Exhibit 99.3

CHASE ISSUANCE TRUST

Form of CHASEseries Monthly Noteholders’ Statement

Monthly Period: November 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 December 15, 2010 per $1,000 Initial Outstanding Dollar Principal Amount

Tranche	Amount
Class A (2003-04)	0.41953
Class A (2003-08)	0.41953
Class A (2004-03)	0.35287
Class A (2004-05)	0.31953
Class A (2004-07)	0.31120
Class A (2004-08)	0.31120
Class A (2005-02)	0.26953
Class A (2005-06)	0.26953
Class A (2005-07)	3.79167
Class A (2005-11)	0.26953
Class A (2005-13)	1,000.24453
Class A (2006-01)	0.24453
Class A (2006-02)	4.30000
Class A (2006-04)	0.22787
Class A (2006-05)	0.22787
Class A (2006-06)	0.23620
Class A (2006-07)	1,000.21953
Class A (2006-08)	0.26120
Class A (2007-01)	0.22787
Class A (2007-02)	0.25287
Class A (2007-03)	4.35833
Class A (2007-05)	0.24453
Class A (2007-07)	0.22787
Class A (2007-08)	0.22787
Class A (2007-09)	0.23620
Class A (2007-10)	0.24453
Class A (2007-12)	0.25287
Class A (2007-13)	0.24453
Class A (2007-16)	1.49692
Class A (2007-17)	4.26667
Class A (2007-18)	0.42787
Class A (2008-02)	0.96120
Class A (2008-03)	1.12787
Class A (2008-04)	3.87500
Class A (2008-06)	1.21120
Class A (2008-08)	1.21120
Class A (2008-09)	3.55000
Class A (2008-10)	0.83620
Class A (2008-11)	4.50000
Class A (2008-12)	1.29453
Class A (2008-13)	4.53026
Class A (2008-14)	1.54453
Class A (2009-02)	1.50287
Class A (2009-03)	2.00000
Class B (2005-03)	0.37787
Class B (2005-04)	0.39453
Class B (2005-05)	0.39453
Class B (2006-01)	0.33620
Class B (2007-01)	0.41953
Class B (2010-01)	0.77787
Class B (2010-02)	0.86120
Class B (2010-03)	1.01120
Class C (2003-03)	3.97500
Class C (2004-02)	0.87787
Class C (2005-02)	0.57787
Class C (2006-01)	0.54453
Class C (2006-02)	0.46120
Class C (2006-04)	0.45287
Class C (2007-01)	0.59453
Class C (2010-01)	1.26120
Class C (2010-02)	1.37787
Class C (2010-03)	1.54453

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)	0.41953	0.50344	%
Class A (2003-08)	0.41953	0.50344	%
Class A (2004-03)	0.35287	0.42344	%
Class A (2004-05)	0.31953	0.38344	%
Class A (2004-07)	0.31120	0.37344	%
Class A (2004-08)	0.31120	0.37344	%
Class A (2005-02)	0.26953	0.32344	%
Class A (2005-06)	0.26953	0.32344	%
Class A (2005-07)	3.79167	4.55000	%
Class A (2005-11)	0.26953	0.32344	%
Class A (2005-13)	0.24453	0.29344	%
Class A (2006-01)	0.24453	0.29344	%
Class A (2006-02)	4.30000	5.16000	%
Class A (2006-04)	0.22787	0.27344	%
Class A (2006-05)	0.22787	0.27344	%
Class A (2006-06)	0.23620	0.28344	%
Class A (2006-07)	0.21953	0.26344	%
Class A (2006-08)	0.26120	0.31344	%
Class A (2007-01)	0.22787	0.27344	%
Class A (2007-02)	0.25287	0.30344	%
Class A (2007-03)	4.35833	5.23000	%
Class A (2007-05)	0.24453	0.29344	%
Class A (2007-07)	0.22787	0.27344	%
Class A (2007-08)	0.22787	0.27344	%
Class A (2007-09)	0.23620	0.28344	%
Class A (2007-10)	0.24453	0.29344	%
Class A (2007-12)	0.25287	0.30344	%
Class A (2007-13)	0.24453	0.29344	%
Class A (2007-16)	1.49692	0.59219	%
Class A (2007-17)	4.26667	5.12000	%
Class A (2007-18)	0.42787	0.51344	%
Class A (2008-02)	0.96120	1.15344	%
Class A (2008-03)	1.12787	1.35344	%
Class A (2008-04)	3.87500	4.65000	%
Class A (2008-06)	1.21120	1.45344	%
Class A (2008-08)	1.21120	1.45344	%
Class A (2008-09)	3.55000	4.26000	%
Class A (2008-10)	0.83620	1.00344	%
Class A (2008-11)	4.50000	5.40000	%
Class A (2008-12)	1.29453	1.55344	%
Class A (2008-13)	4.53026	1.79219	%
Class A (2008-14)	1.54453	1.85344	%
Class A (2009-02)	1.50287	1.80344	%
Class A (2009-03)	2.00000	2.40000	%
Class B (2005-03)	0.37787	0.45344	%
Class B (2005-04)	0.39453	0.47344	%
Class B (2005-05)	0.39453	0.47344	%
Class B (2006-01)	0.33620	0.40344	%
Class B (2007-01)	0.41953	0.50344	%
Class B (2010-01)	0.77787	0.93344	%
Class B (2010-02)	0.86120	1.03344	%
Class B (2010-03)	1.01120	1.21344	%
Class C (2003-03)	3.97500	4.77000	%
Class C (2004-02)	0.87787	1.05344	%
Class C (2005-02)	0.57787	0.69344	%
Class C (2006-01)	0.54453	0.65344	%
Class C (2006-02)	0.46120	0.55344	%
Class C (2006-04)	0.45287	0.54344	%
Class C (2007-01)	0.59453	0.71344	%
Class C (2010-01)	1.26120	1.51344	%
Class C (2010-02)	1.37787	1.65344	%
Class C (2010-03)	1.54453	1.85344	%

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)	1,000.00000
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)	1,000.00000
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 (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 (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		3,585,000,000.00		3,585,000,000.00		3,585,000,000.00		3,585,000,000.00
Total		48,170,000,000.00		48,170,000,000.00		48,170,000,000.00		48,170,000,000.00

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		(700,000,000.00	)		0.00
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		(1,150,000,000.00	)		0.00
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		(1,850,000,000.00	)		39,075,000,000.00
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 (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		3,585,000,000.00		0.00		0.00		0.00		0.00		0.00			3,585,000,000.00
Total		48,170,000,000.00		0.00		0.00		0.00		0.00		(1,850,000,000.00	)		46,320,000,000.00

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		209,766.67		0.00		209,766.67		(209,766.67	)		0.00		0.00
Class A (2003-08)		0.00		220,255.00		0.00		220,255.00		(220,255.00	)		0.00		0.00
Class A (2004-03)		0.00		238,185.00		0.00		238,185.00		(238,185.00	)		0.00		0.00
Class A (2004-05)		0.00		239,650.00		0.00		239,650.00		(239,650.00	)		0.00		0.00
Class A (2004-07)		0.00		373,440.00		0.00		373,440.00		(373,440.00	)		0.00		0.00
Class A (2004-08)		0.00		108,920.00		0.00		108,920.00		(108,920.00	)		0.00		0.00
Class A (2005-02)		0.00		161,720.00		0.00		161,720.00		(161,720.00	)		0.00		0.00
Class A (2005-06)		0.00		222,365.00		0.00		222,365.00		(222,365.00	)		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 (2005-11)		0.00		202,150.00		0.00		202,150.00		(202,150.00	)		0.00		0.00
Class A (2005-13)		0.00		171,173.33		0.00		171,173.33		(171,173.33	)		0.00		0.00
Class A (2006-01)		0.00		758,053.33		0.00		758,053.33		(758,053.33	)		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		170,900.00		0.00		170,900.00		(170,900.00	)		0.00		0.00
Class A (2006-05)		0.00		170,900.00		0.00		170,900.00		(170,900.00	)		0.00		0.00
Class A (2006-06)		0.00		47,240.00		0.00		47,240.00		(47,240.00	)		0.00		0.00
Class A (2006-07)		0.00		252,463.33		0.00		252,463.33		(252,463.33	)		0.00		0.00
Class A (2006-08)		0.00		130,600.00		0.00		130,600.00		(130,600.00	)		0.00		0.00
Class A (2007-01)		0.00		455,733.33		0.00		455,733.33		(455,733.33	)		0.00		0.00
Class A (2007-02)		0.00		101,146.67		0.00		101,146.67		(101,146.67	)		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		114,930.67		0.00		114,930.67		(114,930.67	)		0.00		0.00
Class A (2007-07)		0.00		48,991.33		0.00		48,991.33		(48,991.33	)		0.00		0.00
Class A (2007-08)		0.00		45,573.33		0.00		45,573.33		(45,573.33	)		0.00		0.00
Class A (2007-09)		0.00		236,200.00		0.00		236,200.00		(236,200.00	)		0.00		0.00
Class A (2007-10)		0.00		256,760.00		0.00		256,760.00		(256,760.00	)		0.00		0.00
Class A (2007-12)		0.00		102,411.00		0.00		102,411.00		(102,411.00	)		0.00		0.00
Class A (2007-13)		0.00		183,400.00		0.00		183,400.00		(183,400.00	)		0.00		0.00
Class A (2007-16)		627,145.66		308,432.29		0.00		308,432.29		(935,577.95	)		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		855,733.33		0.00		855,733.33		(855,733.33	)		0.00		0.00
Class A (2008-02)		0.00		994,842.00		0.00		994,842.00		(994,842.00	)		0.00		0.00
Class A (2008-03)		0.00		1,026,358.67		0.00		1,026,358.67		(1,026,358.67	)		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		908,400.00		0.00		908,400.00		(908,400.00	)		0.00		0.00
Class A (2008-08)		0.00		968,960.00		0.00		968,960.00		(968,960.00	)		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		1,045,250.00		0.00		1,045,250.00		(1,045,250.00	)		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		737,884.00		0.00		737,884.00		(737,884.00	)		0.00		0.00
Class A (2008-13)		1,715,773.01		843,822.79		0.00		843,822.79		(2,559,595.80	)		0.00		0.00
Class A (2008-14)		0.00		386,133.33		0.00		386,133.33		(386,133.33	)		0.00		0.00
Class A (2009-02)		0.00		7,514,333.33		0.00		7,514,333.33		(7,514,333.33	)		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		2,342,918.67		48,320,161.06		0.00		48,320,161.06		(50,663,079.73	)		0.00		0.00
Class B (2005-03)		0.00		283,400.00		0.00		283,400.00		(283,400.00	)		0.00		0.00
Class B (2005-04)		0.00		128,223.33		0.00		128,223.33		(128,223.33	)		0.00		0.00
Class B (2005-05)		0.00		128,223.33		0.00		128,223.33		(128,223.33	)		0.00		0.00
Class B (2006-01)		0.00		134,480.00		0.00		134,480.00		(134,480.00	)		0.00		0.00
Class B (2007-01)		0.00		216,059.67		0.00		216,059.67		(216,059.67	)		0.00		0.00
Class B (2010-01)		0.00		692,301.33		0.00		692,301.33		(692,301.33	)		0.00		0.00
Class B (2010-02)		0.00		327,256.00		0.00		327,256.00		(327,256.00	)		0.00		0.00
Class B (2010-03)		0.00		75,840.00		0.00		75,840.00		(75,840.00	)		0.00		0.00
Total Class B		0.00		1,985,783.66		0.00		1,985,783.66		(1,985,783.66	)		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		144,848.00		0.00		144,848.00		(144,848.00	)		0.00		0.00
Class C (2005-02)		0.00		86,680.00		0.00		86,680.00		(86,680.00	)		0.00		0.00
Class C (2006-01)		0.00		136,133.33		0.00		136,133.33		(136,133.33	)		0.00		0.00
Class C (2006-02)		0.00		161,420.00		0.00		161,420.00		(161,420.00	)		0.00		0.00
Class C (2006-04)		0.00		151,710.33		0.00		151,710.33		(151,710.33	)		0.00		0.00
Class C (2007-01)		0.00		240,786.00		0.00		240,786.00		(240,786.00	)		0.00		0.00
Class C (2010-01)		0.00		1,198,140.00		0.00		1,198,140.00		(1,198,140.00	)		0.00		0.00
Class C (2010-02)		0.00		695,822.67		0.00		695,822.67		(695,822.67	)		0.00		0.00
Class C (2010-03)		0.00		115,840.00		0.00		115,840.00		(115,840.00	)		0.00		0.00
Total Class C		0.00		4,521,380.33		0.00		4,521,380.33		(4,521,380.33	)		0.00		0.00
Total		2,342,918.67		54,827,325.05		0.00		54,827,325.05		(57,170,243.72	)		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 (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		700,000,000.00		0.00		700,000,000.00		(700,000,000.00	)		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		1,150,000,000.00		0.00		1,150,000,000.00		(1,150,000,000.00	)		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
Total Class A		0.00		1,850,000,000.00		0.00		1,850,000,000.00		(1,850,000,000.00	)		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 (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 (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		0.00		0.00		0.00		0.00			0.00		0.00
Total		0.00		1,850,000,000.00		0.00		1,850,000,000.00		(1,850,000,000.00	)		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)		80,619,246.86		7,054.59		0.00		0.00		0.00		(3,103,288.90	)		77,523,012.55
Class C (2004-02)		33,255,439.33		2,909.96		0.00		0.00		0.00		(1,280,106.61	)		31,978,242.68
Class C (2005-02)		30,232,217.57		2,645.39		0.00		0.00		0.00		(1,163,733.25	)		29,071,129.71
Class C (2006-01)		50,387,029.29		4,409.07		0.00		0.00		0.00		(1,939,555.51	)		48,451,882.85
Class C (2006-02)		70,541,841.00		6,172.73		0.00		0.00		0.00		(2,715,377.75	)		67,832,635.98
Class C (2006-04)		67,518,619.25		5,908.22		0.00		0.00		0.00		(2,599,004.46	)		64,925,523.01
Class C (2007-01)		81,626,987.45		7,142.78		0.00		0.00		0.00		(3,142,080.02	)		78,492,050.21
Class C (2010-01)		191,470,711.30		16,488.65		0.00		0.00		0.00		(7,370,045.14	)		184,117,154.81
Class C (2010-02)		101,781,799.16		8,765.04		0.00		0.00		0.00		(3,917,760.85	)		97,872,803.35
Class C (2010-03)		15,116,108.79		1,301.68		0.00		0.00		0.00		(581,845.62	)		14,535,564.85
Total Class C		722,550,000.00		62,798.11		0.00		0.00		0.00		(27,812,798.11	)		694,800,000.00
Total		722,550,000.00		62,798.11		0.00		0.00		0.00		(27,812,798.11	)		694,800,000.00

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)		0.00		0.00		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)		0.00		0.00		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		3,180,521,347.50		3,180,521,347.50		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)		659,141,625.06		0.00		0.00
Class B (2005-04)		285,628,037.53		0.00		0.00
Class B (2005-05)		285,628,037.53		0.00		0.00
Class B (2006-01)		351,542,200.03		0.00		0.00
Class B (2007-01)		452,610,582.54		0.00		0.00
Class B (2010-01)		782,181,395.07		0.00		0.00
Class B (2010-02)		333,965,090.03		0.00		0.00
Class B (2010-03)		65,914,162.51		0.00		0.00
Total		3,216,611,130.30		0.00		0.00

C. Information regarding the performance of the CHASEseries

	November Monthly Period						October Monthly Period						September Monthly Period
Yield - Finance Charge, Fees & Interchange (1)		17.35	%					17.40	%					17.34	%
Plus: Yield - Collections of Discount Receivables		1.39	%					1.81	%					2.32	%
Less: Net Credit Losses		7.16	%					7.00	%					7.78	%
(a) Portfolio Yield					11.58	%					12.21	%					11.88	%
Less:
Coupon		1.37	%					1.36	%					1.42	%
Plus: Servicing Fee		1.50	%					1.50	%					1.50	%
(b) Base Rate					2.87	%					2.86	%					2.92	%
(a) - (b) = Excess Spread Percentage					8.71	%					9.35	%					8.96	%
Three Month Average Excess Spread Percentage					9.01	%					9.25	%					9.41	%
Excess Spread Amount paid to Transferor				$	339,313,134.55					$	391,470,940.68					$	357,363,583.73
Principal Payment Rate					21.35	%					22.12	%					21.90	%

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