Exhibit 99.3

CHASE ISSUANCE TRUST

Form of CHASEseries Monthly Noteholders’ Statement

Monthly Period: September 2009

The undersigned, a duly authorized representative of Chase Bank USA, National Association (the “Bank”), as Servicer pursuant to the Third Amended and Restated Transfer and Servicing Agreement, dated as of December 19, 2007 (as amended, supplemented or otherwise modified, the “Transfer and Servicing Agreement”), among the Bank, as Transferor, Servicer and Administrator, Chase Issuance Trust, as Issuing Entity, and Wells Fargo Bank, National Association, as Indenture Trustee and Collateral Agent, does hereby certify as follows:

A.	Information Regarding the Current Distribution to Noteholders

1.	The total amount of the distribution to Noteholders on the Distribution Date October 15, 2009 per $1,000 Initial Outstanding Dollar Principal Amount


Tranche		Amount

Class A (2002-06)		1,000.36115
Class A (2003-04)		0.41115
Class A (2003-08)		0.41115
Class A (2004-03)		0.34448
Class A (2004-05)		0.31115
Class A (2004-07)		0.30282
Class A (2004-08)		0.30282
Class A (2005-02)		0.26115
Class A (2005-04)		3.52500
Class A (2005-06)		0.26115
Class A (2005-07)		3.79167
Class A (2005-08)		0.23615
Class A (2005-10)		3.87500
Class A (2005-11)		0.26115
Class A (2005-13)		0.23615
Class A (2006-01)		0.23615
Class A (2006-02)		4.30000
Class A (2006-04)		0.21948
Class A (2006-05)		0.21948
Class A (2006-06)		0.22782
Class A (2006-07)		0.21115
Class A (2006-08)		0.25282
Class A (2007-01)		0.21948
Class A (2007-02)		0.24448
Class A (2007-03)		4.35833
Class A (2007-04)		0.20282
Class A (2007-05)		0.23615
Class A (2007-06)		0.20282
Class A (2007-07)		0.21948
Class A (2007-08)		0.21948
Class A (2007-09)		0.22782
Class A (2007-10)		0.23615
Class A (2007-11)		0.20282
Class A (2007-12)		0.24448
Class A (2007-13)		0.23615
Class A (2007-15)		4.13333
Class A (2007-16)		0.00000
Class A (2007-17)		4.26667
Class A (2007-18)		0.41948
Class A (2008-01)		0.57782
Class A (2008-02)		0.95282
Class A (2008-03)		1.11948
Class A (2008-04)		3.87500
Class A (2008-06)		1.20282
Class A (2008-07)		0.74448
Class A (2008-08)		1.20282
Class A (2008-09)		3.55000
Class A (2008-10)		0.82782
Class A (2008-11)		4.50000
Class A (2008-12)		1.28615
Class A (2008-13)		0.00000
Class A (2008-14)		1.53615
Class A (2008-15)		1.39448
Class A (2009-01)		2.14448
Class A (2009-02)		1.49448
Class A (2009-03)		2.00000
Class A (2009-04)		0.82782
Class A (2009-05)		0.86948


Class A (2009-06)		0.91115
Class A (2009-07)		0.42549
Class A (2009-08)		0.26927

Class B (2005-03)		0.36948
Class B (2005-04)		0.38615
Class B (2005-05)		0.38615
Class B (2006-01)		0.32782
Class B (2006-02)		0.28615
Class B (2007-01)		0.41115
Class B (2008-01)		1,001.67782
Class B (2009-02)		0.00000
Class B (2009-03)		0.00000
Class B (2009-04)		2.41948
Class B (2009-05)		2.00101
Class B (2009-06)		1.29938

Class C (2003-03)		3.97500
Class C (2004-02)		0.86948
Class C (2004-03)		1,000.59448
Class C (2005-01)		0.51115
Class C (2005-02)		0.56948
Class C (2005-03)		0.48615
Class C (2005-04)		0.47782
Class C (2006-01)		0.53615
Class C (2006-02)		0.45282
Class C (2006-04)		0.44448
Class C (2007-01)		0.58615
Class C (2009-01)		11.72782
Class C (2009-03)		0.00000
Class C (2009-04)		0.00000
Class C (2009-05)		3.53615
Class C (2009-06)		3.07740
Class C (2009-07)		2.13660

2.	The amount of the distribution set forth in item 1 in respect of interest on the Notes, per $1,000 Initial Outstanding Dollar Principal Amount


Tranche	Amount	Interest Rate

Class A (2002-06)	0.36115	0.43338%
Class A (2003-04)	0.41115	0.49338%
Class A (2003-08)	0.41115	0.49338%
Class A (2004-03)	0.34448	0.41338%
Class A (2004-05)	0.31115	0.37338%
Class A (2004-07)	0.30282	0.36338%
Class A (2004-08)	0.30282	0.36338%
Class A (2005-02)	0.26115	0.31338%
Class A (2005-04)	3.52500	4.23000%
Class A (2005-06)	0.26115	0.31338%
Class A (2005-07)	3.79167	4.55000%
Class A (2005-08)	0.23615	0.28338%
Class A (2005-10)	3.87500	4.65000%
Class A (2005-11)	0.26115	0.31338%
Class A (2005-13)	0.23615	0.28338%
Class A (2006-01)	0.23615	0.28338%
Class A (2006-02)	4.30000	5.16000%
Class A (2006-04)	0.21948	0.26338%
Class A (2006-05)	0.21948	0.26338%
Class A (2006-06)	0.22782	0.27338%
Class A (2006-07)	0.21115	0.25338%
Class A (2006-08)	0.25282	0.30338%
Class A (2007-01)	0.21948	0.26338%
Class A (2007-02)	0.24448	0.29338%
Class A (2007-03)	4.35833	5.23000%
Class A (2007-04)	0.20282	0.24338%
Class A (2007-05)	0.23615	0.28338%
Class A (2007-06)	0.20282	0.24338%
Class A (2007-07)	0.21948	0.26338%
Class A (2007-08)	0.21948	0.26338%
Class A (2007-09)	0.22782	0.27338%
Class A (2007-10)	0.23615	0.28338%
Class A (2007-11)	0.20282	0.24338%
Class A (2007-12)	0.24448	0.29338%
Class A (2007-13)	0.23615	0.28338%
Class A (2007-15)	4.13333	4.96000%
Class A (2007-16)	0.00000	0.59900%
Class A (2007-17)	4.26667	5.12000%
Class A (2007-18)	0.41948	0.50338%
Class A (2008-01)	0.57782	0.69338%
Class A (2008-02)	0.95282	1.14338%
Class A (2008-03)	1.11948	1.34338%
Class A (2008-04)	3.87500	4.65000%
Class A (2008-06)	1.20282	1.44338%
Class A (2008-07)	0.74448	0.89338%
Class A (2008-08)	1.20282	1.44338%
Class A (2008-09)	3.55000	4.26000%
Class A (2008-10)	0.82782	0.99338%
Class A (2008-11)	4.50000	5.40000%
Class A (2008-12)	1.28615	1.54338%
Class A (2008-13)	0.00000	1.79900%
Class A (2008-14)	1.53615	1.84338%
Class A (2008-15)	1.39448	1.67338%
Class A (2009-01)	2.14448	2.57338%
Class A (2009-02)	1.49448	1.79338%
Class A (2009-03)	2.00000	2.40000%
Class A (2009-04)	0.82782	0.99338%
Class A (2009-05)	0.86948	1.04338%
Class A (2009-06)	0.91115	1.09338%
Class A (2009-07)	0.42549	0.69625%
Class A (2009-08)	0.26927	0.64625%


Class B (2005-03)	0.36948	0.44338	%
Class B (2005-04)	0.38615	0.46338	%
Class B (2005-05)	0.38615	0.46338	%
Class B (2006-01)	0.32782	0.39338	%
Class B (2006-02)	0.28615	0.34338	%
Class B (2007-01)	0.41115	0.49338	%
Class B (2008-01)	1.67782	2.01338	%
Class B (2009-02)	0.00000	0.00000	%
Class B (2009-03)	0.00000	0.00000	%
Class B (2009-04)	2.41948	2.90338	%
Class B (2009-05)	2.00101	2.32375	%
Class B (2009-06)	1.29938	2.12625	%

Class C (2003-03)	3.97500	4.77000	%
Class C (2004-02)	0.86948	1.04338	%
Class C (2004-03)	0.59448	0.71338	%
Class C (2005-01)	0.51115	0.61338	%
Class C (2005-02)	0.56948	0.68338	%
Class C (2005-03)	0.48615	0.58338	%
Class C (2005-04)	0.47782	0.57338	%
Class C (2006-01)	0.53615	0.64338	%
Class C (2006-02)	0.45282	0.54338	%
Class C (2006-04)	0.44448	0.53338	%
Class C (2007-01)	0.58615	0.70338	%
Class C (2009-01)	11.72782	14.07338	%
Class C (2009-03)	0.00000	0.00000	%
Class C (2009-04)	0.00000	0.00000	%
Class C (2009-05)	3.53615	4.24338	%
Class C (2009-06)	3.07740	3.57375	%
Class C (2009-07)	2.13660	3.49625	%

3.	The amount of the distribution set forth in item 1 in respect of principal on the Notes, per $1,000 Initial Outstanding Dollar Principal Amount


Tranche		Amount

Class A (2002-06)		1,000.00000
Class A (2003-04)		0.00000
Class A (2003-08)		0.00000
Class A (2004-03)		0.00000
Class A (2004-05)		0.00000
Class A (2004-07)		0.00000
Class A (2004-08)		0.00000
Class A (2005-02)		0.00000
Class A (2005-04)		0.00000
Class A (2005-06)		0.00000
Class A (2005-07)		0.00000
Class A (2005-08)		0.00000
Class A (2005-10)		0.00000
Class A (2005-11)		0.00000
Class A (2005-13)		0.00000
Class A (2006-01)		0.00000
Class A (2006-02)		0.00000
Class A (2006-04)		0.00000
Class A (2006-05)		0.00000
Class A (2006-06)		0.00000
Class A (2006-07)		0.00000
Class A (2006-08)		0.00000
Class A (2007-01)		0.00000
Class A (2007-02)		0.00000
Class A (2007-03)		0.00000
Class A (2007-04)		0.00000
Class A (2007-05)		0.00000
Class A (2007-06)		0.00000
Class A (2007-07)		0.00000
Class A (2007-08)		0.00000
Class A (2007-09)		0.00000
Class A (2007-10)		0.00000
Class A (2007-11)		0.00000
Class A (2007-12)		0.00000
Class A (2007-13)		0.00000
Class A (2007-15)		0.00000
Class A (2007-16)		0.00000
Class A (2007-17)		0.00000
Class A (2007-18)		0.00000
Class A (2008-01)		0.00000
Class A (2008-02)		0.00000
Class A (2008-03)		0.00000
Class A (2008-04)		0.00000
Class A (2008-06)		0.00000
Class A (2008-07)		0.00000
Class A (2008-08)		0.00000
Class A (2008-09)		0.00000
Class A (2008-10)		0.00000
Class A (2008-11)		0.00000
Class A (2008-12)		0.00000
Class A (2008-13)		0.00000
Class A (2008-14)		0.00000
Class A (2008-15)		0.00000
Class A (2009-01)		0.00000
Class A (2009-02)		0.00000
Class A (2009-03)		0.00000
Class A (2009-04)		0.00000
Class A (2009-05)		0.00000
Class A (2009-06)		0.00000
Class A (2009-07)		0.00000
Class A (2009-08)		0.00000

Class B (2005-03)		0.00000
Class B (2005-04)		0.00000
Class B (2005-05)		0.00000
Class B (2006-01)		0.00000


Class B (2006-02)		0.00000
Class B (2007-01)		0.00000
Class B (2008-01)		1,000.00000
Class B (2009-02)		0.00000
Class B (2009-03)		0.00000
Class B (2009-04)		0.00000
Class B (2009-05)		0.00000
Class B (2009-06)		0.00000

Class C (2003-03)		0.00000
Class C (2004-02)		0.00000
Class C (2004-03)		1,000.00000
Class C (2005-01)		0.00000
Class C (2005-02)		0.00000
Class C (2005-03)		0.00000
Class C (2005-04)		0.00000
Class C (2006-01)		0.00000
Class C (2006-02)		0.00000
Class C (2006-04)		0.00000
Class C (2007-01)		0.00000
Class C (2009-01)		0.00000
Class C (2009-03)		0.00000
Class C (2009-04)		0.00000
Class C (2009-05)		0.00000
Class C (2009-06)		0.00000
Class C (2009-07)		0.00000

B.	Information regarding the Tranches of Notes of the CHASEseries

1.	Outstanding Dollar Principal Amount and Nominal Liquidation Amount of Tranches of Notes of the CHASEseries for the related Monthly Period


Tranche	Initial Outstanding Dollar Principal Amount	Outstanding Dollar Principal Amount	Adjusted Outstanding Dollar Principal Amount	Nominal Liquidation Amount
Class A (2002-06)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2003-04)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2003-08)	525,000,000.00	525,000,000.00	525,000,000.00	525,000,000.00
Class A (2004-03)	675,000,000.00	675,000,000.00	675,000,000.00	675,000,000.00
Class A (2004-05)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2004-07)	1,200,000,000.00	1,200,000,000.00	1,200,000,000.00	1,200,000,000.00
Class A (2004-08)	350,000,000.00	350,000,000.00	350,000,000.00	350,000,000.00
Class A (2005-02)	600,000,000.00	600,000,000.00	600,000,000.00	600,000,000.00
Class A (2005-04)	800,000,000.00	800,000,000.00	800,000,000.00	800,000,000.00
Class A (2005-06)	825,000,000.00	825,000,000.00	825,000,000.00	825,000,000.00
Class A (2005-07)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2005-08)	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00
Class A (2005-10)	875,000,000.00	875,000,000.00	875,000,000.00	875,000,000.00
Class A (2005-11)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2005-13)	700,000,000.00	700,000,000.00	700,000,000.00	700,000,000.00
Class A (2006-01)	3,100,000,000.00	3,100,000,000.00	3,100,000,000.00	3,100,000,000.00
Class A (2006-02)	425,000,000.00	425,000,000.00	425,000,000.00	425,000,000.00
Class A (2006-04)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2006-05)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2006-06)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class A (2006-07)	1,150,000,000.00	1,150,000,000.00	1,150,000,000.00	1,150,000,000.00
Class A (2006-08)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2007-01)	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00
Class A (2007-02)	400,000,000.00	400,000,000.00	400,000,000.00	400,000,000.00
Class A (2007-03)	450,000,000.00	450,000,000.00	450,000,000.00	450,000,000.00
Class A (2007-04)	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00
Class A (2007-05)	470,000,000.00	470,000,000.00	470,000,000.00	470,000,000.00
Class A (2007-06)	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00
Class A (2007-07)	215,000,000.00	215,000,000.00	215,000,000.00	215,000,000.00
Class A (2007-08)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class A (2007-09)	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00
Class A (2007-10)	1,050,000,000.00	1,050,000,000.00	1,050,000,000.00	1,050,000,000.00
Class A (2007-11)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2007-12)	405,000,000.00	405,000,000.00	405,000,000.00	405,000,000.00
Class A (2007-13)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2007-15)	1,900,000,000.00	1,900,000,000.00	1,900,000,000.00	1,900,000,000.00
Class A (2007-16)	625,000,000.00	625,000,000.00	625,000,000.00	625,000,000.00
Class A (2007-17)	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00
Class A (2007-18)	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00	2,000,000,000.00
Class A (2008-01)	2,800,000,000.00	2,800,000,000.00	2,800,000,000.00	2,800,000,000.00
Class A (2008-02)	1,035,000,000.00	1,035,000,000.00	1,035,000,000.00	1,035,000,000.00
Class A (2008-03)	910,000,000.00	910,000,000.00	910,000,000.00	910,000,000.00
Class A (2008-04)	830,000,000.00	830,000,000.00	830,000,000.00	830,000,000.00
Class A (2008-06)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2008-07)	1,500,000,000.00	1,500,000,000.00	1,500,000,000.00	1,500,000,000.00
Class A (2008-08)	800,000,000.00	800,000,000.00	800,000,000.00	800,000,000.00
Class A (2008-09)	1,500,000,000.00	1,500,000,000.00	1,500,000,000.00	1,500,000,000.00
Class A (2008-10)	1,250,000,000.00	1,250,000,000.00	1,250,000,000.00	1,250,000,000.00
Class A (2008-11)	400,000,000.00	400,000,000.00	400,000,000.00	400,000,000.00
Class A (2008-12)	570,000,000.00	570,000,000.00	570,000,000.00	570,000,000.00
Class A (2008-13)	565,000,000.00	565,000,000.00	565,000,000.00	565,000,000.00
Class A (2008-14)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class A (2008-15)	3,600,000,000.00	3,600,000,000.00	3,600,000,000.00	3,600,000,000.00
Class A (2009-01)	3,500,000,000.00	3,500,000,000.00	3,500,000,000.00	3,500,000,000.00
Class A (2009-02)	5,000,000,000.00	5,000,000,000.00	5,000,000,000.00	5,000,000,000.00


Class A (2009-03)	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00
Class A (2009-04)	1,150,000,000.00	1,150,000,000.00	1,150,000,000.00	1,150,000,000.00
Class A (2009-05)	1,845,000,000.00	1,845,000,000.00	1,845,000,000.00	1,845,000,000.00
Class A (2009-06)	1,540,000,000.00	1,540,000,000.00	1,540,000,000.00	1,540,000,000.00
Class A (2009-07)	2,775,000,000.00	2,775,000,000.00	2,775,000,000.00	2,775,000,000.00
Class A (2009-08)	410,000,000.00	410,000,000.00	410,000,000.00	410,000,000.00

Total Class A	69,870,000,000.00	69,870,000,000.00	69,870,000,000.00	69,870,000,000.00

Class B (2005-03)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class B (2005-04)	325,000,000.00	325,000,000.00	325,000,000.00	325,000,000.00
Class B (2005-05)	325,000,000.00	325,000,000.00	325,000,000.00	325,000,000.00
Class B (2006-01)	400,000,000.00	400,000,000.00	400,000,000.00	400,000,000.00
Class B (2006-02)	350,000,000.00	350,000,000.00	350,000,000.00	350,000,000.00
Class B (2007-01)	515,000,000.00	515,000,000.00	515,000,000.00	515,000,000.00
Class B (2008-01)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class B (2009-02)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class B (2009-03)	1,665,000,000.00	1,665,000,000.00	1,665,000,000.00	1,665,000,000.00
Class B (2009-04)	280,000,000.00	280,000,000.00	280,000,000.00	280,000,000.00
Class B (2009-05)	580,000,000.00	580,000,000.00	580,000,000.00	580,000,000.00
Class B (2009-06)	525,000,000.00	525,000,000.00	525,000,000.00	525,000,000.00

Total Class B	6,215,000,000.00	6,215,000,000.00	6,215,000,000.00	6,215,000,000.00

Class C (2003-03)	400,000,000.00	400,000,000.00	400,000,000.00	400,000,000.00
Class C (2004-02)	165,000,000.00	165,000,000.00	165,000,000.00	165,000,000.00
Class C (2004-03)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class C (2005-01)	425,000,000.00	425,000,000.00	425,000,000.00	425,000,000.00
Class C (2005-02)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
Class C (2005-03)	120,000,000.00	120,000,000.00	120,000,000.00	120,000,000.00
Class C (2005-04)	300,000,000.00	300,000,000.00	300,000,000.00	300,000,000.00
Class C (2006-01)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class C (2006-02)	350,000,000.00	350,000,000.00	350,000,000.00	350,000,000.00
Class C (2006-04)	335,000,000.00	335,000,000.00	335,000,000.00	335,000,000.00
Class C (2007-01)	405,000,000.00	405,000,000.00	405,000,000.00	405,000,000.00
Class C (2009-01)	425,000,000.00	425,000,000.00	425,000,000.00	425,000,000.00
Class C (2009-03)	300,000,000.00	300,000,000.00	300,000,000.00	300,000,000.00
Class C (2009-04)	1,505,000,000.00	1,505,000,000.00	1,505,000,000.00	1,505,000,000.00
Class C (2009-05)	230,000,000.00	230,000,000.00	230,000,000.00	230,000,000.00
Class C (2009-06)	130,000,000.00	130,000,000.00	130,000,000.00	130,000,000.00
Class C (2009-07)	475,000,000.00	475,000,000.00	475,000,000.00	475,000,000.00

Total Class C	6,165,000,000.00	6,165,000,000.00	6,165,000,000.00	6,165,000,000.00

Total	82,250,000,000.00	82,250,000,000.00	82,250,000,000.00	82,250,000,000.00

2.	Nominal Liquidation Amount of Notes of the CHASEseries


Tranche	Beginning Nominal Liquidation Amount	Increases from accretion of Principal for Discount Notes	Increases from amounts withdrawn from the Principal Funding Subaccounts in respect of Prefunding Excess Amounts	Reimbursements of prior Nominal Liquidation Amount Deficits from Available Finance Charge Collections	Reductions due to reallocations of Available Principal Collections and Investor Charge-Offs	Reductions due to amounts deposited to the Principal Funding Subaccounts		Ending Nominal Liquidation Amount
Class A (2002-06)	500,000,000.00	0.00	0.00	0.00	0.00	(500,000,000.00	)	0.00
Class A (2003-04)	500,000,000.00	0.00	0.00	0.00	0.00	0.00		500,000,000.00
Class A (2003-08)	525,000,000.00	0.00	0.00	0.00	0.00	0.00		525,000,000.00
Class A (2004-03)	675,000,000.00	0.00	0.00	0.00	0.00	0.00		675,000,000.00
Class A (2004-05)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2004-07)	1,200,000,000.00	0.00	0.00	0.00	0.00	0.00		1,200,000,000.00
Class A (2004-08)	350,000,000.00	0.00	0.00	0.00	0.00	0.00		350,000,000.00
Class A (2005-02)	600,000,000.00	0.00	0.00	0.00	0.00	0.00		600,000,000.00
Class A (2005-04)	800,000,000.00	0.00	0.00	0.00	0.00	0.00		800,000,000.00
Class A (2005-06)	825,000,000.00	0.00	0.00	0.00	0.00	0.00		825,000,000.00
Class A (2005-07)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2005-08)	1,000,000,000.00	0.00	0.00	0.00	0.00	0.00		1,000,000,000.00
Class A (2005-10)	875,000,000.00	0.00	0.00	0.00	0.00	0.00		875,000,000.00
Class A (2005-11)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2005-13)	700,000,000.00	0.00	0.00	0.00	0.00	0.00		700,000,000.00
Class A (2006-01)	3,100,000,000.00	0.00	0.00	0.00	0.00	0.00		3,100,000,000.00
Class A (2006-02)	425,000,000.00	0.00	0.00	0.00	0.00	0.00		425,000,000.00
Class A (2006-04)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2006-05)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2006-06)	200,000,000.00	0.00	0.00	0.00	0.00	0.00		200,000,000.00
Class A (2006-07)	1,150,000,000.00	0.00	0.00	0.00	0.00	0.00		1,150,000,000.00
Class A (2006-08)	500,000,000.00	0.00	0.00	0.00	0.00	0.00		500,000,000.00
Class A (2007-01)	2,000,000,000.00	0.00	0.00	0.00	0.00	0.00		2,000,000,000.00
Class A (2007-02)	400,000,000.00	0.00	0.00	0.00	0.00	0.00		400,000,000.00
Class A (2007-03)	450,000,000.00	0.00	0.00	0.00	0.00	0.00		450,000,000.00
Class A (2007-04)	2,000,000,000.00	0.00	0.00	0.00	0.00	0.00		2,000,000,000.00
Class A (2007-05)	470,000,000.00	0.00	0.00	0.00	0.00	0.00		470,000,000.00
Class A (2007-06)	2,000,000,000.00	0.00	0.00	0.00	0.00	0.00		2,000,000,000.00
Class A (2007-07)	215,000,000.00	0.00	0.00	0.00	0.00	0.00		215,000,000.00
Class A (2007-08)	200,000,000.00	0.00	0.00	0.00	0.00	0.00		200,000,000.00
Class A (2007-09)	1,000,000,000.00	0.00	0.00	0.00	0.00	0.00		1,000,000,000.00
Class A (2007-10)	1,050,000,000.00	0.00	0.00	0.00	0.00	0.00		1,050,000,000.00
Class A (2007-11)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2007-12)	405,000,000.00	0.00	0.00	0.00	0.00	0.00		405,000,000.00
Class A (2007-13)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2007-15)	1,900,000,000.00	0.00	0.00	0.00	0.00	0.00		1,900,000,000.00
Class A (2007-16)	625,000,000.00	0.00	0.00	0.00	0.00	0.00		625,000,000.00
Class A (2007-17)	2,000,000,000.00	0.00	0.00	0.00	0.00	0.00		2,000,000,000.00
Class A (2007-18)	2,000,000,000.00	0.00	0.00	0.00	0.00	0.00		2,000,000,000.00
Class A (2008-01)	2,800,000,000.00	0.00	0.00	0.00	0.00	0.00		2,800,000,000.00
Class A (2008-02)	1,035,000,000.00	0.00	0.00	0.00	0.00	0.00		1,035,000,000.00
Class A (2008-03)	910,000,000.00	0.00	0.00	0.00	0.00	0.00		910,000,000.00
Class A (2008-04)	830,000,000.00	0.00	0.00	0.00	0.00	0.00		830,000,000.00
Class A (2008-06)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class A (2008-07)	1,500,000,000.00	0.00	0.00	0.00	0.00	0.00		1,500,000,000.00
Class A (2008-08)	800,000,000.00	0.00	0.00	0.00	0.00	0.00		800,000,000.00
Class A (2008-09)	1,500,000,000.00	0.00	0.00	0.00	0.00	0.00		1,500,000,000.00
Class A (2008-10)	1,250,000,000.00	0.00	0.00	0.00	0.00	0.00		1,250,000,000.00
Class A (2008-11)	400,000,000.00	0.00	0.00	0.00	0.00	0.00		400,000,000.00
Class A (2008-12)	570,000,000.00	0.00	0.00	0.00	0.00	0.00		570,000,000.00
Class A (2008-13)	565,000,000.00	0.00	0.00	0.00	0.00	0.00		565,000,000.00
Class A (2008-14)	250,000,000.00	0.00	0.00	0.00	0.00	0.00		250,000,000.00
Class A (2008-15)	3,600,000,000.00	0.00	0.00	0.00	0.00	0.00		3,600,000,000.00
Class A (2009-01)	3,500,000,000.00	0.00	0.00	0.00	0.00	0.00		3,500,000,000.00
Class A (2009-02)	5,000,000,000.00	0.00	0.00	0.00	0.00	0.00		5,000,000,000.00
Class A (2009-03)	1,000,000,000.00	0.00	0.00	0.00	0.00	0.00		1,000,000,000.00
Class A (2009-04)	1,150,000,000.00	0.00	0.00	0.00	0.00	0.00		1,150,000,000.00
Class A (2009-05)	1,845,000,000.00	0.00	0.00	0.00	0.00	0.00		1,845,000,000.00
Class A (2009-06)	1,540,000,000.00	0.00	0.00	0.00	0.00	0.00		1,540,000,000.00
Class A (2009-07)	2,775,000,000.00	0.00	0.00	0.00	0.00	0.00		2,775,000,000.00
Class A (2009-08)	410,000,000.00	0.00	0.00	0.00	0.00	0.00		410,000,000.00

Total Class A	69,870,000,000.00	0.00	0.00	0.00	0.00	(500,000,000.00	)	69,370,000,000.00

Class B (2005-03)	750,000,000.00	0.00	0.00	0.00	0.00	0.00		750,000,000.00
Class B (2005-04)	325,000,000.00	0.00	0.00	0.00	0.00	0.00		325,000,000.00
Class B (2005-05)	325,000,000.00	0.00	0.00	0.00	0.00	0.00		325,000,000.00
Class B (2006-01)	400,000,000.00	0.00	0.00	0.00	0.00	0.00		400,000,000.00
Class B (2006-02)	350,000,000.00	0.00	0.00	0.00	0.00	0.00		350,000,000.00
Class B (2007-01)	515,000,000.00	0.00	0.00	0.00	0.00	0.00		515,000,000.00
Class B (2008-01)	250,000,000.00	0.00	0.00	0.00	0.00	(250,000,000.00	)	0.00
Class B (2009-02)	250,000,000.00	0.00	0.00	0.00	0.00	0.00		250,000,000.00
Class B (2009-03)	1,665,000,000.00	0.00	0.00	0.00	0.00	0.00		1,665,000,000.00
Class B (2009-04)	280,000,000.00	0.00	0.00	0.00	0.00	0.00		280,000,000.00
Class B (2009-05)	580,000,000.00	0.00	0.00	0.00	0.00	0.00		580,000,000.00
Class B (2009-06)	525,000,000.00	0.00	0.00	0.00	0.00	0.00		525,000,000.00

Total Class B	6,215,000,000.00	0.00	0.00	0.00	0.00	(250,000,000.00	)	5,965,000,000.00

Class C (2003-03)	400,000,000.00	0.00	0.00	0.00	0.00	0.00		400,000,000.00
Class C (2004-02)	165,000,000.00	0.00	0.00	0.00	0.00	0.00		165,000,000.00
Class C (2004-03)	200,000,000.00	0.00	0.00	0.00	0.00	(200,000,000.00	)	0.00
Class C (2005-01)	425,000,000.00	0.00	0.00	0.00	0.00	0.00		425,000,000.00
Class C (2005-02)	150,000,000.00	0.00	0.00	0.00	0.00	0.00		150,000,000.00
Class C (2005-03)	120,000,000.00	0.00	0.00	0.00	0.00	0.00		120,000,000.00
Class C (2005-04)	300,000,000.00	0.00	0.00	0.00	0.00	0.00		300,000,000.00
Class C (2006-01)	250,000,000.00	0.00	0.00	0.00	0.00	0.00		250,000,000.00
Class C (2006-02)	350,000,000.00	0.00	0.00	0.00	0.00	0.00		350,000,000.00
Class C (2006-04)	335,000,000.00	0.00	0.00	0.00	0.00	0.00		335,000,000.00
Class C (2007-01)	405,000,000.00	0.00	0.00	0.00	0.00	0.00		405,000,000.00
Class C (2009-01)	425,000,000.00	0.00	0.00	0.00	0.00	0.00		425,000,000.00
Class C (2009-03)	300,000,000.00	0.00	0.00	0.00	0.00	0.00		300,000,000.00
Class C (2009-04)	1,505,000,000.00	0.00	0.00	0.00	0.00	0.00		1,505,000,000.00
Class C (2009-05)	230,000,000.00	0.00	0.00	0.00	0.00	0.00		230,000,000.00
Class C (2009-06)	130,000,000.00	0.00	0.00	0.00	0.00	0.00		130,000,000.00
Class C (2009-07)	475,000,000.00	0.00	0.00	0.00	0.00	0.00		475,000,000.00

Total Class C	6,165,000,000.00	0.00	0.00	0.00	0.00	(200,000,000.00	)	5,965,000,000.00

Total	82,250,000,000.00	0.00	0.00	0.00	0.00	(950,000,000.00	)	81,300,000,000.00

3.	CHASEseries Interest Funding Account Sub-Accounts


Tranche	Beginning Interest Funding Subaccount Balance	Targeted deposit to the Interest Funding Subaccount with repect to the current period	Previous shortfalls of targeted deposits to the Interest Funding Subaccount	Actual deposit to the Interest Funding Subaccount	Amount withdrawn from the Interest Funding Subaccount for payment to Noteholders		Other Withdrawals	Ending Interest Funding Subaccount Balance
Class A (2002-06)	0.00	180,575.00	0.00	180,575.00	(180,575.00	)	0.00	0.00
Class A (2003-04)	0.00	205,575.00	0.00	205,575.00	(205,575.00	)	0.00	0.00
Class A (2003-08)	0.00	215,853.75	0.00	215,853.75	(215,853.75	)	0.00	0.00
Class A (2004-03)	0.00	232,526.25	0.00	232,526.25	(232,526.25	)	0.00	0.00
Class A (2004-05)	0.00	233,362.50	0.00	233,362.50	(233,362.50	)	0.00	0.00
Class A (2004-07)	0.00	363,380.00	0.00	363,380.00	(363,380.00	)	0.00	0.00
Class A (2004-08)	0.00	105,985.83	0.00	105,985.83	(105,985.83	)	0.00	0.00
Class A (2005-02)	0.00	156,690.00	0.00	156,690.00	(156,690.00	)	0.00	0.00
Class A (2005-04)	0.00	2,820,000.00	0.00	2,820,000.00	(2,820,000.00	)	0.00	0.00
Class A (2005-06)	0.00	215,448.75	0.00	215,448.75	(215,448.75	)	0.00	0.00
Class A (2005-07)	0.00	2,843,750.00	0.00	2,843,750.00	(2,843,750.00	)	0.00	0.00
Class A (2005-08)	0.00	236,150.00	0.00	236,150.00	(236,150.00	)	0.00	0.00
Class A (2005-10)	0.00	3,390,625.00	0.00	3,390,625.00	(3,390,625.00	)	0.00	0.00
Class A (2005-11)	0.00	195,862.50	0.00	195,862.50	(195,862.50	)	0.00	0.00
Class A (2005-13)	0.00	165,305.00	0.00	165,305.00	(165,305.00	)	0.00	0.00
Class A (2006-01)	0.00	732,065.00	0.00	732,065.00	(732,065.00	)	0.00	0.00
Class A (2006-02)	0.00	1,827,500.00	0.00	1,827,500.00	(1,827,500.00	)	0.00	0.00
Class A (2006-04)	0.00	164,612.50	0.00	164,612.50	(164,612.50	)	0.00	0.00
Class A (2006-05)	0.00	164,612.50	0.00	164,612.50	(164,612.50	)	0.00	0.00
Class A (2006-06)	0.00	45,563.33	0.00	45,563.33	(45,563.33	)	0.00	0.00
Class A (2006-07)	0.00	242,822.50	0.00	242,822.50	(242,822.50	)	0.00	0.00
Class A (2006-08)	0.00	126,408.33	0.00	126,408.33	(126,408.33	)	0.00	0.00
Class A (2007-01)	0.00	438,966.67	0.00	438,966.67	(438,966.67	)	0.00	0.00
Class A (2007-02)	0.00	97,793.33	0.00	97,793.33	(97,793.33	)	0.00	0.00
Class A (2007-03)	0.00	1,961,250.00	0.00	1,961,250.00	(1,961,250.00	)	0.00	0.00
Class A (2007-04)	0.00	405,633.33	0.00	405,633.33	(405,633.33	)	0.00	0.00
Class A (2007-05)	0.00	110,990.50	0.00	110,990.50	(110,990.50	)	0.00	0.00
Class A (2007-06)	0.00	405,633.33	0.00	405,633.33	(405,633.33	)	0.00	0.00
Class A (2007-07)	0.00	47,188.92	0.00	47,188.92	(47,188.92	)	0.00	0.00
Class A (2007-08)	0.00	43,896.67	0.00	43,896.67	(43,896.67	)	0.00	0.00
Class A (2007-09)	0.00	227,816.67	0.00	227,816.67	(227,816.67	)	0.00	0.00
Class A (2007-10)	0.00	247,957.50	0.00	247,957.50	(247,957.50	)	0.00	0.00
Class A (2007-11)	0.00	152,112.50	0.00	152,112.50	(152,112.50	)	0.00	0.00
Class A (2007-12)	0.00	99,015.75	0.00	99,015.75	(99,015.75	)	0.00	0.00
Class A (2007-13)	0.00	177,112.50	0.00	177,112.50	(177,112.50	)	0.00	0.00
Class A (2007-15)	0.00	7,853,333.33	0.00	7,853,333.33	(7,853,333.33	)	0.00	0.00
Class A (2007-16)	0.00	311,979.17	0.00	311,979.17	0.00		0.00	311,979.17
Class A (2007-17)	0.00	8,533,333.33	0.00	8,533,333.33	(8,533,333.33	)	0.00	0.00
Class A (2007-18)	0.00	838,966.67	0.00	838,966.67	(838,966.67	)	0.00	0.00
Class A (2008-01)	0.00	1,617,886.67	0.00	1,617,886.67	(1,617,886.67	)	0.00	0.00
Class A (2008-02)	0.00	986,165.25	0.00	986,165.25	(986,165.25	)	0.00	0.00
Class A (2008-03)	0.00	1,018,729.83	0.00	1,018,729.83	(1,018,729.83	)	0.00	0.00
Class A (2008-04)	0.00	3,216,250.00	0.00	3,216,250.00	(3,216,250.00	)	0.00	0.00
Class A (2008-06)	0.00	902,112.50	0.00	902,112.50	(902,112.50	)	0.00	0.00
Class A (2008-07)	0.00	1,116,725.00	0.00	1,116,725.00	(1,116,725.00	)	0.00	0.00
Class A (2008-08)	0.00	962,253.33	0.00	962,253.33	(962,253.33	)	0.00	0.00
Class A (2008-09)	0.00	5,325,000.00	0.00	5,325,000.00	(5,325,000.00	)	0.00	0.00
Class A (2008-10)	0.00	1,034,770.83	0.00	1,034,770.83	(1,034,770.83	)	0.00	0.00
Class A (2008-11)	0.00	1,800,000.00	0.00	1,800,000.00	(1,800,000.00	)	0.00	0.00
Class A (2008-12)	0.00	733,105.50	0.00	733,105.50	(733,105.50	)	0.00	0.00
Class A (2008-13)	0.00	847,029.17	0.00	847,029.17	0.00		0.00	847,029.17
Class A (2008-14)	0.00	384,037.50	0.00	384,037.50	(384,037.50	)	0.00	0.00
Class A (2008-15)	0.00	5,020,140.00	0.00	5,020,140.00	(5,020,140.00	)	0.00	0.00
Class A (2009-01)	0.00	7,505,691.67	0.00	7,505,691.67	(7,505,691.67	)	0.00	0.00
Class A (2009-02)	0.00	7,472,416.67	0.00	7,472,416.67	(7,472,416.67	)	0.00	0.00
Class A (2009-03)	0.00	2,000,000.00	0.00	2,000,000.00	(2,000,000.00	)	0.00	0.00
Class A (2009-04)	0.00	951,989.17	0.00	951,989.17	(951,989.17	)	0.00	0.00
Class A (2009-05)	0.00	1,604,196.75	0.00	1,604,196.75	(1,604,196.75	)	0.00	0.00
Class A (2009-06)	0.00	1,403,171.00	0.00	1,403,171.00	(1,403,171.00	)	0.00	0.00
Class A (2009-07)	0.00	1,180,723.96	0.00	1,180,723.96	(1,180,723.96	)	0.00	0.00
Class A (2009-08)	0.00	110,401.04	0.00	110,401.04	(110,401.04	)	0.00	0.00

Total Class A	0.00	84,010,449.75	0.00	84,010,449.75	(82,851,441.41	)	0.00	1,159,008.34

Class B (2005-03)	0.00	277,112.50	0.00	277,112.50	(277,112.50	)	0.00	0.00
Class B (2005-04)	0.00	125,498.75	0.00	125,498.75	(125,498.75	)	0.00	0.00
Class B (2005-05)	0.00	125,498.75	0.00	125,498.75	(125,498.75	)	0.00	0.00
Class B (2006-01)	0.00	131,126.67	0.00	131,126.67	(131,126.67	)	0.00	0.00
Class B (2006-02)	0.00	100,152.50	0.00	100,152.50	(100,152.50	)	0.00	0.00
Class B (2007-01)	0.00	211,742.25	0.00	211,742.25	(211,742.25	)	0.00	0.00
Class B (2008-01)	0.00	419,454.17	0.00	419,454.17	(419,454.17	)	0.00	0.00
Class B (2009-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2009-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2009-04)	0.00	677,455.33	0.00	677,455.33	(677,455.33	)	0.00	0.00
Class B (2009-05)	0.00	1,160,584.03	0.00	1,160,584.03	(1,160,584.03	)	0.00	0.00
Class B (2009-06)	0.00	682,171.88	0.00	682,171.88	(682,171.88	)	0.00	0.00

Total Class B	0.00	3,910,796.83	0.00	3,910,796.83	(3,910,796.83	)	0.00	0.00

Class C (2003-03)	0.00	1,590,000.00	0.00	1,590,000.00	(1,590,000.00	)	0.00	0.00
Class C (2004-02)	0.00	143,464.75	0.00	143,464.75	(143,464.75	)	0.00	0.00
Class C (2004-03)	0.00	118,896.67	0.00	118,896.67	(118,896.67	)	0.00	0.00
Class C (2005-01)	0.00	217,238.75	0.00	217,238.75	(217,238.75	)	0.00	0.00
Class C (2005-02)	0.00	85,422.50	0.00	85,422.50	(85,422.50	)	0.00	0.00
Class C (2005-03)	0.00	58,338.00	0.00	58,338.00	(58,338.00	)	0.00	0.00
Class C (2005-04)	0.00	143,345.00	0.00	143,345.00	(143,345.00	)	0.00	0.00
Class C (2006-01)	0.00	134,037.50	0.00	134,037.50	(134,037.50	)	0.00	0.00
Class C (2006-02)	0.00	158,485.83	0.00	158,485.83	(158,485.83	)	0.00	0.00
Class C (2006-04)	0.00	148,901.92	0.00	148,901.92	(148,901.92	)	0.00	0.00
Class C (2007-01)	0.00	237,390.75	0.00	237,390.75	(237,390.75	)	0.00	0.00
Class C (2009-01)	0.00	4,984,322.08	0.00	4,984,322.08	(4,984,322.08	)	0.00	0.00
Class C (2009-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2009-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2009-05)	0.00	813,314.50	0.00	813,314.50	(813,314.50	)	0.00	0.00
Class C (2009-06)	0.00	400,061.46	0.00	400,061.46	(400,061.46	)	0.00	0.00
Class C (2009-07)	0.00	1,014,883.68	0.00	1,014,883.68	(1,014,883.68	)	0.00	0.00

Total Class C	0.00	10,248,103.39	0.00	10,248,103.39	(10,248,103.39	)	0.00	0.00

Total	0.00	98,169,349.97	0.00	98,169,349.97	(97,010,341.63	)	0.00	1,159,008.34

4.	CHASEseries Principal Funding Account Sub-Accounts


Tranche	Beginning Principal Funding Subaccount Balance	Targeted deposit to the Principal Funding Subaccount with respect to the current period	Previous shortfalls of targeted deposits to the Principal Funding Subaccount	Actual deposit to the Principal Funding Subaccount	Amount withdrawn from the Principal Funding Subaccount for payment to Noteholders		Other Withdrawals	Ending Principal Funding Subaccount Balance
Class A (2002-06)	0.00	500,000,000.00	0.00	500,000,000.00	(500,000,000.00	)	0.00	0.00
Class A (2003-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2003-08)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2004-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2004-05)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2004-07)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2004-08)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2005-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2005-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2005-06)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2005-07)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2005-08)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2005-10)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2005-11)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2005-13)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2006-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2006-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2006-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2006-05)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2006-06)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2006-07)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2006-08)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-05)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-06)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-07)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-08)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-09)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-10)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-11)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-12)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-13)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-15)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-16)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-17)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2007-18)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2008-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2008-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2008-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2008-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2008-06)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2008-07)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2008-08)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2008-09)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2008-10)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2008-11)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2008-12)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2008-13)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2008-14)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2008-15)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2009-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2009-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2009-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2009-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2009-05)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2009-06)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2009-07)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class A (2009-08)	0.00	0.00	0.00	0.00	0.00		0.00	0.00

Total Class A	0.00	500,000,000.00	0.00	500,000,000.00	(500,000,000.00	)	0.00	0.00

Class B (2005-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2005-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2005-05)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2006-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2006-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2007-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2008-01)	0.00	250,000,000.00	0.00	250,000,000.00	(250,000,000.00	)	0.00	0.00
Class B (2009-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2009-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2009-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2009-05)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class B (2009-06)	0.00	0.00	0.00	0.00	0.00		0.00	0.00

Total Class B	0.00	250,000,000.00	0.00	250,000,000.00	(250,000,000.00	)	0.00	0.00

Class C (2003-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2004-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2004-03)	0.00	200,000,000.00	0.00	200,000,000.00	(200,000,000.00	)	0.00	0.00
Class C (2005-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2005-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2005-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2005-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2006-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2006-02)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2006-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2007-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2009-01)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2009-03)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2009-04)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2009-05)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2009-06)	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Class C (2009-07)	0.00	0.00	0.00	0.00	0.00		0.00	0.00

Total Class C	0.00	200,000,000.00	0.00	200,000,000.00	(200,000,000.00	)	0.00	0.00

Total	0.00	950,000,000.00	0.00	950,000,000.00	(950,000,000.00	)	0.00	0.00


5. CHASEseries Class C Reserve Sub-Accounts
Tranche	Beginning Class C Reserve Subaccount Balance	Class C Reserve Subaccount earnings for the current period	Targeted deposit to the Class C Reserve Subaccount	Actual deposit to the Class C Reserve Subaccount, including Excess Amounts	Amount withdrawn in respect of payment of interest or principal to Noteholders	Withdrawal of Excess Amounts pursuant to subsection 3.25(c) of the Indenture Supplement		Ending Class C Reserve Subaccount Balance
Class C (2003-03)	83,875,645.47	9,336.55	0.00	0.00	0.00	(2,107,949.33	)	81,777,032.69
Class C (2004-02)	34,598,703.76	3,851.34	0.00	0.00	0.00	(869,529.12	)	33,733,025.98
Class C (2004-03)	41,937,822.73	4,668.28	0.00	0.00	0.00	(41,942,491.01	)	0.00
Class C (2005-01)	89,117,873.31	9,920.08	0.00	0.00	0.00	(2,239,696.16	)	86,888,097.23
Class C (2005-02)	31,453,367.05	3,501.16	0.00	0.00	0.00	(790,480.95	)	30,666,387.26
Class C (2005-03)	25,162,693.64	2,800.96	0.00	0.00	0.00	(632,384.79	)	24,533,109.81
Class C (2005-04)	62,906,734.10	7,002.44	0.00	0.00	0.00	(1,580,962.02	)	61,332,774.52
Class C (2006-01)	52,422,278.42	5,835.38	0.00	0.00	0.00	(1,317,468.37	)	51,110,645.43
Class C (2006-02)	73,391,189.79	8,169.46	0.00	0.00	0.00	(1,844,455.65	)	71,554,903.60
Class C (2006-04)	70,245,853.08	7,819.35	0.00	0.00	0.00	(1,765,407.55	)	68,488,264.88
Class C (2007-01)	84,924,091.04	9,453.29	0.00	0.00	0.00	(2,134,298.73	)	82,799,245.60
Class C (2009-01)	89,117,873.31	9,920.08	0.00	0.00	0.00	(2,239,696.16	)	86,888,097.23
Class C (2009-03)	62,906,734.10	7,002.53	0.00	0.00	0.00	(1,580,962.11	)	61,332,774.52
Class C (2009-04)	315,582,116.08	35,129.48	0.00	0.00	0.00	(7,931,160.06	)	307,686,085.50
Class C (2009-05)	48,228,496.15	5,259.96	0.00	0.00	0.00	(1,211,962.31	)	47,021,793.80
Class C (2009-06)	26,883,066.83	1,189.11	0.00	0.00	0.00	(306,720.32	)	26,577,535.62
Class C (2009-07)	95,057,785.89	1,839.13	2,050,601.30	2,050,601.30	0.00	0.00		97,110,226.32

Total Class C	1,287,812,324.75	132,698.58	2,050,601.30	2,050,601.30	0.00	(70,495,624.64	)	1,219,499,999.99

Total	1,287,812,324.75	132,698.58	2,050,601.30	2,050,601.30	0.00	(70,495,624.64	)	1,219,499,999.99

6.	Class A Required Subordinated Amount of Class B and Class C Notes and Class A Usage of Class B and Class C Required Subordinated Amounts


Tranche	Required Subordinated Amount of Class B Notes as of the close of business on the related Note Transfer Date	Required Subordinated Amount of Class C Notes as of the close of business on the related Note Transfer Date	Class A Usage of Class B Required Subordinated Amount for the current period	Class A Usage of Class C Required Subordinated Amount for the current period	Cumulative Class A Usage of Class B Required Subordinated Amount	Cumulative Class A Usage of Class C Required Subordinated Amount
Class A (2002-06)	0.00	0.00	0.00	0.00	0.00	0.00
Class A (2003-04)	40,697,650.00	40,697,650.00	0.00	0.00	0.00	0.00
Class A (2003-08)	42,732,532.50	42,732,532.50	0.00	0.00	0.00	0.00
Class A (2004-03)	54,941,827.50	54,941,827.50	0.00	0.00	0.00	0.00
Class A (2004-05)	61,046,475.00	61,046,475.00	0.00	0.00	0.00	0.00
Class A (2004-07)	97,674,360.00	97,674,360.00	0.00	0.00	0.00	0.00
Class A (2004-08)	28,488,355.00	28,488,355.00	0.00	0.00	0.00	0.00
Class A (2005-02)	48,837,180.00	48,837,180.00	0.00	0.00	0.00	0.00
Class A (2005-04)	65,116,240.00	65,116,240.00	0.00	0.00	0.00	0.00
Class A (2005-06)	67,151,122.50	67,151,122.50	0.00	0.00	0.00	0.00
Class A (2005-07)	61,046,475.00	61,046,475.00	0.00	0.00	0.00	0.00
Class A (2005-08)	81,395,300.00	81,395,300.00	0.00	0.00	0.00	0.00
Class A (2005-10)	71,220,887.50	71,220,887.50	0.00	0.00	0.00	0.00
Class A (2005-11)	61,046,475.00	61,046,475.00	0.00	0.00	0.00	0.00
Class A (2005-13)	56,976,710.00	56,976,710.00	0.00	0.00	0.00	0.00
Class A (2006-01)	252,325,430.00	252,325,430.00	0.00	0.00	0.00	0.00
Class A (2006-02)	34,593,002.50	34,593,002.50	0.00	0.00	0.00	0.00
Class A (2006-04)	61,046,475.00	61,046,475.00	0.00	0.00	0.00	0.00
Class A (2006-05)	61,046,475.00	61,046,475.00	0.00	0.00	0.00	0.00
Class A (2006-06)	16,279,060.00	16,279,060.00	0.00	0.00	0.00	0.00
Class A (2006-07)	93,604,595.00	93,604,595.00	0.00	0.00	0.00	0.00
Class A (2006-08)	40,697,650.00	40,697,650.00	0.00	0.00	0.00	0.00
Class A (2007-01)	162,790,600.00	162,790,600.00	0.00	0.00	0.00	0.00
Class A (2007-02)	32,558,120.00	32,558,120.00	0.00	0.00	0.00	0.00
Class A (2007-03)	36,627,885.00	36,627,885.00	0.00	0.00	0.00	0.00
Class A (2007-04)	162,790,600.00	162,790,600.00	0.00	0.00	0.00	0.00
Class A (2007-05)	38,255,791.00	38,255,791.00	0.00	0.00	0.00	0.00
Class A (2007-06)	162,790,600.00	162,790,600.00	0.00	0.00	0.00	0.00
Class A (2007-07)	17,499,989.50	17,499,989.50	0.00	0.00	0.00	0.00
Class A (2007-08)	16,279,060.00	16,279,060.00	0.00	0.00	0.00	0.00
Class A (2007-09)	81,395,300.00	81,395,300.00	0.00	0.00	0.00	0.00
Class A (2007-10)	85,465,065.00	85,465,065.00	0.00	0.00	0.00	0.00
Class A (2007-11)	61,046,475.00	61,046,475.00	0.00	0.00	0.00	0.00
Class A (2007-12)	32,965,096.50	32,965,096.50	0.00	0.00	0.00	0.00
Class A (2007-13)	61,046,475.00	61,046,475.00	0.00	0.00	0.00	0.00
Class A (2007-15)	154,651,070.00	154,651,070.00	0.00	0.00	0.00	0.00
Class A (2007-16)	50,872,062.50	50,872,062.50	0.00	0.00	0.00	0.00
Class A (2007-17)	162,790,600.00	162,790,600.00	0.00	0.00	0.00	0.00
Class A (2007-18)	162,790,600.00	162,790,600.00	0.00	0.00	0.00	0.00
Class A (2008-01)	227,906,840.00	227,906,840.00	0.00	0.00	0.00	0.00
Class A (2008-02)	84,244,135.50	84,244,135.50	0.00	0.00	0.00	0.00
Class A (2008-03)	74,069,723.00	74,069,723.00	0.00	0.00	0.00	0.00
Class A (2008-04)	67,558,099.00	67,558,099.00	0.00	0.00	0.00	0.00
Class A (2008-06)	61,046,475.00	61,046,475.00	0.00	0.00	0.00	0.00
Class A (2008-07)	122,092,950.00	122,092,950.00	0.00	0.00	0.00	0.00
Class A (2008-08)	65,116,240.00	65,116,240.00	0.00	0.00	0.00	0.00
Class A (2008-09)	122,092,950.00	122,092,950.00	0.00	0.00	0.00	0.00
Class A (2008-10)	101,744,125.00	101,744,125.00	0.00	0.00	0.00	0.00
Class A (2008-11)	32,558,120.00	32,558,120.00	0.00	0.00	0.00	0.00
Class A (2008-12)	46,395,321.00	46,395,321.00	0.00	0.00	0.00	0.00
Class A (2008-13)	45,988,344.50	45,988,344.50	0.00	0.00	0.00	0.00
Class A (2008-14)	20,348,825.00	20,348,825.00	0.00	0.00	0.00	0.00
Class A (2008-15)	293,023,080.00	293,023,080.00	0.00	0.00	0.00	0.00
Class A (2009-01)	284,883,550.00	284,883,550.00	0.00	0.00	0.00	0.00
Class A (2009-02)	406,976,500.00	406,976,500.00	0.00	0.00	0.00	0.00
Class A (2009-03)	81,395,300.00	81,395,300.00	0.00	0.00	0.00	0.00
Class A (2009-04)	93,604,595.00	93,604,595.00	0.00	0.00	0.00	0.00
Class A (2009-05)	150,174,328.50	150,174,328.50	0.00	0.00	0.00	0.00
Class A (2009-06)	125,348,762.00	125,348,762.00	0.00	0.00	0.00	0.00
Class A (2009-07)	225,871,957.50	225,871,957.50	0.00	0.00	0.00	0.00
Class A (2009-08)	33,372,073.00	33,372,073.00	0.00	0.00	0.00	0.00

Total	5,646,391,961.00	5,646,391,961.00	0.00	0.00	0.00	0.00

7.	Class B Required Subordinated Amount of Class C Notes and Class B Usage of Class C Required Subordinated Amounts


Tranche	Required Subordinated Amount of Class C Notes as of the close of business on the related Note Transfer Date	Class B Usage of Class C Required Subordinated Amount for the current period	Cumulative Class B Usage of Class C Required Subordinated Amount
Class B (2005-03)	712,955,558.14	0.00	0.00
Class B (2005-04)	308,947,408.53	0.00	0.00
Class B (2005-05)	308,947,408.53	0.00	0.00
Class B (2006-01)	380,242,964.34	0.00	0.00
Class B (2006-02)	332,712,593.80	0.00	0.00
Class B (2007-01)	489,562,816.59	0.00	0.00
Class B (2008-01)	0.00	0.00	0.00
Class B (2009-02)	237,651,852.71	0.00	0.00
Class B (2009-03)	1,582,761,339.08	0.00	0.00
Class B (2009-04)	266,170,075.04	0.00	0.00
Class B (2009-05)	551,352,298.30	0.00	0.00
Class B (2009-06)	499,068,890.70	0.00	0.00

Total	5,670,373,205.76	0.00	0.00

C.	Information regarding the performance of the CHASEseries


	September Monthly Period					August Monthly Period					July Monthly Period
Yield - Finance Charge, Fees & Interchange	15.31	%				15.24	%				15.94	%
Plus: Yield - Collections of Discount Receivables	1.77	%				1.30	%				0.78	%
Less: Net Credit Losses	8.12	%				8.73	%				7.92	%

(a) Portfolio Yield				8.96	%				7.81	%				8.80	%
Less:
Coupon	1.45	%				1.46	%				1.50	%
Plus: Servicing Fee	1.50	%				1.50	%				1.50	%

(b) Base Rate				2.95	%				2.96	%				3.00	%


(a) - (b) = Excess Spread Percentage				6.01	%				4.85	%				5.80	%

Three Month Average Excess Spread Percentage				5.55	%				4.71	%				4.29	%

Excess Spread Amount paid to Transferor			$	397,051,682.39				$	351,912,515.36				$	412,295,051.83

Principal Payment Rate				19.37	%				19.01	%				19.22	%


CHASE BANK USA, NATIONAL ASSOCIATION, as Servicer

By:		/s/ Patricia Garvey
		Patricia Garvey Vice President

FIRST USA CREDIT CARD MASTER TRUST 10-D