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:	08/15/2007 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	647,841.12		6,917,216.12
(iii)	Collections of Principal Receivables			284,817,261.94
(iv)	Collections of Finance Charge Receivables			23,710,463.99
(v)	Aggregate Amount of Principal Receivables			21,019,378,193.55
	Investor Interest			1,500,000,000.00
	Adjusted Interest			1,500,000,000.00
	Floating Investor Percentage			7.14	%
	Fixed Investor Percentage			7.14	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.01	%
	30 to 59 days			0.93	%
	60 to 89 days			0.65	%
	90 or more days			1.41	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			5,907,745.59
(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)			13.89	%
(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			22,460,463.99

(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 2002-7

Section 5.2 - Supplement			Distribution Date: Period Type:	08/15/2007 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	336,296.57		3,443,858.07
(iii)	Collections of Principal Receivables			142,408,630.97
(iv)	Collections of Finance Charge Receivables			11,855,231.99
(v)	Aggregate Amount of Principal Receivables			21,019,378,193.55
	Investor Interest			750,000,000.00
	Adjusted Interest			750,000,000.00
	Floating Investor Percentage			3.57	%
	Fixed Investor Percentage			3.57	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.01	%
	30 to 59 days			0.93	%
	60 to 89 days			0.65	%
	90 or more days			1.41	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			2.953,872.79
(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)			13.89	%
(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			11,230,231.99

(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:	08/15/2007 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	605,873.10		6,142,418.00
(iii)	Collections of Principal Receivables			254,436,754.00
(iv)	Collections of Finance Charge Receivables			21,181,347.83
(v)	Aggregate Amount of Principal Receivables			21,019,378,193.55
	Investor Interest			1,340,000,000.00
	Adjusted Interest			1,340,000,000.00
	Floating Investor Percentage			6.38	%
	Fixed Investor Percentage			6.38	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.01	%
	30 to 59 days			0.93	%
	60 to 89 days			0.65	%
	90 or more days			1.41	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			5,277,586.06
(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)			13.89	%
(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			20,064,681.16

(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:	08/15/2007 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	620,792.84		6,508,536.59
(iii)	Collections of Principal Receivables			270,576,398.85
(iv)	Collections of Finance Charge Receivables			22,524,940.79
(v)	Aggregate Amount of Principal Receivables			21,019,378,193.55
	Investor Interest			1,425,000,000.00
	Adjusted Interest			1,425,000,000.00
	Floating Investor Percentage			6.78	%
	Fixed Investor Percentage			6.78	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.01	%
	30 to 59 days			0.93	%
	60 to 89 days			0.65	%
	90 or more days			1.41	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			5,612,358.31
(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)			13.89	%
(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			21,337,440.79

(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:	08/15/2007 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	325,085.72		3,399,266.97
(iii)	Collections of Principal Receivables			137,661,676.59
(iv)	Collections of Finance Charge Receivables			11,460,057.59
(v)	Aggregate Amount of Principal Receivables			21,019,378,193.55
	Investor Interest			725,000,000.00
	Adjusted Interest			725,000,000.00
	Floating Investor Percentage			3.45	%
	Fixed Investor Percentage			3.45	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.01	%
	30 to 59 days			0.93	%
	60 to 89 days			0.65	%
	90 or more days			1.41	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			2,855,410.37
(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)			13.89	%
(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			10,855,890.92

(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:	08/15/2007 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	423,644.11		4,561,227.44
(iii)	Collections of Principal Receivables			189,878,174.62
(iv)	Collections of Finance Charge Receivables			15,806,975.99
(v)	Aggregate Amount of Principal Receivables			21,019,378,193.55
	Investor Interest			1,000,000,000.00
	Adjusted Interest			1,000,000,000.00
	Floating Investor Percentage			4.76	%
	Fixed Investor Percentage			4.76	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.01	%
	30 to 59 days			0.93	%
	60 to 89 days			0.65	%
	90 or more days			1.41	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			3,938,497.06
(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)			13.89	%
(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			14,973,642.66

(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:	08/15/2007 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	829,288.21		9,092,788.21
(iii)	Collections of Principal Receivables			379,756,349.25
(iv)	Collections of Finance Charge Receivables			31,613,951.98
(v)	Aggregate Amount of Principal Receivables			21,019,378,193.55
	Investor Interest			2,000,000,000.00
	Adjusted Interest			2,000,000,000.00
	Floating Investor Percentage			9.52	%
	Fixed Investor Percentage			9.52	%
(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			97.01	%
	30 to 59 days			0.93	%
	60 to 89 days			0.65	%
	90 or more days			1.41	%
	Total Receivables			100.00	%
(vii)	Investor Default Amount			7,876,994.11
(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)			13.89	%
(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			29,947,285.31

(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