Exhibit 99.2

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:	06/15/2007 Revolving
(i)	Monthly Principal Distributed	0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	5,956,650.00
	Class B Note Interest Requirement	521,704.17
	Net Class C Note Interest Requirement	672,285.90		7,150,640.07
(iii)	Collections of Principal Receivables			280,795,660.81
(iv)	Collections of Finance Charge Receivables			23,221,495.68
(v)	Aggregate Amount of Principal Receivables			21,382,843,721.08
	Investor Interest			1,500,000,000.00
	Adjusted Interest			1,500,000,000.00
	Floating Investor Percentage			7.01	%
	Fixed Investor Percentage			7.01	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.07	%
	30 to 59 days			0.84	%
	60 to 89 days			0.64	%
	90 or more days			1.46	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			5,892,510.81
(viii)	Investor Charge-Offs			0.00
(ix)	Reimbursed Investor Charge-Offs			0.00
(x)	Net Investor Servicing Fee			625,000.00
(xi)	Portfolio Yield (Net of Defaulted Receivables)			13.51	%
(xii)	Reallocated Principal Collections			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			21,971,495.68

(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:	06/15/2007 Accumulation
(i)	Monthly Principal Distributed	840,000,000.00		840,000,000.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	3,920,466.67
	Class B Note Interest Requirement	342,377.78
	Net Class C Note Interest Requirement	441,990.62		4,704,835.07
(iii)	Collections of Principal Receivables			187,197,107.21
(iv)	Collections of Finance Charge Receivables			15,480,997.12
(v)	Aggregate Amount of Principal Receivables			21,382,843,721.08
	Investor Interest			1,000,000,000.00
	Adjusted Interest			1,000,000,000.00
	Floating Investor Percentage			4.68	%
	Fixed Investor Percentage			4.68	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.07	%
	30 to 59 days			0.84	%
	60 to 89 days			0.64	%
	90 or more days			1.46	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			3,928,340.54
(viii)	Investor Charge-Offs			0.00
(ix)	Reimbursed Investor Charge-Offs			0.00
(x)	Net Investor Servicing Fee			416,666.67
(xi)	Portfolio Yield (Net of Defaulted Receivables)			13.51	%
(xii)	Reallocated Principal Collections			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			14,647,663.79

(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:	06/15/2007 Revolving
(i)	Monthly Principal Distributed	0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	2,951,200.00
	Class B Note Interest Requirement	259,947.92
	Net Class C Note Interest Requirement	348,930.44		3,560,078.36
(iii)	Collections of Principal Receivables			140,397,830.41
(iv)	Collections of Finance Charge Receivables			11,610,747.84
(v)	Aggregate Amount of Principal Receivables			21,382,843,721.08
	Investor Interest			750,000,000.00
	Adjusted Interest			750,000,000.00
	Floating Investor Percentage			3.51	%
	Fixed Investor Percentage			3.51	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.07	%
	30 to 59 days			0.84	%
	60 to 89 days			0.64	%
	90 or more days			1.46	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			2,946,255.40
(viii)	Investor Charge-Offs			0.00
(ix)	Reimbursed Investor Charge-Offs			0.00
(x)	Net Investor Servicing Fee			312,500.00
(xi)	Portfolio Yield (Net of Defaulted Receivables)			13.51	%
(xii)	Reallocated Principal Collections			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			10,985,747.84

(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:	06/15/2007 Revolving
(i)	Monthly Principal Distributed	0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	5,263,118.00
	Class B Note Interest Requirement	457,978.50
	Net Class C Note Interest Requirement	628,614.92		6,349,711.42
(iii)	Collections of Principal Receivables			250,844,123.66
(iv)	Collections of Finance Charge Receivables			20,744,536.14
(v)	Aggregate Amount of Principal Receivables			21,382,843,721.08
	Investor Interest			1,340,000,000.00
	Adjusted Interest			1,340,000,000.00
	Floating Investor Percentage			6.27	%
	Fixed Investor Percentage			6.27	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.07	%
	30 to 59 days			0.84	%
	60 to 89 days			0.64	%
	90 or more days			1.46	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			5,263,976.32
(viii)	Investor Charge-Offs			0.00
(ix)	Reimbursed Investor Charge-Offs			0.00
(x)	Net Investor Servicing Fee			558,333.33
(xi)	Portfolio Yield (Net of Defaulted Receivables)			13.51	%
(xii)	Reallocated Principal Collections			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			19,627,869.47

(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:	06/15/2007 Revolving
(i)	Monthly Principal Distributed	0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	5,596,972.50
	Class B Note Interest Requirement	487,029.38
	Net Class C Note Interest Requirement	644,193.51		6,728,195.39
(iii)	Collections of Principal Receivables			266,755,877.77
(iv)	Collections of Finance Charge Receivables			22,060,420.90
(v)	Aggregate Amount of Principal Receivables			21,382,843,721.08
	Investor Interest			1,425,000,000.00
	Adjusted Interest			1,425,000,000.00
	Floating Investor Percentage			6.66	%
	Fixed Investor Percentage			6.66	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.07	%
	30 to 59 days			0.84	%
	60 to 89 days			0.64	%
	90 or more days			1.46	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			5,597,885.26
(viii)	Investor Charge-Offs			0.00
(ix)	Reimbursed Investor Charge-Offs			0.00
(x)	Net Investor Servicing Fee			593,750.00
(xi)	Portfolio Yield (Net of Defaulted Receivables)			13.51	%
(xii)	Reallocated Principal Collections			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			20,872,920.90

(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:	06/15/2007 Revolving
(i)	Monthly Principal Distributed	0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	2,915,756.67
	Class B Note Interest Requirement	260,897.29
	Net Class C Note Interest Requirement	337,299.42		3,513,953.38
(iii)	Collections of Principal Receivables			135,717,902.71
(iv)	Collections of Finance Charge Receivables			11,223,722.91
(v)	Aggregate Amount of Principal Receivables			21,382,843,721.08
	Investor Interest			725,000,000.00
	Adjusted Interest			725,000,000.00
	Floating Investor Percentage			3.39	%
	Fixed Investor Percentage			3.39	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.07	%
	30 to 59 days			0.84	%
	60 to 89 days			0.64	%
	90 or more days			1.46	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			2,848,046.89
(viii)	Investor Charge-Offs			0.00
(ix)	Reimbursed Investor Charge-Offs			0.00
(x)	Net Investor Servicing Fee			302,083.33
(xi)	Portfolio Yield (Net of Defaulted Receivables)			13.51	%
(xii)	Reallocated Principal Collections			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			10,619,556.24

(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:	06/15/2007 Revolving
(i)	Monthly Principal Distributed	0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	3,934,933.33
	Class B Note Interest Requirement	340,569.44
	Net Class C Note Interest Requirement	439,665.62		4,715,168.39
(iii)	Collections of Principal Receivables			187,197,107.21
(iv)	Collections of Finance Charge Receivables			15,480,997.12
(v)	Aggregate Amount of Principal Receivables			21,382,843,721.08
	Investor Interest			1,000,000,000.00
	Adjusted Interest			1,000,000,000.00
	Floating Investor Percentage			4.68	%
	Fixed Investor Percentage			4.68	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.07	%
	30 to 59 days			0.84	%
	60 to 89 days			0.64	%
	90 or more days			1.46	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			3,928,340.54
(viii)	Investor Charge-Offs			0.00
(ix)	Reimbursed Investor Charge-Offs			0.00
(x)	Net Investor Servicing Fee			416,666.67
(xi)	Portfolio Yield (Net of Defaulted Receivables)			13.51	%
(xii)	Reallocated Principal Collections			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			14,647,663.79

(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:	06/15/2007 Revolving
(i)	Monthly Principal Distributed	0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	7,855,400.00
	Class B Note Interest Requirement	683,550.00
	Net Class C Note Interest Requirement	860,731.22		9,399,681.22
(iii)	Collections of Principal Receivables			374,394,214.41
(iv)	Collections of Finance Charge Receivables			30,961,994.25
(v)	Aggregate Amount of Principal Receivables			21,382,843,721.08
	Investor Interest			2,000,000,000.00
	Adjusted Interest			2,000,000,000.00
	Floating Investor Percentage			9.35	%
	Fixed Investor Percentage			9.35	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.07	%
	30 to 59 days			0.84	%
	60 to 89 days			0.64	%
	90 or more days			1.46	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			7,856,681.07
(viii)	Investor Charge-Offs			0.00
(ix)	Reimbursed Investor Charge-Offs			0.00
(x)	Net Investor Servicing Fee			833,333.33
(xi)	Portfolio Yield (Net of Defaulted Receivables)			13.51	%
(xii)	Reallocated Principal Collections			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			29,295,327.58

(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 2004-2

Section 5.2 - Supplement			Distribution Date: Period Type:	06/15/2007 Accumulation
(i)	Monthly Principal Distributed	280,000,000.00		280,000,000.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	0.00
	Class B Note Interest Requirement	584,393.06
	Net Class C Note Interest Requirement	719,233.52		1,303,626.58
(iii)	Collections of Principal Receivables			327,594,937.60
(iv)	Collections of Finance Charge Receivables			4,334,679.19
(v)	Aggregate Amount of Principal Receivables			21,382,843,721.08
	Investor Interest			280,000,000.00
	Adjusted Interest			280,000,000.00
	Floating Investor Percentage			1.31	%
	Fixed Investor Percentage			8.18	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.07	%
	30 to 59 days			0.84	%
	60 to 89 days			0.64	%
	90 or more days			1.46	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			1,099,935.35
(viii)	Investor Charge-Offs			0.00
(ix)	Reimbursed Investor Charge-Offs			0.00
(x)	Net Investor Servicing Fee			116,666.67
(xi)	Portfolio Yield (Net of Defaulted Receivables)			13.51	%
(xii)	Reallocated Principal Collections			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			4,101,345.86

(xvii)	Note Rate	Class A	5.36000%
		Class B	5.54000%
		Class C	5.87000%
(xviii)	Spread Account			0.00

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