CHASEseries Monthly Noteholders' Statement

EX-99.3 4 dex993.htm CHASESERIES MONTHLY NOTEHOLDERS' STATEMENT CHASEseries Monthly Noteholders' Statement

Exhibit 99.3

CHASE ISSUANCE TRUST

Form of CHASEseries Monthly Noteholders’ Statement

Monthly Period: November 2007

The undersigned, a duly authorized representative of Chase Bank USA, National Association (the “Bank”), as Servicer pursuant to the Second Amended and Restated Transfer and Servicing Agreement, dated as of March 14, 2006 (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 December 17, 2007 per $1,000 Initial Outstanding Dollar Principal Amount


Tranche		Amount

Class A (2002-06)		4.30389
Class A (2003-01)		4.24167
Class A (2003-03)		4.23278
Class A (2003-04)		4.35723
Class A (2003-06)		4.23278
Class A (2003-07)		2.79167
Class A (2003-08)		4.35723
Class A (2003-09)		3.21667
Class A (2003-10)		4.23278
Class A (2004-01)		2.87500
Class A (2004-03)		4.28612
Class A (2004-05)		4.25056
Class A (2004-06)		3.28333
Class A (2004-07)		4.24167
Class A (2004-08)		4.24167
Class A (2005-01)		4.14389
Class A (2005-02)		4.19723
Class A (2005-03)		4.15278
Class A (2005-04)		3.52500
Class A (2005-05)		4.15278
Class A (2005-06)		4.19723
Class A (2005-07)		3.79167
Class A (2005-08)		4.17056
Class A (2005-09)		4.15278
Class A (2005-10)		3.87500
Class A (2005-11)		4.19723
Class A (2005-12)		4.14389
Class A (2005-13)		4.17056
Class A (2006-01)		4.17056
Class A (2006-02)		4.30000
Class A (2006-03)		4.12612
Class A (2006-04)		4.15278
Class A (2006-05)		4.15278
Class A (2006-06)		4.16167
Class A (2006-07)		4.14389
Class A (2006-08)		4.18834
Class A (2007-01)		4.15278
Class A (2007-02)		4.17945
Class A (2007-03)		4.35833
Class A (2007-04)		4.13500
Class A (2007-05)		4.17056
Class A (2007-06)		4.13500
Class A (2007-07)		4.15278
Class A (2007-08)		4.15278
Class A (2007-09)		4.16167
Class A (2007-10)		4.17056
Class A (2007-11)		4.13500
Class A (2007-12)		4.17945
Class A (2007-13)		4.17056
Class A (2007-14)		4.35723
Class A (2007-15)		4.13333
Class A (2007-16)		10.62433
Class A (2007-17)		4.26667
Class A (2007-18)		4.36612

Class B (2003-01)		4.46389
Class B (2003-03)		4.41945
Class B (2004-01)		4.41945
Class B (2004-02)		3.64167
Class B (2005-01)		4.25945
Class B (2005-02)		3.76667
Class B (2005-03)		4.31278
Class B (2005-04)		4.33056
Class B (2005-05)		4.33056
Class B (2006-01)		4.26834
Class B (2006-02)		4.22389
Class B (2007-01)		4.35723

Class C (2003-01)		3.78333
Class C (2003-02)		5.14834
Class C (2003-03)		3.97500
Class C (2003-04)		5.05056
Class C (2004-01)		4.57945
Class C (2004-02)		4.84612
Class C (2004-03)		4.55278
Class C (2005-01)		4.46389
Class C (2005-02)		4.52612
Class C (2005-03)		4.43723
Class C (2005-04)		4.42834
Class C (2006-01)		4.49056
Class C (2006-02)		4.40167
Class C (2006-03)		4.33945
Class C (2006-04)		4.39278
Class C (2007-01)		4.54389

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)	4.30389	4.84188	%
Class A (2003-01)	4.24167	4.77188	%
Class A (2003-03)	4.23278	4.76188	%
Class A (2003-04)	4.35723	4.90188	%
Class A (2003-06)	4.23278	4.76188	%
Class A (2003-07)	2.79167	3.35000	%
Class A (2003-08)	4.35723	4.90188	%
Class A (2003-09)	3.21667	3.86000	%
Class A (2003-10)	4.23278	4.76188	%
Class A (2004-01)	2.87500	3.45000	%
Class A (2004-03)	4.28612	4.82188	%
Class A (2004-05)	4.25056	4.78188	%
Class A (2004-06)	3.28333	3.94000	%
Class A (2004-07)	4.24167	4.77188	%
Class A (2004-08)	4.24167	4.77188	%
Class A (2005-01)	4.14389	4.66188	%
Class A (2005-02)	4.19723	4.72188	%
Class A (2005-03)	4.15278	4.67188	%
Class A (2005-04)	3.52500	4.23000	%
Class A (2005-05)	4.15278	4.67188	%
Class A (2005-06)	4.19723	4.72188	%
Class A (2005-07)	3.79167	4.55000	%
Class A (2005-08)	4.17056	4.69188	%
Class A (2005-09)	4.15278	4.67188	%
Class A (2005-10)	3.87500	4.65000	%
Class A (2005-11)	4.19723	4.72188	%
Class A (2005-12)	4.14389	4.66188	%
Class A (2005-13)	4.17056	4.69188	%
Class A (2006-01)	4.17056	4.69188	%
Class A (2006-02)	4.30000	5.16000	%
Class A (2006-03)	4.12612	4.64188	%
Class A (2006-04)	4.15278	4.67188	%
Class A (2006-05)	4.15278	4.67188	%
Class A (2006-06)	4.16167	4.68188	%
Class A (2006-07)	4.14389	4.66188	%
Class A (2006-08)	4.18834	4.71188	%
Class A (2007-01)	4.15278	4.67188	%
Class A (2007-02)	4.17945	4.70188	%
Class A (2007-03)	4.35833	5.23000	%
Class A (2007-04)	4.13500	4.65188	%
Class A (2007-05)	4.17056	4.69188	%
Class A (2007-06)	4.13500	4.65188	%
Class A (2007-07)	4.15278	4.67188	%
Class A (2007-08)	4.15278	4.67188	%
Class A (2007-09)	4.16167	4.68188	%
Class A (2007-10)	4.17056	4.69188	%
Class A (2007-11)	4.13500	4.65188	%
Class A (2007-12)	4.17945	4.70188	%
Class A (2007-13)	4.17056	4.69188	%
Class A (2007-14)	4.35723	4.90188	%
Class A (2007-15)	4.13333	4.96000	%
Class A (2007-16)	10.62433	5.54313	%
Class A (2007-17)	4.26667	5.12000	%
Class A (2007-18)	4.36612	4.91188	%

Class B (2003-01)	4.46389	5.02188	%
Class B (2003-03)	4.41945	4.97188	%
Class B (2004-01)	4.41945	4.97188	%
Class B (2004-02)	3.64167	4.37000	%
Class B (2005-01)	4.25945	4.79188	%
Class B (2005-02)	3.76667	4.52000	%
Class B (2005-03)	4.31278	4.85188	%
Class B (2005-04)	4.33056	4.87188	%
Class B (2005-05)	4.33056	4.87188	%
Class B (2006-01)	4.26834	4.80188	%
Class B (2006-02)	4.22389	4.75188	%
Class B (2007-01)	4.35723	4.90188	%

Class C (2003-01)	3.78333	4.54000	%
Class C (2003-02)	5.14834	5.79188	%
Class C (2003-03)	3.97500	4.77000	%
Class C (2003-04)	5.05056	5.68188	%
Class C (2004-01)	4.57945	5.15188	%
Class C (2004-02)	4.84612	5.45188	%
Class C (2004-03)	4.55278	5.12188	%
Class C (2005-01)	4.46389	5.02188	%
Class C (2005-02)	4.52612	5.09188	%
Class C (2005-03)	4.43723	4.99188	%
Class C (2005-04)	4.42834	4.98188	%
Class C (2006-01)	4.49056	5.05188	%
Class C (2006-02)	4.40167	4.95188	%
Class C (2006-03)	4.33945	4.88188	%
Class C (2006-04)	4.39278	4.94188	%
Class C (2007-01)	4.54389	5.11188	%

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)		0.00000
Class A (2003-01)		0.00000
Class A (2003-03)		0.00000
Class A (2003-04)		0.00000
Class A (2003-06)		0.00000
Class A (2003-07)		0.00000
Class A (2003-08)		0.00000
Class A (2003-09)		0.00000
Class A (2003-10)		0.00000
Class A (2004-01)		0.00000
Class A (2004-03)		0.00000
Class A (2004-05)		0.00000
Class A (2004-06)		0.00000
Class A (2004-07)		0.00000
Class A (2004-08)		0.00000
Class A (2005-01)		0.00000
Class A (2005-02)		0.00000
Class A (2005-03)		0.00000
Class A (2005-04)		0.00000
Class A (2005-05)		0.00000
Class A (2005-06)		0.00000
Class A (2005-07)		0.00000
Class A (2005-08)		0.00000
Class A (2005-09)		0.00000
Class A (2005-10)		0.00000
Class A (2005-11)		0.00000
Class A (2005-12)		0.00000
Class A (2005-13)		0.00000
Class A (2006-01)		0.00000
Class A (2006-02)		0.00000
Class A (2006-03)		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 (2007-14)		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 B (2003-01)		0.00000
Class B (2003-03)		0.00000
Class B (2004-01)		0.00000
Class B (2004-02)		0.00000
Class B (2005-01)		0.00000
Class B (2005-02)		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 C (2003-01)		0.00000
Class C (2003-02)		0.00000
Class C (2003-03)		0.00000
Class C (2003-04)		0.00000
Class C (2004-01)		0.00000
Class C (2004-02)		0.00000
Class C (2004-03)		0.00000
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 (2006-03)		0.00000
Class C (2006-04)		0.00000
Class C (2007-01)		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 (2003-01)	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00
Class A (2003-03)	1,250,000,000.00	1,250,000,000.00	1,250,000,000.00	1,250,000,000.00
Class A (2003-04)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2003-06)	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00
Class A (2003-07)	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 (2003-09)	650,000,000.00	650,000,000.00	650,000,000.00	650,000,000.00
Class A (2003-10)	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00
Class A (2004-01)	650,000,000.00	650,000,000.00	650,000,000.00	650,000,000.00
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 (2004-06)	550,000,000.00	550,000,000.00	550,000,000.00	550,000,000.00
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 (2005-01)	1,650,000,000.00	1,650,000,000.00	1,650,000,000.00	1,650,000,000.00
Class A (2005-02)	600,000,000.00	600,000,000.00	600,000,000.00	600,000,000.00
Class A (2005-03)	650,000,000.00	650,000,000.00	650,000,000.00	650,000,000.00
Class A (2005-04)	800,000,000.00	800,000,000.00	800,000,000.00	800,000,000.00
Class A (2005-05)	700,000,000.00	700,000,000.00	700,000,000.00	700,000,000.00
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 (2005-09)	900,000,000.00	900,000,000.00	900,000,000.00	900,000,000.00
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 (2005-12)	1,650,000,000.00	1,650,000,000.00	1,650,000,000.00	1,650,000,000.00
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 (2006-03)	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00
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 (2007-14)	2,025,000,000.00	2,025,000,000.00	2,025,000,000.00	2,025,000,000.00
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

Total Class A	51,065,000,000.00	51,065,000,000.00	51,065,000,000.00	51,065,000,000.00

Class B (2003-01)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class B (2003-03)	275,000,000.00	275,000,000.00	275,000,000.00	275,000,000.00
Class B (2004-01)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class B (2004-02)	300,000,000.00	300,000,000.00	300,000,000.00	300,000,000.00
Class B (2005-01)	300,000,000.00	300,000,000.00	300,000,000.00	300,000,000.00
Class B (2005-02)	600,000,000.00	600,000,000.00	600,000,000.00	600,000,000.00
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

Total Class B	4,590,000,000.00	4,590,000,000.00	4,590,000,000.00	4,590,000,000.00

Class C (2003-01)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class C (2003-02)	175,000,000.00	175,000,000.00	175,000,000.00	175,000,000.00
Class C (2003-03)	400,000,000.00	400,000,000.00	400,000,000.00	400,000,000.00
Class C (2003-04)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
Class C (2004-01)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
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 (2006-03)	175,000,000.00	175,000,000.00	175,000,000.00	175,000,000.00
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

Total Class C	3,950,000,000.00	3,950,000,000.00	3,950,000,000.00	3,950,000,000.00

Total	59,605,000,000.00	59,605,000,000.00	59,605,000,000.00	59,605,000,000.00

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	0.00	500,000,000.00
Class A (2003-01)	1,000,000,000.00	0.00	0.00	0.00	0.00	0.00	1,000,000,000.00
Class A (2003-03)	1,250,000,000.00	0.00	0.00	0.00	0.00	0.00	1,250,000,000.00
Class A (2003-04)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2003-06)	1,000,000,000.00	0.00	0.00	0.00	0.00	0.00	1,000,000,000.00
Class A (2003-07)	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 (2003-09)	650,000,000.00	0.00	0.00	0.00	0.00	0.00	650,000,000.00
Class A (2003-10)	1,000,000,000.00	0.00	0.00	0.00	0.00	0.00	1,000,000,000.00
Class A (2004-01)	650,000,000.00	0.00	0.00	0.00	0.00	0.00	650,000,000.00
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 (2004-06)	550,000,000.00	0.00	0.00	0.00	0.00	0.00	550,000,000.00
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 (2005-01)	1,650,000,000.00	0.00	0.00	0.00	0.00	0.00	1,650,000,000.00
Class A (2005-02)	600,000,000.00	0.00	0.00	0.00	0.00	0.00	600,000,000.00
Class A (2005-03)	650,000,000.00	0.00	0.00	0.00	0.00	0.00	650,000,000.00
Class A (2005-04)	800,000,000.00	0.00	0.00	0.00	0.00	0.00	800,000,000.00
Class A (2005-05)	700,000,000.00	0.00	0.00	0.00	0.00	0.00	700,000,000.00
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 (2005-09)	900,000,000.00	0.00	0.00	0.00	0.00	0.00	900,000,000.00
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 (2005-12)	1,650,000,000.00	0.00	0.00	0.00	0.00	0.00	1,650,000,000.00
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 (2006-03)	1,000,000,000.00	0.00	0.00	0.00	0.00	0.00	1,000,000,000.00
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 (2007-14)	2,025,000,000.00	0.00	0.00	0.00	0.00	0.00	2,025,000,000.00
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

Total Class A	51,065,000,000.00	0.00	0.00	0.00	0.00	0.00	51,065,000,000.00

Class B (2003-01)	200,000,000.00	0.00	0.00	0.00	0.00	0.00	200,000,000.00
Class B (2003-03)	275,000,000.00	0.00	0.00	0.00	0.00	0.00	275,000,000.00
Class B (2004-01)	250,000,000.00	0.00	0.00	0.00	0.00	0.00	250,000,000.00
Class B (2004-02)	300,000,000.00	0.00	0.00	0.00	0.00	0.00	300,000,000.00
Class B (2005-01)	300,000,000.00	0.00	0.00	0.00	0.00	0.00	300,000,000.00
Class B (2005-02)	600,000,000.00	0.00	0.00	0.00	0.00	0.00	600,000,000.00
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

Total Class B	4,590,000,000.00	0.00	0.00	0.00	0.00	0.00	4,590,000,000.00

Class C (2003-01)	200,000,000.00	0.00	0.00	0.00	0.00	0.00	200,000,000.00
Class C (2003-02)	175,000,000.00	0.00	0.00	0.00	0.00	0.00	175,000,000.00
Class C (2003-03)	400,000,000.00	0.00	0.00	0.00	0.00	0.00	400,000,000.00
Class C (2003-04)	150,000,000.00	0.00	0.00	0.00	0.00	0.00	150,000,000.00
Class C (2004-01)	150,000,000.00	0.00	0.00	0.00	0.00	0.00	150,000,000.00
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	0.00	200,000,000.00
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 (2006-03)	175,000,000.00	0.00	0.00	0.00	0.00	0.00	175,000,000.00
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

Total Class C	3,950,000,000.00	0.00	0.00	0.00	0.00	0.00	3,950,000,000.00

Total	59,605,000,000.00	0.00	0.00	0.00	0.00	0.00	59,605,000,000.00

3.	CHASEseries Interest Funding Account Sub-Accounts


Tranche	Beginning Interest Funding Subaccount Balance	Targeted deposit to the Interest Funding Subaccount with respect 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	2,151,946.67	0.00	2,151,946.67	(2,151,946.67	)	0.00	0.00
Class A (2003-01)	0.00	4,241,671.11	0.00	4,241,671.11	(4,241,671.11	)	0.00	0.00
Class A (2003-03)	0.00	5,290,977.78	0.00	5,290,977.78	(5,290,977.78	)	0.00	0.00
Class A (2003-04)	0.00	2,178,613.33	0.00	2,178,613.33	(2,178,613.33	)	0.00	0.00
Class A (2003-06)	0.00	4,232,782.22	0.00	4,232,782.22	(4,232,782.22	)	0.00	0.00
Class A (2003-07)	0.00	1,395,833.33	0.00	1,395,833.33	(1,395,833.33	)	0.00	0.00
Class A (2003-08)	0.00	2,287,544.00	0.00	2,287,544.00	(2,287,544.00	)	0.00	0.00
Class A (2003-09)	0.00	2,090,833.33	0.00	2,090,833.33	(2,090,833.33	)	0.00	0.00
Class A (2003-10)	0.00	4,232,782.22	0.00	4,232,782.22	(4,232,782.22	)	0.00	0.00
Class A (2004-01)	0.00	1,868,750.00	0.00	1,868,750.00	(1,868,750.00	)	0.00	0.00
Class A (2004-03)	0.00	2,893,128.00	0.00	2,893,128.00	(2,893,128.00	)	0.00	0.00
Class A (2004-05)	0.00	3,187,920.00	0.00	3,187,920.00	(3,187,920.00	)	0.00	0.00
Class A (2004-06)	0.00	1,805,833.33	0.00	1,805,833.33	(1,805,833.33	)	0.00	0.00
Class A (2004-07)	0.00	5,090,005.33	0.00	5,090,005.33	(5,090,005.33	)	0.00	0.00
Class A (2004-08)	0.00	1,484,584.89	0.00	1,484,584.89	(1,484,584.89	)	0.00	0.00
Class A (2005-01)	0.00	6,837,424.00	0.00	6,837,424.00	(6,837,424.00	)	0.00	0.00
Class A (2005-02)	0.00	2,518,336.00	0.00	2,518,336.00	(2,518,336.00	)	0.00	0.00
Class A (2005-03)	0.00	2,699,308.44	0.00	2,699,308.44	(2,699,308.44	)	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 (2005-05)	0.00	2,906,947.56	0.00	2,906,947.56	(2,906,947.56	)	0.00	0.00
Class A (2005-06)	0.00	3,462,712.00	0.00	3,462,712.00	(3,462,712.00	)	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	4,170,560.00	0.00	4,170,560.00	(4,170,560.00	)	0.00	0.00
Class A (2005-09)	0.00	3,737,504.00	0.00	3,737,504.00	(3,737,504.00	)	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	3,147,920.00	0.00	3,147,920.00	(3,147,920.00	)	0.00	0.00
Class A (2005-12)	0.00	6,837,424.00	0.00	6,837,424.00	(6,837,424.00	)	0.00	0.00
Class A (2005-13)	0.00	2,919,392.00	0.00	2,919,392.00	(2,919,392.00	)	0.00	0.00
Class A (2006-01)	0.00	12,928,736.00	0.00	12,928,736.00	(12,928,736.00	)	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 (2006-03)	0.00	4,126,115.56	0.00	4,126,115.56	(4,126,115.56	)	0.00	0.00
Class A (2006-04)	0.00	3,114,586.67	0.00	3,114,586.67	(3,114,586.67	)	0.00	0.00
Class A (2006-05)	0.00	3,114,586.67	0.00	3,114,586.67	(3,114,586.67	)	0.00	0.00
Class A (2006-06)	0.00	832,334.22	0.00	832,334.22	(832,334.22	)	0.00	0.00
Class A (2006-07)	0.00	4,765,477.33	0.00	4,765,477.33	(4,765,477.33	)	0.00	0.00
Class A (2006-08)	0.00	2,094,168.89	0.00	2,094,168.89	(2,094,168.89	)	0.00	0.00
Class A (2007-01)	0.00	8,305,564.44	0.00	8,305,564.44	(8,305,564.44	)	0.00	0.00
Class A (2007-02)	0.00	1,671,779.56	0.00	1,671,779.56	(1,671,779.56	)	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	8,270,008.89	0.00	8,270,008.89	(8,270,008.89	)	0.00	0.00
Class A (2007-05)	0.00	1,960,163.20	0.00	1,960,163.20	(1,960,163.20	)	0.00	0.00
Class A (2007-06)	0.00	8,270,008.89	0.00	8,270,008.89	(8,270,008.89	)	0.00	0.00
Class A (2007-07)	0.00	892,848.18	0.00	892,848.18	(892,848.18	)	0.00	0.00
Class A (2007-08)	0.00	830,556.44	0.00	830,556.44	(830,556.44	)	0.00	0.00
Class A (2007-09)	0.00	4,161,671.11	0.00	4,161,671.11	(4,161,671.11	)	0.00	0.00
Class A (2007-10)	0.00	4,379,088.00	0.00	4,379,088.00	(4,379,088.00	)	0.00	0.00
Class A (2007-11)	0.00	3,101,253.33	0.00	3,101,253.33	(3,101,253.33	)	0.00	0.00
Class A (2007-12)	0.00	1,692,676.80	0.00	1,692,676.80	(1,692,676.80	)	0.00	0.00
Class A (2007-13)	0.00	3,127,920.00	0.00	3,127,920.00	(3,127,920.00	)	0.00	0.00
Class A (2007-14)	0.00	8,823,384.00	0.00	8,823,384.00	(8,823,384.00	)	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)	3,560,691.15	3,079,516.67	0.00	3,079,516.67	(6,640,207.82	)	0.00	0.00
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	8,732,231.11	0.00	8,732,231.11	(8,732,231.11	)	0.00	0.00

Total Class A	3,560,691.15	211,175,201.16	0.00	211,175,201.16	(214,735,892.31	)	0.00	0.00

Class B (2003-01)	0.00	892,778.67	0.00	892,778.67	(892,778.67	)	0.00	0.00
Class B (2003-03)	0.00	1,215,348.44	0.00	1,215,348.44	(1,215,348.44	)	0.00	0.00
Class B (2004-01)	0.00	1,104,862.22	0.00	1,104,862.22	(1,104,862.22	)	0.00	0.00
Class B (2004-02)	0.00	1,092,500.00	0.00	1,092,500.00	(1,092,500.00	)	0.00	0.00
Class B (2005-01)	0.00	1,277,834.67	0.00	1,277,834.67	(1,277,834.67	)	0.00	0.00
Class B (2005-02)	0.00	2,260,000.00	0.00	2,260,000.00	(2,260,000.00	)	0.00	0.00
Class B (2005-03)	0.00	3,234,586.67	0.00	3,234,586.67	(3,234,586.67	)	0.00	0.00
Class B (2005-04)	0.00	1,407,432.00	0.00	1,407,432.00	(1,407,432.00	)	0.00	0.00
Class B (2005-05)	0.00	1,407,432.00	0.00	1,407,432.00	(1,407,432.00	)	0.00	0.00
Class B (2006-01)	0.00	1,707,335.11	0.00	1,707,335.11	(1,707,335.11	)	0.00	0.00
Class B (2006-02)	0.00	1,478,362.67	0.00	1,478,362.67	(1,478,362.67	)	0.00	0.00
Class B (2007-01)	0.00	2,243,971.73	0.00	2,243,971.73	(2,243,971.73	)	0.00	0.00

Total Class B	0.00	19,322,444.18	0.00	19,322,444.18	(19,322,444.18	)	0.00	0.00

Class C (2003-01)	0.00	756,666.67	0.00	756,666.67	(756,666.67	)	0.00	0.00
Class C (2003-02)	0.00	900,959.11	0.00	900,959.11	(900,959.11	)	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 (2003-04)	0.00	757,584.00	0.00	757,584.00	(757,584.00	)	0.00	0.00
Class C (2004-01)	0.00	686,917.33	0.00	686,917.33	(686,917.33	)	0.00	0.00
Class C (2004-02)	0.00	799,609.07	0.00	799,609.07	(799,609.07	)	0.00	0.00
Class C (2004-03)	0.00	910,556.44	0.00	910,556.44	(910,556.44	)	0.00	0.00
Class C (2005-01)	0.00	1,897,154.67	0.00	1,897,154.67	(1,897,154.67	)	0.00	0.00
Class C (2005-02)	0.00	678,917.33	0.00	678,917.33	(678,917.33	)	0.00	0.00
Class C (2005-03)	0.00	532,467.20	0.00	532,467.20	(532,467.20	)	0.00	0.00
Class C (2005-04)	0.00	1,328,501.33	0.00	1,328,501.33	(1,328,501.33	)	0.00	0.00
Class C (2006-01)	0.00	1,122,640.00	0.00	1,122,640.00	(1,122,640.00	)	0.00	0.00
Class C (2006-02)	0.00	1,540,584.89	0.00	1,540,584.89	(1,540,584.89	)	0.00	0.00
Class C (2006-03)	0.00	759,403.56	0.00	759,403.56	(759,403.56	)	0.00	0.00
Class C (2006-04)	0.00	1,471,582.04	0.00	1,471,582.04	(1,471,582.04	)	0.00	0.00
Class C (2007-01)	0.00	1,840,276.80	0.00	1,840,276.80	(1,840,276.80	)	0.00	0.00

Total Class C	0.00	17,573,820.44	0.00	17,573,820.44	(17,573,820.44	)	0.00	0.00

Total	3,560,691.15	248,071,465.78	0.00	248,071,465.78	(251,632,156.93	)	0.00	0.00

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	0.00	0.00	0.00	0.00	0.00	0.00
Class A (2003-01)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class A (2003-03)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class A (2003-04)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class A (2003-06)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class A (2003-07)	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 (2003-09)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class A (2003-10)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class A (2004-01)	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 (2004-06)	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 (2005-01)	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 (2005-03)	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 (2005-05)	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 (2005-09)	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 (2005-12)	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 (2006-03)	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 (2007-14)	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

Total Class A	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Class B (2003-01)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class B (2003-03)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class B (2004-01)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class B (2004-02)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class B (2005-01)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class B (2005-02)	0.00	0.00	0.00	0.00	0.00	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

Total Class B	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Class C (2003-01)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2003-02)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2003-03)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2003-04)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2004-01)	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	0.00	0.00	0.00	0.00	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 (2006-03)	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

Total Class C	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total	0.00	0.00	0.00	0.00	0.00	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 (2003-01)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2003-02)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2003-03)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2003-04)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Class C (2004-01)	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	0.00	0.00	0.00	0.00	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 (2006-03)	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

Total Class C	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total	0.00	0.00	0.00	0.00	0.00	0.00	0.00

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)	32,485,900.00	32,485,900.00	0.00	0.00	0.00	0.00
Class A (2003-01)	64,971,800.00	64,971,800.00	0.00	0.00	0.00	0.00
Class A (2003-03)	81,214,750.00	81,214,750.00	0.00	0.00	0.00	0.00
Class A (2003-04)	32,485,900.00	32,485,900.00	0.00	0.00	0.00	0.00
Class A (2003-06)	64,971,800.00	64,971,800.00	0.00	0.00	0.00	0.00
Class A (2003-07)	32,485,900.00	32,485,900.00	0.00	0.00	0.00	0.00
Class A (2003-08)	34,110,195.00	34,110,195.00	0.00	0.00	0.00	0.00
Class A (2003-09)	42,231,670.00	42,231,670.00	0.00	0.00	0.00	0.00
Class A (2003-10)	64,971,800.00	64,971,800.00	0.00	0.00	0.00	0.00
Class A (2004-01)	42,231,670.00	42,231,670.00	0.00	0.00	0.00	0.00
Class A (2004-03)	43,855,965.00	43,855,965.00	0.00	0.00	0.00	0.00
Class A (2004-05)	48,728,850.00	48,728,850.00	0.00	0.00	0.00	0.00
Class A (2004-06)	35,734,490.00	35,734,490.00	0.00	0.00	0.00	0.00
Class A (2004-07)	77,966,160.00	77,966,160.00	0.00	0.00	0.00	0.00
Class A (2004-08)	22,740,130.00	22,740,130.00	0.00	0.00	0.00	0.00
Class A (2005-01)	107,203,470.00	107,203,470.00	0.00	0.00	0.00	0.00
Class A (2005-02)	38,983,080.00	38,983,080.00	0.00	0.00	0.00	0.00
Class A (2005-03)	42,231,670.00	42,231,670.00	0.00	0.00	0.00	0.00
Class A (2005-04)	51,977,440.00	51,977,440.00	0.00	0.00	0.00	0.00
Class A (2005-05)	45,480,260.00	45,480,260.00	0.00	0.00	0.00	0.00
Class A (2005-06)	53,601,735.00	53,601,735.00	0.00	0.00	0.00	0.00
Class A (2005-07)	48,728,850.00	48,728,850.00	0.00	0.00	0.00	0.00
Class A (2005-08)	64,971,800.00	64,971,800.00	0.00	0.00	0.00	0.00
Class A (2005-09)	58,474,620.00	58,474,620.00	0.00	0.00	0.00	0.00
Class A (2005-10)	56,850,325.00	56,850,325.00	0.00	0.00	0.00	0.00
Class A (2005-11)	48,728,850.00	48,728,850.00	0.00	0.00	0.00	0.00
Class A (2005-12)	107,203,470.00	107,203,470.00	0.00	0.00	0.00	0.00
Class A (2005-13)	45,480,260.00	45,480,260.00	0.00	0.00	0.00	0.00
Class A (2006-01)	201,412,580.00	201,412,580.00	0.00	0.00	0.00	0.00
Class A (2006-02)	27,613,015.00	27,613,015.00	0.00	0.00	0.00	0.00
Class A (2006-03)	64,971,800.00	64,971,800.00	0.00	0.00	0.00	0.00
Class A (2006-04)	48,728,850.00	48,728,850.00	0.00	0.00	0.00	0.00
Class A (2006-05)	48,728,850.00	48,728,850.00	0.00	0.00	0.00	0.00
Class A (2006-06)	12,994,360.00	12,994,360.00	0.00	0.00	0.00	0.00
Class A (2006-07)	74,717,570.00	74,717,570.00	0.00	0.00	0.00	0.00
Class A (2006-08)	32,485,900.00	32,485,900.00	0.00	0.00	0.00	0.00
Class A (2007-01)	129,943,600.00	129,943,600.00	0.00	0.00	0.00	0.00
Class A (2007-02)	25,988,720.00	25,988,720.00	0.00	0.00	0.00	0.00
Class A (2007-03)	29,237,310.00	29,237,310.00	0.00	0.00	0.00	0.00
Class A (2007-04)	129,943,600.00	129,943,600.00	0.00	0.00	0.00	0.00
Class A (2007-05)	30,536,746.00	30,536,746.00	0.00	0.00	0.00	0.00
Class A (2007-06)	129,943,600.00	129,943,600.00	0.00	0.00	0.00	0.00
Class A (2007-07)	13,968,937.00	13,968,937.00	0.00	0.00	0.00	0.00
Class A (2007-08)	12,994,360.00	12,994,360.00	0.00	0.00	0.00	0.00
Class A (2007-09)	64,971,800.00	64,971,800.00	0.00	0.00	0.00	0.00
Class A (2007-10)	68,220,390.00	68,220,390.00	0.00	0.00	0.00	0.00
Class A (2007-11)	48,728,850.00	48,728,850.00	0.00	0.00	0.00	0.00
Class A (2007-12)	26,313,579.00	26,313,579.00	0.00	0.00	0.00	0.00
Class A (2007-13)	48,728,850.00	48,728,850.00	0.00	0.00	0.00	0.00
Class A (2007-14)	131,567,895.00	131,567,895.00	0.00	0.00	0.00	0.00
Class A (2007-15)	123,446,420.00	123,446,420.00	0.00	0.00	0.00	0.00
Class A (2007-16)	40,607,375.00	40,607,375.00	0.00	0.00	0.00	0.00
Class A (2007-17)	129,943,600.00	129,943,600.00	0.00	0.00	0.00	0.00
Class A (2007-18)	129,943,600.00	129,943,600.00	0.00	0.00	0.00	0.00

Total	3,317,784,967.00	3,317,784,967.00	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 (2003-01)	147,947,723.82	0.00	0.00
Class B (2003-03)	203,428,120.26	0.00	0.00
Class B (2004-01)	184,934,654.78	0.00	0.00
Class B (2004-02)	221,921,585.73	0.00	0.00
Class B (2005-01)	221,921,585.73	0.00	0.00
Class B (2005-02)	443,843,171.47	0.00	0.00
Class B (2005-03)	554,803,964.34	0.00	0.00
Class B (2005-04)	240,415,051.21	0.00	0.00
Class B (2005-05)	240,415,051.21	0.00	0.00
Class B (2006-01)	295,895,447.65	0.00	0.00
Class B (2006-02)	258,908,516.69	0.00	0.00
Class B (2007-01)	380,965,388.84	0.00	0.00

Total	3,395,400,261.73	0.00	0.00

C.	Information regarding the performance of the CHASEseries


	November Monthly Period					October Monthly Period					September Monthly Period
Yield (1)	20.91	%				17.06	%				16.83	%
Less: Net Credit Losses	3.55	%				3.28	%				3.46	%

(a) Portfolio Yield				17.36	%				13.78	%				13.37	%
Less:
Coupon	4.74	%				5.08	%				5.58	%
Plus: Servicing Fee	1.50	%				1.50	%				1.50	%

(b) Base Rate				6.24	%				6.58	%				7.08	%


(a) - (b) = Excess Spread Percentage (1)				11.12	%				7.20	%				6.29	%

Three Month Average Excess Spread Percentage				8.20	%				6.84	%				6.99	%

Excess Spread Amount paid to Transferor			$	525,053,832.23				$	372,732,063.12				$	297,724,660.67

Principal Payment Rate				18.47	%				20.33	%				19.73	%


CHASE BANK USA, NATIONAL ASSOCIATION, as Servicer

By:		/s/ Patricia Garvey
		Patricia Garvey Vice President

FOOTNOTES:

(1)	Yield and Excess Spread reflect a change in payment allocation in November 2007 between certain fees and account balances. This change has resulted in a one-time increase in cash yield which will be realized in the months of November and December.