Exhibit 99.2

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2001-6

Section 5.2 - Supplement Distribution Date:
Period Type: 11/15/2006
Accumulation

(i)	Monthly Principal Distributed		1,008,000,000.00		1,008,000,000.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		4,578,000.00
	Class B Note Interest Requirement		406,000.00
	Net Class C Note Interest Requirement		525,657.05		5,509,657.05
(iii)	Collections of Principal Receivables				218,985,014.03
(iv)	Collections of Finance Charge Receivables				18,423,106.83
(v)	Aggregate Amount of Principal Receivables				22,671,005,645.37
	Investor Interest				1,200,000,000.00
	Adjusted Interest				1,200,000,000.00
	Floating Investor Percentage				5.29	%
	Fixed Investor Percentage				5.29	%
(vi)	Receivables Delinquent (As % of Total Receivables)				96.63	%
	Current				1.04	%
	30 to 59 days				0.71	%
	60 to 89 days				1.62	%
	90 or more days				100.00	%
	Total Receivables
(vii)	Investor Default Amount				4,848,778.79
(viii)	Investor Charge-Offs				0.00
(ix)	Reimbursed Investor Charge-Offs				0.00
(x)	Net Servicing Fee				500,000.00
(xi)	Portfolio Yield (Net of Defaulted Receivables)				13.25	%
(xii)	Reallocated Monthly Principal				0.00
(xiii)	Accumulation Shortfall				0.00
(xiv)	Principal Funding Investment Proceeds				0.00
(xv)	Principal Funding Investment Shortfall				0.00
(xvi)	Available Investor Finance Charge Collections				17,445,006.83
(xvii)	Note Rate	Class A	5.45000	%
		Class B	5.80000	%
		Class C	6.42000	%
(xviii)	Spread Account				12,000,000.00

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

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2002-1

Section 5.2 - Supplement Distribution Date:
Period Type: 11/15/2006
Revolving

(i)	Monthly Principal Distributed		0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		3,794,000.00
	Class B Note Interest Requirement		333,083.33
	Net Class C Note Interest Requirement		429,047.54		4,556,130.87
(iii)	Collections of Principal Receivables				182,487,511.70
(iv)	Collections of Finance Charge Receivables				15,352,589.02
(v)	Aggregate Amount of Principal Receivables				22,671,005,645.37
	Investor Interest				1,000,000,000.00
	Adjusted Interest				1,000,000,000.00
	Floating Investor Percentage				4.41	%
	Fixed Investor Percentage				4.41	%
(vi)	Receivables Delinquent (As % of Total Receivables)				96.63	%
	Current				1.04	%
	30 to 59 days				0.71	%
	60 to 89 days				1.62	%
	90 or more days				100.00	%
	Total Receivables
(vii)	Investor Default Amount				4,040,648.99
(viii)	Investor Charge-Offs				0.00
(ix)	Reimbursed Investor Charge-Offs				0.00
(x)	Net Servicing Fee				416,666.67
(xi)	Portfolio Yield (Net of Defaulted Receivables)				13.23	%
(xii)	Reallocated Monthly Principal				0.00
(xiii)	Accumulation Shortfall				0.00
(xiv)	Principal Funding Investment Proceeds				0.00
(xv)	Principal Funding Investment Shortfall				0.00
(xvi)	Available Investor Finance Charge Collections				14,519,255.69
(xvii)	Note Rate	Class A	5.42000	%
		Class B	5.71000	%
		Class C	6.30000	%
(xviii)	Spread Account				10,000,000.00

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

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2002-3

Section 5.2 - Supplement Distribution Date:
Period Type: 11/15/2006
Revolving

(i)	Monthly Principal Distributed		0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		5,764,500.00
	Class B Note Interest Requirement		504,875.00
	Net Class C Note Interest Requirement		649,196.29		6,918,571.29
(iii)	Collections of Principal Receivables				273,731,267.54
(iv)	Collections of Finance Charge Receivables				23,028,883.53
(v)	Aggregate Amount of Principal Receivables				22,671,005,645.37
	Investor Interest				1,500,000,000.00
	Adjusted Interest				1,500,000,000.00
	Floating Investor Percentage				6.62	%
	Fixed Investor Percentage				6.62	%
(vi)	Receivables Delinquent (As % of Total Receivables)				96.63	%
	Current				1.04	%
	30 to 59 days				0.71	%
	60 to 89 days				1.62	%
	90 or more days				100.00	%
	Total Receivables
(vii)	Investor Default Amount				6,060,973.49
(viii)	Investor Charge-Offs				0.00
(ix)	Reimbursed Investor Charge-Offs				0.00
(x)	Net Servicing Fee				625,000.00
(xi)	Portfolio Yield (Net of Defaulted Receivables)				13.23	%
(xii)	Reallocated Monthly Principal				0.00
(xiii)	Accumulation Shortfall				0.00
(xiv)	Principal Funding Investment Proceeds				0.00
(xv)	Principal Funding Investment Shortfall				0.00
(xvi)	Available Investor Finance Charge Collections				21,778,883.53
(xvii)	Note Rate	Class A	5.49000	%
		Class B	5.77000	%
		Class C	6.35000	%
(xviii)	Spread Account				15,000,000.00

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

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2002-5

Section 5.2 - Supplement Distribution Date:
Period Type: 11/15/2006
Revolving

(i)	Monthly Principal Distributed		0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		3,794,000.00
	Class B Note Interest Requirement		331,333.33
	Net Class C Note Interest Requirement		426,797.54		4,552,130.87
(iii)	Collections of Principal Receivables				182,487,511.70
(iv)	Collections of Finance Charge Receivables				15,352,589.02
(v)	Aggregate Amount of Principal Receivables				22,671,005,645.37
	Investor Interest				1,000,000,000.00
	Adjusted Interest				1,000,000,000.00
	Floating Investor Percentage				4.41	%
	Fixed Investor Percentage				4.41	%
(vi)	Receivables Delinquent (As % of Total Receivables)				96.63	%
	Current				1.04	%
	30 to 59 days				0.71	%
	60 to 89 days				1.62	%
	90 or more days				100.00	%
	Total Receivables
(vii)	Investor Default Amount				4,040,648.99
(viii)	Investor Charge-Offs				0.00
(ix)	Reimbursed Investor Charge-Offs				0.00
(x)	Net Servicing Fee				416,666.67
(xi)	Portfolio Yield (Net of Defaulted Receivables)				13.23	%
(xii)	Reallocated Monthly Principal				0.00
(xiii)	Accumulation Shortfall				0.00
(xiv)	Principal Funding Investment Proceeds				0.00
(xv)	Principal Funding Investment Shortfall				0.00
(xvi)	Available Investor Finance Charge Collections				14,519,255.69
(xvii)	Note Rate	Class A	5.42000	%
		Class B	5.68000	%
		Class C	6.27000	%
(xviii)	Spread Account				10,000,000.00

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

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2002-7

Section 5.2 - Supplement Distribution Date:
Period Type: 11/15/2006
Revolving

(i)	Monthly Principal Distributed		0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		2,856,000.00
	Class B Note Interest Requirement		251,562.50
	Net Class C Note Interest Requirement		336,973.14		3,444,535.64
(iii)	Collections of Principal Receivables				136,865,633.77
(iv)	Collections of Finance Charge Receivables				11,514,441.77
(v)	Aggregate Amount of Principal Receivables				22,671,005,645.37
	Investor Interest				750,000,000.00
	Adjusted Interest				750,000,000.00
	Floating Investor Percentage				3.31	%
	Fixed Investor Percentage				3.31	%
(vi)	Receivables Delinquent (As % of Total Receivables)				96.63	%
	Current				1.04	%
	30 to 59 days				0.71	%
	60 to 89 days				1.62	%
	90 or more days				100.00	%
	Total Receivables
(vii)	Investor Default Amount				3,030,486.74
(viii)	Investor Charge-Offs				0.00
(ix)	Reimbursed Investor Charge-Offs				0.00
(x)	Net Servicing Fee				312,500.00
(xi)	Portfolio Yield (Net of Defaulted Receivables)				13.23	%
(xii)	Reallocated Monthly Principal				0.00
(xiii)	Accumulation Shortfall				0.00
(xiv)	Principal Funding Investment Proceeds				0.00
(xv)	Principal Funding Investment Shortfall				0.00
(xvi)	Available Investor Finance Charge Collections				10,889,441.77
(xvii)	Note Rate	Class A	5.44000	%
		Class B	5.75000	%
		Class C	6.57000	%
(xviii)	Spread Account				7,500,000.00

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

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2003-2

Section 5.2 - Supplement Distribution Date:
Period Type: 11/15/2006
Revolving

(i)	Monthly Principal Distributed		0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		5,093,340.00
	Class B Note Interest Requirement		443,205.00
	Net Class C Note Interest Requirement		607,083.69		6,143,628.69
(iii)	Collections of Principal Receivables				244,533,265.67
(iv)	Collections of Finance Charge Receivables				20,572,469.29
(v)	Aggregate Amount of Principal Receivables				22,671,005,645.37
	Investor Interest				1,340,000,000.00
	Adjusted Interest				1,340,000,000.00
	Floating Investor Percentage				5.91	%
	Fixed Investor Percentage				5.91	%
(vi)	Receivables Delinquent (As % of Total Receivables)				96.63	%
	Current				1.04	%
	30 to 59 days				0.71	%
	60 to 89 days				1.62	%
	90 or more days				100.00	%
	Total Receivables
(vii)	Investor Default Amount				5,414,469.65
(viii)	Investor Charge-Offs				0.00
(ix)	Reimbursed Investor Charge-Offs				0.00
(x)	Net Servicing Fee				558,333.33
(xi)	Portfolio Yield (Net of Defaulted Receivables)				13.23	%
(xii)	Reallocated Monthly Principal				0.00
(xiii)	Accumulation Shortfall				0.00
(xiv)	Principal Funding Investment Proceeds				0.00
(xv)	Principal Funding Investment Shortfall				0.00
(xvi)	Available Investor Finance Charge Collections				19,455,802.62
(xvii)	Note Rate	Class A	5.43000	%
		Class B	5.67000	%
		Class C	6.62000	%
(xviii)	Spread Account				13,400,000.00

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

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2003-3

Section 5.2 - Supplement Distribution Date:
Period Type: 11/15/2006
Revolving

(i)	Monthly Principal Distributed		0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		5,416,425.00
	Class B Note Interest Requirement		471,318.75
	Net Class C Note Interest Requirement		622,080.25		6,509,824.00
(iii)	Collections of Principal Receivables				260,044,704.17
(iv)	Collections of Finance Charge Receivables				21,877,439.36
(v)	Aggregate Amount of Principal Receivables				22,671,005,645.37
	Investor Interest				1,425,000,000.00
	Adjusted Interest				1,425,000,000.00
	Floating Investor Percentage				6.29	%
	Fixed Investor Percentage				6.29	%
(vi)	Receivables Delinquent (As % of Total Receivables)				96.63	%
	Current				1.04	%
	30 to 59 days				0.71	%
	60 to 89 days				1.62	%
	90 or more days				100.00	%
	Total Receivables
(vii)	Investor Default Amount				5,757,924.81
(viii)	Investor Charge-Offs				0.00
(ix)	Reimbursed Investor Charge-Offs				0.00
(x)	Net Servicing Fee				593,750.00
(xi)	Portfolio Yield (Net of Defaulted Receivables)				13.23	%
(xii)	Reallocated Monthly Principal				0.00
(xiii)	Accumulation Shortfall				0.00
(xiv)	Principal Funding Investment Proceeds				0.00
(xv)	Principal Funding Investment Shortfall				0.00
(xvi)	Available Investor Finance Charge Collections				20,689,939.36
(xvii)	Note Rate	Class A	5.43000	%
		Class B	5.67000	%
		Class C	6.40000	%
(xviii)	Spread Account				14,250,000.00

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

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2003-4

Section 5.2 - Supplement Distribution Date:
Period Type: 11/15/2006
Revolving

(i)	Monthly Principal Distributed		0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		2,821,700.00
	Class B Note Interest Requirement		252,481.25
	Net Class C Note Interest Requirement		325,740.71		3,399,921.96
(iii)	Collections of Principal Receivables				132,303,445.98
(iv)	Collections of Finance Charge Receivables				11,130,627.04
(v)	Aggregate Amount of Principal Receivables				22,671,005,645.37
	Investor Interest				725,000,000.00
	Adjusted Interest				725,000,000.00
	Floating Investor Percentage				3.20	%
	Fixed Investor Percentage				3.20	%
(vi)	Receivables Delinquent (As % of Total Receivables)				96.63	%
	Current				1.04	%
	30 to 59 days				0.71	%
	60 to 89 days				1.62	%
	90 or more days				100.00	%
	Total Receivables
(vii)	Investor Default Amount				2,929,470.52
(viii)	Investor Charge-Offs				0.00
(ix)	Reimbursed Investor Charge-Offs				0.00
(x)	Net Servicing Fee				302,083.33
(xi)	Portfolio Yield (Net of Defaulted Receivables)				13.23	%
(xii)	Reallocated Monthly Principal				0.00
(xiii)	Accumulation Shortfall				0.00
(xiv)	Principal Funding Investment Proceeds				0.00
(xv)	Principal Funding Investment Shortfall				0.00
(xvi)	Available Investor Finance Charge Collections				10,526,460.37
(xvii)	Note Rate	Class A	5.56000	%
		Class B	5.97000	%
		Class C	6.57000	%
(xviii)	Spread Account				7,250,000.00

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

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2003-5

Section 5.2 - Supplement Distribution Date:
Period Type: 11/15/2006
Revolving

(i)	Monthly Principal Distributed		0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		3,808,000.00
	Class B Note Interest Requirement		329,583.33
	Net Class C Note Interest Requirement		424,547.54		4,562,130.87
(iii)	Collections of Principal Receivables				182,487,511.70
(iv)	Collections of Finance Charge Receivables				15,352,589.02
(v)	Aggregate Amount of Principal Receivables				22,671,005,645.37
	Investor Interest				1,000,000,000.00
	Adjusted Interest				1,000,000,000.00
	Floating Investor Percentage				4.41	%
	Fixed Investor Percentage				4.41	%
(vi)	Receivables Delinquent (As % of Total Receivables)				96.63	%
	Current				1.04	%
	30 to 59 days				0.71	%
	60 to 89 days				1.62	%
	90 or more days				100.00	%
	Total Receivables
(vii)	Investor Default Amount				4,040,648.99
(viii)	Investor Charge-Offs				0.00
(ix)	Reimbursed Investor Charge-Offs				0.00
(x)	Net Servicing Fee				416,666.67
(xi)	Portfolio Yield (Net of Defaulted Receivables)				13.23	%
(xii)	Reallocated Monthly Principal				0.00
(xiii)	Accumulation Shortfall				0.00
(xiv)	Principal Funding Investment Proceeds				0.00
(xv)	Principal Funding Investment Shortfall				0.00
(xvi)	Available Investor Finance Charge Collections				14,519,255.69
(xvii)	Note Rate	Class A	5.44000	%
		Class B	5.65000	%
		Class C	6.24000	%
(xviii)	Spread Account				10,000,000.00

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

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2003-6

Section 5.2 - Supplement Distribution Date:
Period Type: 11/15/2006
Revolving

(i)	Monthly Principal Distributed		0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		7,602,000.00
	Class B Note Interest Requirement		661,500.00
	Net Class C Note Interest Requirement		831,095.09		9,094,595.09
(iii)	Collections of Principal Receivables				364,975,023.40
(iv)	Collections of Finance Charge Receivables				30,705,178.05
(v)	Aggregate Amount of Principal Receivables				22,671,005,645.37
	Investor Interest				2,000,000,000.00
	Adjusted Interest				2,000,000,000.00
	Floating Investor Percentage				8.82	%
	Fixed Investor Percentage				8.82	%
(vi)	Receivables Delinquent (As % of Total Receivables)				96.63	%
	Current				1.04	%
	30 to 59 days				0.71	%
	60 to 89 days				1.62	%
	90 or more days				100.00	%
	Total Receivables
(vii)	Investor Default Amount				8,081,297.99
(viii)	Investor Charge-Offs				0.00
(ix)	Reimbursed Investor Charge-Offs				0.00
(x)	Net Servicing Fee				833,333.33
(xi)	Portfolio Yield (Net of Defaulted Receivables)				13.23	%
(xii)	Reallocated Monthly Principal				0.00
(xiii)	Accumulation Shortfall				0.00
(xiv)	Principal Funding Investment Proceeds				0.00
(xv)	Principal Funding Investment Shortfall				0.00
(xvi)	Available Investor Finance Charge Collections				29,038,511.38
(xvii)	Note Rate	Class A	5.43000	%
		Class B	5.67000	%
		Class C	6.12000	%
(xviii)	Spread Account				20,000,000.00

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

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2004-1

Section 5.2 - Supplement Distribution Date:
Period Type: 11/15/2006
Revolving

(i)	Monthly Principal Distributed		0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		5,617,500.00
	Class B Note Interest Requirement		483,000.00
	Net Class C Note Interest Requirement		586,196.29		6,686,696.29
(iii)	Collections of Principal Receivables				273,731,267.54
(iv)	Collections of Finance Charge Receivables				23,028,883.53
(v)	Aggregate Amount of Principal Receivables				22,671,005,645.37
	Investor Interest				1,500,000,000.00
	Adjusted Interest				1,500,000,000.00
	Floating Investor Percentage				6.62	%
	Fixed Investor Percentage				6.62	%
(vi)	Receivables Delinquent (As % of Total Receivables)				96.63	%
	Current				1.04	%
	30 to 59 days				0.71	%
	60 to 89 days				1.62	%
	90 or more days				100.00	%
	Total Receivables
(vii)	Investor Default Amount				6,060,973.49
(viii)	Investor Charge-Offs				0.00
(ix)	Reimbursed Investor Charge-Offs				0.00
(x)	Net Servicing Fee				625,000.00
(xi)	Portfolio Yield (Net of Defaulted Receivables)				13.23	%
(xii)	Reallocated Monthly Principal				0.00
(xiii)	Accumulation Shortfall				0.00
(xiv)	Principal Funding Investment Proceeds				0.00
(xv)	Principal Funding Investment Shortfall				0.00
(xvi)	Available Investor Finance Charge Collections				21,778,883.53
(xvii)	Note Rate	Class A	5.35000	%
		Class B	5.52000	%
		Class C	5.79000	%
(xviii)	Spread Account				15,000,000.00

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

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2004-2

Section 5.2 - Supplement Distribution Date:
Period Type: 11/15/2006
Revolving

(i)	Monthly Principal Distributed		0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		6,566,000.00
	Class B Note Interest Requirement		565,541.67
	Net Class C Note Interest Requirement		694,395.67		7,825,937.34
(iii)	Collections of Principal Receivables				319,353,145.46
(iv)	Collections of Finance Charge Receivables				26,867,030.79
(v)	Aggregate Amount of Principal Receivables				22,671,005,645.37
	Investor Interest				1,750,000,000.00
	Adjusted Interest				1,750,000,000.00
	Floating Investor Percentage				7.72	%
	Fixed Investor Percentage				7.72	%
(vi)	Receivables Delinquent (As % of Total Receivables)				96.63	%
	Current				1.04	%
	30 to 59 days				0.71	%
	60 to 89 days				1.62	%
	90 or more days				100.00	%
	Total Receivables
(vii)	Investor Default Amount				7,071,135.74
(viii)	Investor Charge-Offs				0.00
(ix)	Reimbursed Investor Charge-Offs				0.00
(x)	Net Servicing Fee				729,166.67
(xi)	Portfolio Yield (Net of Defaulted Receivables)				13.23	%
(xii)	Reallocated Monthly Principal				0.00
(xiii)	Accumulation Shortfall				0.00
(xiv)	Principal Funding Investment Proceeds				0.00
(xv)	Principal Funding Investment Shortfall				0.00
(xvi)	Available Investor Finance Charge Collections				25,408,697.46
(xvii)	Note Rate	Class A	5.36000	%
		Class B	5.54000	%
		Class C	5.87000	%
(xviii)	Spread Account				17,500,000.00

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