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		204,860.83
	Class B Note Interest Requirement		33,255.35
	Net Class C Note Interest Requirement		72,789.63		310,905.81

(iii)	Collections of Principal Receivables				177,473,071.76

(iv)	Collections of Finance Charge Receivables				9,052,229.51

(v)	Aggregate Amount of Principal Receivables				2,022,685,658.09

	Investor Interest				725,000,000.00
	Adjusted Interest				603,200,000.00

	Floating Investor Percentage				29.82	%
	Fixed Investor Percentage				35.84	%

(vi)	Receivables Delinquent (As % of Total Receivables)
	Current to 29 days				98.55	%
	30 to 59 days				0.43	%
	60 to 89 days				0.32	%
	90 or more days				0.70	%

	Total Receivables				100.00	%

(vii)	Investor Default Amount				1,852,678.79

(viii)	Investor Charge-Offs				0.00

(ix)	Reimbursed Investor Charge-Offs				0.00

(x)	Net Investor Servicing Fee				200,583.33

(xi)	Portfolio Yield (Net of Defaulted Receivables)				12.26	%

(xii)	Reallocated Principal Collections				0.00

(xiii)	Accumulation Shortfall				0.00

(xiv)	Principal Funding Investment Proceeds				15,047.49

(xv)	Principal Funding Investment Shortfall				66,896.84

(xvi)	Available Investor Finance Charge Collections				8,733,269.98

(xvii)	Note Rate	Class A	0.43250	%
		Class B	0.84250	%
		Class C	1.44250	%

(xviii)	Spread Account				7,250,000.00

CHASE CREDIT CARD MASTER TRUST 8-K/A