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:	10/15/2007 Revolving
(i)	Monthly Principal Distributed	0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	5,804,050.00
	Class B Note Interest Requirement	506,537.50
	Net Class C Note Interest Requirement	647,258.13		6,957,845.63
(iii)	Collections of Principal Receivables			258,555,921.30
(iv)	Collections of Finance Charge Receivables			21,627,915.59
(v)	Aggregate Amount of Principal Receivables			20,762,551,110.28
	Investor Interest			1,500,000,000.00
	Adjusted Interest			1,500,000,000.00
	Floating Investor Percentage			7.22	%
	Fixed Investor Percentage			7.22	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			96.88	%
	30 to 59 days			0.98	%
	60 to 89 days			0.69	%
	90 or more days			1.45	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			5,859,742.40
(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)			12.85	%
(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			20,377,915.59

(xvii)	Note Rate	Class A	5.92250%
		Class B	6.20250%
		Class C	6.78250%
(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 2002-7

Section 5.2 - Supplement			Distribution Date: Period Type:	10/15/2007 Accumulation
(i)	Monthly Principal Distributed	630,000,000.00		630,000,000.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	2,877,525.00
	Class B Note Interest Requirement	252,452.08
	Net Class C Note Interest Requirement	335,179.06		3,465,156.14
(iii)	Collections of Principal Receivables			129,277,960.66
(iv)	Collections of Finance Charge Receivables			10,813,957.79
(v)	Aggregate Amount of Principal Receivables			20,762,551,110.28
	Investor Interest			750,000,000.00
	Adjusted Interest			750,000,000.00
	Floating Investor Percentage			3.61	%
	Fixed Investor Percentage			3.61	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			96.88	%
	30 to 59 days			0.98	%
	60 to 89 days			0.69	%
	90 or more days			1.45	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			2,929,871.20
(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)			12.85	%
(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			10,188,957.79

(xvii)	Note Rate	Class A	5.87250%
		Class B	6.18250%
		Class C	7.00250%
(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:	10/15/2007 Revolving
(i)	Monthly Principal Distributed	0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	5,132,423.33
	Class B Note Interest Requirement	445,211.28
	Net Class C Note Interest Requirement	603,543.28		6,181,177.89
(iii)	Collections of Principal Receivables			230,976,623.03
(iv)	Collections of Finance Charge Receivables			19,320,937.92
(v)	Aggregate Amount of Principal Receivables			20,762,551,110.28
	Investor Interest			1,340,000,000.00
	Adjusted Interest			1,340,000,000.00
	Floating Investor Percentage			6.45	%
	Fixed Investor Percentage			6.45	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			96.88	%
	30 to 59 days			0.98	%
	60 to 89 days			0.69	%
	90 or more days			1.45	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			5,234,703.21
(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)			12.85	%
(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			18,204,271.25

(xvii)	Note Rate	Class A	5.86250%
		Class B	6.10250%
		Class C	7.05250%
(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:	10/15/2007 Revolving
(i)	Monthly Principal Distributed	0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	5,457,987.50
	Class B Note Interest Requirement	473,452.29
	Net Class C Note Interest Requirement	619,882.75		6,551,322.54
(iii)	Collections of Principal Receivables			245,628,125.24
(iv)	Collections of Finance Charge Receivables			20,546,519.81
(v)	Aggregate Amount of Principal Receivables			20,762,551,110.28
	Investor Interest			1,425,000,000.00
	Adjusted Interest			1,425,000,000.00
	Floating Investor Percentage			6.86	%
	Fixed Investor Percentage			6.86	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			96.88	%
	30 to 59 days			0.98	%
	60 to 89 days			0.69	%
	90 or more days			1.45	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			5,566,755.28
(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)			12.85	%
(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			19,359,019.81

(xvii)	Note Rate	Class A	5.86250%
		Class B	6.10250%
		Class C	6.83250%
(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:	10/15/2007 Revolving
(i)	Monthly Principal Distributed	0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	2,838,447.50
	Class B Note Interest Requirement	252,720.90
	Net Class C Note Interest Requirement	324,006.46		3,415,174.86
(iii)	Collections of Principal Receivables			124,968,695.30
(iv)	Collections of Finance Charge Receivables			10,453,492.53
(v)	Aggregate Amount of Principal Receivables			20,762,551,110.28
	Investor Interest			725,000,000.00
	Adjusted Interest			725,000,000.00
	Floating Investor Percentage			3.49	%
	Fixed Investor Percentage			3.49	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			96.88	%
	30 to 59 days			0.98	%
	60 to 89 days			0.69	%
	90 or more days			1.45	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			2,832,208.83
(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)			12.85	%
(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			9,849,325.86

(xvii)	Note Rate	Class A	5.99250%
		Class B	6.40250%
		Class C	7.00250%
(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:	10/15/2007 Revolving
(i)	Monthly Principal Distributed	0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	3,836,700.00
	Class B Note Interest Requirement	331,158.33
	Net Class C Note Interest Requirement	423,805.44		4,591,663.77
(iii)	Collections of Principal Receivables			172,370,614.20
(iv)	Collections of Finance Charge Receivables			14,418,610.39
(v)	Aggregate Amount of Principal Receivables			20,762,551,110.28
	Investor Interest			1,000,000,000.00
	Adjusted Interest			1,000,000,000.00
	Floating Investor Percentage			4.82	%
	Fixed Investor Percentage			4.82	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			96.88	%
	30 to 59 days			0.98	%
	60 to 89 days			0.69	%
	90 or more days			1.45	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			3,906,494.94
(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)			12.85	%
(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			13,585,277.06

(xvii)	Note Rate	Class A	5.87250%
		Class B	6.08250%
		Class C	6.67250%
(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:	10/15/2007 Revolving
(i)	Monthly Principal Distributed	0.00		0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	7,660,333.33
	Class B Note Interest Requirement	664,494.44
	Net Class C Note Interest Requirement	830,810.88		9,155,638.65
(iii)	Collections of Principal Receivables			344,741,228.41
(iv)	Collections of Finance Charge Receivables			28,837,220.78
(v)	Aggregate Amount of Principal Receivables			20,762,551,110.28
	Investor Interest			2,000,000,000.00
	Adjusted Interest			2,000,000,000.00
	Floating Investor Percentage			9.63	%
	Fixed Investor Percentage			9.63	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			96.88	%
	30 to 59 days			0.98	%
	60 to 89 days			0.69	%
	90 or more days			1.45	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			7,812,989.87
(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)			12.85	%
(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			27,170,554.11

(xvii)	Note Rate	Class A	5.86250%
		Class B	6.10250%
		Class C	6.55250%
(xviii)	Spread Account			20,000,000.00

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