Exhibit 99.3

CHASE ISSUANCE TRUST

Form of CHASEseries Monthly Noteholders’ Statement

Monthly Period: October 2010

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

A. Information Regarding the Current Distribution to Noteholders

1. The total amount of the distribution to Noteholders on the Distribution Date November 15, 2010 per $1,000 Initial Outstanding Dollar Principal Amount

Tranche	Amount
Class A (2003-04)	0.43594
Class A (2003-08)	0.43594
Class A (2004-03)	0.36705
Class A (2004-05)	0.33260
Class A (2004-07)	0.32399
Class A (2004-08)	0.32399
Class A (2005-02)	0.28094
Class A (2005-06)	0.28094
Class A (2005-07)	3.79167
Class A (2005-11)	0.28094
Class A (2005-13)	0.25510
Class A (2006-01)	0.25510
Class A (2006-02)	4.30000
Class A (2006-04)	0.23788
Class A (2006-05)	0.23788
Class A (2006-06)	0.24649
Class A (2006-07)	0.22927
Class A (2006-08)	0.27233
Class A (2007-01)	0.23788
Class A (2007-02)	0.26372
Class A (2007-03)	4.35833
Class A (2007-05)	0.25510
Class A (2007-07)	0.23788
Class A (2007-08)	0.23788
Class A (2007-09)	0.24649
Class A (2007-10)	0.25510
Class A (2007-12)	0.26372
Class A (2007-13)	0.25510
Class A (2007-16)	0.00000
Class A (2007-17)	4.26667
Class A (2007-18)	0.44455
Class A (2008-02)	0.99566
Class A (2008-03)	1.16788
Class A (2008-04)	3.87500
Class A (2008-06)	1.25399
Class A (2008-08)	1.25399
Class A (2008-09)	3.55000
Class A (2008-10)	0.86649
Class A (2008-11)	4.50000
Class A (2008-12)	1.34010
Class A (2008-13)	0.00000
Class A (2008-14)	1.59844
Class A (2009-02)	1.55538
Class A (2009-03)	2.00000
Class B (2005-03)	0.39288
Class B (2005-04)	0.41010
Class B (2005-05)	0.41010
Class B (2006-01)	0.34983
Class B (2007-01)	0.43594
Class B (2010-01)	0.80622
Class B (2010-02)	0.89233
Class B (2010-03)	1.04733
Class C (2003-03)	3.97500
Class C (2004-02)	0.90955
Class C (2005-02)	0.59955
Class C (2005-04)	1,000.50483
Class C (2006-01)	0.56510
Class C (2006-02)	0.47899
Class C (2006-04)	0.47038
Class C (2007-01)	0.61677
Class C (2010-01)	1.30566
Class C (2010-02)	1.42622
Class C (2010-03)	1.59844

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 (2003-04)	0.43594	0.50625	%
Class A (2003-08)	0.43594	0.50625	%
Class A (2004-03)	0.36705	0.42625	%
Class A (2004-05)	0.33260	0.38625	%
Class A (2004-07)	0.32399	0.37625	%
Class A (2004-08)	0.32399	0.37625	%
Class A (2005-02)	0.28094	0.32625	%
Class A (2005-06)	0.28094	0.32625	%
Class A (2005-07)	3.79167	4.55000	%
Class A (2005-11)	0.28094	0.32625	%
Class A (2005-13)	0.25510	0.29625	%
Class A (2006-01)	0.25510	0.29625	%
Class A (2006-02)	4.30000	5.16000	%
Class A (2006-04)	0.23788	0.27625	%
Class A (2006-05)	0.23788	0.27625	%
Class A (2006-06)	0.24649	0.28625	%
Class A (2006-07)	0.22927	0.26625	%
Class A (2006-08)	0.27233	0.31625	%
Class A (2007-01)	0.23788	0.27625	%
Class A (2007-02)	0.26372	0.30625	%
Class A (2007-03)	4.35833	5.23000	%
Class A (2007-05)	0.25510	0.29625	%
Class A (2007-07)	0.23788	0.27625	%
Class A (2007-08)	0.23788	0.27625	%
Class A (2007-09)	0.24649	0.28625	%
Class A (2007-10)	0.25510	0.29625	%
Class A (2007-12)	0.26372	0.30625	%
Class A (2007-13)	0.25510	0.29625	%
Class A (2007-16)	0.00000	0.59219	%
Class A (2007-17)	4.26667	5.12000	%
Class A (2007-18)	0.44455	0.51625	%
Class A (2008-02)	0.99566	1.15625	%
Class A (2008-03)	1.16788	1.35625	%
Class A (2008-04)	3.87500	4.65000	%
Class A (2008-06)	1.25399	1.45625	%
Class A (2008-08)	1.25399	1.45625	%
Class A (2008-09)	3.55000	4.26000	%
Class A (2008-10)	0.86649	1.00625	%
Class A (2008-11)	4.50000	5.40000	%
Class A (2008-12)	1.34010	1.55625	%
Class A (2008-13)	0.00000	1.79219	%
Class A (2008-14)	1.59844	1.85625	%
Class A (2009-02)	1.55538	1.80625	%
Class A (2009-03)	2.00000	2.40000	%
Class B (2005-03)	0.39288	0.45625	%
Class B (2005-04)	0.41010	0.47625	%
Class B (2005-05)	0.41010	0.47625	%
Class B (2006-01)	0.34983	0.40625	%
Class B (2007-01)	0.43594	0.50625	%
Class B (2010-01)	0.80622	0.93625	%
Class B (2010-02)	0.89233	1.03625	%
Class B (2010-03)	1.04733	1.21625	%
Class C (2003-03)	3.97500	4.77000	%
Class C (2004-02)	0.90955	1.05625	%
Class C (2005-02)	0.59955	0.69625	%
Class C (2005-04)	0.50483	0.58625	%
Class C (2006-01)	0.56510	0.65625	%
Class C (2006-02)	0.47899	0.55625	%
Class C (2006-04)	0.47038	0.54625	%
Class C (2007-01)	0.61677	0.71625	%
Class C (2010-01)	1.30566	1.51625	%
Class C (2010-02)	1.42622	1.65625	%
Class C (2010-03)	1.59844	1.85625	%

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 (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 (2005-06)	0.00000
Class A (2005-07)	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 (2007-05)	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 (2007-12)	0.00000
Class A (2007-13)	0.00000
Class A (2007-16)	0.00000
Class A (2007-17)	0.00000
Class A (2007-18)	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 (2008-08)	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 (2009-02)	0.00000
Class A (2009-03)	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 (2007-01)	0.00000
Class B (2010-01)	0.00000
Class B (2010-02)	0.00000
Class B (2010-03)	0.00000
Class C (2003-03)	0.00000
Class C (2004-02)	0.00000
Class C (2005-02)	0.00000
Class C (2005-04)	1,000,00000
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 (2010-01)	0.00000
Class C (2010-02)	0.00000
Class C (2010-03)	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 (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 (2005-06)		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 (2005-11)		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 (2007-05)		470,000,000.00		470,000,000.00		470,000,000.00		470,000,000.00
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 (2007-12)		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 (2007-16)		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 (2008-02)		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 (2008-08)		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 (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
Total Class A		40,925,000,000.00		40,925,000,000.00		40,925,000,000.00		40,925,000,000.00
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 (2007-01)		515,000,000.00		515,000,000.00		515,000,000.00		515,000,000.00
Class B (2010-01)		890,000,000.00		890,000,000.00		890,000,000.00		890,000,000.00
Class B (2010-02)		380,000,000.00		380,000,000.00		380,000,000.00		380,000,000.00
Class B (2010-03)		75,000,000.00		75,000,000.00		75,000,000.00		75,000,000.00
Total Class B		3,660,000,000.00		3,660,000,000.00		3,660,000,000.00		3,660,000,000.00
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 (2005-02)		150,000,000.00		150,000,000.00		150,000,000.00		150,000,000.00
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 (2010-01)		950,000,000.00		950,000,000.00		950,000,000.00		950,000,000.00
Class C (2010-02)		505,000,000.00		505,000,000.00		505,000,000.00		505,000,000.00
Class C (2010-03)		75,000,000.00		75,000,000.00		75,000,000.00		75,000,000.00
Total Class C		3,885,000,000.00		3,885,000,000.00		3,885,000,000.00		3,885,000,000.00
Total		48,470,000,000.00		48,470,000,000.00		48,470,000,000.00		48,470,000,000.00

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 (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 (2005-06)		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 (2005-11)		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 (2007-05)		470,000,000.00		0.00		0.00		0.00		0.00		0.00			470,000,000.00
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 (2007-12)		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 (2007-16)		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 (2008-02)		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 (2008-08)		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 (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
Total Class A		40,925,000,000.00		0.00		0.00		0.00		0.00		0.00			40,925,000,000.00
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 (2007-01)		515,000,000.00		0.00		0.00		0.00		0.00		0.00			515,000,000.00
Class B (2010-01)		890,000,000.00		0.00		0.00		0.00		0.00		0.00			890,000,000.00
Class B (2010-02)		380,000,000.00		0.00		0.00		0.00		0.00		0.00			380,000,000.00
Class B (2010-03)		75,000,000.00		0.00		0.00		0.00		0.00		0.00			75,000,000.00
Total Class B		3,660,000,000.00		0.00		0.00		0.00		0.00		0.00			3,660,000,000.00
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 (2005-02)		150,000,000.00		0.00		0.00		0.00		0.00		0.00			150,000,000.00
Class C (2005-04)		300,000,000.00		0.00		0.00		0.00		0.00		(300,000,000.00	)		0.00
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 (2010-01)		950,000,000.00		0.00		0.00		0.00		0.00		0.00			950,000,000.00
Class C (2010-02)		505,000,000.00		0.00		0.00		0.00		0.00		0.00			505,000,000.00
Class C (2010-03)		75,000,000.00		0.00		0.00		0.00		0.00		0.00			75,000,000.00
Total Class C		3,885,000,000.00		0.00		0.00		0.00		0.00		(300,000,000.00	)		3,585,000,000.00
Total		48,470,000,000.00		0.00		0.00		0.00		0.00		(300,000,000.00	)		48,170,000,000.00

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 (2003-04)		0.00		217,968.75		0.00		217,968.75		(217,968.75	)		0.00		0.00
Class A (2003-08)		0.00		228,867.19		0.00		228,867.19		(228,867.19	)		0.00		0.00
Class A (2004-03)		0.00		247,757.81		0.00		247,757.81		(247,757.81	)		0.00		0.00
Class A (2004-05)		0.00		249,453.13		0.00		249,453.13		(249,453.13	)		0.00		0.00
Class A (2004-07)		0.00		388,791.67		0.00		388,791.67		(388,791.67	)		0.00		0.00
Class A (2004-08)		0.00		113,397.57		0.00		113,397.57		(113,397.57	)		0.00		0.00
Class A (2005-02)		0.00		168,562.50		0.00		168,562.50		(168,562.50	)		0.00		0.00
Class A (2005-06)		0.00		231,773.44		0.00		231,773.44		(231,773.44	)		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 (2005-11)		0.00		210,703.13		0.00		210,703.13		(210,703.13	)		0.00		0.00
Class A (2005-13)		0.00		178,572.92		0.00		178,572.92		(178,572.92	)		0.00		0.00
Class A (2006-01)		0.00		790,822.92		0.00		790,822.92		(790,822.92	)		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		178,411.46		0.00		178,411.46		(178,411.46	)		0.00		0.00
Class A (2006-05)		0.00		178,411.46		0.00		178,411.46		(178,411.46	)		0.00		0.00
Class A (2006-06)		0.00		49,298.61		0.00		49,298.61		(49,298.61	)		0.00		0.00
Class A (2006-07)		0.00		263,661.46		0.00		263,661.46		(263,661.46	)		0.00		0.00
Class A (2006-08)		0.00		136,163.19		0.00		136,163.19		(136,163.19	)		0.00		0.00
Class A (2007-01)		0.00		475,763.89		0.00		475,763.89		(475,763.89	)		0.00		0.00
Class A (2007-02)		0.00		105,486.11		0.00		105,486.11		(105,486.11	)		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 (2007-05)		0.00		119,898.96		0.00		119,898.96		(119,898.96	)		0.00		0.00
Class A (2007-07)		0.00		51,144.62		0.00		51,144.62		(51,144.62	)		0.00		0.00
Class A (2007-08)		0.00		47,576.39		0.00		47,576.39		(47,576.39	)		0.00		0.00
Class A (2007-09)		0.00		246,493.06		0.00		246,493.06		(246,493.06	)		0.00		0.00
Class A (2007-10)		0.00		267,859.38		0.00		267,859.38		(267,859.38	)		0.00		0.00
Class A (2007-12)		0.00		106,804.69		0.00		106,804.69		(106,804.69	)		0.00		0.00
Class A (2007-13)		0.00		191,328.13		0.00		191,328.13		(191,328.13	)		0.00		0.00
Class A (2007-16)		308,432.29		318,713.37		0.00		318,713.37		0.00			0.00		627,145.66
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		889,097.22		0.00		889,097.22		(889,097.22	)		0.00		0.00
Class A (2008-02)		0.00		1,030,507.81		0.00		1,030,507.81		(1,030,507.81	)		0.00		0.00
Class A (2008-03)		0.00		1,062,772.57		0.00		1,062,772.57		(1,062,772.57	)		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		940,494.79		0.00		940,494.79		(940,494.79	)		0.00		0.00
Class A (2008-08)		0.00		1,003,194.44		0.00		1,003,194.44		(1,003,194.44	)		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		1,083,116.32		0.00		1,083,116.32		(1,083,116.32	)		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		763,859.38		0.00		763,859.38		(763,859.38	)		0.00		0.00
Class A (2008-13)		843,822.79		871,950.22		0.00		871,950.22		0.00			0.00		1,715,773.01
Class A (2008-14)		0.00		399,609.38		0.00		399,609.38		(399,609.38	)		0.00		0.00
Class A (2009-02)		0.00		7,776,909.72		0.00		7,776,909.72		(7,776,909.72	)		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
Total Class A		1,152,255.08		49,092,280.99		0.00		49,092,280.99		(47,901,617.40	)		0.00		2,342,918.67
Class B (2005-03)		0.00		294,661.46		0.00		294,661.46		(294,661.46	)		0.00		0.00
Class B (2005-04)		0.00		133,283.85		0.00		133,283.85		(133,283.85	)		0.00		0.00
Class B (2005-05)		0.00		133,283.85		0.00		133,283.85		(133,283.85	)		0.00		0.00
Class B (2006-01)		0.00		139,930.56		0.00		139,930.56		(139,930.56	)		0.00		0.00
Class B (2007-01)		0.00		224,507.81		0.00		224,507.81		(224,507.81	)		0.00		0.00
Class B (2010-01)		0.00		717,531.60		0.00		717,531.60		(717,531.60	)		0.00		0.00
Class B (2010-02)		0.00		339,084.03		0.00		339,084.03		(339,084.03	)		0.00		0.00
Class B (2010-03)		0.00		78,549.48		0.00		78,549.48		(78,549.48	)		0.00		0.00
Total Class B		0.00		2,060,832.64		0.00		2,060,832.64		(2,060,832.64	)		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		150,075.52		0.00		150,075.52		(150,075.52	)		0.00		0.00
Class C (2005-02)		0.00		89,932.29		0.00		89,932.29		(89,932.29	)		0.00		0.00
Class C (2005-04)		0.00		151,447.92		0.00		151,447.92		(151,447.92	)		0.00		0.00
Class C (2006-01)		0.00		141,276.04		0.00		141,276.04		(141,276.04	)		0.00		0.00
Class C (2006-02)		0.00		167,647.57		0.00		167,647.57		(167,647.57	)		0.00		0.00
Class C (2006-04)		0.00		157,577.95		0.00		157,577.95		(157,577.95	)		0.00		0.00
Class C (2007-01)		0.00		249,792.19		0.00		249,792.19		(249,792.19	)		0.00		0.00
Class C (2010-01)		0.00		1,240,376.74		0.00		1,240,376.74		(1,240,376.74	)		0.00		0.00
Class C (2010-02)		0.00		720,238.72		0.00		720,238.72		(720,238.72	)		0.00		0.00
Class C (2010-03)		0.00		119,882.81		0.00		119,882.81		(119,882.81	)		0.00		0.00
Total Class C		0.00		4,778,247.75		0.00		4,778,247.75		(4,778,247.75	)		0.00		0.00
Total		1,152,255.08		55,931,361.38		0.00		55,931,361.38		(54,740,697.79	)		0.00		2,342,918.67

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 (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 (2005-06)		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 (2005-11)		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 (2007-05)		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 (2007-12)		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 (2007-16)		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 (2008-02)		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 (2008-08)		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 (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
Total Class A		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 (2007-01)		0.00		0.00		0.00		0.00		0.00			0.00		0.00
Class B (2010-01)		0.00		0.00		0.00		0.00		0.00			0.00		0.00
Class B (2010-02)		0.00		0.00		0.00		0.00		0.00			0.00		0.00
Class B (2010-03)		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 (2003-03)		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 (2005-02)		0.00		0.00		0.00		0.00		0.00			0.00		0.00
Class C (2005-04)		0.00		300,000,000.00		0.00		300,000,000.00		(300,000,000.00	)		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 (2010-01)		0.00		0.00		0.00		0.00		0.00			0.00		0.00
Class C (2010-02)		0.00		0.00		0.00		0.00		0.00			0.00		0.00
Class C (2010-03)		0.00		0.00		0.00		0.00		0.00			0.00		0.00
Total Class C		0.00		300,000,000.00		0.00		300,000,000.00		(300,000,000.00	)		0.00		0.00
Total		0.00		300,000,000.00		0.00		300,000,000.00		(300,000,000.00	)		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)		74,857,142.86		6,083.20		5,756,020.80		5,756,020.80		0.00		0.00			80,619,246.86
Class C (2004-02)		30,878,571.43		2,509.32		2,374,358.58		2,374,358.58		0.00		0.00			33,255,439.33
Class C (2005-02)		28,071,428.57		2,281.16		2,158,507.84		2,158,507.84		0.00		0.00			30,232,217.57
Class C (2005-04)		56,142,857.14		4,562.34		0.00		0.00		0.00		(56,147,419.48	)		0.00
Class C (2006-01)		46,785,714.29		3,802.03		3,597,512.97		3,597,512.97		0.00		0.00			50,387,029.29
Class C (2006-02)		65,500,000.00		5,322.82		5,036,518.18		5,036,518.18		0.00		0.00			70,541,841.00
Class C (2006-04)		62,692,857.14		5,094.70		4,820,667.41		4,820,667.41		0.00		0.00			67,518,619.25
Class C (2007-01)		75,792,857.14		6,159.24		5,827,971.07		5,827,971.07		0.00		0.00			81,626,987.45
Class C (2010-01)		177,785,714.29		14,447.59		13,670,549.42		13,670,549.42		0.00		0.00			191,470,711.30
Class C (2010-02)		94,507,142.86		7,680.03		7,266,976.27		7,266,976.27		0.00		0.00			101,781,799.16
Class C (2010-03)		14,035,714.29		1,140.65		1,079,253.85		1,079,253.85		0.00		0.00			15,116,108.79
Total Class C		727,050,000.01		59,083.08		51,588,336.39		51,588,336.39		0.00		(56,147,419.48	)		722,550,000.00
Total		727,050,000.01		59,083.08		51,588,336.39		51,588,336.39		0.00		(56,147,419.48	)		722,550,000.00

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 (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 (2005-06)		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 (2005-11)		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 (2007-05)		38,255,791.00		38,255,791.00		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 (2007-12)		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 (2007-16)		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 (2008-02)		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 (2008-08)		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 (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
Total		3,331,102,652.50		3,331,102,652.50		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)		687,675,893.68		0.00		0.00
Class B (2005-04)		297,992,887.26		0.00		0.00
Class B (2005-05)		297,992,887.26		0.00		0.00
Class B (2006-01)		366,760,476.63		0.00		0.00
Class B (2007-01)		472,204,113.66		0.00		0.00
Class B (2010-01)		816,042,060.50		0.00		0.00
Class B (2010-02)		348,422,452.80		0.00		0.00
Class B (2010-03)		68,767,589.37		0.00		0.00
Total		3,355,858,361.16		0.00		0.00

C. Information regarding the performance of the CHASEseries

	October Monthly Period						September Monthly Period						August Monthly Period
Yield - Finance Charge, Fees & Interchange		17.40	%					17.34	%					17.72	%
Plus: Yield - Collections of Discount Receivables		1.81	%					2.32	%					2.96	%
Less: Net Credit Losses		7.00	%					7.78	%					8.18	%
(a) Portfolio Yield					12.21	%					11.88	%					12.50	%
Less:
Coupon		1.36	%					1.42	%					1.56	%
Plus: Servicing Fee		1.50	%					1.50	%					1.50	%
(b) Base Rate					2.86	%					2.92	%					3.06	%
(a) - (b) = Excess Spread Percentage					9.35	%					8.96	%					9.44	%
Three Month Average Excess Spread Percentage					9.25	%					9.41	%					9.70	%
Excess Spread Amount paid to Transferor				$	391,470,940.68					$	357,363,583.73					$	461,329,864.48
Principal Payment Rate					22.12	%					21.90	%					22.25	%

CHASE BANK USA, NATIONAL ASSOCIATION, as Servicer
By:	/s/ Patricia Garvey
	Patricia Garvey
	Vice President