Exhibit 99.2

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2003-4



(i)	Monthly Principal Distributed		0.00		0.00

(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		226,039.32
	Class B Note Interest Requirement		36,754.18
	Net Class C Note Interest Requirement		80,568.53		343,362.03

(iii)	Collections of Principal Receivables				186,581,229.55

(iv)	Collections of Finance Charge Receivables				7,432,166.89

(v)	Aggregate Amount of Principal Receivables				2,016,575,922.87

	Investor Interest				725,000,000.00
	Adjusted Interest				481,400,000.00

	Floating Investor Percentage				23.87	%
	Fixed Investor Percentage				35.95	%

(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days				98.53	%
	30 to 59 days				0.42	%
	60 to 89 days				0.34	%
	90 or more days				0.71	%
	Total Receivables				100.00	%

(vii)	Investor Default Amount				1,223,400.29

(viii)	Investor Charge-Offs				0.00

(ix)	Reimbursed Investor Charge-Offs				0.00

(x)	Net Investor Servicing Fee				149,833.33

(xi)	Portfolio Yield (Net of Defaulted Receivables)				10.27	%

(xii)	Reallocated Principal Collections				0.00

(xiii)	Accumulation Shortfall				0.00

(xiv)	Principal Funding Investment Proceeds				25,903.67

(xv)	Principal Funding Investment Shortfall				109,719.92

(xvi)	Available Investor Finance Charge Collections				7,268,375.37

(xvii)	Note Rate	Class A	0.43103	%
		Class B	0.84103	%
		Class C	1.44103	%

(xviii)	Spread Account				7,250,000.00

CHASE CREDIT CARD MASTER TRUST 8-K