Exhibit 99.2

Chase Bank USA, N.A.

Monthly Certificateholder’s Statement

Chase Credit Card Master Trust

Series 2003-4


(i)	Monthly Principal Distributed		609,000,000	609,000,000.00

(ii)	Monthly Interest Distributed
	Class A Note Interest Requirement		229,557.81
	Class B Note Interest Requirement		37,625.37
	Net Class C Note Interest Requirement		82,805.96	349,989.14

(iii)	Collections of Principal Receivables			180,579,494.26

(iv)	Collections of Finance Charge Receivables			5,491,279.35

(v)	Aggregate Amount of Principal Receivables			2,003,336,529.40

	Investor Interest			725,000,000.00
	Adjusted Interest			359,600,000.00

	Floating Investor Percentage			17.95%
	Fixed Investor Percentage			36.19%

(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days			98.53%
	30 to 59 days			0.43%
	60 to 89 days			0.31%
	90 or more days			0.73%

	Total Receivables			100.00%

(vii)	Investor Default Amount			988,659.59

(viii)	Investor Charge-Offs			0.00

(ix)	Reimbursed Investor Charge-Offs			0.00

(x)	Net Investor Servicing Fee			99,083.33

(xi)	Portfolio Yield (Net of Defaulted Receivables)			7.58%

(xii)	Reallocated Principal Collections			0.00

(xiii)	Accumulation Shortfall			0.00

(xiv)	Principal Funding Investment Proceeds			23,202.70

(xv)	Principal Funding Investment Shortfall			160,443.55

(xvi)	Available Investor Finance Charge Collections			5,476,991.74

(xvii)	Note Rate	Class A	0.42406%
		Class B	0.83406%
		Class C	1.43406%

(xviii)	Spread Account			7,250,000.00

CHASE CREDIT CARD MASTER TRUST 8-K