Exhibit 99.2

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2002-1

Section 5.2 - Supplement			Distribution Date:    01/16/2007 Period Type:              Revolving
(i)	Monthly Principal Distributed	0.00	0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	4,069,333.33
	Class B Note Interest Requirement	357,155.56
	Net Class C Note Interest Requirement	462,847.10	4,889,335.99
(iii)	Collections of Principal Receivables		178,666,872.78
(iv)	Collections of Finance Charge Receivables		15,214,114.43
(v)	Aggregate Amount of Principal Receivables		22,591,990,076.41
	Investor Interest		1,000,000,000.00
	Adjusted Interest		1,000,000,000.00
	Floating Investor Percentage		4.43	%
	Fixed Investor Percentage		4.43	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current		96.74	%
	30 to 59 days		0.97	%
	60 to 89 days		0.70	%
	90 or more days		1.59	%
	Total Receivables		100.00	%
(vii)	Investor Default Amount		4,092,447.64
(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)		13.00	%
(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		14,380,781.10

(xvii)	Note Rate	Class A	5.45000%
		Class B	5.74000%
		Class C	6.33000%
(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:    01/16/2007 Period Type:              Revolving
(i)	Monthly Principal Distributed	0.00	0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	6,182,400.00
	Class B Note Interest Requirement	541,333.33
	Net Class C Note Interest Requirement	700,270.62	7,424,003.95
(iii)	Collections of Principal Receivables		268,000,309.15
(iv)	Collections of Finance Charge Receivables		22,821,171.64
(v)	Aggregate Amount of Principal Receivables		22,591,990,076.41
	Investor Interest		1,500,000,000.00
	Adjusted Interest		1,500,000,000.00
	Floating Investor Percentage		6.64	%
	Fixed Investor Percentage		6.64	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current		96.74	%
	30 to 59 days		0.97	%
	60 to 89 days		0.70	%
	90 or more days		1.59	%
	Total Receivables		100.00	%
(vii)	Investor Default Amount		6,138,671.46
(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)		13.00	%
(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		21,571,171.64

(xvii)	Note Rate	Class A	5.52000%
		Class B	5.80000%
		Class C	6.38000%
(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:    01/16/2007 Period Type:              Revolving
(i)	Monthly Principal Distributed	0.00	0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	4,069,333.33
	Class B Note Interest Requirement	355,288.89
	Net Class C Note Interest Requirement	460,447.10	4,885,069.32
(iii)	Collections of Principal Receivables		178,666,872.78
(iv)	Collections of Finance Charge Receivables		15,214,114.43
(v)	Aggregate Amount of Principal Receivables		22,591,990,076.41
	Investor Interest		1,000,000,000.00
	Adjusted Interest		1,000,000,000.00
	Floating Investor Percentage		4.43	%
	Fixed Investor Percentage		4.43	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current		96.74	%
	30 to 59 days		0.97	%
	60 to 89 days		0.70	%
	90 or more days		1.59	%
	Total Receivables		100.00	%
(vii)	Investor Default Amount		4,092,447.64
(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)		13.00	%
(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		14,380,781.10

(xvii)	Note Rate	Class A	5.45000%
		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 2002-7

Section 5.2 - Supplement			Distribution Date:    01/16/2007 Period Type:              Revolving
(i)	Monthly Principal Distributed	0.00	0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	3,063,200.00
	Class B Note Interest Requirement	269,733.33
	Net Class C Note Interest Requirement	363,335.32	3,696,268.65
(iii)	Collections of Principal Receivables		134,000,154.58
(iv)	Collections of Finance Charge Receivables		11,410,585.82
(v)	Aggregate Amount of Principal Receivables		22,591,990,076.41
	Investor Interest		750,000,000.00
	Adjusted Interest		750,000,000.00
	Floating Investor Percentage		3.32	%
	Fixed Investor Percentage		3.32	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current		96.74	%
	30 to 59 days		0.97	%
	60 to 89 days		0.70	%
	90 or more days		1.59	%
	Total Receivables		100.00	%
(vii)	Investor Default Amount		3,069,335.73
(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)		13.00	%
(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		10,785,585.82

(xvii)	Note Rate	Class A	5.47000%
		Class B	5.78000%
		Class C	6.60000%
(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:    01/16/2007 Period Type:              Revolving
(i)	Monthly Principal Distributed	0.00	0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	5,462,912.00
	Class B Note Interest Requirement	475,253.33
	Net Class C Note Interest Requirement	654,519.09	6,592,684.42
(iii)	Collections of Principal Receivables		239,413,609.53
(iv)	Collections of Finance Charge Receivables		20,386,913.33
(v)	Aggregate Amount of Principal Receivables		22,591,990,076.41
	Investor Interest		1,340,000,000.00
	Adjusted Interest		1,340,000,000.00
	Floating Investor Percentage		5.93	%
	Fixed Investor Percentage		5.93	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current		96.74	%
	30 to 59 days		0.97	%
	60 to 89 days		0.70	%
	90 or more days		1.59	%
	Total Receivables		100.00	%
(vii)	Investor Default Amount		5,483,879.83
(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)		13.00	%
(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		19,270,246.66

(xvii)	Note Rate	Class A	5.46000%
		Class B	5.70000%
		Class C	6.65000%
(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:    01/16/2007 Period Type:              Revolving
(i)	Monthly Principal Distributed	0.00	0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	5,809,440.00
	Class B Note Interest Requirement	505,400.00
	Net Class C Note Interest Requirement	670,957.15	6,985,797.15
(iii)	Collections of Principal Receivables		254,600,293.71
(iv)	Collections of Finance Charge Receivables		21,680,113.06
(v)	Aggregate Amount of Principal Receivables		22,591,990,076.41
	Investor Interest		1,425,000,000.00
	Adjusted Interest		1,425,000,000.00
	Floating Investor Percentage		6.31	%
	Fixed Investor Percentage		6.31	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current		96.74	%
	30 to 59 days		0.97	%
	60 to 89 days		0.70	%
	90 or more days		1.59	%
	Total Receivables		100.00	%
(vii)	Investor Default Amount		5,831,737.88
(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)		13.00	%
(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		20,492,613.06

(xvii)	Note Rate	Class A	5.46000%
		Class B	5.70000%
		Class C	6.43000%
(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:    01/16/2007 Period Type:              Revolving
(i)	Monthly Principal Distributed	0.00	0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	3,026,053.33
	Class B Note Interest Requirement	270,666.67
	Net Class C Note Interest Requirement	351,224.14	3,647,944.14
(iii)	Collections of Principal Receivables		129,533,482.76
(iv)	Collections of Finance Charge Receivables		11,030,232.96
(v)	Aggregate Amount of Principal Receivables		22,591,990,076.41
	Investor Interest		725,000,000.00
	Adjusted Interest		725,000,000.00
	Floating Investor Percentage		3.21	%
	Fixed Investor Percentage		3.21	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current		96.74	%
	30 to 59 days		0.97	%
	60 to 89 days		0.70	%
	90 or more days		1.59	%
	Total Receivables		100.00	%
(vii)	Investor Default Amount		2,967,024.54
(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)		13.00	%
(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		10,426,066.29

(xvii)	Note Rate	Class A	5.59000%
		Class B	6.00000%
		Class C	6.60000%
(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:    01/16/2007 Period Type:              Revolving
(i)	Monthly Principal Distributed	0.00	0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	4,084,266.67
	Class B Note Interest Requirement	353,422.22
	Net Class C Note Interest Requirement	458,047.10	4,895,735.99
(iii)	Collections of Principal Receivables		178,666,872.78
(iv)	Collections of Finance Charge Receivables		15,214,114.43
(v)	Aggregate Amount of Principal Receivables		22,591,990,076.41
	Investor Interest		1,000,000,000.00
	Adjusted Interest		1,000,000,000.00
	Floating Investor Percentage		4.43	%
	Fixed Investor Percentage		4.43	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current		96.74	%
	30 to 59 days		0.97	%
	60 to 89 days		0.70	%
	90 or more days		1.59	%
	Total Receivables		100.00	%
(vii)	Investor Default Amount		4,092,447.64
(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)		13.00	%
(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		14,380,781.10

(xvii)	Note Rate	Class A	5.47000%
		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 2003-6

Section 5.2 - Supplement			Distribution Date:    01/16/2007 Period Type:              Revolving
(i)	Monthly Principal Distributed	0.00	0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	8,153,600.00
	Class B Note Interest Requirement	709,333.33
	Net Class C Note Interest Requirement	896,894.21	9,759,827.54
(iii)	Collections of Principal Receivables		357,333,745.55
(iv)	Collections of Finance Charge Receivables		30,428,228.86
(v)	Aggregate Amount of Principal Receivables		22,591,990,076.41
	Investor Interest		2,000,000,000.00
	Adjusted Interest		2,000,000,000.00
	Floating Investor Percentage		8.85	%
	Fixed Investor Percentage		8.85	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current		96.74	%
	30 to 59 days		0.97	%
	60 to 89 days		0.70	%
	90 or more days		1.59	%
	Total Receivables		100.00	%
(vii)	Investor Default Amount		8,184,895.28
(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)		13.00	%
(xii)	Reallocated Monthly Principal		0.00
(xiii)	Accumulation Shortfall		0.00
(xiv)	Principal Funding Investment Proceeds		0.00
(xv)	Principal Funding Investment Shortfall		0.00
(xvi)	Available Investor Finance Charge Collections		28,761,562.19

(xvii)	Note Rate	Class A	5.46000%
		Class B	5.70000%
		Class C	6.15000%
(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:        01/16/2007 Period Type:            Accumulation
(i)	Monthly Principal Distributed	1,260,000,000.00	1,260,000,000.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	6,025,600.00
	Class B Note Interest Requirement	518,000.00
	Net Class C Note Interest Requirement	633,070.62	7,176,670.62
(iii)	Collections of Principal Receivables		268,000,309.15
(iv)	Collections of Finance Charge Receivables		22,821,171.64
(v)	Aggregate Amount of Principal Receivables		22,591,990,076.41
	Investor Interest		1,500,000,000.00
	Adjusted Interest		1,500,000,000.00
	Floating Investor Percentage		6.64	%
	Fixed Investor Percentage		6.64	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current		96.74	%
	30 to 59 days		0.97	%
	60 to 89 days		0.70	%
	90 or more days		1.59	%
	Total Receivables		100.00	%
(vii)	Investor Default Amount		6,138,671.46
(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)		13.00	%
(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		21,571,171.64

(xvii)	Note Rate	Class A	5.38000%
		Class B	5.55000%
		Class C	5.82000%
(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:    01/16/2007 Period Type:              Revolving
(i)	Monthly Principal Distributed	0.00	0.00
(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement	7,042,933.33
	Class B Note Interest Requirement	606,511.11
	Net Class C Note Interest Requirement	749,772.08	8,399,216.52
(iii)	Collections of Principal Receivables		312,667,027.36
(iv)	Collections of Finance Charge Receivables		26,624,700.25
(v)	Aggregate Amount of Principal Receivables		22,591,990,076.41
	Investor Interest		1,750,000,000.00
	Adjusted Interest		1,750,000,000.00
	Floating Investor Percentage		7.75	%
	Fixed Investor Percentage		7.75	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current		96.74	%
	30 to 59 days		0.97	%
	60 to 89 days		0.70	%
	90 or more days		1.59	%
	Total Receivables		100.00	%
(vii)	Investor Default Amount		7,161,783.37
(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)		13.00	%
(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		25,166,366.92

(xvii)	Note Rate	Class A	5.39000%
		Class B	5.57000%
		Class C	5.90000%
(xviii)	Spread Account			17,500,000.00

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