61%        8.43%   

2005

    12.21%        10.15%        10.21%        9.72%        9.64%        9.24%        8.75%        8.78%        8.46%        7.56%        7.56%        7.42%   

Prior to 2005

    10.52%        8.76%        9.26%        8.54%        8.38%        7.85%        7.50%        7.75%        7.30%        6.60%        6.71%        6.54%   

Total

    10.91%        9.21%        9.51%        9.03%        8.95%        8.38%        7.95%        8.18%        7.78%        7.00%        7.16%        6.99%   

Percentage of Total Receivables
    Delinquent 30+ Days (1)

 

Jan-10

   

Feb-10

   

Mar-10

   

Apr-10

   

May-10

   

Jun-10

   

Jul-10

   

Aug-10

   

Sep-10

   

Oct-10

   

Nov-10

   

Dec-10

 

2009

    2.82%        3.00%        3.10%        3.12%        3.07%        3.14%        3.19%        3.10%        3.10%        3.14%        3.05%        2.87%   

2008

    4.64%        4.58%        4.50%        4.43%        4.28%        4.23%        4.19%        4.04%        4.00%        3.97%        3.86%        3.64%   

2007

    5.40%        5.24%        5.08%        4.93%        4.68%        4.58%        4.53%        4.34%        4.31%        4.29%        4.12%        3.92%   

2006

    5.96%        5.77%        5.60%        5.41%        5.19%        5.04%        4.97%        4.75%        4.67%        4.62%        4.45%        4.19%   

2005

    5.22%        5.08%        4.91%        4.78%        4.60%        4.47%        4.37%        4.20%        4.14%        4.08%        3.94%        3.72%   

Prior to 2005

    4.47%        4.39%        4.23%        4.11%        3.95%        3.87%        3.79%        3.60%        3.57%        3.53%        3.41%        3.22%   

Total

    4.75%        4.67%        4.51%        4.40%        4.22%        4.13%        4.06%        3.89%        3.82%        3.81%        3.68%        3.47%   

Yield from Finance Charges, Fees, and
    Interchange (1)

 

Jan-10

   

Feb-10

   

Mar-10

   

Apr-10

   

May-10

   

Jun-10

   

Jul-10

   

Aug-10

   

Sep-10

   

Oct-10

   

Nov-10

   

Dec-10

 

2009

    19.71%        22.24%        25.11%        23.60%        24.13%        25.05%        23.94%        23.08%        20.60%        19.70%        19.22%        19.56%   

2008

    17.86%        19.80%        21.56%        20.33%        20.19%        20.62%        20.21%        19.94%        18.79%        18.27%        17.82%        18.18%   

2007

    19.08%        20.77%        22.27%        20.76%        20.57%        21.07%        20.77%        20.61%        19.50%        19.09%        18.66%        19.09%   

2006

    17.67%        19.56%        20.93%        19.42%        19.26%        19.72%        19.49%        19.31%        18.52%        18.12%        17.73%        18.21%   

2005

    17.44%        19.55%        21.15%        19.69%        19.48%        19.84%        19.60%        19.47%        18.70%        18.32%        17.85%        18.43%   

Prior to 2005

    18.29%        20.84%        22.89%        21.48%        21.27%        21.67%        21.36%        21.17%        20.17%        19.73%        19.23%        20.00%   

Total

    18.21%        20.50%        22.38%        20.96%        20.78%        21.21%        20.89%        20.68%        19.66%        19.21%        18.74%        19.38%   

 

A-II-17


Table of Contents
   

2010

Receivables Principal Payment Rate (1)

 

Jan-10

 

Feb-10

 

Mar-10

 

Apr-10

 

May-10

 

Jun-10

 

Jul-10

 

Aug-10

 

Sep-10

 

Oct-10

 

Nov-10

 

Dec-10

2009

  31.33%   28.82%   33.44%   31.41%   31.98%   31.64%   31.37%   32.00%   30.84%   30.70%   29.44%   31.91%

2008

  21.04%   19.37%   22.33%   21.13%   21.70%   21.79%   21.90%   22.60%   22.11%   22.10%   21.24%   23.35%

2007

  20.11%   18.59%   21.39%   20.57%   21.45%   21.61%   21.85%   22.65%   22.19%   22.38%   21.64%   23.82%

2006

  16.30%   15.16%   17.51%   16.82%   17.49%   17.62%   17.97%   18.59%   18.19%   18.38%   17.80%   19.65%

2005

  16.64%   15.32%   17.80%   17.10%   17.78%   17.84%   18.22%   18.86%   18.46%   18.64%   18.01%   19.95%

Prior to 2005

  20.49%   18.20%   20.92%   20.18%   21.45%   21.59%   22.22%   22.91%   22.66%   22.96%   22.15%   24.71%

Total

  19.94%   18.00%   20.74%   19.93%   20.97%   21.09%   21.55%   22.25%   21.90%   22.12%   21.35%   23.69%

Percentage of Total Accounts making
    Minimum Payment (1)

   
   

Jan-10

 

Feb-10

 

Mar-10

 

Apr-10

 

May-10

 

Jun-10

 

Jul-10

 

Aug-10

 

Sep-10

 

Oct-10

 

Nov-10

 

Dec-10

2009

  3.17%   3.24%   3.50%   3.41%   3.20%   3.59%   3.65%   3.69%   3.65%   3.60%   3.58%   3.92%

2008

  4.85%   4.82%   4.99%   4.55%   4.56%   4.82%   5.03%   5.03%   5.06%   5.01%   4.96%   5.35%

2007

  5.23%   5.32%   5.72%   4.96%   5.02%   5.37%   5.55%   5.51%   5.50%   5.42%   5.36%   5.74%

2006

  6.32%   6.32%   6.68%   5.91%   5.94%   6.29%   6.47%   6.39%   6.40%   6.34%   6.22%   6.64%

2005

  6.11%   6.17%   6.47%   5.71%   5.71%   5.90%   6.04%   5.94%   5.95%   5.88%   5.75%   6.15%

Prior to 2005

  5.14%   5.15%   5.33%   4.80%   4.74%   4.82%   4.92%   4.84%   4.85%   4.79%   4.68%   4.96%

Total

  5.28%   5.30%   5.54%   4.96%   4.93%   5.11%   5.24%   5.19%   5.19%   5.13%   5.03%   5.36%

Percentage of Total Accounts making Full
    Payment (1)

 

Jan-10

 

Feb-10

 

Mar-10

 

Apr-10

 

May-10

 

Jun-10

 

Jul-10

 

Aug-10

 

Sep-10

 

Oct-10

 

Nov-10

 

Dec-10

2009

  25.88%   25.94%   25.93%   25.72%   25.56%   25.81%   25.20%   25.11%   25.08%   24.60%   24.73%   24.63%

2008

  21.56%   21.92%   21.69%   21.90%   21.81%   22.18%   22.03%   22.19%   22.34%   22.05%   22.12%   22.00%

2007

  19.65%   20.32%   19.36%   20.39%   20.34%   21.13%   20.99%   20.99%   21.12%   20.86%   21.01%   20.88%

2006

  16.70%   17.01%   16.29%   17.23%   17.20%   17.83%   17.71%   17.72%   17.76%   17.58%   17.72%   17.67%

2005

  17.66%   18.03%   17.35%   18.34%   18.33%   18.51%   18.32%   18.30%   18.33%   18.13%   18.19%   18.10%

Prior to 2005

  25.66%   25.61%   25.16%   25.68%   25.85%   26.04%   25.83%   25.96%   25.98%   25.73%   25.77%   25.75%

Total

  22.59%   22.79%   22.26%   22.88%   22.95%   23.33%   23.14%   23.21%   23.27%   23.02%   23.09%   23.04%

 

(1) Based on the Pool Balance, which includes the outstanding principal amount of the collateral certificate issued by the First USA Credit Card Master Trust and the outstanding amount of principal receivables in the issuing entity, as applicable. The collateral certificate issued by the First USA Credit Card Master Trust was paid in full and cancelled as of December 16, 2013.

 

A-II-18


Table of Contents

Chase Issuance Trust Portfolio

Static Pool Data

(dollars in thousands)

 

   

2009

 

Principal Receivables Outstanding (1)

 

Jan-09

   

Feb-09

   

Mar-09

   

Apr-09

   

May-09

   

Jun-09

   

Jul-09

   

Aug-09

   

Sep-09

   

Oct-09

   

Nov-09

   

Dec-09

 

2009

                    $  1,203,800        $  1,956,673        $  2,036,631        $  2,104,196   

2008

          $  1,735,340        $  1,756,009        $  4,884,896        $  8,676,499        $  9,029,273        8,754,786        8,501,133        8,434,243        8,407,803   

2007

    $  6,998,904        $  6,802,332        $  6,635,478        6,932,094        8,839,671        8,845,972        8,803,407        8,835,103        8,714,625        8,581,974        8,612,723        8,693,655   

2006

    10,409,649        10,147,259        9,897,435        9,845,410        9,919,568        9,847,898        9,734,412        9,705,355        9,538,843        9,382,056        9,371,084        9,431,029   

2005

    9,616,155        9,373,549        9,119,395        9,044,599        9,141,885        9,058,205        8,932,119        8,869,179        8,687,848        8,516,380        8,481,063        8,521,968   

2004

    7,775,606        7,581,959        7,385,102        7,345,798        7,385,524        7,328,747        7,218,988        7,159,390        6,987,147        6,835,210        6,808,489        6,847,191   

Prior to 2004

    42,074,631        43,994,906        42,008,950        41,387,321        45,343,043        45,736,856        43,749,455        43,417,974        43,092,721        41,333,965        43,697,456        43,992,085   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    $76,874,945        $77,900,005        $75,046,360        $76,290,562        $82,385,700        $85,702,574        $87,114,880        $87,016,274        $86,979,770        $85,107,391        $87,441,689        $87,997,927   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Receivables Outstanding (1)

 

Jan-09

   

Feb-09

   

Mar-09

   

Apr-09

   

May-09

   

Jun-09

   

Jul-09

   

Aug-09

   

Sep-09

   

Oct-09

   

Nov-09

   

Dec-09

 

2009

                    $  1,228,756        $  1,998,499        $  2,084,947        $  2,157,130   

2008

          $  1,763,617        $  1,786,175        $  4,986,191        $  8,868,518        $  9,257,656        9,003,298        8,762,041        8,712,452        8,696,449   

2007

    $  7,184,198        $  6,997,686        $  6,826,636        7,139,421        9,085,755        9,138,573        9,120,967        9,178,338        9,078,764        8,955,777        9,002,147        9,091,819   

2006

    10,765,302        10,513,920        10,256,431        10,217,416        10,301,776        10,277,374        10,184,969        10,178,786        10,028,986        9,878,951        9,882,741        9,949,633   

2005

    9,976,988        9,743,092        9,479,498        9,414,729        9,519,399        9,477,897        9,369,949        9,325,738        9,157,984        8,991,335        8,967,905        9,013,682   

2004

    8,092,103        7,905,390        7,700,158        7,668,261        7,712,495        7,689,410        7,594,518        7,549,860        7,387,331        7,238,763        7,220,698        7,262,615   

Prior to 2004

    43,690,898        45,787,622        43,765,044        43,193,288        47,379,721        48,089,606        46,183,856        46,030,127        46,000,970        44,307,737        46,956,353        47,274,886   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    $79,709,489        $80,947,710        $78,027,767        $79,396,732        $85,785,321        $89,659,051        $91,322,777        $91,520,505        $91,886,089        $90,133,103        $92,827,243        $93,446,214   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Losses as a percentage of Principal
    Receivables Outstanding (1)

 

Jan-09

   

Feb-09

   

Mar-09

   

Apr-09

   

May-09

   

Jun-09

   

Jul-09

   

Aug-09

   

Sep-09

   

Oct-09

   

Nov-09

   

Dec-09

 

2009

                    0.01%        1.04%        1.97%        2.77%   

2008

          0.06%        3.60%        1.95%        3.90%        5.25%        6.11%        6.29%        7.79%        6.93%   

2007

    5.06%        7.06%        8.40%        9.40%        8.41%        7.96%        7.85%        8.70%        8.11%        9.09%        10.26%        8.30%   

2006

    8.10%        8.57%        9.40%        10.63%        11.49%        11.58%        11.16%        12.08%        11.23%        10.74%        11.73%        9.14%   

2005

    6.86%        7.29%        8.08%        9.11%        9.91%        10.18%        9.71%        10.73%        9.87%        9.44%        10.32%        8.06%   

2004

    6.59%        6.65%        7.53%        8.81%        9.58%        9.55%        9.27%        10.18%        9.60%        9.31%        10.28%        7.74%   

Prior to 2004

    5.27%        5.44%        6.14%        7.06%        7.32%        7.19%        7.21%        8.05%        7.36%        7.32%        7.89%        6.38%   

Total

    5.94%        6.35%        7.13%        8.07%        8.36%        8.04%        7.92%        8.73%        8.12%        8.02%        8.81%        7.11%   

Percentage of Total Receivables
    Delinquent 30+ Days (1)

 

Jan-09

   

Feb-09

   

Mar-09

   

Apr-09

   

May-09

   

Jun-09

   

Jul-09

   

Aug-09

   

Sep-09

   

Oct-09

   

Nov-09

   

Dec-09

 

2009

                    1.98%        2.03%        2.33%        2.56%   

2008

          2.78%        2.99%        3.42%        3.26%        3.76%        4.17%        4.55%        4.62%        4.72%   

2007

    5.02%        5.39%        5.64%        5.58%        4.48%        4.64%        4.51%        5.02%        5.42%        5.68%        5.61%        5.63%   

2006

    5.64%        5.96%        6.22%        6.28%        6.05%        5.97%        5.56%        5.88%        6.09%        6.30%        6.19%        6.23%   

2005

    4.84%        5.15%        5.42%        5.48%        5.28%        5.22%        4.87%        5.16%        5.34%        5.55%        5.47%        5.48%   

2004

    4.55%        4.88%        5.12%        5.19%        5.04%        5.01%        4.67%        4.96%        5.17%        5.39%        5.27%        5.29%   

Prior to 2004

    3.77%        4.02%        4.31%        4.39%        4.00%        3.99%        3.72%        3.99%        4.22%        4.55%        4.49%        4.56%   

Total

    4.35%        4.61%        4.89%        4.91%        4.52%        4.46%        4.16%        4.48%        4.69%        4.95%        4.90%        4.94%   

Yield from Finance Charges, Fees, and
    Interchange (1)

 

Jan-09

   

Feb-09

   

Mar-09

   

Apr-09

   

May-09

   

Jun-09

   

Jul-09

   

Aug-09

   

Sep-09

   

Oct-09

   

Nov-09

   

Dec-09

 

2009

                    16.53%        18.23%        19.41%        20.87%   

2008

          17.73%        20.05%        13.91%        14.29%        13.94%        14.80%        15.65%        16.61%        18.28%   

2007

    14.53%        15.91%        17.00%        16.15%        16.16%        16.06%        18.28%        18.18%        18.56%        18.85%        19.25%        20.35%   

2006

    13.86%        14.73%        15.59%        14.75%        15.24%        14.81%        17.20%        16.91%        17.35%        17.56%        17.80%        18.88%   

2005

    13.44%        14.36%        15.23%        14.34%        14.72%        14.32%        16.68%        16.50%        16.96%        17.20%        17.54%        18.69%   

2004

    13.43%        14.41%        15.30%        14.36%        14.71%        14.37%        16.64%        16.56%        17.14%        17.47%        18.00%        19.19%   

Prior to 2004

    13.42%        14.38%        15.29%        14.28%        14.73%        14.31%        16.67%        16.67%        17.21%        17.74%        18.17%        19.72%   

Total

    13.58%        14.56%        15.47%        14.56%        15.05%        14.54%        16.72%        16.54%        17.08%        17.56%        18.04%        19.44%   

 

A-II-19


Table of Contents
    

2009

Receivables Principal Payment Rate (1)

  

Jan-09

  

Feb-09

  

Mar-09

  

Apr-09

  

May-09

  

Jun-09

  

Jul-09

  

Aug-09

  

Sep-09

  

Oct-09

  

Nov-09

  

Dec-09

2009

                           28.77%    31.97%    30.74%    33.35%

2008

            34.73%    39.49%    23.97%    21.52%    19.92%    20.09%    20.47%    19.46%    21.61%

2007

   20.02%    18.51%    21.20%    19.67%    20.14%    19.54%    20.05%    19.51%    19.33%    19.53%    18.56%    20.50%

2006

   15.00%    14.16%    16.38%    14.89%    15.69%    15.19%    15.93%    15.48%    15.46%    15.64%    14.95%    16.54%

2005

   14.95%    14.07%    16.35%    14.93%    15.69%    15.20%    16.05%    15.60%    15.62%    15.84%    15.18%    16.83%

2004

   16.88%    15.62%    18.07%    16.52%    17.40%    16.95%    17.96%    17.51%    17.64%    17.88%    17.18%    19.07%

Prior to 2004

   18.33%    16.54%    18.98%    17.52%    19.14%    18.46%    20.29%    20.44%    21.01%    20.37%    19.50%    20.85%

Total

   17.49%    16.01%    18.43%    17.16%    18.70%    17.99%    19.22%    19.01%    19.37%    19.35%    18.57%    20.19%

Percentage of Total Accounts making
    Minimum Payment (1)

  

Jan-09

  

Feb-09

  

Mar-09

  

Apr-09

  

May-09

  

Jun-09

  

Jul-09

  

Aug-09

  

Sep-09

  

Oct-09

  

Nov-09

  

Dec-09

2009

                           3.06%    3.05%    3.09%    3.42%

2008

            2.88%    3.38%    6.97%    4.49%    4.61%    4.77%    4.95%    4.88%    5.24%

2007

   4.60%    4.57%    5.46%    4.37%    4.52%    6.90%    4.70%    4.73%    5.02%    5.22%    5.22%    5.64%

2006

   5.39%    5.42%    6.74%    5.51%    5.83%    8.22%    6.00%    5.87%    6.20%    6.43%    6.35%    6.83%

2005

   4.94%    5.14%    6.56%    5.34%    5.61%    7.85%    5.78%    5.64%    6.13%    6.32%    6.19%    6.60%

2004

   4.65%    4.85%    6.15%    5.11%    5.37%    7.45%    5.50%    5.38%    5.90%    6.05%    5.91%    6.29%

Prior to 2004

   3.59%    3.92%    4.91%    3.99%    4.39%    6.09%    4.50%    4.40%    5.09%    5.28%    5.12%    5.44%

Total

   4.21%    4.45%    5.56%    4.48%    4.81%    6.83%    4.93%    4.86%    5.31%    5.46%    5.35%    5.71%

Percentage of Total Accounts making Full
    Payment (1)

  

Jan-09

  

Feb-09

  

Mar-09

  

Apr-09

  

May-09

  

Jun-09

  

Jul-09

  

Aug-09

  

Sep-09

  

Oct-09

  

Nov-09

  

Dec-09

2009

                           29.42%    27.66%    26.75%    26.15%

2008

            34.96%    34.57%    24.35%    22.13%    21.95%    21.87%    21.67%    21.60%    21.57%

2007

   20.14%    20.27%    18.93%    21.02%    20.59%    20.03%    19.81%    19.44%    19.73%    19.63%    19.65%    19.60%

2006

   15.62%    15.93%    15.83%    17.28%    17.39%    16.99%    16.90%    16.66%    16.88%    16.76%    16.74%    16.70%

2005

   14.89%    15.56%    16.12%    17.53%    17.78%    17.55%    17.44%    17.20%    17.83%    17.71%    17.72%    17.66%

2004

   16.23%    16.95%    18.26%    19.31%    19.64%    19.37%    19.27%    19.09%    19.78%    19.62%    19.60%    19.55%

Prior to 2004

   20.58%    22.10%    22.88%    24.23%    25.92%    25.85%    25.85%    25.81%    26.94%    26.81%    26.98%    26.94%

Total

   18.70%    19.68%    20.16%    21.92%    22.71%    22.39%    22.13%    21.97%    22.75%    22.64%    22.74%    22.66%

 

(1) Based on the Pool Balance, which includes the outstanding principal amount of the collateral certificate issued by the First USA Credit Card Master Trust, the outstanding principal amount of the collateral certificate issued by the Chase Credit Card Master Trust and the outstanding amount of principal receivables in the issuing entity, as applicable. The collateral certificate issued by the First USA Credit Card Master Trust was paid in full and cancelled as of December 16, 2013. The collateral certificate issued by the Chase Credit Card Master Trust was paid in full and cancelled as of December 15, 2009..

 

A-II-20


Table of Contents

CHASE ISSUANCE TRUST

Issuing Entity

CHASEseries

$825,000,000

Class A(2014-5) Notes

CHASE BANK USA, NATIONAL ASSOCIATION

Sponsor, Depositor, Originator, Administrator and Servicer

PROSPECTUS SUPPLEMENT

Underwriters

J.P. Morgan

RBC Capital Markets

RBS

You should rely only on the information contained or incorporated by reference in this prospectus supplement and the accompanying prospectus. We have not authorized anyone to provide you with different information.

We are not offering the CHASEseries notes in any state where the offer is not permitted.

We do not claim the accuracy of the information in this prospectus supplement and the accompanying prospectus as of any date other than the dates stated on their respective covers.

Dealers will deliver a prospectus supplement and accompanying prospectus when acting as underwriters of the notes and with respect to their unsold allotments or subscriptions. In addition, all dealers selling the notes will deliver a prospectus supplement and accompanying prospectus until August 5, 2014.